================================================================================

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

                                    FORM 10-K
 Annual Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of
                                      1934

For the fiscal year ended December 31, 2005         Commission File No. 1-5273-1

                                STERLING BANCORP
             (Exact name of Registrant as specified in its charter)

           New York                                    13-2565216
    (State or other jurisdiction of         (I.R.S. Employer Identification No.)
     incorporation or organization)
    650 Fifth Avenue, New York, N.Y.                   10019-6108
(Address of principal executive offices)               (Zip Code)

                                 (212) 757-3300
              (Registrant's telephone number, including area code)

           SECURITIES REGISTERED PURSUANT TO SECTION 12(B) OF THE ACT:

                                                           NAME OF EACH EXCHANGE
TITLE OF EACH CLASS                                         ON WHICH REGISTERED
Common Shares, $1 par value per share,
   and attached Preferred Stock Purchase Rights          New York Stock Exchange
Cumulative Trust Preferred
   Securities 8.375% (Liquidation Amount
   $10 per Preferred Security) of Sterling
   Bancorp Trust I and Guarantee of Sterling
   Bancorp with respect thereto                          New York Stock Exchange

        SECURITIES REGISTERED PURSUANT TO SECTION 12(G) OF THE ACT: NONE

Indicate by check mark if the  Registrant is a well-known  seasoned  issuer,  as
defined in Rule 405 of the Securities Act. Yes [ ]  No [X]

Indicate  by  check  mark if the  Registrant  is not  required  to file  reports
pursuant to Section 13 or Section 15(d) of the Act. Yes [ ]  No [X]

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 if disclosure of delinquent  filers  pursuant to Item 405
of Regulation  S-K is not contained  herein,  and will not be contained,  to the
best of Registrant's  knowledge,  in definitive proxy or information  statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K. [X]

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 Act). Yes [ ]  No [X]

On June 30,  2005,  the  aggregate  market  value of the common  equity  held by
non-affiliates of the Registrant was $354,287,474.

The Registrant has one class of common stock,  of which  18,760,850  shares were
outstanding at March 3, 2006.

                       DOCUMENTS INCORPORATED BY REFERENCE

(1) Portions of Sterling  Bancorp's  definitive 2006 Proxy Statement to be filed
pursuant  to  Regulation  14A  are   incorporated  by  reference  in  Part  III.

================================================================================



                                TABLE OF CONTENTS
                                                                           Page

                                     PART I

Item 1.    BUSINESS                                                           1

Item 1A.   RISK FACTORS                                                      10

Item 1B.   UNRESOLVED STAFF COMMENTS                                         16

Item 2.    PROPERTIES                                                        16

Item 3.    LEGAL PROCEEDINGS                                                 17

Item 4.    SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS               17

                                     PART II

Item 5.    MARKET FOR THE REGISTRANT'S COMMON EQUITY, RELATED STOCKHOLDER
           MATTERS AND ISSUER PURCHASES OF EQUITY SECURITIES                 18

Item 6.    SELECTED FINANCIAL DATA                                           18

Item 7.    MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
           AND RESULTS OF OPERATIONS                                         18

Item 7A.   QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK        18

Item 8.    FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA                       36

Item 9.    CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING
           AND FINANCIAL DISCLOSURE                                          77

Item 9A.   CONTROLS AND PROCEDURES                                           77

Item 9B.   OTHER INFORMATION                                                 79

                                    PART III

Item 10.   DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT                80

Item 11.   EXECUTIVE COMPENSATION                                            80

Item 12.   SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT
           AND RELATED STOCKHOLDER MATTERS                                   80

Item 13.   CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS                    80

Item 14.   PRINCIPAL ACCOUNTANT FEES AND SERVICES                            80

                                     PART IV

Item 15.   EXHIBITS AND FINANCIAL STATEMENT SCHEDULES                        81

SIGNATURES                                                                   83

Exhibits Submitted in a Separate Volume.



                                     PART I

ITEM 1. BUSINESS

The disclosures set forth in this item are qualified by Item 1A. Risk Factors on
pages 10-16 and the section  captioned  "FORWARD-LOOKING  STATEMENTS AND FACTORS
THAT COULD AFFECT FUTURE RESULTS" on page 20 and other cautionary statements set
forth elsewhere in this report.

Sterling  Bancorp (the "parent  company" or the  "Registrant") is a bank holding
company and a financial  holding  company as defined by the Bank Holding Company
Act of 1956,  as amended (the "BHCA"),  which was organized in 1966.  Throughout
this report, the terms the "Company" or "Sterling" refer to Sterling Bancorp and
its subsidiaries.  The Company has operations in New York, New Jersey,  Virginia
and North Carolina and conducts business throughout the United States.

The parent company owns,  directly or indirectly,  all of the outstanding shares
of Sterling National Bank (the "bank"), its principal subsidiary, and all of the
outstanding shares of Sterling Banking Corporation,  Sterling Financial Services
Company,  Inc. ("Sterling  Financial") and Sterling Real Estate Abstract Holding
Company,  Inc. (the "finance  subsidiaries")  and Sterling  Bancorp Trust I (the
"trust").  Sterling National Mortgage Company, Inc. ("SNMC"),  Sterling National
Servicing,  Inc.  ("SNS-Virginia"),  Sterling Factors  Corporation  ("Factors"),
Sterling Trade Services, Inc. ("Trade Services") and Sterling Holding Company of
Virginia,  Inc. are  wholly-owned  subsidiaries of the bank. Trade Services owns
all of the  outstanding  common shares of Sterling  National Asia Limited,  Hong
Kong; both companies  commenced  operations as of July 2, 2001. Sterling Holding
Company of Virginia,  Inc. owns all of the outstanding common shares of Sterling
Real Estate  Holding  Company,  Inc.  Sterling  Bancorp Trust I was formed as of
February  4, 2002. Sterling Real Estate Abstract  Holding  Company,  Inc., which
commenced  operations as of January 16, 2003, owns 51% of the outstanding common
shares of SBC Abstract  Company,  LLC, which commenced  operations as of January
17, 2004.

Segment information appears in Note 21 of the Company's  consolidated  financial
statements.

GOVERNMENT MONETARY POLICY

The  Company  is  affected  by the  credit  policies  of  monetary  authorities,
including  the Board of Governors of the Federal  Reserve  System (the  "Federal
Reserve  Board").  An important  objective of the Federal  Reserve  System is to
regulate the national  supply of bank credit.  Among the instruments of monetary
policy used by the Federal  Reserve  Board are open  market  operations  in U.S.
Government  securities,  changes in the discount rate,  reserve  requirements on
member bank deposits, and funds availability regulations.  The monetary policies
of the  Federal  Reserve  Board  have in the past had a  significant  effect  on
operations of financial  institutions,  including the bank, and will continue to
do so in the future.  Changing  conditions  in the  national  economy and in the
money  markets make it difficult to predict  future  changes in interest  rates,
deposit levels, loan demand or their effects on the business and earnings of the
Company. Foreign activities of the Company are not considered to be material.

BUSINESS OPERATIONS

The Bank

Sterling  National  Bank was  organized in 1929 under the National  Bank Act and
commenced  operations in New York City. The bank maintains eleven offices in New
York, nine offices in New York City (six branches and an  international  banking
facility in Manhattan and three branches in Queens), one branch in Nassau County
in Great  Neck,  New York and one branch in  Yonkers,  New York.  The  executive
office is located at 650 Fifth Avenue, New York, New York.

The bank provides a broad range of banking and financial  products and services,
including    business   and    consumer    lending,    asset-based    financing,
factoring/accounts receivable management services, equipment leasing, commercial
and residential  mortgage lending and brokerage,  international trade financing,
deposit services,  trust and estate  administration,  investment  management and
investment services. Business lending, depository and related financial services
are  furnished  to a wide range of customers  in diverse  industries,  including
commercial,  industrial and financial  companies,  and government and non-profit
entities.

For the year  ended  December  31,  2005,  the  bank's  average  earning  assets
represented  approximately  96% of the Company's  average earning assets.  Loans
represented 58% and investment securities  represented 41% of the bank's average
earning assets in 2005.

Commercial  Lending,  Asset-Based  Financing and  Factoring/Accounts  Receivable
Management.  The bank provides loans to small and medium-sized  businesses.  The
businesses are diversified across  industries,  and the loans generally range in
size from  $250,000  to $15  million.  Business  loans can be  tailored  to meet
customers'  specific long- and short-term needs, and  include  secured and lines
of credit, business installment  loans, business  lines of credit, and unsecured
debtor-in-possession  financing.  Our loans are often  collateralized by assets,
such as  accounts  receivable,  inventory,  marketable  securities, other liquid
collateral, equipment and other assets.

Through  its  factoring  subsidiary  ("Factors"),  the  bank  provides  accounts
receivable  management services.  The purchase of a

                                     PAGE 1



client's accounts  receivable is traditionally  known as "factoring" and results
in payment by the client of a non-refundable factoring fee, which is generally a
percentage  of the  factored  receivables  or sales  volume and is  designed  to
compensate for the bookkeeping and collection  services provided by Factors and,
if  applicable,  its credit  review of the client's  customer and  assumption of
customer  credit  risk.  When Factors  "factors"  (i.e.,  purchases)  an account
receivable  from a client,  it records the  receivable as an asset  (included in
"Loans held in portfolio,  net of unearned discounts"),  records a liability for
the  funds  due  to  the  client  (included  in  "Accrued   expenses  and  other
liabilities") and credits to noninterest income the non-refundable factoring fee
(included in "Factoring  income").  Factors also may advance funds to its client
prior to the collection of receivables,  charging  interest on such advances (in
addition to any  factoring  fees) and normally  satisfying  such advances by the
collection of receivables.  The accounts  receivable  factored are primarily for
clients engaged in the apparel and textile industries.

As of  December  31,  2005,  the  outstanding  loan  balance  (net  of  unearned
discounts)  for  commercial   and   industrial   lending  was  $632.4   million,
representing approximately 54% of the bank's total loan portfolio.

Equipment  Leasing.  The bank offers equipment  leasing services in the New York
metropolitan  area and across the United States through direct leasing programs,
third  party  sources  and  vendor   programs.   The  bank  finances  small  and
medium-sized  equipment  leases  with an  average  term of 24 to 30  months.  At
December 31, 2005, the outstanding loan balance (net of unearned  discounts) for
equipment   leases  was  $190.4   million,   and  equipment   leases   comprised
approximately 16% of the bank's total loan portfolio.

Residential  and  Commercial  Mortgages.  The bank's real estate loan  portfolio
consists of real estate loans on one-to-four family  residential  properties and
commercial  properties.  The residential mortgage banking and brokerage business
is conducted  through SNMC offices located  principally in New York, New Jersey,
North Carolina and other  mid-Atlantic  states.  The mortgage company originates
conforming  residential  mortgage loans  throughout  the tri-state  metropolitan
area,  as well as in  Virginia  and other  mid-Atlantic  states,  primarily  for
resale, and non-conforming residential mortgage loans, for its own portfolio and
primarily  for  resale.   Commercial   real  estate   financing  is  offered  on
income-producing investor properties and owner-occupied properties, professional
co-ops and condos.  At December 31, 2005, the outstanding  loan balance for real
estate mortgage loans was $299.6 million,  representing approximately 26% of the
bank's total loans outstanding.

International Trade Finance.  Through its international division,  international
banking  facility  and Hong Kong  trade  services  subsidiary,  the bank  offers
financial  services to its  customers  and  correspondents  in the world's major
financial  centers.  These  services  consist  of  financing  import  and export
transactions, issuing of letters of credit and creating banker's acceptances. In
addition to its direct worldwide  correspondent  banking  relationships,  active
bank  account   relationships   are  maintained  with  leading  foreign  banking
institutions in major financial centers.

Trust  Services.  The bank's trust  department  provides a variety of fiduciary,
investment  management,  custody and advisory and corporate  agency  services to
individuals   and   corporations.   The  bank  acts  as  trustee  for   pension,
profit-sharing,  401(k) and other employee benefit plans and personal trusts and
estates. For corporations,  the bank acts as trustee,  transfer agent, registrar
and in other corporate agency capacities.

There are no industry  concentrations  in the  commercial  and  industrial  loan
portfolio that exceed 10% of gross loans.  Approximately 68% of the bank's loans
are to  borrowers  located in the  metropolitan  New York area.  The bank has no
foreign loans.

The  composition of income from the operations of the bank and its  subsidiaries
for the three most recent fiscal years was as follows:

Years Ended December 31,                            2005      2004       2003
-----------------------------------------------------------------------------
Interest and fees on loans                           54%       48%        49%
Interest and dividends on investment
   securities                                        22        25         25
Other                                                24        27         26
                                                    -------------------------
                                                    100%      100%       100%
                                                    =========================

At  December  31,  2005,  the  bank  and its  subsidiaries  had  525  employees,
consisting of 200 officers and 325 supervisory and clerical employees.  The bank
considers its relations with its employees to be satisfactory.

Parent Company and Sterling Financial

The parent company, through Sterling Financial,  makes loans that are secured by
personal  property,  accounts  receivable  or  other  collateral;  occasionally,
unsecured advances are provided to its customers.

Dealer Receivable  Financing.  Through Sterling  Financial,  we provide loans to
independent  dealers  who  market  products,  such  as  furniture,   appliances,
automobiles and educational  material to consumers on an installment  basis with
repayment  terms between 12 and 60 months.  We administer  the majority of these
installment  contracts for the dealer by providing  billing,  payment processing
and other bookkeeping  services. We generally lend up to 85% of the value of the
borrower's   collateral.   More   than  75%  of  the   payments   are   received
electronically.

                                     PAGE 2



The composition of income  (excluding  equity in undistributed net income of the
bank) of the parent  company and its  non-bank  subsidiaries  for the three most
recent fiscal years was as follows:

Years Ended December 31,                          2005       2004      2003
-----------------------------------------------------------------------------
Interest and fees on loans                         17%        18%       26%
Dividends, interest and service fees               79         80        69
Other                                               4          2         5
                                                  --------------------------
                                                  100%       100%      100%
                                                  ==========================

At December 31, 2005,  the parent  company and  Sterling  Financial  employed 20
persons,  consisting of 1 officer with the balance of the  employees  performing
supervisory  and  clerical  functions.   The  parent  company  and  its  finance
subsidiaries consider employee relations to be satisfactory.

COMPETITION

There is intense  competition  in all areas in which the  Company  conducts  its
business.  As a result of the  deregulation of the financial  services  industry
under the  Gramm-Leach-Bliley  Act of 1999 (the "GLB Act"), the Company competes
with  banks  and  other  financial  institutions,  including  savings  and  loan
associations, savings banks, finance companies, and credit unions. Many of these
competitors have substantially  greater resources and lending limits and provide
a wider  array of  banking  services.  To a limited  extent,  the  Company  also
competes with other providers of financial services, such as money market mutual
funds,  brokerage  firms,  consumer finance  companies and insurance  companies.
Competition is based on a number of factors,  including prices,  interest rates,
service, availability of products, and geographic location.

SUPERVISION AND REGULATION

General

The banking industry is highly regulated.  Statutory and regulatory controls are
designed  primarily for the protection of depositors and the banking system, and
not for the purpose of protecting the  shareholders of the parent  company.  The
following discussion is not intended to be a complete list of all the activities
regulated by the banking laws or of the impact of such laws and  regulations  on
the bank. It is intended  only to briefly  summarize  some material  provisions.
Sterling Bancorp is a bank holding company and a financial holding company under
the BHCA and is subject to supervision,  examination and reporting  requirements
of the Federal Reserve Board. Sterling Bancorp is also under the jurisdiction of
the  Securities  and Exchange  Commission  and is subject to the  disclosure and
regulatory  requirements  of the  Securities  Act of 1933,  as amended,  and the
Securities  Exchange  Act of  1934,  as  amended,  as  administered  by the SEC.
Sterling  Bancorp  is listed on the New York  Stock  Exchange  (NYSE)  under the
trading  symbol  "STL"  and is  subject  to the  rules  of the  NYSE for  listed
companies.

As a  national  bank,  the  bank  is  principally  subject  to the  supervision,
examination  and reporting  requirements of the Office of the Comptroller of the
Currency (the "OCC"), as well as the Federal Deposit Insurance  Corporation (the
"FDIC").  Insured banks, including the bank, are subject to extensive regulation
of many aspects of their business. These regulations, among other things, relate
to:  (a) the  nature  and  amount of loans  that may be made by the bank and the
rates  of  interest  that  may be  charged;  (b)  types  and  amounts  of  other
investments;   (c)   branching;   (d)   permissible   activities;   (e)  reserve
requirements; and (f) dealings with officers, directors and affiliates.

Sterling  Banking  Corporation is subject to  supervision  and regulation by the
Banking Department of the State of New York.

Sterling  Financial  Services  Company,  Inc.  is subject to  regulation  by the
Federal Reserve Board.

Bank Holding Company Regulation

The BHCA  requires  the prior  approval  of the  Federal  Reserve  Board for the
acquisition  by a bank  holding  company of more than 5% of the voting  stock or
substantially all of the assets of any bank or bank holding company. Also, under
the BHCA, bank holding companies are prohibited,  with certain exceptions,  from
engaging in, or from  acquiring  more than 5% of the voting stock of any company
engaging in, activities other than (1) banking or managing or controlling banks,
(2) furnishing services to or performing services for their subsidiaries, or (3)
activities  that the  Federal  Reserve  Board has  determined  to be so  closely
related to banking or managing or controlling  banks as to be a proper  incident
thereto.

As  discussed  below  under   "Financial   Holding  Company   Regulation,"   the
Gramm-Leach-Bliley  Act of 1999  amended  the BHCA to permit a broader  range of
activities  for bank  holding  companies  that  qualify  as  "financial  holding
companies."

Financial Holding Company Regulation

The  Gramm-Leach-Bliley  Act:

o     allows bank holding companies,  the depository institution subsidiaries of
      which meet  management,  capital and the Community  Reinvestment  Act (the
      "CRA")  standards,   to  engage  in  a  substantially   broader  range  of
      nonbanking   financial   activities  than  was  previously   permissible,
      including  (a)  insurance  underwriting  and agency,  (b) making  merchant
      banking investments in commercial companies,  (c) securities underwriting,
      dealing and market making,  and (d) sponsoring mutual funds and investment
      companies;

                                     PAGE 3



o     allows insurers and other financial  services  companies to acquire banks;
      and

o     establishes the overall  regulatory  structure  applicable to bank holding
      companies that also engage in insurance and securities operations.

In order for a bank holding company to engage in the broader range of activities
that are  permitted by the  Gramm-Leach-Bliley  Act,  (1) all of its  depository
subsidiaries  must be and remain  well  capitalized  and well  managed  and have
received at least a satisfactory CRA rating,  and (2) it must file a declaration
with the  Federal  Reserve  Board  that it  elects  to be a  "financial  holding
company."

Requirements and standards to remain  "well capitalized" are discussed below. To
maintain  financial  holding  company  status,  the  bank  must  have at least a
"satisfactory"  rating under the CRA. Under the CRA, during  examinations of the
bank,  the OCC is  required  to assess the  bank's record of meeting  the credit
needs of the  communities  serviced by the  bank, including  low- and  moderate-
income  communities.  Banks  are  given  one  of  four  ratings  under the  CRA:
"outstanding,"   "satisfactory,"    "needs   to   improve"   or    "substantial
noncompliance."  The bank  received a  rating of  outstanding on the most recent
exam completed by the OCC.

Pursuant  to an  election  made  under the  Gramm-Leach-Bliley  Act,  the parent
company has been  designated  as a  financial  holding  company.  As a financial
holding company,  Sterling Bancorp may conduct, or acquire a company (other than
a U.S.  depository  institution or foreign bank) engaged in, activities that are
"financial in nature," as well as additional activities that the Federal Reserve
Board determines (in the case of incidental activities,  in conjunction with the
Department  of the  Treasury)  are  incidental  or  complementary  to  financial
activities,  without the prior approval of the Federal Reserve Board.  Under the
Gramm-Leach-Bliley   Act,  activities  that  are  financial  in  nature  include
insurance, securities underwriting and dealing, merchant banking, and sponsoring
mutual funds and  investment  companies.  Under the merchant  banking  authority
added by the  Gramm-Leach-Bliley  Act, financial holding companies may invest in
companies  that  engage  in  activities  that  are  not  otherwise   permissible
"financial"  activities,  subject to  certain  limitations,  including  that the
financial  holding  company makes the investment  with the intention of limiting
the investment duration and does not manage the company on a day-to-day basis.

Generally,   financial   holding   companies  must  continue  to  meet  all  the
requirements  for  financial  holding  company  status in order to maintain  the
ability to undertake new activities or acquisitions that are financial in nature
and the ability to continue those activities that are not generally  permissible
for bank holding companies.  If the parent company ceases to so qualify it would
be required to obtain the prior approval of the Federal  Reserve Board to engage
in non-banking  activities or to acquire more than 5% of the voting stock of any
company that is engaged in non-banking activities.  With certain exceptions, the
Federal Reserve Board can only provide prior approval to applications  involving
activities  that it had previously  determined,  by regulation or order,  are so
closely related to banking as to be properly incident  thereto.  Such activities
are more  limited than the range of  activities  that are deemed  "financial  in
nature."

Payment of Dividends and Transactions with Affiliates

While the parent  company  generates  income  from its own  operations,  it also
depends  for its cash  requirements  on funds  maintained  or  generated  by its
subsidiaries,  principally the bank. Such sources have been adequate to meet the
parent company's cash requirements throughout its history.

Various  legal  restrictions  limit  the  extent  to which the bank can fund the
parent company and its nonbank  subsidiaries.  All national banks are limited in
the payment of  dividends  without  the  approval of the OCC to an amount not to
exceed the net  profits (as  defined)  for that year to date  combined  with its
retained net profits for the  preceding  two calendar  years,  less any required
transfers  to surplus.  Federal law also  prohibits  national  banks from paying
dividends  that  would  be  greater  than the  bank's  undivided  profits  after
deducting  statutory bad debt in excess of the bank's allowance for loan losses.
Under the foregoing  restrictions,  and, without  adversely  affecting its "well
capitalized"  status,  as of December  31,  2005,  the bank could pay  aggregate
dividends of approximately $29 million to the parent company,  without obtaining
affirmative  governmental  approvals.  This  is not  necessarily  indicative  of
amounts that may be paid or are available to be paid in future periods.

Under  the  Federal  Deposit  Insurance  Corporation  Improvement  Act  of  1991
("FDICIA"), a depository institution, such as the bank, may not pay dividends if
payment  would  cause  it  to  become  undercapitalized  or  if  it  is  already
undercapitalized.  The payment of dividends  by the parent  company and the bank
may also be affected or limited by other  factors,  such as the  requirement  to
maintain adequate capital.

Federal laws strictly limit the ability of banks to engage in transactions  with
their  affiliates,  including their bank holding  companies.  Such  transactions
between a subsidiary bank and its parent company or the nonbank  subsidiaries of
the bank holding company are limited to 10% of a bank  subsidiary's  capital and
surplus  and,  with  respect  to  such  parent  company  and  all  such  nonbank
subsidiaries,  to an  aggregate  of 20% of the  bank  subsidiary's  capital  and
surplus.  Further,  loans and extensions of credit  generally are required to be
secured by eligible collateral in specified amounts. Federal law also requires

                                     PAGE 4



that all  transactions  between a bank and its  affiliates  be on terms  only as
favorable to the bank as transactions with non-affiliates.

Federal law also limits a bank's  authority to extend  credit to its  directors,
executive  officers and 10% shareholders,  as well as to entities  controlled by
such persons. Among other things,  extensions of credit to insiders are required
to be made on terms  that are  substantially  the same  as,  and  follow  credit
underwriting  procedures that are not less stringent than,  those prevailing for
comparable  transactions  with  unaffiliated  persons.  Also,  the terms of such
extensions  of credit may not involve  more than the normal risk of repayment or
present other unfavorable features and may not exceed certain limitations on the
amount of credit  extended to such persons,  individually  and in the aggregate,
which limits are based, in part, on the amount of the bank's capital.

Banks are subject to  prohibitions on certain tying  arrangements.  A depository
institution is prohibited,  subject to some exceptions, from extending credit to
or offering any other service,  or fixing or varying the  consideration for such
extension of credit or service,  on the condition that the customer  obtain some
additional service from the institution or its affiliates or not obtain services
of a competitor of the institution.

Capital Adequacy and Prompt Corrective Action

Banks and bank  holding  companies  are  subject to various  regulatory  capital
requirements  administered  by  state  and  federal  banking  agencies.  Capital
adequacy  guidelines  and,  additionally  for banks,  prompt  corrective  action
regulations,  involve quantitative measures of assets, liabilities,  and certain
off-balance sheet   items  calculated  under  regulatory  accounting  practices.
Capital amounts and classifications are also subject to qualitative judgments by
regulators about components, risk weighting and other factors.

The  Federal  Reserve  Board,  the OCC and the FDIC have  substantially  similar
risk-based   capital   ratio  and   leverage   ratio   guidelines   for  banking
organizations.  The guidelines are intended to ensure that banking organizations
have  adequate  capital  given the risk levels of assets and  off-balance  sheet
financial instruments.  Under the guidelines, banking organizations are required
to maintain minimum ratios for Tier 1 capital and total capital to risk-weighted
assets (including  certain  off-balance sheet items, such as letters of credit).
For purposes of calculating the ratios, a banking organization's assets and some
of its specified  off-balance  sheet commitments and obligations are assigned to
various risk categories.

A depository  institution's or holding company's capital, in turn, is classified
in tiers,  depending  on type:

o     Core Capital (Tier 1). Tier 1 capital  includes  common  equity,  retained
      earnings,  qualifying  non-cumulative perpetual preferred stock, a limited
      amount of qualifying  cumulative  perpetual  stock at the holding  company
      level, minority interests in equity accounts of consolidated subsidiaries,
      less goodwill, most intangible assets and certain other assets.

o     Supplementary  Capital  (Tier 2).  Tier 2 capital  includes,  among  other
      things,  perpetual  preferred  stock  not  meeting  the Tier 1 definition,
      qualifying mandatory convertible debt securities,  qualifying subordinated
      debt,  and  allowances  for  possible  loan and lease  losses,  subject to
      limitations.

Sterling Bancorp,  like other bank holding  companies,  currently is required to
maintain  Tier 1  capital  and  "total  capital"  (the  sum of Tier 1 and Tier 2
capital)  equal  to  at  least  4.0%  and  8.0%,  respectively,   of  its  total
risk-weighted assets (including various off-balance-sheet items, such as standby
letters of credit).  Sterling National Bank, like other depository institutions,
is  required  to  maintain   similar  capital  levels  under  capital   adequacy
guidelines.  For a depository  institution to be considered  "well  capitalized"
under the  regulatory  framework for prompt  corrective  action,  its Tier 1 and
total capital ratios must be at least 6.0% and 10.0% on a  risk-adjusted  basis,
respectively.

Bank  holding  companies  and banks are also  required  to comply  with  minimum
leverage  ratio  requirements.  The  leverage  ratio is the  ratio of a  banking
organization's Tier 1 capital to its total adjusted quarterly average assets (as
defined  for  regulatory  purposes).  The  requirements  necessitate  a  minimum
leverage ratio of 3.0% for financial  holding  companies and national banks that
have the highest  supervisory  rating. All other financial holding companies and
national banks are required to maintain a minimum leverage ratio of 4.0%, unless
a different minimum is specified by an appropriate  regulatory authority.  For a
depository  institution to be considered "well capitalized" under the regulatory
framework  for prompt  corrective  action,  its leverage  ratio must be at least
5.0%. The Federal Reserve Board has not advised  Sterling  Bancorp,  and the OCC
has not advised  Sterling  National Bank, of any specific minimum leverage ratio
applicable to it.

The Federal  Deposit  Insurance Act, as amended  ("FDIA"),  requires among other
things,  the federal  banking  agencies to take  "prompt  corrective  action" in
respect  of   depository   institutions   that  do  not  meet  minimum   capital
requirements. The FDIA sets forth the following five capital tiers: "well

                                     PAGE 5



capitalized,"  "adequately  capitalized,"   "undercapitalized,"   "significantly
undercapitalized" and "critically undercapitalized." A depository  institution's
capital  tier will depend  upon how its  capital  levels  compare  with  various
relevant  capital  measures  and  certain  other  factors,   as  established  by
regulation.  The relevant capital measures are the total capital ratio, the Tier
1 capital ratio and the leverage ratio.

Under the regulations adopted by the federal regulatory authorities, a bank will
be: (i) "well  capitalized" if the institution  has a total  risk-based  capital
ratio of 10.0% or greater, a Tier 1 risk-based capital ratio of 6.0% or greater,
and a  leverage  ratio of 5.0% or  greater,  and is not  subject to any order or
written  directive  by any such  regulatory  authority  to meet and  maintain  a
specific capital level for any capital measure; (ii) "adequately capitalized" if
the institution has a total risk-based  capital ratio of 8.0% or greater, a Tier
1 risk-based  capital ratio of 4.0% or greater,  and a leverage ratio of 4.0% or
greater (3.0% in certain  circumstances)  and is not "well  capitalized";  (iii)
"undercapitalized"  if the institution has a total risk-based ratio that is less
than 8.0%,  a Tier 1  risk-based  capital  ratio of less than 4.0% or a leverage
ratio of less than 4.0%  (3.0% in  certain  circumstances;  (iv)  "significantly
undercapitalized"  if the  institution has a total  risk-based  capital ratio of
less  than  6.0%,  a Tier 1  risk-based  capital  ratio of less  than  3.0% or a
leverage ratio of less than 3.0%; and (v) "critically  undercapitalized"  if the
institution's tangible equity is equal to or less than 2.0% of average quarterly
tangible  assets.  An  institution  may be downgraded  to, or deemed to be in, a
capital  category that is lower than that  indicated by its capital ratios if it
is  determined  to be in an unsafe or unsound  condition  or if it  receives  an
unsatisfactory  examination  rating  with  respect  to  certain  matters.  As of
December  31,  2005,  the bank was "well  capitalized,"  based on the ratios and
guidelines  described above. A bank's capital category is determined  solely for
the purpose of applying prompt  corrective action  regulations,  and the capital
category may not  constitute an accurate  representation  of the bank's  overall
financial condition or prospects for other purposes.

The FDIA generally  prohibits a depository  institution  from making any capital
distributions  (including payment of a dividend) or paying any management fee to
its parent holding  company if the depository  institution  would  thereafter be
undercapitalized.   Undercapitalized   institutions   are   subject   to  growth
limitations and are required to submit a capital  restoration plan. The agencies
may not accept such a plan without  determining,  among other  things,  that the
plan is based on realistic assumptions and is likely to succeed in restoring the
depository institution's capital. In addition, for a capital restoration plan to
be  acceptable,   the  depository  institution's  parent  holding  company  must
guarantee that the institution will comply with such a capital restoration plan.
The aggregate  liability of the parent holding  company is limited to the lesser
of (i) an amount equal to 5.0% of the depository  institution's  total assets at
the time it became  undercapitalized  and (ii) the amount which is necessary (or
would have been  necessary) to bring the  institution  into  compliance with all
capital standards  applicable with respect to such institution as of the time it
fails to comply with the plan.  If a depository  institution  fails to submit an
acceptable plan, it is treated as if it is "significantly undercapitalized."

"Significantly  undercapitalized"  depository  institutions  may be subject to a
number of requirements  and  restrictions,  including  orders to sell sufficient
voting stock to become  "adequately  capitalized,"  requirements to reduce total
assets,  and  cessation  of  receipt  of  deposits  from  correspondent   banks.
"Critically  undercapitalized"  institutions are subject to the appointment of a
receiver or conservator.

The federal regulatory authorities' risk-based capital guidelines are based upon
the 1988  capital  accord of the Basel  Committee  on Banking  Supervision  (the
"BIS"). The BIS is a committee of central banks and bank  supervisors/regulators
from the major  industrialized  countries that develops broad policy  guidelines
for use by each country's  supervisors in determining the  supervisory  policies
they apply.  In 2004, the BIS published a new capital accord to replace its 1988
capital accord.  The new capital accord would,  among other things,  set capital
requirements for operational  risk and refine the existing capital  requirements
for credit risk and market risk. Operational risk is defined to mean the risk of
direct or indirect loss resulting from inadequate or failed internal  processes,
people and systems in connection with external  events.  The 1988 capital accord
does not include separate capital  requirements for operational risk. The United
States federal regulatory authorities are currently expected to release proposed
rules to implement  the BIS's new capital  accord in the near term.  The Company
cannot predict the timing or final form of the United States rules  implementing
the new  capital  accord  and  their  impact  on the  Company.  The new  capital
requirements  that may arise from the final  rules  could  increase  the minimum
capital requirements applicable to the Company.

Support of the Bank

The Federal Reserve Board has stated that a bank holding company should serve as
a source of financial and  managerial  strength to its  subsidiary  banks.  As a
result,  the Federal Reserve Board may require the parent company to stand ready
to  use  its  resources  to  provide  adequate  capital  funds  to  its  banking
subsidiaries  during periods of financial stress or adversity.  This support may
be  required  at times by the Federal  Reserve  Board even though not  expressly
required by

                                     PAGE 6



regulation.  In addition,  any capital loans by a bank holding company to any of
its subsidiary  banks are subordinate in right of payment to deposits to certain
other  indebtedness  of such  subsidiary  banks.  The BHCA provides that, in the
event of a bank holding company's bankruptcy, any commitment by the bank holding
company  to a federal  bank  regulatory  agency to  maintain  the  capital  of a
subsidiary  bank will be assumed  by the  bankruptcy  trustee  and  entitled  to
priority of payment.  Furthermore,  under the National  Bank Act, if the capital
stock of the bank is impaired by losses or  otherwise,  the OCC is authorized to
require payment of the deficiency by assessment upon the parent company.  If the
assessment  is not paid within three  months,  the OCC could order a sale of the
capital  stock  of the  bank  held  by the  parent  company  to  make  good  the
deficiency.

FDIC Insurance

Under the FDIC's risk-related  insurance  assessment system,  insured depository
institutions may be required to pay annual  assessments to the FDIC based on the
institution's risk classification. An institution's risk classification is based
on the FDIC's  assignment of the  institution to one of three capital groups and
to one of three supervisory  groups.  The three supervisory groups are Group "A"
financially  solid  institutions  with  only a few minor  weaknesses,  Group "B"
institutions  with weaknesses  which, if  uncorrected,  could cause  substantial
deterioration  of the  institution and increased risk to the insurance fund, and
Group "C" institutions with a substantial probability of loss to the fund absent
effective corrective action.

The three capital categories are well capitalized,  adequately capitalized,  and
undercapitalized.  These  three  categories  are  substantially  the same as the
prompt   corrective   action   categories   previously   described,   with   the
undercapitalized  category  including  institutions  that are  undercapitalized,
significantly  undercapitalized,  and  critically  undercapitalized  for  prompt
corrective  action  purposes.  A bank's  capital  and  supervisory  subgroup  is
confidential and may not be disclosed.  Assessment  rates for deposit  insurance
currently  range from zero basis points to 27 basis points per $100 of deposits.
Any  increase  in  insurance  assessments  could have an  adverse  impact on the
earnings of insured institutions,  including the bank. Because of favorable loss
experience and a healthy  reserve ratio in the Bank Insurance Fund maintained by
the FDIC, well  capitalized and well managed banks,  including the bank, have in
recent  years paid no premiums  for FDIC  insurance.  In the  future,  even well
capitalized  and well  managed  banks may be required to pay premiums on deposit
insurance.

In  addition,  the  bank is  required  to make  payments  for the  servicing  of
obligations of the Financing  Corporation ("FICO") issued in connection with the
resolution of savings and loan associations,  so long as such obligations remain
outstanding.  The current FICO annual  assessment rate is 1.34 cents per $100 of
deposits.

Under the Federal Deposit Insurance Act (the "FDIA"),  insurance of deposits may
be  terminated  by the FDIC upon a finding that the  institution  has engaged in
unsafe and unsound  practices,  is in an unsafe or unsound condition to continue
operations,  or has violated any applicable  law,  regulation,  rule,  order, or
condition imposed by the FDIC.

In addition, the FDIA provides that a depository institution insured by the FDIC
can be held liable by the FDIC for any loss incurred or  reasonably  expected to
be  incurred  in  connection  with the  default of a commonly  controlled  FDIC-
insured depository  institution or in connection with any assistance provided by
the FDIC to a commonly controlled institution "in danger of default" (as defined
in the FDIA).

In its  resolution  of the  problems  of an insured  depository  institution  in
default or in danger of default,  the FDIC is generally  required to satisfy its
obligations  to insured  depositors  at the least  possible  cost to the deposit
insurance  fund.  In addition,  the FDIC may not take any action that would have
the effect of increasing the losses to the deposit  insurance fund by protecting
depositors for more than the insured portion of deposits (generally $100,000) or
creditors other than depositors.

Depositor Preference

The FDIA provides that, in the event of the "liquidation or other resolution" of
an insured depository institution,  the claims of depositors of the institution,
including the claims of the FDIC as subrogee of insured depositors,  and certain
claims for administrative expenses of the FDIC as a receiver, will have priority
over other  general  unsecured  claims  against the  institution.  If an insured
depository  institution fails, insured and uninsured depositors,  along with the
FDIC, will have priority in payment ahead of unsecured,  non-deposit  creditors,
including  the parent bank holding  company,  with respect to any  extensions of
credit they have made to such insured depository institution.

Liability of Commonly Controlled Institutions

FDIC-insured  depository  institutions can be held liable for any loss incurred,
or  reasonably  expected  to be  incurred,  by the FDIC due to the default of an
FDIC-insured depository institution controlled by the same holding company.

Community Reinvestment Act

The CRA requires  depository  institutions to assist in meeting the credit needs
of their market areas consistent with safe and sound banking practice. Under the
CRA, each depository

                                     PAGE 7



institution  is required to help meet the credit  needs of its market  areas by,
among other things, providing credit to low- and moderate-income individuals and
communities.  Depository  institutions are periodically  examined for compliance
with the CRA and are assigned ratings.  In order for a financial holding company
to commence  any new activity  permitted by the BHCA,  or to acquire any company
engaged in any new  activity  permitted  by the BHCA,  each  insured  depository
institution  subsidiary  of the financial  holding  company must have received a
rating of at least  "satisfactory" in its most recent examination under the CRA.
Furthermore,  banking  regulators take into account CRA ratings when considering
approval of a proposed transaction.

Financial Privacy

In accordance with the GLB Act,  federal banking  regulators  adopted rules that
limit  the  ability  of banks  and  other  financial  institutions  to  disclose
non-public  information  about consumers to nonaffiliated  third parties.  These
limitations  require  disclosure of privacy  policies to consumers  and, in some
circumstances,  allow  consumers  to  prevent  disclosure  of  certain  personal
information to a nonaffiliated  third party.  The privacy  provisions of the GLB
Act affect how consumer information is transmitted through diversified financial
companies and conveyed to outside vendors.

Anti-Money Laundering Initiatives and the USA Patriot Act

A major focus of governmental  policy on financial  institutions in recent years
has been aimed at combating money  laundering and terrorist  financing.  The USA
Patriot Act of 2001 (the "USA Patriot Act") substantially broadened the scope of
United States anti-money laundering laws and regulations by imposing significant
new compliance and due diligence obligations,  creating new crimes and penalties
and expanding  the  extra-territorial  jurisdiction  of the United  States.  The
United  States   Treasury   Department  has  issued  a  number  of  implementing
regulations  which  apply to  various  requirements  of the USA  Patriot  Act to
financial institutions such as the Company. These regulations impose obligations
on financial  institutions  to maintain  appropriate  policies,  procedures  and
controls to detect,  prevent and report money laundering and terrorist financing
and  to  verify  the  identity  of  their  customers.  Failure  of  a  financial
institution  to  maintain  and  implement  adequate  programs  to  combat  money
laundering and terrorist  financing,  or to comply with all of the relevant laws
or regulations,  could have serious legal and reputational  consequences for the
institution,  including the imposition of enforcement actions and civil monetary
penalties.

Legislative Initiatives

From time to time, various legislative and regulatory initiatives are introduced
in Congress and state  legislatures,  as well as by  regulatory  agencies.  Such
initiatives  may  include  proposals  to expand or  contract  the powers of bank
holding  companies and  depository  institutions  or proposals to  substantially
change the financial  institution  regulatory  system.  Such  legislation  could
change  banking  statutes  and  the  operating  environment  of the  Company  in
substantial and unpredictable ways. If enacted,  such legislation could increase
or decrease the cost of doing business,  limit or expand permissible  activities
or affect the  competitive  balance among banks,  savings  associations,  credit
unions and other financial institutions.  The Company cannot predict whether any
such  legislation  will be enacted,  and if enacted,  the effect that it, or any
implementing  regulations,  would have on the financial  condition or results of
operations  of the Company.  A change in  statutes,  regulations  or  regulatory
policies  applicable to the Company could have a material effect on the business
of the Company.

Safety and Soundness Standards

Federal banking agencies  promulgate safety and soundness standards relating to,
among other things,  internal controls,  information  systems and internal audit
systems, loan documentation,  credit underwriting, interest rate exposure, asset
growth,  compensation,  fees, and benefits.  With respect to internal  controls,
information  systems and internal  audit  systems,  the  standards  describe the
functions that adequate internal  controls and information  systems must be able
to perform,  including:  (i) monitoring adherence to prescribed  policies;  (ii)
effective risk management; (iii) timely and accurate financial,  operations, and
regulatory reporting;  (iv) safeguarding and managing assets; and (v) compliance
with applicable laws and  regulations.  The standards also include  requirements
that: (i) those performing  internal audits be qualified and  independent;  (ii)
internal  controls  and  information  systems  be  tested  and  reviewed;  (iii)
corrective  actions be  adequately  documented;  and (iv) results of an audit be
made available for review of management actions.

SELECTED CONSOLIDATED STATISTICAL INFORMATION

I.    Distribution of Assets,  Liabilities and  Shareholders'  Equity;  Interest
      Rates and Interest Differential

The  information  appears  on pages  29 and 30 in  Management's  Discussion  and
Analysis of Financial Condition and Results of Operations.

II.   Investment Portfolio

A summary of the Company's  investment  securities by type with related carrying
values at the end of each of the three most recent  fiscal years appears on page
24 in Management's

                                     PAGE 8



Discussion  and  Analysis of  Financial  Condition  and  Results of  Operations.
Information  regarding  book values and range of  maturities by type of security
and weighted  average  yields for totals of each category is presented in Note 4
beginning on page 49 of the Company's consolidated financial statements.

III.  Loan Portfolio

A table setting forth the  composition of the Company's loan  portfolio,  net of
unearned  discounts,  at the end of each of the five most  recent  fiscal  years
appears  on  page  25 in  Management's  Discussion  and  Analysis  of  Financial
Condition and Results of Operations.

A table  setting forth the  maturities  and  sensitivity  to changes in interest
rates of the  Company's  commercial  and  industrial loans at December  31, 2005
appears  on  page  25 in  Management's  Discussion  and  Analysis  of  Financial
Condition and Results of Operations.

It is the policy of the Company to consider all customer requests for extensions
of original maturity dates  (rollovers),  whether in whole or in part, as though
each was an application  for a new loan subject to standard  approval  criteria,
including credit evaluation.  The information  appears under "Loan Portfolio" on
page 25 in  Management's  Discussion  and  Analysis of Financial  Condition  and
Results  of  Operations,  and  in  Note 5 and  under  "Loans"  in  Note 1 of the
Company's consolidated financial statements.

A table setting forth the aggregate amount of domestic nonaccrual,  past due and
restructured  loans of the  Company  at the end of each of the five most  recent
fiscal  years  appears on page 26 in  Management's  Discussion  and  Analysis of
Financial  Condition  and  Results of  Operations;  there were no foreign  loans
accounted   for  on  a  nonaccrual   basis  and  there  were  no  troubled  debt
restructurings for any types of loans.  Loans  contractually past due 90 days or
more as to  principal  or interest  and still  accruing are loans which are both
well-secured or guaranteed by financially  responsible  third parties and are in
the process of collection.

IV.   Summary of Loan Loss Experience

The  information  appears  in  Note 6 of the  Company's  consolidated  financial
statements  and  beginning  on page 26 under  "Asset  Quality"  in  Management's
Discussion  and Analysis of Financial  Condition  and Results of  Operations.  A
table setting forth certain  information with respect to the Company's loan loss
experience  for each of the five most recent  fiscal years appears on page 27 in
Management's  Discussion  and  Analysis of  Financial  Condition  and Results of
Operations.

The Company  considers its  allowance for loan losses to be adequate  based upon
the size and risk  characteristics of the outstanding loan portfolio at December
31, 2005. Net losses within the loan portfolio are not,  however,  statistically
predictable  and are  subject to various  external  factors  that are beyond the
control of the Company.  Consequently,  changes in conditions in the next twelve
months could result in future  provisions for loan losses varying from the level
taken in 2005.

A table presenting the Company's  allocation of the allowance appears on page 28
in  Management's  Discussion and Analysis of Financial  Condition and Results of
Operations.  This  allocation is based on estimates by management  that may vary
based  on  management's  evaluation  of the  risk  characteristics  of the  loan
portfolio.   The  amount  allocated  to  a  particular  loan  category  may  not
necessarily be indicative of actual future charge-offs in that loan category.

V.    Deposits

Average  deposits and average rates paid for each of the three most recent years
are presented on page 29 in  Management's  Discussion  and Analysis of Financial
Condition and Results of Operations.

Outstanding  time  certificates  of deposit  issued  from  domestic  and foreign
offices and interest  expense on domestic and foreign  deposits are presented in
Note 7 of the Company's consolidated financial statements.

The table providing selected  information with respect to the Company's deposits
for  each  of  the  three  most  recent  fiscal  years  appears  on  page  28 in
Management's  Discussion  and  Analysis of  Financial  Condition  and Results of
Operations.

Interest  expense for the three most recent  fiscal years is presented in Note 7
of the Company's consolidated financial statements.

VI.   Return on Assets and Equity

The Company's returns on average total assets and average  shareholders' equity,
dividend payout ratio and average  shareholders'  equity to average total assets
for each of the five most recent years is presented in "Selected Financial Data"
on page 19.

VII.  Short-Term Borrowings

Balance and rate data for  significant  categories of the  Company's  Short-Term
Borrowings for each of the three most recent years is presented in Note 8 of the
Company's consolidated financial statements.

                                     PAGE 9



INFORMATION AVAILABLE ON OUR WEB SITE

Our  Internet  address is  www.sterlingbancorp.com  and the  investor  relations
section of our web site is  located at  www.sterlingbancorp.com/ir/investor.cfm.
We make available free of charge,  on or through the investor  relations section
of our web site, annual reports on Form 10-K, quarterly reports on Form 10-Q and
current  reports on Form 8-K and  amendments to those reports filed or furnished
pursuant to Section  13(a) or 15(d) of the  Securities  Exchange  Act of 1934 as
soon as reasonably  practicable after we electronically file such material with,
or furnish it to, the Securities and Exchange Commission.

Also  posted  on our web  site,  and  available  in print  upon  request  of any
shareholder to our Investor Relations Department, are the Charters for our Board
of Directors' Audit Committee,  Compensation  Committee and Corporate Governance
and Nominating Committee,  our Corporate Governance  Guidelines,  our Method for
Interested  Persons to Communicate with  Non-Management  Directors and a Code of
Business  Conduct and Ethics  governing our  directors,  officers and employees.
Within the time period  required by the Securities  and Exchange  Commission and
the New York Stock  Exchange,  we will post on our web site any amendment to the
Code of  Business  Conduct  and Ethics and any waiver  applicable  to our senior
financial  officers,  as  defined  in the Code,  or our  executive  officers  or
directors. In addition, information concerning purchases and sales of our equity
securities by our executive officers and directors is posted on our web site.

ITEM 1A. RISK FACTORS

An investment in the Company's  common stock is subject to risks inherent to the
Company's  business.  The  material  risks  and  uncertainties  that  management
believes  affect the Company are  described  below.  Before making an investment
decision,  you should carefully  consider the risks and uncertainties  described
below together with all of the other  information  included or  incorporated  by
reference in this report.  The risks and  uncertainties  described below are not
the only ones  facing  the  Company.  Additional  risks and  uncertainties  that
management  is not aware of or focused on, or that  management  currently  deems
immaterial,  may also impair the Company's business  operations.  This report is
qualified in its entirety by these risk factors.

If any of the following risks actually occur, the Company's  financial condition
and results of operations  could be materially and adversely  affected.  If this
were  to  happen,  the  value  of  the  Company's  common  stock  could  decline
significantly, and you could lose all or part of your investment.

RISKS RELATED TO THE COMPANY'S BUSINESS

The Company Is Subject to Interest  Rate Risk

The  Company's  earnings  and cash  flows  are  largely  dependent  upon its net
interest income.  Net interest income is the difference  between interest income
earned on  interest-earning  assets such as loans and  securities  and  interest
expense  paid on  interest-bearing  liabilities  such as deposits  and  borrowed
funds.  Interest rates are highly  sensitive to many factors that are beyond the
Company's control, including general economic conditions and policies of various
governmental and regulatory agencies and, in particular,  the Board of Governors
of the Federal Reserve System. Changes in monetary policy,  including changes in
interest rates,  could  influence not only the interest the Company  receives on
loans  and  securities  and the  amount  of  interest  it pays on  deposits  and
borrowings,  but such  changes  could also affect (i) the  Company's  ability to
originate  loans  and  obtain  deposits,  (ii) the fair  value of the  Company's
financial  assets  and  liabilities,  and  (iii)  the  average  duration  of the
Company's  mortgage-backed  securities portfolio.  If the interest rates paid on
deposits and other borrowings  increase at a faster rate than the interest rates
received on loans and other investments,  the Company's net interest income, and
therefore  earnings,  could  be  adversely  affected.  Earnings  could  also  be
adversely affected if the interest rates received on loans and other investments
fall more quickly than the interest rates paid on deposits and other borrowings.

Although  management  believes it has implemented  effective asset and liability
management strategies,  including the use of derivatives as hedging instruments,
to reduce the  potential  effects of changes in interest  rates on the Company's
results of operations, any substantial,  unexpected,  prolonged change in market
interest rates could have a material  adverse effect on the Company's  financial
condition  and  results of  operations.  For further  discussion  related to the
Company's  management of interest rate risk,  see  "Asset/Liability  Management"
beginning  on page 31 in  Management's  Discussion  and  Analysis  of  Financial
Condition and Results of Operations.

The Company Is Subject to Lending Risk

There are inherent risks associated with the Company's lending activities. These
risks include,  among other things,  the impact of changes in interest rates and
changes in the economic  conditions in the markets where the Company operates as
well as those  throughout the United States.  Increases in interest rates and/or
weakening economic conditions could adversely impact the ability of borrowers to
repay outstanding

                                     PAGE 10



loans or the value of the collateral  securing these loans.  The Company is also
subject to various  laws and  regulations  that affect its  lending  activities.
Failure to comply with applicable laws and regulations could subject the Company
to  regulatory  enforcement  action  that  could  result  in the  assessment  of
significant civil money penalties against the Company.

As of December 31,  2005,  approximately  64% of the  Company's  loan  portfolio
consisted of commercial and industrial,  construction and commercial real estate
loans.  These types of loans are generally viewed as having more risk of default
than residential  real estate loans or consumer loans.  These types of loans are
also typically  larger than  residential  real estate loans and consumer  loans.
Because the Company's loan portfolio contains a significant number of commercial
and  industrial,  construction  and commercial real estate loans with relatively
large balances,  the  deterioration of one or a few of these loans could cause a
significant  increase in  non-performing  loans.  An increase in  non-performing
loans could result in a net loss of earnings  from these  loans,  an increase in
the provision for loan losses and an increase in loan charge-offs,  all of which
could have a material  adverse effect on the Company's  financial  condition and
results  of  operations.  For  further  discussion  related  to  commercial  and
industrial,  construction and commercial real estate loans, see "Loan Portfolio"
on page 25 in  Management's  Discussion and Analysis of Financial  Condition and
Results of Operations.

The Company's Allowance for Loan Losses May Be Insufficient

The  Company  maintains  an  allowance  for  loan  losses,  which  is a  reserve
established  through a  provision  for loan  losses  charged  to  expense,  that
represents management's best estimate of probable losses that have been incurred
within the  existing  portfolio  of loans.  The  allowance,  in the  judgment of
management, is necessary to reserve for estimated loan losses and risks inherent
in the  loan  portfolio.  The  level  of  the  allowance  reflects  management's
continuing  evaluation of industry  concentrations;  specific credit risks; loan
loss experience; current loan portfolio quality; present economic, political and
regulatory  conditions  and  unidentified  losses  inherent in the current  loan
portfolio.  The determination of the appropriate level of the allowance for loan
losses  inherently  involves a high  degree of  subjectivity  and  requires  the
Company to make significant estimates of current credit risks and future trends,
all of which may  undergo  material  changes.  Changes  in  economic  conditions
affecting borrowers, new information regarding existing loans, identification of
additional  problem  loans and other  factors,  both  within and  outside of the
Company's control,  may require an increase in the allowance for loan losses. In
addition,  bank regulatory agencies  periodically review the Company's allowance
for loan losses and may require an increase in the  provision for loan losses or
the recognition of further loan charge-offs,  based on judgments  different than
those of  management.  In addition,  if charge-offs in future periods exceed the
allowance  for loan  losses,  the Company  will need  additional  provisions  to
increase the allowance for loan losses.  Any increases in the allowance for loan
losses will result in a decrease in net income and, possibly,  capital,  and may
have a material adverse effect on the Company's  financial condition and results
of  operations.  For further  discussion  related to the  Company's  process for
determining the appropriate  level of the allowance for loan losses,  see "Asset
Quality"  beginning  on page  26 in  Management's  Discussion  and  Analysis  of
Financial Condition and Results of Operations.

The Company May Not Be Able to Meet the Cash Flow Requirements of Its Depositors
and Borrowers or Meet Its Operating Cash Needs to Fund Corporate Expansion and
Other Activities

Liquidity  is the  ability  to meet  cash  flow  needs  on a  timely  basis at a
reasonable  cost. The liquidity of the bank is used to make loans and leases and
to repay  deposit  liabilities  as they become due or are demanded by customers.
Liquidity  policies and limits are  established  by the board of directors.  The
overall  liquidity  position of the bank and the parent  company  are  regularly
monitored  to  ensure  that  various  alternative   strategies  exist  to  cover
unanticipated  events  that could  affect  liquidity.  Funding  sources  include
Federal  funds  purchased,  securities  sold  under  repurchase  agreements  and
non-core  deposits.  The bank is a member of the  Federal  Home Loan Bank of New
York, which provides funding through advances to members that are collateralized
with mortgage-related  assets. We maintain a portfolio of securities that can be
used as a secondary  source of liquidity.  The bank also can borrow  through the
Federal Reserve Bank's discount window.

If we were unable to access any of these funding  sources when needed,  we might
be unable to meet customers'  needs,  which could adversely impact our financial
condition, results of operations, cash flows, and level of regulatory-qualifying
capital.  For further  discussion,  see "Liquidity Risk" beginning on page 32 in
Management's  Discussion  and  Analysis of  Financial  Condition  and Results of
Operations.

Sterling Bancorp Relies on Dividends from Its Subsidiaries

Sterling Bancorp is a separate and distinct legal entity from its  subsidiaries.
It receives  dividends from its subsidiaries.  These dividends are a significant
source  of funds to pay  dividends  on the  parent  company's  common  stock and
interest and principal on its debt. Various federal and/or state

                                     PAGE 11



laws and regulations  limit the amount of dividends that Sterling  National Bank
and certain non-bank subsidiaries may pay to the parent company.  Also, Sterling
Bancorp's  right to participate in a distribution  of assets upon a subsidiary's
liquidation or reorganization is subject to the prior claims of the subsidiary's
creditors.  In the event  Sterling  National  Bank is unable to pay dividends to
Sterling  Bancorp,  Sterling  Bancorp  may  not be  able to  service  debt,  pay
obligations  or pay  dividends on the Company's  common stock.  The inability to
receive  dividends  from Sterling  National  Bank could have a material  adverse
effect on the Company's business, financial condition and results of operations.
See  "Supervision  and  Regulation"  on pages  3-8 and Note 13 of the  Company's
consolidated financial statements.

The Company Is Subject to Environmental Liability Risk Associated with
Lending Activities

A portion of the Company's loan  portfolio is secured by real  property.  During
the ordinary course of business,  the Company may foreclose on and take title to
properties  securing  certain loans. In doing so, there is a risk that hazardous
or toxic  substances could be found on these  properties.  If hazardous or toxic
substances are found,  the Company may be liable for remediation  costs, as well
as for personal injury and property damage.  Environmental  laws may require the
Company to incur  substantial  expenses and may  materially  reduce the affected
property's  value or limit the  Company's  ability  to use or sell the  affected
property.  Future laws or more stringent interpretations or enforcement policies
with  respect  to  existing  laws  may  increase  the   Company's   exposure  to
environmental  liability.  Although the Company has policies and  procedures  to
perform an environmental review before initiating any foreclosure action on real
property,   these  reviews  may  not  be  sufficient  to  detect  all  potential
environmental hazards. The remediation costs and any other financial liabilities
associated with an environmental  hazard could have a material adverse effect on
the Company's financial condition and results of operations.

The Company's Profitability Depends Significantly on Local and Overall Economic
Conditions

The Company's  success depends  significantly on the economic  conditions of the
communities it serves and the general economic  conditions of the United States.
The Company has  operations in New York City and the tri-state  area, as well as
Virginia and other mid-Atlantic  territories,  and conducts business  throughout
the United  States.  The economic  conditions in these areas and  throughout the
United States have a significant impact on the demand for the Company's products
and services as well as the ability of the  Company's  customers to repay loans,
the value of the  collateral  securing  loans and the stability of the Company's
deposit funding sources. A significant  decline in general economic  conditions,
caused by inflation,  recession,  acts of terrorism,  outbreak of hostilities or
other international or domestic occurrences, unemployment, changes in securities
markets,  acts  of God or  other  factors  could  impact  these  local  economic
conditions  and,  in turn,  have a  material  adverse  effect  on the  Company's
financial condition and results of operations.

Severe Weather, Natural Disasters or Other Acts of God, Acts of War or Terrorism
and Other External Events Could Significantly Impact the Company's Business

Severe weather, natural disasters or other acts of God, acts of war or terrorism
and  other  adverse  external  events  could  have a  significant  impact on the
Company's ability to conduct business. Such events could affect the stability of
the Company's deposit base, impair the ability of borrowers to repay outstanding
loans, impair the value of collateral securing loans, cause significant property
damage,  result in loss of revenue and/or cause the Company to incur  additional
expenses.  Although  management has established  disaster  recovery policies and
procedures,  the  occurrence  of any such event  could  have a material  adverse
effect on the Company's business,  which, in turn, could have a material adverse
effect on the Company's financial condition and results of operations.

The Company Operates in a Highly Competitive Industry and Market Area

The Company faces substantial  competition in all areas of its operations from a
variety  of  different  competitors,  many of which are larger and may have more
financial resources. Such competitors primarily include national,  regional, and
community banks within the various markets the Company  operates.  Additionally,
various  out-of-state  banks have  entered the market areas in which the Company
currently operates.  The Company also faces competition from many other types of
financial  institutions,   including,  without  limitation,   savings  and  loan
associations,  credit unions,  finance  companies,  brokerage  firms,  insurance
companies, factoring companies and other financial intermediaries. The financial
services industry could become even more competitive as a result of legislative,
regulatory  and  technological  changes  and  continued  consolidation.   Banks,
securities  firms and  insurance  companies  can merge  under the  umbrella of a
financial  holding  company,  which can offer  virtually  any type of  financial
service, including banking, securities underwriting,  insurance (both agency and
underwriting)  and merchant  banking.  Also,  technology has lowered barriers to
entry  and made it  possible  for  non-banks  to  offer  products  and  services
traditionally  provided  by banks,  such as  automatic  transfer  and  automatic
payment  systems.  Many  of the  Company's  competitors  have  fewer  regulatory
constraints and may have lower cost structures. Additionally, due to their size,
many competitors may be able to achieve economies of scale and, as a result, may
offer a

                                     PAGE 12



broader  range of  products  and  services  as well as better  pricing for those
products and services than the Company does.

The Company's  ability to compete  successfully  depends on a number of factors,
including,  among other things:

o     The ability to develop,  maintain  and build upon  customer  relationships
      based on top quality  service,  high  ethical  standards  and safe,  sound
      assets.

o     The ability to expand the Company's market position.

o     The scope,  relevance and pricing of products and services offered to meet
      customer needs and demands.

o     The rate at  which  the  Company  introduces  new  products  and  services
      relative to its competitors.

o     Customer satisfaction with Company's level of service.

o     Industry and general economic trends.

Failure  to  perform  in any of  these  areas  could  significantly  weaken  the
Company's  competitive  position,  which could  adversely  affect the  Company's
growth and  profitability,  which, in turn, could have a material adverse effect
on the Company's financial condition and results of operations.

The Company Is Subject to Extensive Government Regulation and Supervision

The  Company,  primarily  through  the parent  company  and the bank and certain
non-bank subsidiaries,  is subject to extensive federal and state regulation and
supervision.  Banking  regulations are primarily intended to protect depositors'
funds,  federal deposit  insurance funds and the banking system as a whole,  not
shareholders.  These regulations affect the Company's lending practices, capital
structure, investment practices, dividend policy and growth, among other things.
Congress  and federal  regulatory  agencies  continually  review  banking  laws,
regulations and policies for possible changes. Changes to statutes,  regulations
or regulatory policies, including changes in interpretation or implementation of
statutes,  regulations or policies,  could affect the Company in substantial and
unpredictable  ways. Such changes could subject the Company to additional costs,
limit the types of financial  services and products the Company may offer and/or
increase  the ability of  non-banks to offer  competing  financial  services and
products,  among  other  things.  Failure to comply  with laws,  regulations  or
policies could result in sanctions by regulatory agencies, civil money penalties
and/or  reputation  damage,  which could have a material  adverse  effect on the
Company's  business,  financial  condition and results of operations.  While the
Company has policies  and  procedures  designed to prevent any such  violations,
there can be no assurance that such violations will not occur.  See "Supervision
and Regulation" on pages 3-8.

The Company's Controls and Procedures May Fail or Be Circumvented

The  Company's  internal  controls,  disclosure  controls  and  procedures,  and
corporate  governance  policies and procedures can provide only reasonable,  not
absolute,  assurances  that the objectives of the system are met. Any failure or
circumvention of the Company's controls and procedures or failure to comply with
regulations  related to controls and  procedures  could have a material  adverse
effect on the Company's business, results of operations and financial condition.

The Company May Be Subject to a Higher Effective Tax Rate if Sterling Real
Estate Holding Company, Inc. Fails to Qualify as a Real Estate Investment Trust
("REIT")

Sterling  Real Estate  Holding  Company  Inc.  ("SREHC")  operates as a REIT for
federal income tax purposes.  SREHC was established to acquire,  hold and manage
mortgage  assets and other  authorized  investments  to generate  net income for
distribution to its shareholders.

For an entity to qualify as a REIT,  it must  satisfy  the  following  six asset
tests under the Internal Revenue Code each quarter:  (1) 75% of the value of the
REIT's total assets must consist of real estate assets, cash and cash items, and
government  securities;  (2) not more than 25% of the value of the REIT's  total
assets may  consist of  securities,  other than those  includible  under the 75%
test;  (3) not more than 5% of the  value of its total  assets  may  consist  of
securities of any one issuer,  other than those securities  includible under the
75% test or  securities of taxable REIT  subsidiaries;  (4) not more than 10% of
the  outstanding  voting  power of any one issuer may be held,  other than those
securities  includible  under  the  75%  test  or  securities  of  taxable  REIT
subsidiaries;  (5) not more  than  10% of the  total  value  of the  outstanding
securities of any one issuer may be held, other than those securities includible
under the 75% test or  securities of taxable REIT  subsidiaries;  and (6) a REIT
cannot own  securities in one or more taxable REIT  subsidiaries  which comprise
more than 20% of its total  assets.  At  December  31,  2005,  SREHC met all six
quarterly asset tests.

Also, a REIT must satisfy the  following  two gross income tests each year:  (1)
75% of its gross income must be from  qualifying  income closely  connected with
real estate  activities;  and (2) 95% of its gross  income must be derived  from
sources qualifying for the 75% test plus dividends, interest, and gains from the
sale of  securities.  In addition,  a REIT must  distribute  at least 90% of its
taxable  income for the  taxable  year,  excluding  any net  capital  gains,  to
maintain its non-taxable status for federal income tax purposes. For 2005, SREHC
had met the two annual income tests and the distribution test.

                                     PAGE 13



If SREHC fails to meet any of the required provisions and,  therefore,  does not
qualify to be a REIT, our effective tax rate would increase.

New Lines of Business or New Products and Services May Subject the Company to
Additional Risks

The  Company may  implement  new lines of  business  or offer new  products  and
services  within  existing lines of business.  There are  substantial  risks and
uncertainties associated with these efforts, particularly in instances where the
markets  are not fully  developed.  In  developing  and  marketing  new lines of
business  and/or new products and services,  the Company may invest  significant
time and resources.  Initial  timetables for the introduction and development of
new lines of business  and/or new  products or services  may not be achieved and
price and profitability  targets may not prove feasible.  External factors, such
as compliance with regulations,  competitive  alternatives,  and shifting market
preferences,  may also  impact the  successful  implementation  of a new line of
business  or a new  product or  service.  Furthermore,  any new line of business
and/or  new  product  or  service  could  have  a  significant   impact  on  the
effectiveness  of  the  Company's  system  of  internal  controls.   Failure  to
successfully  manage these risks in the  development and  implementation  of new
lines of business or new  products  or  services  could have a material  adverse
effect on the Company's business, results of operations and financial condition.

Potential Acquisitions May Disrupt the Company's Business and Dilute Stockholder
Value

The Company seeks merger or  acquisition  partners that are  compatible and have
experienced  management and possess either  significant  market presence or have
potential for improved profitability through financial management,  economies of
scale or expanded  services.  Acquiring  other  banks,  businesses,  or branches
involves various risks commonly associated with acquisitions,  including,  among
other things:

o     Potential  exposure  to unknown or  contingent  liabilities  of the target
      company.

o     Exposure to potential asset quality issues of the target company.

o     Difficulty and expense of integrating  the operations and personnel of the
      target company.

o     Potential disruption to the Company's business.

o     Potential diversion of the Company's management time and attention.

o     The possible loss of key employees and customers of the target company.

o     Difficulty in estimating the value of the target company.

o     Potential  changes in banking or tax laws or  regulations  that may affect
      the target company.

The  Company  regularly  evaluates  merger  and  acquisition  opportunities  and
conducts due diligence  activities  related to possible  transactions with other
financial institutions and financial services companies.  As a result, merger or
acquisition  discussions  and,  in some cases,  negotiations  may take place and
future mergers or acquisitions  involving  cash,  debt or equity  securities may
occur at any time.  Acquisitions typically involve the payment of a premium over
book and market values, and, therefore,  some dilution of the Company's tangible
book  value and net income per  common  share may occur in  connection  with any
future  transaction.  Furthermore,  failure  to  realize  the  expected  revenue
increases,  cost savings,  increases in geographic or product  presence,  and/or
other  projected  benefits  from an  acquisition  could have a material  adverse
effect on the Company's financial condition and results of operations.

The Company May Not Be Able to Attract and Retain Skilled People

The  Company's  success  depends,  in large part,  on its ability to attract and
retain key people. Competition for the best people in most activities engaged in
by the Company can be intense, and the Company may not be able to hire people or
to retain them. The unexpected  loss of services of one or more of the Company's
key personnel  could have a material  adverse  impact on the Company's  business
because of their skills,  knowledge of the Company's  market,  years of industry
experience  and  the  difficulty  of  promptly  finding  qualified   replacement
personnel.  The  Company  has  employment  agreements  with  two of  its  senior
officers.

The Company's Information Systems May Experience an Interruption or Breach in
Security

The Company relies heavily on communications and information  systems to conduct
its business.  Any failure,  interruption or breach in security of these systems
could result in failures or disruptions in the Company's  customer  relationship
management,  general ledger,  deposit, loan and other systems. While the Company
has  policies  and  procedures  designed  to  prevent or limit the effect of the
failure,  interruption or security breach of its information systems,  there can
be no assurance that any such failures,  interruptions or security breaches will
not  occur or, if they do occur,  that they will be  adequately  addressed.  The
occurrence of any failures,  interruptions or security breaches of the Company's
information systems could damage the Company's  reputation,  result in a loss of
customer business,  subject the Company to additional  regulatory  scrutiny,  or
expose the Company to civil litigation and possible financial liability,  any of
which  could  have  a  material  adverse  effect  on the  Company's  reputation,
financial condition and results of operations.

                                     PAGE 14



The Company Continually Encounters Technological Change

The financial  services industry is continually  undergoing rapid  technological
change  with  frequent  introductions  of  new  technology-driven  products  and
services.  The Company's  future success  depends,  in part, upon its ability to
address the needs of the customers by using  technology to provide  products and
services that will satisfy  customer  demands,  as well as to create  additional
efficiencies in the company's operations. Many of the Company's competitors have
substantially  greater  resources to invest in technological  improvements.  The
Company may not be able to effectively implement new technology-driven  products
and services or be  successful in marketing  these  products and services to its
customers. Failure to successfully keep pace with technological change affecting
the financial  services  industry  could have a material  adverse  impact on the
Company's business and, in turn, the Company's  financial  condition and results
of operations.

The Company Is Subject to Claims and Litigation Pertaining to Fiduciary
Responsibility

From time to time, customers make claims and take legal action pertaining to the
Company's performance of its fiduciary responsibilities. Whether customer claims
and  legal  action  related  to  the  Company's  performance  of  its  fiduciary
responsibilities are founded or unfounded,  if such claims and legal actions are
not resolved in a manner favorable to the Company they may result in significant
financial liability and/or adversely affect the market perception of the Company
and its  products  and  services  as well as impact  customer  demand  for those
products and services. Any fiduciary liability or reputation damage could have a
material adverse effect on the Company's business,  which, in turn, could have a
material  adverse  effect on the  Company's  financial  condition and results of
operations.

RISKS ASSOCIATED WITH THE COMPANY'S COMMON STOCK

THE COMPANY'S STOCK PRICE CAN BE VOLATILE

Stock price volatility may make it more difficult to resell the Company's common
stock when  desired and at  attractive  prices.  The  Company's  stock price can
fluctuate  significantly in response to a variety of factors,  including,  among
other factors:

o     Actual or anticipated variations in quarterly results of operations.

o     Recommendations by securities analysts.

o     Operating and stock price  performance  of other  companies that investors
      deem comparable to the Company.

o     News  reports  relating  to  trends,  concerns  and  other  issues  in the
      financial services industry.

o     Perceptions   in  the   marketplace   regarding  the  Company  and/or  its
      competitors.

o     New technology used, or services offered, by competitors.

o     Significant acquisitions or business combinations, strategic partnerships,
      joint  ventures or capital  commitments by or involving the Company or its
      competitors.

o     Failure to integrate  acquisitions  or realize  anticipated  benefits from
      acquisitions.

o     Changes in government regulation.

o     Geopolitical  conditions  such as acts or threats of terrorism or military
      conflicts.

General market fluctuations, industry factors and general economic and political
conditions and events,  such as economic slowdowns or recessions,  interest rate
changes or credit loss  trends,  could also cause the  Company's  stock price to
decrease regardless of operating results.

The Trading Volume in the Company's Common Stock Is Less Than That of Other
Larger Financial Services Companies

Although the Company's  common stock is listed for trading on the New York Stock
Exchange  (NYSE),  the trading  volume in its common  stock is less than that of
other larger financial  services  companies.  A public trading market having the
desired  characteristics  of depth,  liquidity  and  orderliness  depends on the
presence  in the  marketplace  of willing  buyers and  sellers of the  Company's
common  stock  at any  given  time.  This  presence  depends  on the  individual
decisions of investors and general economic and market conditions over which the
Company has no control.  Given the trading volume of the Company's common stock,
significant  sales of the Company's  common stock,  or the  expectation of these
sales, could cause the Company's stock price to fall.

An Investment in the Company's Common Stock Is Not an Insured Deposit

The Company's common stock is not a bank deposit and, therefore,  is not insured
against loss by the Federal  Deposit  Insurance  Corporation  (FDIC),  any other
deposit  insurance fund or by any other public or private entity.  Investment in
the Company's common stock is inherently risky for the reasons described in this
"Risk  Factors"  section and elsewhere in this report and is subject to the same
market forces that affect the price of common stock in any company. As a result,
if you  acquire the  Company's  common  stock,  you may lose some or all of your
investment.

                                     PAGE 15



The Company's Certificate of Incorporation, By-Laws and Shareholders Rights Plan
as Well as Certain Banking Laws May Have an Anti-Takeover Effect

Provisions of the Company's  certificate of incorporation  and by-laws,  federal
banking laws,  including  regulatory  approval  requirements,  and the Company's
stock  purchase  rights plan could make it more  difficult  for a third party to
acquire the Company, even if doing so would be perceived to be beneficial to the
Company's shareholders. The combination of these provisions effectively inhibits
a  non-negotiated  merger or other business  combination,  which, in turn, could
adversely affect the market price of the Company's common stock.

RISKS ASSOCIATED WITH THE COMPANY'S INDUSTRY

THE EARNINGS OF FINANCIAL SERVICES COMPANIES ARE SIGNIFICANTLY AFFECTED BY
GENERAL BUSINESS AND ECONOMIC CONDITIONS

The Company's  operations and profitability are impacted by general business and
economic  conditions in the United States and abroad.  These conditions  include
short-term and long-term  interest  rates,  inflation,  money supply,  political
issues, legislative and regulatory changes, fluctuations in both debt and equity
capital markets,  broad trends in industry and finance,  and the strength of the
U.S. economy and the local economies in which the Company operates, all of which
are beyond the Company's control.  A deterioration in economic  conditions could
result in an increase in loan delinquencies and non-performing assets, decreases
in loan  collateral  values and a decrease in demand for the Company's  products
and  services,  among other things,  any of which could have a material  adverse
impact on the Company's financial condition and results of operations.

Financial Services Companies Depend on the Accuracy and Completeness of
Information About Customers and Counterparties

In  deciding  whether to extend  credit or enter into  other  transactions,  the
Company  may rely on  information  furnished  by or on behalf of  customers  and
counterparties,   including  financial  statements,  credit  reports  and  other
financial  information.  The Company may also rely on  representations  of those
customers,  counterparties or other third parties, such as independent auditors,
as to the accuracy and completeness of that information.  Reliance on inaccurate
or  misleading   financial   statements,   credit  reports  or  other  financial
information could have a material adverse impact on the Company's  business and,
in turn, the Company's financial condition and results of operations.

Consumers May Decide Not to Use Banks to Complete Their Financial Transactions

Technology  and  other  changes  are  allowing  parties  to  complete  financial
transactions that historically have involved banks through alternative  methods.
For example,  consumers can now maintain funds that would have historically been
held as bank deposits in brokerage accounts or mutual funds.  Consumers can also
complete  transactions such as paying bills and/or  transferring  funds directly
without  the  assistance  of  banks.   The  process  of  eliminating   banks  as
intermediaries,  known as  "disintermediation,"  could result in the loss of fee
income,  as well as the loss of customer  deposits and related income  generated
from  those  deposits.  The loss of these  revenue  streams  and the lower  cost
deposits  as a source  of funds  could  have a  material  adverse  effect on the
Company's financial condition and results of operations.

ITEM 1B. UNRESOLVED STAFF COMMENTS

None.

ITEM 2. PROPERTIES

The principal  offices of the Company occupy one floor at 650 Fifth Avenue,  New
York, N.Y.,  consisting of approximately 14,400 square feet. The lease for these
premises  expires April  30, 2016.  Rental commitments  to the  expiration  date
approximate $9,100,000.

The  bank  also  maintains  operating  leases  for  nine  branch  offices,   the
International  Banking  Facility,  an Operations  Center,  and additional office
space in New York City, Nassau,  Suffolk and Westchester counties (New York), in
Charlotte  (North  Carolina)  and in Richmond  (Virginia)  with an  aggregate of
approximately  122,300 square feet. The aggregate office rental  commitments for
these  premises  approximates  $17,200,000.  The leases  have  expiration  dates
ranging from 2006 through 2018 with varying renewal options.  The bank owns free
and clear (not  subject to a mortgage) a building in which it maintains a branch
located in Forest Hills, Queens.

                                     PAGE 16



ITEM 3. LEGAL PROCEEDINGS

In the normal  course of business  there are various legal  proceedings  pending
against the  Company.  Management,  after  consulting  with  counsel,  is of the
opinion  that  there  should  be no  material  liability  with  respect  to such
proceedings,  and  accordingly  no  provision  has  been  made in the  Company's
consolidated financial statements.

ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

No matter was submitted to a vote of security  holders in the fourth  quarter of
the fiscal year covered by this report.

EXECUTIVE OFFICERS OF THE REGISTRANT

This  information  is included  pursuant to  Instruction 3 to Item 401(b) of SEC
Regulation S-K:

                                                                 Held Executive
Name of Executive     Title                               Age     Office Since
--------------------------------------------------------------------------------
Louis J. Cappelli     Chairman of the Board and
                      Chief Executive Officer, Director    75         1967
John C. Millman       President, Director                  63         1986
John W. Tietjen       Executive Vice President and
                      Chief Financial Officer              61         1989
John A. Aloisio*      Senior Vice President                63         1992
Howard M. Applebaum   Senior Vice President                47         2002

*     No longer an executive officer.

All executive  officers are elected annually by the Board of Directors and serve
at the  pleasure  of the  Board.  There are no  arrangements  or  understandings
between any of the foregoing  officers and any other person or persons  pursuant
to which he was  selected  as an  executive  officer.

On March 15, 2006, the Compensation Committee of the Board of Directors extended
the terms of the  Company's  Employment  Agreements  with Mr.  Cappelli  and Mr.
Millman to December 31, 2010 and December 31, 2008, respectively.

                                     PAGE 17



                                     PART II

ITEM 5. MARKET FOR THE REGISTRANT'S COMMON EQUITY. RELATED STOCKHOLDER MATTERS
AND ISSUER PURCHASES OF EQUITY SECURITIES

The parent company's common stock is traded on the New York Stock Exchange under
the symbol STL. Information regarding the quarterly prices of the common stock
is presented in Note 24 on page 75. Information regarding the average common
shares outstanding and dividends per common share is presented in the
Consolidated Statements of Income on page 38. Information regarding legal
restrictions on the ability of the bank to pay dividends is presented in Note 13
on page 60. Although such restrictions do not apply to the payment of dividends
by the parent company to its shareholders, such dividends may be limited by
other factors, such as the requirement to maintain adequate capital under the
risk-based capital regulations described in Note 20 beginning on page 69. As of
March 3, 2006, there were 1,621 shareholders of record of our common shares.

During  the  fiscal  years  ended  December  31,  2004 and 2005,  the  following
dividends  were declared on our common shares on the dates  indicated:  February
19, 2004:  $.15;  May 20, 2004: $.15;  August 19, 2004: $.15; November 18, 2004:
$.18; February 17, 2005:  $.18; May 5, 2005:  $.18;  August 18, 2005:  $.18; and
November 17, 2005:  $.19. The foregoing  amounts of  dividends per share reflect
the effect of the stock split and stock dividend referred to in the next
paragraph.

The Company effected a six-for-five  stock split in the form of a stock dividend
on December 8, 2004 and effected a 5% stock dividend on December 12, 2005.

Under its share  repurchase  program,  the Company buys back common  shares from
time to time.  The following  table  discloses the Company's  repurchases of its
common shares during the fourth quarter of 2005.



                                                Issuer Purchases of Equity Securities
                      -------------------------------------------------------------------------------------------
                      Total Number                       Total Number of Shares       Maximum Number of Shares
                       of Shares     Average Price    Purchased as Part of Publicly   that May Yet Be Purchased
Period                 Purchased     Paid Per Share    Announced Plans or Programs    Under the Plans or Programs
-----------------------------------------------------------------------------------------------------------------
                                                                          
October 1-31, 2005       22,000      $        19.75               22,000                       758,819
November 1-30, 2005     142,200               20.58              142,200                       616,619
December 1-31, 2005     204,400               19.68              204,400                       412,219
                        -------                                  -------
Total                   368,600                                  368,600
                        =======                                  =======


All shares were repurchased through the Company's share purchase program.

The Board of Directors  initially  authorized the repurchase of common shares in
1997 and since then has approved  increases in the number of common  shares that
the Company is authorized to  repurchase.  The latest  increase was announced on
June 16, 2005, when the Board of Directors  increased the Company's authority to
repurchase  common shares by an additional  800,000 shares.  As of June 30, 2005
and September 30, 2005, the remaining number of shares that could be repurchased
was 916,819 and 780,819, respectively.

For information regarding securities authorized for issuance under the Company's
equity compensation plan, see Item 12 on page 80.

ITEM 6. SELECTED FINANCIAL DATA

The  information  appears  on page 19.  All such  information  should be read in
conjunction with the consolidated financial statements and notes thereto.

ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS

The information appears on pages 20-35 and supplementary  quarterly data appears
in  Note  24 of  the  Company's  consolidated  financial  statements.  All  such
information  should  be read in  conjunction  with  the  consolidated  financial
statements and the notes thereto.

ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

The  information  appears  on pages  31-33  under the  caption  "ASSET/LIABILITY
MANAGEMENT."  All  such  information  should  be read in  conjunction  with  the
consolidated financial statements and notes thereto.

                                     PAGE 18



                                Sterling Bancorp
                             SELECTED FINANCIAL DATA



(dollars in thousands except per share data)              2005          2004        2003         2002         2001
---------------------------------------------------------------------------------------------------------------------
                                                                                            
SUMMARY OF OPERATIONS

Total interest income                                  $  113,044   $   97,799   $   91,583   $   94,197   $   95,866
Total interest expense                                     29,109       19,583       17,591       21,210       26,816
Net interest income                                        83,935       78,216       73,992       72,987       69,050
Provision for loan losses                                   9,664        9,965        8,740       10,771        7,401
Net securities gains                                          337        1,256          551          996           --
Noninterest income, excluding net securities gains         34,216       33,461       32,127       28,289       24,144
Noninterest expenses                                       71,210       65,613       59,275       57,350       54,997
Income before taxes                                        37,614       37,355       38,655       34,151       30,795
Provision for income taxes                                 13,587       12,751       14,752       12,310       12,207
Net income                                                 24,027       24,604       23,903       21,841       18,588
   Per common share--basic[1]                                1.25         1.29         1.26         1.15         0.97
                    --diluted[1]                             1.22         1.23         1.20         1.09         0.93
Dividends per common share[1]                                0.73         0.63         0.54         0.44         0.38

YEAR END BALANCE SHEETS

Investment securities                                     715,299      680,220      683,118      588,774      576,028
Loans held for sale                                        40,977       37,059       40,557       54,685       48,603
Loans held in portfolio, net of unearned discounts      1,128,799    1,022,286      900,556      791,315      760,084
Total assets                                            2,056,042    1,871,112    1,759,824    1,563,165    1,485,112
Noninterest-bearing deposits                              510,884      511,307      474,092      401,568      356,303
Interest-bearing deposits                                 937,442      832,544      737,649      645,540      628,621
Long-term debt                                             85,774      135,774      135,774      140,774       95,350
Shareholders' equity                                      147,587      148,704      143,262      129,220      125,705

AVERAGE BALANCE SHEETS

Investment securities                                     713,629      689,569      593,005      589,390      468,861
Loans held for sale                                        53,948       46,395       71,779       37,459       30,906
Loans held in portfolio, net of unearned discounts      1,000,235      891,107      785,575      708,656      674,310
Total assets                                            1,931,101    1,777,720    1,587,623    1,466,922    1,267,856
Noninterest-bearing deposits                              452,632      415,664      370,554      315,757      292,918
Interest-bearing deposits                                 936,665      830,950      683,748      676,296      594,303
Long-term debt                                            106,514      135,774      139,870      140,153       47,055
Shareholders' equity                                      149,836      142,536      134,150      126,274      123,935

RATIOS

Return on average total assets                               1.24%        1.38%        1.51%        1.49%        1.47%
Return on average tangible shareholders' equity[2]          18.67        20.27        21.15        20.78        18.09
Return on average shareholders' equity                      16.04        17.26        17.82        17.30        15.00
Dividend payout ratio                                       58.41        49.20        42.30        34.67        33.41
Average shareholders' equity to average total assets         7.76         8.02         8.45         8.61         9.78
Net interest margin (tax-equivalent basis)                   4.94         5.02         5.33         5.74         6.23
Loans/assets, year end[3]                                   56.89        56.62        53.48        54.12        54.45
Net charge-offs/loans, year end[4]                           0.84         0.79         0.85         1.39         0.79
Nonperforming loans/loans, year end[3]                       0.36         0.29         0.36         0.21         0.22
Allowance/loans, year end[4]                                 1.46         1.60         1.61         1.71         1.85


[1]   Prior period amounts have been restated to reflect the 5% stock dividend
      effected on December 12, 2005.

[2]   Average tangible shareholders' equity is average shareholders' equity less
      average goodwill.

[3]   In this calculation, the term "loans" means loans held for sale and loans
      held in portfolio.

[4]   In this calculation, the term "loans" means loans held in portfolio.

                                     PAGE 19



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

The following  commentary presents  management's  discussion and analysis of the
financial  condition and results of operations of Sterling  Bancorp (the "parent
company"),  a financial  holding  company under the Bank Holding  Company Act of
1956, as amended by the  Gramm-Leach-Bliley  Act of 1999, and its  subsidiaries,
principally Sterling National Bank (the "bank").  Throughout this discussion and
analysis,   the  term  the  "Company"   refers  to  Sterling   Bancorp  and  its
subsidiaries.  This discussion and analysis  should be read in conjunction  with
the  consolidated  financial  statements  and selected  financial data contained
elsewhere in this annual  report.  Certain  reclassifications  have been made to
prior  years'  financial  data  to  conform  to  current   financial   statement
presentations as well as to reflect the effect of the 5% stock dividend effected
on December 12, 2005.

FORWARD-LOOKING STATEMENTS AND FACTORS THAT COULD AFFECT FUTURE RESULTS

Certain statements  contained or incorporated by reference in this annual report
on Form 10-K, including but not limited to, statements concerning future results
of operations or financial  position,  borrowing  capacity and future liquidity,
future investment results, future credit exposure,  future loan losses and plans
and objectives for future  operations,  and other  statements  contained  herein
regarding   matters  that  are  not  historical   facts,  are   "forward-looking
statements" as defined in the Securities  Exchange Act of 1934. These statements
are not historical facts but instead are subject to numerous assumptions,  risks
and uncertainties,  and represent only our belief regarding future events,  many
of which, by their nature, are inherently uncertain and outside our control. Any
forward-looking  statements  we may make speak only as of the date on which such
statements  are made.  Our actual  results  and  financial  position  may differ
materially from the anticipated  results and financial condition indicated in or
implied by these forward-looking statements.

Factors that could cause our actual results to differ  materially  from those in
the forward-looking  statements include,  but are not limited to, the following:
inflation,  interest  rates,  market,  and monetary  fluctuations;  geopolitical
developments  including  acts of war and  terrorism and their impact on economic
conditions;  the effects of, and changes in, trade, monetary and fiscal policies
and laws,  including  interest  rate  policies  of the  Federal  Reserve  Board;
changes,  particularly declines, in general economic conditions and in the local
economies  in  which  the  Company  operates;  the  financial  condition  of the
Company's  borrowers;  competitive  pressures  on loan and  deposit  pricing and
demand;  changes in technology and their impact on the marketing of new products
and  services  and the  acceptance  of these  products  and  services by new and
existing  customers;  the  willingness  of customers to substitute  competitors'
products and services for the  Company's  products and  services;  the impact of
changes in financial  services laws and  regulations  (including laws concerning
taxes,  banking,  securities and insurance);  changes in accounting  principles,
policies  and  guidelines;  the  success of the  Company at  managing  the risks
involved in the foregoing as well as other risks and uncertainties detailed from
time to time in press releases and other public  filings.  The foregoing list of
important factors is not exclusive,  and we will not update any  forward-looking
statement, whether written or oral, that may be made from time to time.

CRITICAL ACCOUNTING POLICIES AND ESTIMATES

The accounting and reporting  policies  followed by the Company conform,  in all
material  respects,  to accounting  principles  generally accepted in the United
States  of  America.  In  preparing  the  consolidated   financial   statements,
management  has made  estimates,  judgments  and  assumptions  that  affect  the
reported  amount of assets and  liabilities  as of the date of the  consolidated
statements  of condition and results of  operations  for the periods  indicated.
Actual results could differ significantly from those estimates.

The Company's accounting policies are fundamental to understanding  management's
discussion and analysis of financial  condition and results of  operations.  The
most significant  accounting  policies  followed by the Company are presented in
Note 1 beginning on page 43. The accounting for factoring  transactions  also is
discussed under "Business Operations--The  Bank--Commercial Lending. Asset-Based
Financing and Factoring/Accounts Receivable Management" on pages 1 and 2.

The Company has  identified  its policies on the  allowance  for loan losses and
income tax liabilities to be critical because  management has to make subjective
and/or complex  judgments about matters that are inherently  uncertain and could
be  subject  to  revision  as  new  information  becomes  available.  Additional
information  on  these  policies  can be  found  in  Note 1 to the  consolidated
financial statements.

The  allowance  for loan  losses  represents  management's  estimate of probable
credit  losses  inherent in the loan  portfolio.  Determining  the amount of the
allowance for loan losses is considered a critical  accounting  estimate because
it requires  significant judgment and the use of estimates related to the amount
and timing of expected future cash flows on impaired loans,  estimated losses on
pools  of  homogeneous   loans  based  on  historical   loss   experience,   and
consideration  of current  economic trends and  conditions,  all of which may be
susceptible  to  significant  change.  The  methodology  used to  determine  the
allowance  for loan losses is outlined in Note 1 to the  consolidated  financial
statements and a discussion of the factors  driving changes in the amount of the
allowance  for loan  losses  is  included  under  the  caption  "Asset  Quality"
beginning on page 26. The objectives of accounting for income taxes are to

                                     PAGE 20



recognize  the amount of taxes  payable or  refundable  for the current year and
deferred tax  liabilities  and assets for the future tax  consequences of events
that have been  recognized in an entity's  financial  statements or tax returns.
Judgment is required in  assessing  the future tax  consequences  of events that
have been recognized in the Company's  consolidated  financial statements or tax
returns.

Fluctuations in the actual outcome of these future tax consequences could impact
the  Company's  consolidated  financial  condition  or  results  of  operations.
Additional  discussion on the  accounting for income taxes is presented in Notes
1, 17 and 25 of the Company's consolidated financial statements.

OVERVIEW

The Company provides a broad range of financial products and services, including
business and consumer  loans,  commercial and residential  mortgage  lending and
brokerage,  asset-based  financing,   factoring/accounts  receivable  management
services,   deposit  services,  trade  financing,   equipment  leasing,  deposit
services,  trust and estate administration,  and investment management services.
The  Company  has  operations  in the  metropolitan  New York area,  New Jersey,
Virginia and North Carolina, and conducts business throughout the United States.
The general state of the U.S.  economy and, in  particular,  economic and market
conditions in the metropolitan  New York area have a significant  impact on loan
demand,  the  ability of  borrowers  to repay  these  loans and the value of any
collateral securing these loans and may also affect deposit levels. Accordingly,
future general economic conditions are a key uncertainty that management expects
will materially affect the Company's results of operations.

In 2005, the bank's average earning assets represented  approximately 96% of the
Company's   average  earning  assets.   Loans  represented  58%  and  investment
securities represented 41% of the bank's average earning assets in 2005.

The  Company's  primary  source of  earnings  is net  interest  income,  and its
principal market risk exposure is interest rate risk. The Company is not able to
predict market interest rate fluctuations,  and its  asset-liability  management
strategy may not prevent  interest  rate changes from having a material  adverse
effect on the Company's results of operations and financial condition.

Although  management  endeavors  to  minimize  the credit  risk  inherent in the
Company's loan  portfolio,  it must  necessarily  make various  assumptions  and
judgments about the collectibility of the loan portfolio based on its experience
and evaluation of economic conditions. If such assumptions or judgments prove to
be  incorrect,  the current  allowance  for loan losses may not be sufficient to
cover loan losses and additions to the  allowance may be necessary,  which would
have a negative impact on net income.

There is intense  competition  in all areas in which the  Company  conducts  its
business.  The Company  competes  with banks and other  financial  institutions,
including savings and loan associations,  savings banks, finance companies,  and
credit unions.  Many of these competitors have  substantially  greater resources
and lending limits and provide a wider array of banking  services.  To a limited
extent,  the Company also competes with other  providers of financial  services,
such as money market mutual funds,  brokerage firms,  consumer finance companies
and insurance companies.  Competition is based on a number of factors, including
prices,  interest  rates,  service,  availability  of  products  and  geographic
location.

The Company  regularly  evaluates  acquisition  opportunities  and  conducts due
diligence  activities in connection  with  possible  acquisitions.  As a result,
acquisition  discussions,  and in some cases negotiations,  regularly take place
and future acquisitions could occur.

INCOME STATEMENT ANALYSIS

Net interest income,  which represents the difference between interest earned on
interest-earning  assets and interest incurred on interest-bearing  liabilities,
is the Company's primary source of earnings. Net interest income can be affected
by  changes in market  interest  rates as well as the level and  composition  of
assets,  liabilities  and  shareholders'  equity.  Net  interest  spread  is the
difference  between the average  rate  earned,  on a  tax-equivalent  basis,  on
interest-earning   assets  and  the  average   rate  paid  on   interest-bearing
liabilities. The net yield on interest-earning assets ("net interest margin") is
calculated by dividing tax equivalent net interest  income by average  interest-
earning assets.  Generally, the net interest margin will exceed the net interest
spread  because a portion  of  interest-earning  assets  are  funded by  various
noninterest-bearing  sources,   principally   noninterest-bearing  deposits  and
shareholders'  equity.  The increases  (decreases) in the components of interest
income and interest expense, expressed in terms of fluctuation in average volume
and rate, are provided in the Rate/Volume Analysis shown on page 30. Information
as to the components of interest  income and interest  expense and average rates
is provided in the Average Balance Sheets shown on page 29.

COMPARISON OF THE YEARS 2005 AND 2004

The Company  reported  net income for the year ended  December 31, 2005 of $24.0
million,  representing $1.22 per share,  calculated on a diluted basis, compared
to $24.6

                                     PAGE 21



million,  or $1.23 per share,  calculated on a diluted basis, for the year 2004.
Net income  benefitted from continued  growth in net interest income and a lower
provision  for loan  losses  which  were more than  offset by lower  noninterest
income and by increases in noninterest  expenses and in the provision for income
taxes.

Net Interest Income

Net interest income, on a tax-equivalent  basis,  increased to $84.6 million for
2005  from  $79.0  million  for  2004,  due to  higher  average  earning  assets
outstanding  coupled  with higher  average  yield on loans  partially  offset by
higher balances for interest-bearing  deposits coupled with higher rates paid on
interest-bearing  deposit  balances and borrowed funds. The net interest margin,
on a tax-equivalent  basis, was 4.94% for 2005,  compared to 5.02% for 2004. Net
interest margin was affected by the higher interest rate environment in 2005 and
by  increases  in  average   investment   securities,   loan   outstandings  and
noninterest-bearing  deposits,  substantially  offset  by the  impact  of higher
average interest-bearing deposits.

Total interest income, on a tax-equivalent basis,  aggregated $113.8 million for
2005,   up  from  $98.6   million  for  2004.   The   tax-equivalent   yield  on
interest-earning assets was 6.64% for 2005 compared to 6.26% for 2004.

Interest  earned on the loan  portfolio  amounted to $80.9  million for 2005, up
$15.2  million  from a year ago.  Average  loan  balances  amounted  to $1,054.2
million,  an increase of $116.7 million from an average of $937.5 million in the
prior year. The increase in average loans (across  virtually all segments of the
Company's loan portfolio),  primarily due to the Company's business  development
activities  and the ongoing  consolidation  of banks in the Company's  marketing
area,  accounted  for $8.9  million of the $15.2  million  increase  in interest
earned on loans.  The  increase in the yield on the domestic  loan  portfolio to
8.21% for 2005  from  7.56% for 2004 was  primarily  attributable  to the mix of
average outstanding  balances among the components of the loan portfolio and the
higher interest rate environment in 2005.

Interest  earned  on  the  securities  portfolio,  on  a  tax-equivalent  basis,
decreased to $32.4  million for 2005 from $32.7  million in the prior year.  The
decrease in yields on most of the  securities  portfolio  reflects the impact of
the continued flattening of the yield curve.  Average outstandings  increased to
$713.6  million  (40.1% of average  earning assets for 2005) from $689.6 million
(42.0% of average  earning  assets) in the prior year.  The average  life of the
securities  portfolio was approximately 4.4 years at December 31,2005,  compared
to 4.0 years at December 31, 2004, reflecting the impact of purchases.

Total  interest  expense  increased to $29.1 million for 2005 from $19.6 million
for 2004, primarily due to higher rates paid for  interest-bearing  deposits and
for borrowed funds and higher average balances for interest-bearing deposits.

Interest  expense on  deposits  increased  to $18.1  million for 2005 from $11.2
million for 2004, primarily due to the higher interest rate environment in 2005,
coupled  with an  increase in average  balances,  primarily  for time  deposits.
Average  rate paid on  interest-bearing  deposits  was 1.94%  which was 60 basis
points higher than the prior year.  Average  interest-bearing  deposit  balances
increased  to $936.7  million  for the year 2005 from  $831.0  million for 2004,
primarily as a result of the Company's branching  initiatives and other business
development activities.

Interest  expense on  borrowings  increased to $11.0  million for 2005 from $8.4
million for 2004,  primarily due to the higher interest rate environment  during
2005.  The  average  rate paid on  borrowed  funds was 3.59%  which was 80 basis
points higher than the prior year.

Provision for Loan Losses

Based on  management's  continuing  evaluation of the loan portfolio  (discussed
under "Asset  Quality"  below),  the provision for loan losses for 2005 was $9.7
million  compared to $10.0  million  for 2004.  Factors  affecting  the level of
provision for loan losses  included  growth in the loan  portfolios,  changes in
loan mix, general economic conditions and the amount of nonaccrual loans.

Noninterest Income

Noninterest  income was $34.6  million for 2005,  compared to $34.7  million for
2004.  Noninterest  income benefitted from higher revenues from mortgage banking
activities,  bank owned life  insurance  and fees for  deposit  services.  Those
increases were more than offset by lower gains on sales of securities,  fees for
factoring services and other service charges and fees.

Noninterest Expenses

Noninterest  expenses  increased  $5.6  million for 2005  compared to 2004.  The
increase was primarily due to higher salaries and  professional  fees related to
compliance efforts and investments in the Sterling franchise,  including the new
branches,   with  higher  expenses  related  to  salaries,   employee  benefits,
occupancy,  equipment and marketing and advertising  costs. These increases were
partially  offset by a reversal during the third quarter of 2005 of $1.0 million
of litigation  settlement  costs originally  charged to noninterest  expenses in
2001. The increase in other expenses was principally due to

                                     PAGE 22



increases in appraisal  fees,  credit  reports,  mortgage  taxes,  insurance and
interest on potential tax liability.

Provision for Income Taxes

The provision for income taxes for 2005 increased by $0.8 million from 2004. The
higher  provision  for  taxes  for 2005 was due in part to the  slightly  higher
income before income taxes for that year. In addition, based on management's in-
depth reviews of required tax  reserves,  including  consultations  with various
outside professionals, these reserves were reduced through the provision for the
fourth quarter of 2005 by approximately  $1.1 million,  whereas,  in view of the
resolution of certain state tax issues for tax years  1999-2001,  these reserves
were  reduced   through  the  provision  for  the  second  quarter  of  2004  by
approximately $1.5 million.

COMPARISON OF THE YEARS 2004 AND 2003

The Company  reported  net income for the year ended  December 31, 2004 of $24.6
million,  representing $1.23 per share,  calculated on a diluted basis, compared
to $23.9 million,  or $1.20 per share  calculated on a diluted basis,  for 2003.
This  increase  reflected  continued  growth  in both net  interest  income  and
noninterest  income  and a lower  provision  for income  taxes,  which more than
offset increases in the provision for loan losses and noninterest expenses.

Net Interest Income

Net interest income, on a tax-equivalent basis,  increased $4.0 million to $79.0
million for 2004 from $75.0  million  for 2003,  due to higher  average  earning
assets  outstanding  coupled with lower average cost of funding partially offset
by a lower yield on earning assets and higher average  interest-bearing  deposit
balances. The net interest margin, on a tax-equivalent basis, was 5.02% for 2004
compared  to 5.33%  for  2003.  The  decrease  in the net  interest  margin  was
primarily  the result of changes in the mix of earning  assets and of  deposits,
partially offset by the higher rate environment in 2004.

Total interest income, on a tax-equivalent  basis,  aggregated $98.6 million for
2004 from $92.5 million for 2003. The tax-equivalent  yield on  interest-earning
assets was 6.26% in 2004 compared to 6.58% for 2003.

Interest  earned on the loan  portfolio  amounted to $65.8  million for 2004, up
$4.2 million from 2003.  Average loan balances  amounted to $937.5  million,  up
$80.2 million from an average of $857.3  million in the prior year. The increase
in the average  loans  (across  virtually  all  segments of the  Company's  loan
portfolio),  primarily due to the Company's business development  activities and
the ongoing  consolidation of banks in the Company's  marketing area,  accounted
for the increase in interest  earned on loans.  The decrease in the yield on the
domestic  loan  portfolio  to 7.56% for 2004 from  7.68% for 2003 was  primarily
attributable to changes in the mix of outstanding  balances on average among the
components of the loan portfolio.

Interest  earned  on  the  securities  portfolio,  on  a  tax-equivalent  basis,
increased  to $32.7  million  for 2004 from  $30.8  million  in the prior  year.
Average outstandings  increased to $689.6 million from $593.0 in the prior year.
The average life of the  securities  portfolio  was  approximately  4.0 years at
December 31, 2004  compared to 3.8 years at December 31,  2003,  reflecting  the
impact of purchases made primarily in the first and second quarters of 2004. The
decrease in yields on the securities  portfolio reflects the impact of purchases
made  during  the lower  rate  environment  on  average  in the first and second
quarters  of 2004  and of the  principal  prepayments  primarily  in the  second
quarter of 2004.

Total  interest  expense  increased to $19.6 million for 2004 from $17.6 million
for 2003 primarily due to higher average balances for interest-bearing deposits.

Interest  expense on  deposits  increased  to $11.2  million  for 2004 from $8.9
million  for 2003  primarily  due to an increase  in average  balances.  Average
interest-bearing  deposit  balances  increased  to $831.0  million for 2004 from
$683.7 in 2003 primarily as a result of branching initiatives and other business
development activities. Average rate paid on interest-bearing deposits was 1.34%
which was 4 basis points higher than the prior year.

Provision for Loan Losses

Based on  management's  continuing  evaluation of the loan portfolio  (discussed
under "Asset Quality"  below),  the provision for loan losses for 2004 increased
to $10.0  million from $8.7  million for 2003.  Factors  affecting  the level of
provision for loan losses included the growth in the loan portfolios, changes in
general economic conditions and the amount of nonaccrual loans.

Noninterest Income

Noninterest  income  increased to $34.7  million for 2004 from $32.7  million in
2003,  primarily due to increased income from mortgage banking,  principally the
result  of a change  in the mix of loans  sold  due to a  broader  array of loan
products  and an  increased  focus on higher  margin  mortgage  loans,  and from
factoring activities,  from bank owned life insurance and from gains on sales of
available for sale securities.  Partially  offsetting these increases were lower
revenues from fees for deposit, trade finance and various other services.

                                     PAGE 23



Noninterest Expenses

Noninterest  expenses  increased  $6.3  million in 2004  compared  to 2003.  The
increase was primarily due to investments in the Sterling  franchise,  including
the new branches,  and regulatory compliance costs, with higher expenses related
to salaries and employee benefits,  advertising and marketing,  and professional
fees.

Provision for Income Taxes

The provision for income taxes decreased $2.0 million for 2004 compared to 2003.
The lower  provision  for  taxes in 2004 was  primarily  due to the  resolution,
during the second  quarter  of 2004,  of certain  state tax issues for tax years
1999-2001.

BALANCE SHEET ANALYSIS

Securities

The Company's securities  portfolios are composed principally of U.S. government
and U.S. government corporation and agency guaranteed mortgage-backed securities
along with other debt and equity securities. At December 31, 2005, the Company's
portfolio  of  securities  totaled  $715.3  million,  of which  U.S.  government
corporation and agency guaranteed  mortgage-backed securities and collateralized
mortgage  obligations having an average life of approximately 4.9 years amounted
to $606.1  million.  The  Company has the intent and ability to hold to maturity
securities  classified as "held to maturity."  These  securities  are carried at
cost,  adjusted for  amortization  of premiums and accretion of  discounts.  The
gross  unrealized  gains and losses on "held to maturity"  securities  were $1.2
million and $10.8 million, respectively. Securities classified as "available for
sale" may be sold in the future, prior to maturity. These securities are carried
at market value.  Net aggregate  unrealized  gains or losses on these securities
are included in a valuation  allowance  account and are shown net of taxes, as a
component of  shareholders'  equity.  "Available for sale"  securities  included
gross  unrealized  gains of $0.6  million  and gross  unrealized  losses of $4.7
million.  Given the generally high credit  quality of the portfolio,  management
expects to realize all of its investment upon the maturity of such  instruments,
and thus believes that any market value impairment is temporary.

Information  regarding  book values and range of  maturities by type of security
and weighted  average  yields for totals of each category is presented in Note 4
beginning on page 49.

The  following  table sets forth the  composition  of the  Company's  investment
securities by type, with related carrying values at the end of each of the three
most recent fiscal years:



December 31,                                                               2005                 2004                 2003
---------------------------------------------------------------------------------------------------------------------------------
                                                                                  % of                 % of                 % of
                                                                     Balances    Total   Balances     Total    Balances    Total
                                                                    -------------------------------------------------------------
                                                                                       (dollars in thousands)
                                                                                                        
U.S. Treasury securities                                            $      --       --%  $   2,492     0.37%  $   2,496     0.37%
Obligations of U.S. government corporations and agencies
   mortgage-backed securities
      CMOs (Federal National Mortgage Association)                     22,871     3.20      35,255     5.18      32,075     4.70
      CMOs (Federal Home Loan Mortgage Company)                        48,687     6.80      68,882    10.13      83,799    12.27
      Federal National Mortgage Association                           299,372    41.85     194,469    28.59     264,314    38.69
      Federal Home Loan Mortgage Company                              215,528    30.13     236,796    34.82     178,156    26.08
      Government National Mortgage Association                         19,645     2.74      38,191     5.61      70,851    10.37
                                                                    -------------------------------------------------------------
   Total mortgage-backed securities                                   606,103    84.72     573,593    84.33     629,195    92.11
      Federal Home Loan Bank                                           39,689     5.55      34,846     5.12          --       --
      Federal Farm Credit Bank                                         29,795     4.17      29,902     4.40          --       --
                                                                    -------------------------------------------------------------
   Total obligations of U.S. government corporations and agencies     675,587    94.44     638,341    93.85     629,195    92.11
Obligations of state and political institutions                        31,307     4.38      27,471     4.04      32,816     4.80
Trust preferred securities                                                 --       --       3,023     0.44       3,654     0.53
Other debt securities                                                      --       --          --       --       4,001     0.59
Federal Reserve Bank stock                                              1,131     0.16       1,131     0.16       1,131     0.16
Federal Home Loan Bank stock                                            5,950     0.83       6,188     0.91       8,250     1.21
Other securities                                                          324     0.05         324     0.05         325     0.05
Debt securities issued by foreign governments                           1,000     0.14       1,250     0.18       1,250     0.18
                                                                    -------------------------------------------------------------
   Total                                                            $ 715,299   100.00%  $ 680,220   100.00%  $ 683,118   100.00%
                                                                    =============================================================


                                     PAGE 24



Loan Portfolio

A management  objective is to maintain  the quality of the loan  portfolio.  The
Company seeks to achieve this  objective by  maintaining  rigorous  underwriting
standards  coupled with regular  evaluation of the  creditworthiness  of and the
designation  of  lending  limits for each  borrower.  The  portfolio  strategies
include  seeking  industry  and loan size  diversification  in order to minimize
credit  exposure and the  origination of loans in markets with which the Company
is familiar.

The Company's commercial and industrial loan portfolio represents  approximately
54% of all loans.  Loans in this  category are  typically  made to  individuals,
small and  medium-sized  businesses and range between  $250,000 and $15 million.
The Company's  leasing  portfolio,  which consists of finance leases for various
types of business  equipment,  represents  approximately  16% of all loans.  The
leasing and commercial and industrial  loan portfolios are included in corporate
lending for segment reporting purposes as presented in Note 21 beginning on page
70. The Company's real estate loan portfolio, which represents approximately 26%
of all loans,  is secured by mortgages on real property  located  principally in
the states of New York,  New Jersey,  Virginia  and North  Carolina.  Sources of
repayment are from the borrower's operating profits,  cash flows and liquidation
of pledged collateral.  Based on underwriting standards, loans and leases may be
secured  whole  or in  part  by  collateral  such  as  liquid  assets,  accounts
receivable, equipment, inventory, and real property. The collateral securing any
loan or lease  may  depend  on the  type of loan and may vary in value  based on
market conditions.

The following  table sets forth the  composition of the Company's loans held for
sale and loans held in portfolio,  net of unearned discounts, at the end of each
of the five most recent fiscal years:



December 31,                                2005               2004                2003               2002              2001
------------------------------------------------------------------------------------------------------------------------------------
                                                  % of                % of               % of               % of               % of
                                     Balances    Total    Balances   Total   Balances   Total   Balances   Total   Balances   Total
                                    ------------------------------------------------------------------------------------------------
                                                                     (dollars in thousands)
                                                                                               
Domestic
  Commercial and industrial         $  632,358   54.06% $  595,229   56.19% $ 563,799   59.91% $ 500,311   59.14% $ 519,557   64.25%
  Lease financing                      190,391   16.28     162,961   15.38    148,737   15.80    128,749   15.22     90,614   11.20
  Real estate--residential mortgage    188,723   16.13     149,387   14.10    107,766   11.45    110,484   13.06    114,113   14.11
  Real estate--commercial  mortgage    110,871    9.48     113,933   10.76     94,145   10.01     74,928    8.86     46,899    5.80
  Real estate--construction              2,309    0.20       2,320    0.22      2,368    0.25      2,400    0.28         --      --
  Installment--individuals              13,125    1.12      15,515    1.46     14,298    1.52      9,128    1.08      8,504    1.05
  Loans to depository institutions      32,000    2.73      20,000    1.89     10,000    1.06     20,000    2.36     29,000    3.59
                                    ------------------------------------------------------------------------------------------------
Total                               $1,169,777  100.00% $1,059,345  100.00% $ 941,113  100.00% $ 846,000  100.00% $ 808,687  100.00%
                                    ================================================================================================


The following  table sets forth the  maturities of the Company's  commercial and
industrial loans, as of December 31, 2005:

                                    Due One     Due One   Due After     Total
                                     Year       to Five      Five       Gross
                                    or Less      Years      Years       Loans
-------------------------------------------------------------------------------
                                                  (in thousands)
Commercial and industrial          $ 598,873   $ 27,813    $ 6,029    $ 632,715
                                   ============================================

All loans due after one year have predetermined interest rates.

                                     PAGE 25



Asset Quality

Intrinsic  to the  lending  process  is the  possibility  of  loss.  In times of
economic slowdown, the risk of loss inherent in the Company's portfolio of loans
may increase.  While  management  endeavors to minimize this risk, it recognizes
that loan losses will occur and that the amount of these  losses will  fluctuate
depending on the risk characteristics of the loan portfolio which in turn depend
on  current  and  expected  economic  conditions,  the  financial  condition  of
borrowers, the realization of collateral, and the credit management process.

The following  table sets forth the amount of domestic  nonaccrual  and past due
loans of the  Company at the end of each of the five most recent  fiscal  years;
there were no foreign loans  accounted for on a nonaccrual  basis and there were
no troubled debt restructurings for any types of loans. Loans contractually past
due 90 days or more as to  principal  or interest  and still  accruing are loans
that are both  well-secured  or  guaranteed  by  financially  responsible  third
parties and are in the process of collection.



December 31,                                            2005      2004       2003      2002       2001
---------------------------------------------------------------------------------------------------------
                                                                     (dollars in thousands)
                                                                                 
Nonaccrual loans
   Commercial and industrial                          $    958  $   1,035  $  2,022  $     405  $     --
   Lease financing                                       2,109      1,304       783        275       311
   Real estate--residential mortgage                       620        384       418        558       436
   Real estate--commercial mortgage                        120        320        71        391       956
   Installment--individuals                                397         72        49        155        45
                                                      ---------------------------------------------------
     Total nonaccrual loans                              4,204      3,115     3,343      1,784     1,748
Past due 90 days or more (other than the above)            821      1,672       127        286       200
                                                      ---------------------------------------------------
     Total                                            $  5,025  $   4,787  $  3,470  $   2,070  $  1,948
                                                      ===================================================
Interest income that would have been earned on
   nonaccrual loans outstanding                       $    334  $     233  $    196  $     136  $    153
                                                      ===================================================
Applicable interest income actually realized on
   nonaccrual loans outstanding                       $    133  $     133  $    141  $      83  $     92
                                                      ===================================================
Nonaccrual and past due loans as a
   percentage of total gross loans                        0.43%      0.45%     0.37%      0.25%     0.24%
                                                      ===================================================


Management views the allowance for loan losses as a critical  accounting  policy
due to its subjectivity. The allowance for loan losses is maintained through the
provision for loan losses, which is a charge to operating earnings. The adequacy
of the provision and the resulting  allowance for loan losses is determined by a
management  evaluation process of the loan portfolio,  including  identification
and review of  individual  problem  situations  that may  affect the  borrower's
ability to repay,  review of overall  portfolio  quality  through an analysis of
current  charge-offs,  delinquency and nonperforming loan data, estimates of the
value of any  underlying  collateral,  an  assessment  of current  and  expected
economic conditions and changes in the size and character of the loan portfolio.
Other data utilized by management in  determining  the adequacy of the allowance
for loan losses  includes,  but is not  limited  to, the  results of  regulatory
reviews,  the amount of, trend of and/or borrower  characteristics on loans that
are  identified  as requiring  special  attention  as part of the credit  review
process, and peer group comparisons.  The impact of this other data might result
in an  allowance  which will be greater than that  indicated  by the  evaluation
process previously  described.  The allowance reflects  management's  evaluation
both of loans  presenting  identified loss potential and of the risk inherent in
various  components of the portfolio,  including loans identified as impaired as
required by SFAS No. 114.

Thus, an increase in the size of the portfolio or in any of its components could
necessitate  an increase in the allowance even though there may not be a decline
in credit  quality or an increase in  potential  problem  loans.  A  significant
change in any of the evaluation  factors  described above could result in future
additions to the allowance.  At December 31, 2005, the ratio of the allowance to
loans held in portfolio,  net of unearned discounts, was 1.46% and the allowance
was $16.5 million. At such date,

                                     PAGE 26



the Company's  nonaccrual  loans amounted to $4.2 million;  $0.6 million of such
loans was judged to be  impaired  within the scope of SFAS No.  114.  Nonaccrual
loans  and  loans 90 days past due and still  accruing  include  leases,  in the
amount of $0.2 million and $0.6  million,  respectively,  of  telecommunications
equipment  from a company that went into  bankruptcy  in July 2004.  The service
provider  to the  lessees  discontinued  service,  resulting  in the  failure of
certain  lessees  to make  payments.  While  pursuing  collection  of the  lease
payments,  past due amounts accrue.  Legal action is typically commenced against
lessees whose accounts are not paid within 180 days and are placed in nonaccrual
status.  Lessees  remain  unconditionally  obligated to make  payments.  All are
creditworthy and personally  guaranteed;  the reported delinquencies are not due
to credit issues. Based on the foregoing, as well as management's judgment as to
the current risks inherent in loans held in portfolio,  the Company's  allowance
for loan losses was deemed  adequate as of December 31, 2005.  Net losses within
loans  held in  portfolio  are not  statistically  predictable  and  changes  in
conditions in the next twelve months could result in future  provisions for loan
losses varying from the level taken in 2005.  Potential problem loans, which are
loans that are currently performing under present loan repayment terms but where
known  information about possible credit problems of borrowers causes management
to have serious  doubts as to the ability of the borrowers to continue to comply
with the present  repayment  terms,  aggregated $1.8 million and $1.2 million at
December 31, 2005 and 2004, respectively.

The following table sets forth certain information with respect to the Company's
loan loss experience for each of the five most recent fiscal years:



December 31,                                      2005          2004        2003          2002          2001
------------------------------------------------------------------------------------------------------------------
                                                                     (dollars in thousands)
                                                                                      
Average loans held in portfolio, net of
   unearned discounts, during year            $  1,000,235  $    891,107  $   785,575  $    708,656  $    674,310
                                              ====================================================================
Allowance for loan losses:
   Balance at beginning of year               $     16,328  $     14,459  $    13,549  $     14,038  $     12,675
                                              --------------------------------------------------------------------
Charge-offs:
   Commercial and industrial                         6,093         6,116        6,571        10,205         4,899
   Lease financing                                   3,732         2,447        1,155           930         1,528
   Real estate--residential mortgage                    13             8          547           856           269
   Installment                                          --             9           38            58           103
                                              --------------------------------------------------------------------
     Total charge-offs                               9,838         8,580        8,311        12,049         6,799
                                              --------------------------------------------------------------------
Recoveries:
   Commercial and industrial                           343           917          552           871           589
   Lease financing                                      76            44           25            69            84
   Real estate--residential mortgage                    --            --           --            16            --
   Installment                                          39            43           61            69            88
                                              --------------------------------------------------------------------
     Total recoveries                                  458         1,004          638         1,025           761
                                              --------------------------------------------------------------------
Subtract:
   Net charge-offs                                   9,380         7,576        7,673        11,024         6,038
                                              --------------------------------------------------------------------
Provision for loan losses                            9,664         9,965        8,741        10,771         7,401
                                              --------------------------------------------------------------------
Loss on transfers to other real estate owned            95           520          158           236            --
                                              --------------------------------------------------------------------
Balance at end of year                        $     16,517  $     16,328  $    14,459  $     13,549  $     14,038
                                              ====================================================================
Ratio of net charge-offs to average
   loans held in portfolio, net of
   unearned discounts, during year                    0.94%         0.85%        0.98%         1.56%         0.90%
                                              ====================================================================


                                     PAGE 27



The following table presents the Company's  allocation of the allowance for loan
losses.  This  allocation is based on estimates by management  and may vary from
year to year based on management's evaluation of the risk characteristics of the
loan  portfolio.  The amount  allocated  to a  particular  loan  category of the
Company's  loans held in portfolio may not  necessarily  be indicative of actual
future charge-offs in a loan category.



December 31,                              2005               2004              2003              2002             2001
-----------------------------------------------------------------------------------------------------------------------------
                                                % of              % of              % of              % of              % of
                                     Amount    Loans    Amount   Loans   Amount    Loans   Amount    Loans   Amount    Loans
                                     ----------------------------------------------------------------------------------------
                                                                       (dollars in thousands)
                                                                                         
Domestic
   Commercial and industrial         $ 9,425    1.49%  $ 9,636    1.62%  $ 8,637    1.53%  $ 7,977    1.59%  $ 9,438    1.82%
   Loans to depository institutions      112    0.35       120    0.60        80    0.80       150    0.75       230    0.79
   Lease financing                     4,636    2.43     4,073    2.50     2,686    1.80     1,961    1.52     1,736    1.92
   Real estate--residential mortgage   1,437    0.76     1,412    0.94     1,228    1.13     1,241    1.12     1,101    0.96
   Real estate--commercial mortgage      509    0.45       772    0.67     1,082    1.14       759    1.01       512    1.09
   Real estate--construction              10    0.43        15    0.65        24    1.01        23    0.96        --      --
   Installment--individuals              110    0.45       100    0.64        14    0.10        10    0.11        10    0.12
   Unallocated                           278      --       200      --       708      --     1,428      --     1,011      --
                                     -------           -------           -------           -------           -------
      Total                          $16,517    1.46%  $16,328    1.60%  $14,459    1.61%  $13,549    1.71%  $14,038    1.85%
                                     ========================================================================================


Deposits

A  significant  source  of funds are  customer  deposits,  consisting  of demand
(noninterest-bearing), NOW, savings, money market and time deposits (principally
certificates of deposit).

The following table provides  certain  information with respect to the Company's
deposits at the end of each of the three most recent fiscal years:



December 31,                                        2005                2004                 2003
---------------------------------------------------------------------------------------------------------
                                                          % of                 % of                 % of
                                             Balances    Total    Balances    Total    Balances    Total
                                            -------------------------------------------------------------
                                                                  (dollars in thousands)
                                                                                 
Domestic
   Demand                                   $  510,884    35.3%  $  511,307    38.0%  $  474,092    39.1%
   NOW                                         208,217    14.4      136,616    10.2      134,122    11.1
   Savings                                      25,296     1.7       28,168     2.1       30,105     2.5
   Money Market                                202,660    14.0      192,483    14.3      177,187    14.6
   Time deposits by remaining maturity
     Within 3 months                           252,383    17.4      163,408    12.2      168,687    13.9
     After 3 months but within 1 year          173,301    12.0      162,198    12.1      148,565    12.3
     After 1 year but within 2 years            67,897     4.7      137,074    10.2       70,479     5.8
     After 2 years but within 3 years            4,269     0.3        7,755     0.6        2,727     0.2
     After 3 years but within 4 years              144      --        1,449     0.1        2,021     0.2
     After 4 years but within 5 years              233      --          336      --          748     0.1
     After 5 years                                  20      --           50      --            8      --
                                            -------------------------------------------------------------
       Total domestic deposits               1,445,304    99.8    1,340,844    99.8    1,208,741    99.8
                                            -------------------------------------------------------------
Foreign
   Time deposits by remaining maturity
     Within 3 months                             1,645     0.1        1,645     0.1        1,645     0.1
     After 3 months but within 1 year            1,377     0.1        1,362     0.1        1,355     0.1
                                            -------------------------------------------------------------
       Total foreign deposits                    3,022     0.2        3,007     0.2        3,000     0.2
                                            -------------------------------------------------------------
       Total deposits                       $1,448,326   100.0%  $1,343,851   100.0%  $1,211,741   100.0%
                                            =============================================================


Fluctuations  of  balances  in total or among  categories  at any date can occur
based on the  Company's mix of assets and  liabilities  as well as on customers'
balance sheet strategies.  Historically,  however, average balances for deposits
have been relatively  stable.  Information  regarding these average balances for
the three most recent fiscal years is presented on page 29.

                                     PAGE 28



                                Sterling Bancorp
                     CONSOLIDATED AVERAGE BALANCE SHEETS AND
                    ANALYSIS OF NET INTEREST EARNINGS[1]



Years Ended December 31,                             2005                          2004                            2003
------------------------------------------------------------------------------------------------------------------------------------
                                           Average             Average   Average              Average   Average              Average
                                           Balance   Interest   Rate     Balance    Interest    Rate    Balance    Interest    Rate
                                         -------------------------------------------------------------------------------------------
                                                                            (dollars in thousands)
                                                                                                  
ASSETS
Interest-bearing deposits with other
  banks                                  $    3,040  $     65    1.96%  $    3,120  $     21   0.70%   $    3,473  $     25    0.73%
Investment securities
  Available for sale                        192,354     8,438    4.39      266,823    11,729   4.36       188,876     9,206    4.86
  Held to maturity                          495,187    22,181    4.48      392,869    18,829   4.79       372,213    19,269    5.18
  Tax-exempt[2]                              26,088     1,816    6.96       29,877     2,135   7.14        31,916     2,370    7.43
Federal funds sold                           10,986       309    2.81       10,943       132   1.21         5,759        64    1.12
Loans, net of unearned discounts[3]
  Domestic                                1,054,183    80,943    8.21      937,502    65,779   7.56       857,354    61,622    7.68
                                         --------------------           --------------------           --------------------
    TOTAL INTEREST-EARNING ASSETS         1,781,838   113,752    6.64%   1,641,134    98,625   6.26%    1,459,591    92,556    6.58%
                                                     --------  ======               --------  =====                --------  ======
Cash and due from banks                      64,141                         60,281                         58,350
Allowance for loan losses                   (17,250)                       (15,906)                       (14,720)
Goodwill                                     21,158                         21,158                         21,158
Other                                        81,214                         71,053                         63,244
                                         ----------                     ----------                     ----------
    TOTAL ASSETS                         $1,931,101                     $1,777,720                     $1,587,623
                                         ==========                     ==========                     ==========
LIABILITIES AND SHAREHOLDERS' EQUITY
Interest-bearing deposits
  Domestic
    Savings                              $   28,150       113    0.40%  $   31,203       120   0.38%   $   27,554        98    0.35%
    NOW                                     160,944     1,576    0.98      134,096       622   0.46       119,730       586    0.49
    Money market                            227,520     2,456    1.08      213,331     1,280   0.60       165,666       792    0.48
    Time                                    517,038    13,957    2.70      449,319     9,118   2.03       367,798     7,370    2.00
  Foreign
    Time                                      3,013        33    1.09        3,001        33   1.09         3,000        41    1.38
                                         --------------------           --------------------           --------------------
    Total interest-bearing deposits         936,665    18,135    1.94      830,950    11,173   1.34       683,748     8,887    1.30
                                         --------------------           --------------------           --------------------
Borrowings
  Securities sold under agreements to
    repurchase--customers                    85,365     1,907    2.23       84,559     1,020   1.21        71,648       877    1.22
  Securities sold under agreements to
    repurchase--dealers                      52,199     1,794    3.44       29,601       398   1.35        46,219       566    1.22
  Federal funds purchased                    17,992       647    3.60        9,946       146   1.47         5,463        65    1.20
  Commercial paper                           37,302       973    2.61       30,069       364   1.21        23,819       264    1.11
  Other short-term debt                       6,021       228    3.78       12,629       243   1.93        31,853       545    1.71
  Long-term borrowings                      106,514     5,425    5.09      135,774     6,239   4.62       139,870     6,387    4.57
                                         --------------------           --------------------           --------------------
  Total borrowings                          305,393    10,974    3.59      302,578     8,410   2.79       318,872     8,704    2.73
                                         --------------------           --------------------           --------------------
    Total Interest-Bearing Liabilities    1,242,058    29,109    2.35%   1,133,528    19,583   1.73%    1,002,620    17,591    1.76%
                                                               ======                         =====                          ======
Noninterest-bearing demand deposits         452,632        --              415,664        --              370,554        --
                                         --------------------           --------------------           --------------------
Total including noninterest-bearing
  demand deposits                         1,694,690    29,109    1.72%   1,549,192    19,583   1.26%    1,373,174    17,591    1.28%
                                                     --------  ======               --------  =====                --------  ======
Other liabilities                            86,575                         85,992                         80,299
                                         ----------                     ----------                     ----------
    Total Liabilities                     1,781,265                      1,635,184                      1,453,473
Shareholders' equity                        149,836                        142,536                        134,150
                                         ----------                     ----------                     ----------
    TOTAL LIABILITIES AND
      SHAREHOLDERS' EQUITY               $1,931,101                     $1,777,720                     $1,587,623
                                         ==========                     ==========                     ==========
Net interest income/spread                             84,643    4.29%                79,042   4.53%                 74,965    4.82%
                                                               ======                         =====                          ======
Net yield on interest-earning assets                             4.94%                         5.02%                           5.33%
                                                               ======                         =====                          ======
Less: Tax-equivalent adjustment                           708                            826                            973
                                                     --------                       --------                       --------
Net interest income                                  $ 83,935                       $ 78,216                       $ 73,992
                                                     ========                       ========                       ========


[l]   The average balances of assets,  liabilities and shareholders'  equity are
      computed on the basis of daily averages.  Average rates are presented on a
      tax-equivalent  basis. Certain  reclassifications  have been made to prior
      period amounts to conform to current presentation.

[2]   Interest  on  tax-exempt  securities  included  herein is  presented  on a
      tax-equivalent basis.

[3]   Includes loans held for sale and loans held in portfolio. Nonaccrual loans
      are included in amounts  outstanding  and income has been  included to the
      extent earned.

                                     PAGE 29


                                Sterling Bancorp
                      CONSOLIDATED RATE/VOLUME ANALYSIS[1]



                                                      December 31, 2004 to                December 31, 2003 to
Increase (Decrease) from Years Ended,                   December 31, 2005                   December 31, 2004
--------------------------------------------------------------------------------------------------------------------
                                                 Volume       Rate      Total[2]     Volume       Rate      Total[2]
                                                --------------------------------------------------------------------
                                                                           (in thousands)
                                                                                          
INTEREST INCOME
Interest-bearing deposits with other banks      $     (1)   $     45    $     44    $     (3)   $     (1)   $     (4)
                                                ---------------------------------------------------------------------
Investment securities
  Available for sale                              (3,369)         78      (3,291)      3,540      (1,017)      2,523
  Held to maturity                                 4,625      (1,273)      3,352       1,078      (1,518)       (440)
  Tax-exempt                                        (268)        (51)       (319)       (150)        (85)       (235)
                                                ---------------------------------------------------------------------
    Total                                            988      (1,246)       (258)      4,468      (2,620)      1,848
                                                ---------------------------------------------------------------------
Federal funds sold                                     1         176         177          63           5          68
                                                ---------------------------------------------------------------------
Loans, net of unearned discounts[3]
  Domestic                                         8,897       6,267      15,164       5,350      (1,193)      4,157
                                                ---------------------------------------------------------------------
    TOTAL INTEREST INCOME                       $  9,885    $  5,242    $ 15,127    $  9,878    $ (3,809)   $  6,069
                                                =====================================================================
INTEREST EXPENSE
Interest-bearing deposits
  Domestic
    Savings                                     $    (13)   $      6    $     (7)   $     14    $      8    $     22
    NOW                                              143         811         954          72         (36)         36
    Money market                                      88       1,088       1,176         262         226         488
    Time                                           1,502       3,337       4,839       1,638         110       1,748
  Foreign
    Time                                              --          --          --          --          (8)         (8)
                                                ---------------------------------------------------------------------
    Total interest-bearing deposits                1,720       5,242       6,962       1,986         300       2,286
                                                ---------------------------------------------------------------------
Borrowings
  Securities sold under agreements to
    repurchase -- customers                            7         880         887         150          (7)        143
  Securities sold under agreements to
    repurchase -- dealers                            460         936       1,396        (222)         54        (168)
  Federal funds purchased                            179         322         501          63          18          81
  Commercial paper                                   105         504         609          75          25         100
  Other short-term debt                             (172)        157         (15)       (364)         62        (302)
  Long-term borrowings                            (1,426)        612        (814)       (206)         58        (148)
                                                ---------------------------------------------------------------------
    Total borrowings                                (847)      3,411       2,564        (504)        210        (294)
                                                ---------------------------------------------------------------------
TOTAL INTEREST EXPENSE                          $    873    $  8,653    $  9,526    $  1,482    $    510    $  1,992
                                                =====================================================================
NET INTEREST INCOME                             $  9,012    $ (3,411)   $  5,601    $  8,396    $ (4,319)   $  4,077
                                                =====================================================================


[1]   Amounts are presented on a tax-equivalent basis.

[2]   The change in interest  income and  interest  expense due to both rate and
      volume  has been  allocated  to change  due to rate and the  change due to
      volume in proportion to the relationship of the absolute dollar amounts of
      the changes in each. The effect of the extra day in 2004 has been included
      in the change in volume.

[3]   Nonaccrual loans have been included in the amounts  outstanding and income
      has been included to the extent earned.

                                     PAGE 30



ASSET/LIABILITY MANAGEMENT

The Company's primary earnings source is its net interest income; therefore, the
Company devotes  significant time and has invested in resources to assist in the
management of interest rate risk and asset  quality.  The Company's net interest
income is affected  by changes in market  interest  rates,  and by the level and
composition of interest-earning  assets and  interest-bearing  liabilities.  The
Company's  objectives  in its  asset/liability  management  are to  utilize  its
capital  effectively,  to provide adequate liquidity and to enhance net interest
income,  without taking undue risks or subjecting the Company unduly to interest
rate fluctuations.

The Company takes a  coordinated  approach to the  management of its  liquidity,
capital and  interest  rate risk.  This risk  management  process is governed by
policies  and limits  established  by senior  management  which are reviewed and
approved by the Asset/Liability Committee. This committee, which is comprised of
members of senior  management,  meets to review,  among other  things,  economic
conditions,  interest  rates,  yield  curve,  cash  flow  projections,  expected
customer actions, liquidity levels, capital ratios and repricing characteristics
of assets, liabilities and financial instruments.

Market Risk

Market risk is the risk of loss in a financial  instrument  arising from adverse
changes in market  indices such as interest  rates,  foreign  exchange rates and
equity prices.  The Company's  principal market risk exposure is interest rate
risk, with no material impact on earnings from changes in foreign exchange rates
or equity prices.

Interest rate risk is the exposure to changes in market interest rates. Interest
rate  sensitivity  is the  relationship  between  market  interest rates and net
interest income due to the repricing  characteristics of assets and liabilities.
The  Company  monitors  the  interest  rate  sensitivity  of its  balance  sheet
positions  by  examining  its  near-term  sensitivity  and its  longer-term  gap
position.  In its management of interest rate risk, the Company utilizes several
financial  and  statistical   tools  including   traditional  gap  analysis  and
sophisticated income simulation models.

A  traditional  gap analysis is prepared  based on the  maturity  and  repricing
characteristics of interest-earning assets and interest-bearing  liabilities for
selected time bands. The mismatch between repricings or maturities within a time
band is commonly referred to as the "gap" for that period. A positive gap (asset
sensitive)  where interest rate sensitive  assets exceed interest rate sensitive
liabilities  generally  will result in the net interest  margin  increasing in a
rising rate environment and decreasing in a falling rate environment. A negative
gap (liability  sensitive)  will  generally have the opposite  result on the net
interest  margin.  However,  the  traditional  gap analysis  does not assess the
relative  sensitivity of assets and liabilities to changes in interest rates and
other  factors  that could have an impact on interest  rate  sensitivity  or net
interest income.  The Company utilizes the gap analysis to complement its income
simulations  modeling,  primarily  focusing on the longer-term  structure of the
balance sheet.

The Company's  balance sheet structure is primarily  short-term in nature with a
substantial  portion of assets and liabilities  repricing or maturing within one
year.  The  Company's  gap analysis at December 31, 2005,  presented on page 35,
indicates  that net interest  income  would  increase  during  periods of rising
interest rates and decrease during periods of falling  interest  rates,  but, as
mentioned above,  gap analysis may not be an accurate  predictor of net interest
income.

As part of its  interest  rate risk  strategy,  the  Company  may use  financial
instrument  derivatives to hedge the interest rate  sensitivity  of assets.  The
Company  has written  policy  guidelines,  approved  by the Board of  Directors,
governing the use of financial instruments,  including approved  counterparties,
risk limits and  appropriate  internal  control  procedures.  The credit risk of
derivatives  arises principally from the potential for a counterparty to fail to
meet its obligation to settle a contract on a timely basis.

During the third  quarter of 2005,  the Company  entered into two interest  rate
floor  agreements  with notional  amounts of $50,000,000  each and maturities of
September  14, 2007 and  September  14,2008,  respectively.  Interest rate floor
contracts  require the counterparty to pay the Company at specified future dates
the amount, if any, by which the specified interest (prime rate) falls below the
fixed floor rates,  applied to the notional  amounts.  The Company  utilizes the
financial instruments to adjust its interest rate risk position without exposing
itself to principal risk and funding  requirements.  These financial instruments
are being used as part of the Company's  interest rate risk  management  and not
for trading purposes.  At December 31, 2005, all counterparties  have investment
grade credit  ratings  from the major  rating  agencies.  Each  counterparty  is
specifically  approved for applicable credit exposure.  During 2004, the Company
did not enter into any derivative contracts.

The interest rate floor contracts require the Company to pay a fee for the right
to receive a fixed  interest  payment.  The Company  paid  up-front  premiums of
$141,250.  At December 31, 2005,  there were no amounts  receivable  under these
contracts.  At December 31, 2004,  the Company was not a party to any derivative
contracts.

The interest rate floor  agreements were not designated as hedges for accounting
purposes  and  therefore  changes  in the fair  values  of the  instruments  are
required to be recognized as

                                     PAGE 31



income or expense in the Company's  financial  statements.  At December 31, 2005
the aggregate fair value of the interest rate floors was $28,030;  $113, 220 was
charged to "Other expenses."

The Company utilizes income  simulation models to complement its traditional gap
analysis.  While the Asset/Liability  Committee routinely monitors simulated net
interest income  sensitivity over a rolling two-year  horizon,  it also utilizes
additional tools to monitor potential longer-term interest rate risk. The income
simulation  models  measure the  Company's  net interest  income  volatility  or
sensitivity to interest rate changes utilizing statistical techniques that allow
the Company to consider various factors which impact net interest income.  These
factors   include   actual   maturities,   estimated   cash   flows,   repricing
characteristics,  deposits growth/retention and, most importantly,  the relative
sensitivity  of the  Company's  assets  and  liabilities  to  changes  in market
interest  rates.  This  relative  sensitivity  is  important  to consider as the
Company's  core deposit base has not been subject to the same degree of interest
rate  sensitivity as its assets.  The core deposit costs are internally  managed
and tend to exhibit  less  sensitivity  to changes  in  interest  rates than the
Company's  adjustable rate assets whose yields are based on external indices and
generally change in concert with market interest rates.

The  Company's  interest rate  sensitivity  is  determined  by  identifying  the
probable  impact  of  changes  in  market  interest  rates on the  yields on the
Company's  assets  and the rates  that  would be paid on its  liabilities.  This
modeling technique involves a degree of estimation based on certain  assumptions
that management  believes to be reasonable.  Utilizing this process,  management
projects  the impact of changes in interest  rates on net interest  margin.  The
Company has  established  certain policy limits for the potential  volatility of
its net interest  margin  assuming  certain levels of changes in market interest
rates with the  objective  of  maintaining  a stable net  interest  margin under
various  probable rate  scenarios.  Management  generally has  maintained a risk
position  well within the policy  limits.  As of December  31,  2005,  the model
indicated  the impact of a 200 basis point  parallel  and pro rata rise in rates
over 12 months would approximate a 1.46% ($1.2 million) increase in net interest
income,  while the  impact of a 200 basis  point  decline in rates over the same
period would  approximate a 2.3% ($1.9  million)  decline from an unchanged rate
environment.

The preceding  sensitivity  analysis  does not represent a Company  forecast and
should not be relied upon as being  indicative  of expected  operating  results.
These hypothetical estimates are based upon numerous assumptions including:  the
nature  and  timing  of  interest  rate  levels  including  yield  curve  shape,
prepayments on loans and securities,  deposit decay rates,  pricing decisions on
loans and deposits,  reinvestment/replacement of asset and liability cash flows,
and others.  While  assumptions  are developed  based upon current  economic and
local market  conditions,  the Company  cannot  provide any assurances as to the
predictive nature of these  assumptions,  including how customer  preferences or
competitor influences might change.

Also, as market conditions vary from those assumed in the sensitivity  analysis,
actual  results will also differ due to:  prepayment/refinancing  levels  likely
deviating from those assumed, the varying impact of interest rate change caps or
floors on adjustable rate assets,  the potential effect of changing debt service
levels on customers with adjustable rate loans,  depositor early withdrawals and
product preference changes,  and other variables.  Furthermore,  the sensitivity
analysis does not reflect actions that the Asset/Liability  Committee might take
in responding to or anticipating changes in interest rates.

The shape of the yield curve can cause downward pressure on net interest income.
In  general,  if and to the extent that the yield  curve is flatter  (i.e.,  the
differences  between  interest  rates for different  maturities  are  relatively
smaller)  than  previously   anticipated,   then  the  yield  on  the  Company's
interest-earning  assets and its cash  flows  will tend to be lower.  Management
believes that a relatively  flat yield curve could continue to adversely  affect
the Company's results in 2006.

Liquidity Risk

Liquidity  is the  ability to meet cash needs  arising  from  changes in various
categories  of assets and  liabilities.  Liquidity is  constantly  monitored and
managed at both the parent company and the bank levels. Liquid assets consist of
cash and due from banks,  interest-bearing  deposits in banks and Federal  funds
sold and securities  available for sale.  Primary  funding  sources include core
deposits,  capital markets funds and other money market  sources.  Core deposits
include domestic noninterest-bearing and interest-bearing retail deposits, which
historically  have been  relatively  stable.  The  parent  company  and the bank
believe that they have significant unused borrowing capacity.  Contingency plans
exist which we believe  could be  implemented  on a timely basis to mitigate the
impact of any dramatic change in market conditions.

While the parent  company  generates  income  from its own  operations,  it also
depends  for its cash  requirements  on funds  maintained  or  generated  by its
subsidiaries,  principally the bank. Such sources have been adequate to meet the
parent company's cash requirements throughout its history.

Various legal  restrictions  limit the extent to which the bank can supply funds
to the parent  company  and its nonbank  subsidiaries.  All  national  banks are
limited in the payment of dividends  without the approval of the  Comptroller of
the

                                     PAGE 32



Currency to an amount not to exceed the net profits as defined,  for the year to
date  combined  with its  retained  net profits for the  preceding  two calendar
years.

At  December  31,  2005,  the  parent  company's  short-term  debt,   consisting
principally  of  commercial  paper  used to  finance  ongoing  current  business
activities,  was  approximately  $38.2  million.  The parent  company  had cash,
interest-bearing  deposits with banks and other current assets aggregating $33.4
million.  The parent  company also has back-up  credit lines with banks of $24.0
million. Since 1979, the parent company has had no need to use available back-up
lines of credit.

The following table sets forth information  regarding the Company's  obligations
and commitments to make future payments under contracts as of December 31, 2005:



                                                     Payments Due by Period
                                     -------------------------------------------------------
Contractual                                        Less than      1-3       4-5      After 5
Obligations                             Total       1 Year       Years     Years      Years
--------------------------------------------------------------------------------------------
                                                         (in thousands)
                                                                     
Long-Term Debt                       $    85,774   $      --   $ 35,774   $    --   $ 50,000
Operating Leases                          26,299       3,450      6,804     5,191     10,854
                                     -------------------------------------------------------
Total Contractual Cash Obligations   $   112,073   $   3,450   $ 42,578   $ 5,191   $ 60,854
                                     =======================================================


The following table sets forth information  regarding the Company's  obligations
under other commercial commitments as of December 31, 2005:



                                            Amount of Commitment Expiration Per Period
                                     -------------------------------------------------------
Other Commercial                                   Less than      1-3       4-5      After 5
Commitments                             Total       1 Year       Years     Years      Years
--------------------------------------------------------------------------------------------
                                                         (in thousands)
                                                                     
Residential Loans                    $    17,565   $  17,565   $     --   $    --   $     --
Commercial Loans                          32,494      16,397     15,597       500         --
                                     -------------------------------------------------------
Total Loan Commitments                    50,059      33,962     15,597       500         --
Standby Letters of Credit                 26,716      15,066     11,650        --         --
Other Commercial Commitments              16,124      15,731         --        --        393
                                     -------------------------------------------------------
Total Commercial Commitments         $    92,899   $  64,759   $ 27,247   $   500   $    393
                                     =======================================================



While the past  performance is no guarantee of the future,  management  believes
that the parent  company's  funding  sources  (including  dividends from all its
subsidiaries)  and the bank's  funding  sources  will be  adequate to meet their
liquidity requirements in the future.

CAPITAL

The Company and the bank are subject to  risk-based  capital  regulations  which
quantitatively  measure capital against risk-weighted assets,  including certain
off-balance sheet items. These regulations define the elements of the Tier 1 and
Tier 2 components of Total Capital and establish minimum ratios of 4% for Tier 1
capital and 8% for Total Capital for capital  adequacy  purposes.  Supplementing
these  regulations is a leverage  requirement.  This  requirement  establishes a
minimum  leverage  ratio (at  least 3% or 4%,  depending  upon an  institution's
regulatory  status),  which is calculated by dividing Tier 1 capital by adjusted
quarterly average assets (after deducting goodwill).  Information  regarding the
Company's  and the bank's  risk-based  capital at December 31, 2005 and December
31, 2004, is presented in Note 20 beginning on page 69. In addition, the bank is
subject  to  the  provisions  of  the  Federal  Deposit  Insurance   Corporation
Improvement  Act  of  1991  ("FDICIA")  which  imposes  a  number  of  mandatory
supervisory  measures.  Among other  matters,  FDICIA  established  five capital
categories  ranging from "well  capitalized"  to "critically  undercapitalized."
Such  classifications  are used by  regulatory  agencies  to  determine a bank's
deposit insurance premium,  approval of applications authorizing institutions to
increase  their asset size or otherwise  expand  business  activities or acquire
other  institutions.  Under  FDICIA,  a "well  capitalized"  bank must  maintain
minimum  leverage,  Tier  1  and  Total  Capital  ratios  of  5%,  6%  and  l0%,
respectively.  The Federal  Reserve Board applies  comparable  tests for holding
companies  such as the Company.  At December 31, 2005,  the Company and the bank
exceeded the requirements for "well capitalized" institutions.

                                     PAGE 33



IMPACT OF INFLATION AND CHANGING PRICES

The  Company's  financial  statements  included  herein  have been  prepared  in
accordance with accounting  principles  generally  accepted in the United States
("GAAP").  GAAP presently requires the Company to measure financial position and
operating  results  primarily  in  terms of  historic  dollars.  Changes  in the
relative  value of  money  due to  inflation  or  recession  are  generally  not
considered.  The primary effect of inflation on the operations of the Company is
reflected in increased  operating  costs.  In management's  opinion,  changes in
interest  rates affect the financial  condition of a financial  institution to a
far greater degree than changes in the inflation rate.  While interest rates are
greatly  influenced by changes in the inflation  rate,  they do not  necessarily
change at the same rate or in the same magnitude as the inflation rate. Interest
rates are highly  sensitive  to many  factors that are beyond the control of the
Company,  including changes in the expected rate of inflation,  the influence of
general and local economic  conditions  and the monetary and fiscal  policies of
the United  States  government,  its  agencies  and various  other  governmental
regulatory  authorities,  among other things,  as further  discussed in the next
section.

RECENTLY ISSUED ACCOUNTING PRONOUNCEMENTS

See "New Accounting  Standards and  Interpretations"  in Note 1 of the Company's
consolidated  financial  statements  for details of recently  issued  accounting
pronouncements and their expected impact on the Company's financial statements.

SUBSEQUENT EVENT

On March 14, 2006, the Company  resolved  certain state tax issues for tax years
1998-2004.  As a result of this  resolution,  the Company  expects to reduce its
existing tax reserves by  approximately  $1.7 million  through the provision for
income taxes for the first quarter of 2006.

                                     PAGE 34



                                Sterling Bancorp
                     CONSOLIDATED INTEREST RATE SENSITIVITY

To mitigate  the  vulnerability  of earnings to changes in interest  rates,  the
Company  manages the repricing  characteristics  of assets and liabilities in an
attempt to control net interest rate sensitivity. Management attempts to confine
significant rate sensitivity gaps predominantly to repricing intervals of a year
or less, so that  adjustments can be made quickly.  Assets and liabilities  with
predetermined  repricing  dates are classified  based on the earliest  repricing
period.  Based on the  interest  rate  sensitivity  analysis  shown  below,  the
Company's net interest  income would increase  during periods of rising interest
rates and  decrease  during  periods  of falling  interest  rates.  Amounts  are
presented in thousands.



                                                                         Repricing Date
                                          ----------------------------------------------------------------------------
                                                       More than      More than
                                           3 Months    3 Months       1 Year to      Over        Nonrate
                                            or Less    to 1 Year       5 Years      5 Years     Sensitive     Total
----------------------------------------------------------------------------------------------------------------------
                                                                                          
ASSETS
   Interest-bearing deposits with other
     banks                                $    1,212   $       --   $        --   $       --   $       --   $    1,212
   Investment securities                         817       35,996       131,699      539,381        7,406      715,299
   Loans, net of unearned discounts
      Commercial and industrial              584,090       14,783        27,813        6,029         (357)     632,358
      Loans to depository institutions        32,000           --            --           --           --       32,000
      Lease financing                          2,639        8,453       190,693       16,916      (28,310)     190,391
      Real estate                            105,735       26,215       136,724       33,229           --      301,903
      Installment                             13,125           --            --           --           --       13,125
   Noninterest-earning assets and
      allowance for loan losses                   --           --            --           --      169,754      169,754
                                          ----------------------------------------------------------------------------
         Total Asset                         739,618       85,447       486,929      595,555      148,493    2,056,042
                                          ----------------------------------------------------------------------------
LIABILITIES AND SHAREHOLDERS' EQUITY
   Interest-bearing deposits
      Savings[1]                                  --           --        25,296           --           --       25,296
      NOW[1]                                      --           --       208,217           --           --      208,217
      Money market[1]                        166,037           --        36,623           --           --      202,660
      Time--domestic                         252,383      173,301        72,543           20           --      498,247
          --foreign                            1,645        1,377            --           --           --        3,022
   Securities sold under agreements
      to repurchase--customers                61,067           --            --           --           --       61,067
   Securities sold under agreements
      to repurchase--dealers                  88,729           --            --           --           --       88,729
   Federal funds purchased                    55,000           --            --           --           --       55,000
   Commercial paper                           38,191           --            --           --           --       38,191
   Other short-term borrowings                38,851           --            --           --           --       38,851
   Long-term borrowings                           --           --        10,000       50,000       25,774       85,774
   Noninterest-bearing liabilities and
      shareholders' equity                        --           --            --           --      750,988      750,988
                                          ----------------------------------------------------------------------------
         Total Liabilities and
            Shareholders' Equity             701,903      174,678       352,679       50,020      776,762    2,056,042
                                          ----------------------------------------------------------------------------
Net Interest Rate Sensitivity Gap         $   37,715   $  (89,231)  $   134,250   $  545,535   $ (628,269)  $       --
                                          ============================================================================
Cumulative Gap at December 31, 2005       $   37,715   $  (51,516)  $    82,734   $  628,269   $       --   $       --
                                          ============================================================================
Cumulative Gap at December 31, 2004       $  250,603   $  160,810   $   187,606   $  663,246   $       --   $       --
                                          ============================================================================
Cumulative Gap at December 31, 2003       $  230,662   $   77,756   $    46,397   $  595,450   $       --   $       --
                                          ============================================================================


[1]   Historically,  balances in  non-maturity  deposit  accounts  have remained
      relatively  stable despite changes in levels of interest  rates.  Balances
      are shown in repricing periods based on management's  historical repricing
      practices and runoff experience.

                                     PAGE 35



ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

The Company's consolidated financial statements as of December 31, 2005 and 2004
and for each of the years in the three-year  period ended December 31, 2005, and
the  statements  of condition of Sterling  National Bank as of December 31, 2005
and 2004, notes thereto and Report of Independent  Registered  Public Accounting
Firm thereon appear on pages 37-76.

                                     PAGE 36


                                Sterling Bancorp
                           CONSOLIDATED BALANCE SHEETS



December 31,                                                                           2005              2004
------------------------------------------------------------------------------------------------------------------
                                                                                             
ASSETS
Cash and due from banks                                                          $    69,148,683   $    48,842,418
Interest-bearing deposits with other banks                                             1,212,227         1,329,103
Securities available for sale (at estimated fair value;
   pledged: $111,233,053 in 2005 and $64,933,098 in 2004)                            201,259,112       233,762,171
Securities held to maturity (pledged: $301,246,338 in 2005 and
   $122,309,904 in 2004) (estimated fair value: $504,514,084
   in 2005 and $448,173,450 in 2004)                                                 514,039,476       446,457,563
                                                                                 ---------------------------------
     Total investment securities                                                     715,298,588       680,219,734
                                                                                 ---------------------------------
Loans held for sale                                                                   40,977,538        37,058,673

Loans held in portfolio, net of unearned discounts                                 1,128,799,286     1,022,286,479
Less allowance for loan losses                                                        16,517,330        16,328,528
                                                                                 ---------------------------------
     Loans, net                                                                    1,112,281,956     1,005,957,951
                                                                                 ---------------------------------
Customers' liability under acceptances                                                   589,667           628,965
Goodwill                                                                              21,158,440        21,158,440
Premises and equipment, net                                                           10,903,870        10,674,708
Other real estate                                                                        859,541           766,620
Accrued interest receivable                                                            6,116,107         5,604,781
Bank owned life insurance                                                             26,964,575        26,553,145
Other assets                                                                          50,531,294        32,317,224
                                                                                 ---------------------------------
                                                                                 $ 2,056,042,486   $ 1,871,111,762
                                                                                 =================================
LIABILITIES AND SHAREHOLDERS' EQUITY
Noninterest-bearing deposits                                                     $   510,883,966   $   511,307,018
Interest-bearing deposits                                                            937,442,174       832,544,097
                                                                                 ---------------------------------
     Total deposits                                                                1,448,326,140     1,343,851,115
Securities sold under agreements to repurchase -- customers                           61,067,073        55,934,170
Securities sold under agreements to repurchase -- dealers                             88,729,000        33,882,000
Federal funds purchased                                                               55,000,000        32,500,000
Commercial paper                                                                      38,191,016        25,991,038
Short-term borrowings -- FHLB                                                         35,000,000                --
Short-term borrowings -- other                                                         3,851,246         2,517,375
Acceptances outstanding                                                                  589,667           628,965
Accrued expenses and other liabilities                                                91,926,784        91,329,506
Long-term borrowings -- FHLB                                                          60,000,000       110,000,000
Long-term borrowings -- subordinated debentures                                       25,774,000        25,774,000
                                                                                 ---------------------------------
     Total liabilities                                                             1,908,454,926     1,722,408,169
                                                                                 ---------------------------------
Shareholders' Equity
   Common stock, $1 par value. Authorized 50,000,000 shares;
     issued 21,066,916 and 20,785,515 shares, respectively                            21,066,916        20,785,515
   Capital surplus                                                                   166,313,566       144,405,751
   Retained earnings                                                                  20,739,352        28,664,568
   Accumulated other comprehensive loss                                               (5,229,620)       (1,921,060)
                                                                                 ---------------------------------
                                                                                     202,890,214       191,934,774
Common stock in treasury at cost, 2,231,442 and 1,642,996 shares, respectively       (55,280,647)      (42,939,969)
Unearned compensation                                                                    (22,007)         (291,212)
                                                                                 ---------------------------------
     Total shareholders' equity                                                      147,587,560       148,703,593
                                                                                 ---------------------------------
                                                                                 $ 2,056,042,486   $ 1,871,111,762
                                                                                 =================================


See Notes to Consolidated Financial Statements.

                                     PAGE 37



                                Sterling Bancorp
                        CONSOLIDATED STATEMENTS OF INCOME



Years Ended December 31,                                             2005           2004           2003
-----------------------------------------------------------------------------------------------------------
                                                                                      
INTEREST INCOME
   Loans                                                         $ 80,943,312   $ 65,778,789   $ 61,621,929
   Investment securities
     Available for sale                                             9,546,211     13,038,461     10,601,611
     Held to maturity                                              22,180,396     18,828,800     19,269,037
   Federal funds sold                                                 308,766        132,405         64,435
   Deposits with other banks                                           65,109         20,969         25,464
                                                                 ------------------------------------------
       Total interest income                                      113,043,794     97,799,424     91,582,476
                                                                 ------------------------------------------
INTEREST EXPENSE
   Deposits                                                        18,134,850     11,173,017      8,887,090
   Securities sold under agreements to repurchase -- customers      1,907,335      1,020,157        876,790
   Securities sold under agreements to repurchase -- dealers        1,793,838        398,415        565,552
   Federal funds purchased                                            647,027        146,109         65,407
   Commercial paper                                                   973,200        363,918        264,254
   Short-term borrowings -- FHLB                                      202,837        234,333        525,733
   Short-term borrowings -- other                                      24,887          9,159         18,989
   Long-term borrowings -- FHLB                                     3,331,619      4,145,000      4,293,274
   Long-term borrowings -- subordinated debentures                  2,093,750      2,093,750      2,093,750
                                                                 ------------------------------------------
       Total interest expense                                      29,109,343     19,583,858     17,590,839
                                                                 ------------------------------------------
       Net interest income                                         83,934,451     78,215,566     73,991,637
Provision for loan losses                                           9,664,000      9,965,000      8,740,400
                                                                 ------------------------------------------
       Net interest income after provision for loan losses         74,270,451     68,250,566     65,251,237
                                                                 ------------------------------------------
NONINTEREST INCOME
   Factoring income                                                 6,003,920      6,840,856      5,947,029
   Mortgage banking income                                         16,433,355     15,300,971     14,606,494
   Service charges on deposit accounts                              5,385,532      4,722,011      4,905,900
   Trade finance income                                             2,088,480      2,267,970      2,337,480
   Trust fees                                                         642,906        697,560        646,979
   Other service charges and fees                                   1,366,380      1,843,603      1,922,590
   Bank owned life insurance income                                 1,401,588      1,225,628      1,041,577
   Securities gains                                                   337,457      1,256,370        550,505
   Other income                                                       893,852        562,726        719,397
                                                                 ------------------------------------------
       Total noninterest income                                    34,553,470     34,717,695     32,677,951
                                                                 ------------------------------------------
NONINTEREST EXPENSES
   Salaries                                                        32,081,713     30,103,160     27,022,023
   Employee benefits                                                9,888,950      9,032,770      8,462,987
                                                                 ------------------------------------------
       Total personnel expense                                     41,970,663     39,135,930     35,485,010
   Occupancy expense, net                                           5,480,783      4,916,240      4,720,731
   Equipment expense                                                3,233,808      3,063,136      2,854,169
   Advertising and marketing                                        3,900,499      3,350,565      3,160,122
   Professional fees                                                5,908,344      5,567,847      3,121,771
   Data processing fees                                             1,186,205      1,124,441      1,012,309
   Stationery and printing                                            850,703        801,625        903,915
   Communications                                                   1,609,285      1,530,476      1,580,678
   Other expenses                                                   7,070,093      6,122,393      6,435,872
                                                                 ------------------------------------------
       Total noninterest expenses                                  71,210,383     65,612,653     59,274,577
                                                                 ------------------------------------------
Income before income taxes                                         37,613,538     37,355,608     38,654,611
Provision for income taxes                                         13,586,713     12,751,535     14,751,366
                                                                 ------------------------------------------
Net income                                                       $ 24,026,825   $ 24,604,073   $ 23,903,245
                                                                 ==========================================
Average number of common shares outstanding
   Basic                                                           19,164,498     19,146,561     18,819,849
   Diluted                                                         19,763,352     20,035,494     19,837,155
Earnings per average common share
   Basic                                                         $       1.25   $       1.29   $       1.26
   Diluted                                                               1.22           1.23           1.20
Dividends per common share                                                .73            .63            .54


See Notes to Consolidated Financial Statements.

                                     PAGE 38



                                Sterling Bancorp
                           CONSOLIDATED STATEMENTS OF
                              COMPREHENSIVE INCOME



Years Ended December 31,                                             2005           2004           2003
------------------------------------------------------------------------------------------------------------
                                                                                      
Net income                                                       $ 24,026,825   $ 24,604,073   $ 23,903,245
Other comprehensive (loss) income, net of tax:
   Unrealized gains on securities:
     Unrealized holding (losses) gains arising during the year     (2,645,319)      (886,698)      (995,551)
     Reclassification adjustment for gains included in net
        income                                                       (181,582)      (679,696)      (297,823)
   Minimum pension liability adjustment                              (481,659)       777,137       (501,359)
                                                                 -------------------------------------------

   Other comprehensive (loss) income                               (3,308,560)      (789,257)    (1,794,733)
                                                                 -------------------------------------------

Comprehensive income                                             $ 20,718,265   $ 23,814,816   $ 22,108,512
                                                                 ===========================================


See Notes to Consolidated Financial Statements.

                                     PAGE 39



                                Sterling Bancorp
                           CONSOLIDATED STATEMENTS OF
                        CHANGES IN SHAREHOLDERS' EQUITY



Years Ended December 31,                                             2005           2004           2003
------------------------------------------------------------------------------------------------------------
                                                                                      
PREFERRED STOCK
   Balance at beginning of year                                  $         --   $  2,244,320   $  2,322,060
   Conversions of Series B and D shares                                    --     (2,244,320)       (77,740)
                                                                 -------------------------------------------
   Balance at end of year                                        $         --   $         --   $  2,244,320
                                                                 ===========================================
COMMON STOCK
   Balance at beginning of year                                  $ 20,785,515   $ 20,180,958   $ 20,043,414
   Conversions of preferred shares into common shares                      --        428,304         12,799
   Common shares issued under stock incentive plan                    281,401        176,253        124,745
                                                                 -------------------------------------------
   Balance at end of year                                        $ 21,066,916   $ 20,785,515   $ 20,180,958
                                                                 ===========================================
CAPITAL SURPLUS
   Balance at beginning of year                                  $144,405,751   $140,274,838   $137,967,380
   Conversions of preferred shares into common shares                      --      1,816,016         64,941
   Common shares issued under stock incentive plan and related
     tax benefits                                                   4,016,084      2,340,933      2,274,875
   Common shares issued in connection with stock dividend          17,891,731             --             --
   Stock split--cash paid in lieu                                          --        (26,036)       (32,358)
                                                                 ------------------------------------------
   Balance at end of year                                        $166,313,566   $144,405,751   $140,274,838
                                                                 ==========================================
RETAINED EARNINGS
   Balance at beginning of year                                  $ 28,664,568   $ 16,166,517   $  2,498,606
   Net income                                                      24,026,825     24,604,073     23,903,245
   Cash dividends paid--common shares                             (14,035,197)   (12,106,022)   (10,110,315)
                      --preferred shares                                   --             --       (125,019)
   Common shares issued in connection with stock dividend         (17,891,731)            --             --
   Stock dividend--cash in lieu                                       (25,113)            --             --
                                                                 -------------------------------------------
   Balance at end of year                                        $ 20,739,352   $ 28,664,568   $ 16,166,517
                                                                 ===========================================
ACCUMULATED OTHER COMPREHENSIVE (LOSS) INCOME
   Balance at beginning of year                                  $ (1,921,060)  $ (1,131,803)  $    662,930
                                                                 ------------------------------------------

   Unrealized holding (losses)/gains arising during the
      period:
      Before tax                                                   (5,038,117)    (1,638,997)    (1,840,208)
      Tax effect                                                    2,392,798        752,299        844,657
                                                                 -------------------------------------------
      Net of tax                                                   (2,645,319)      (886,698)      (995,551)
                                                                 -------------------------------------------
   Reclassification adjustment for gains included in net
      income:
      Before tax                                                     (337,457)    (1,256,370)      (550,505)
      Tax effect                                                      155,875        576,674        252,682
                                                                 -------------------------------------------
      Net of tax                                                     (181,582)      (679,696)      (297,823)
                                                                 -------------------------------------------
   Minimum pension liability adjustment:
      Before tax                                                     (827,867)     1,436,482       (926,726)
      Tax effect                                                      346,208       (659,345)       425,367
                                                                 -------------------------------------------
      Net of tax                                                     (481,659)       777,137       (501,359)
                                                                 -------------------------------------------
   Balance at end of year                                        $ (5,229,620)  $ (1,921,060)  $ (1,131,803)
                                                                 ===========================================
TREASURY STOCK
   Balance at beginning of year                                  $(42,939,969)  $(33,577,847)  $(32,400,952)
   Purchase of common shares                                      (10,507,293)    (8,310,004)      (256,007)
   Surrender of shares issued under incentive compensation
     plan                                                          (1,833,385)    (1,052,118)      (920,888)
                                                                 -------------------------------------------
   Balance at end of year                                        $(55,280,647)  $(42,939,969)  $(33,577,847)
                                                                 ===========================================
UNEARNED COMPENSATION
   Balance at beginning of year                                  $   (291,212)  $   (894,976)  $ (1,873,926)
   Amortization of unearned compensation                              269,205        603,764        978,950
                                                                 -------------------------------------------
   Balance at end of year                                        $    (22,007)  $   (291,212)  $   (894,976)
                                                                 ===========================================
TOTAL SHAREHOLDERS' EQUITY
   Balance at beginning of year                                  $148,703,593   $143,262,007   $129,219,512
   Net changes during the year                                     (1,116,033)     5,441,586     14,042,495
                                                                 -------------------------------------------
   Balance at end of year                                        $147,587,560   $148,703,593   $143,262,007
                                                                 ===========================================


See Notes to Consolidated Financial Statements.

                                     PAGE 40



                                Sterling Bancorp
                      CONSOLIDATED STATEMENTS OF CASH FLOWS



Years Ended December 31,                                                       2005             2004             2003
--------------------------------------------------------------------------------------------------------------------------
                                                                                                   
OPERATING ACTIVITIES
  Net income                                                              $  24,026,825    $  24,604,073    $  23,903,245
  Adjustments to reconcile net income to net cash provided by (used in)
    operating activities:
      Provision for loan losses                                               9,664,000        9,965,000        8,740,400
      Depreciation and amortization of premises and equipment                 2,006,561        1,839,782        1,750,153
      Securities gains                                                         (337,457)      (1,256,370)        (550,505)
      Income from bank owned life insurance                                  (1,401,588)      (1,225,628)      (1,041,577)
      Deferred income tax benefit                                            (2,899,592)        (729,908)        (386,875)
      Net change in loans held for sale                                      (3,918,865)       3,497,707       14,128,607
      Amortization of unearned compensation                                     269,205          603,764          978,950
      Amortization of premiums on investment securities                         969,000        1,456,202        2,341,462
      Accretion of discounts on investment securities                          (613,712)        (568,608)      (1,112,329)
      Increase in accrued interest receivable                                  (511,326)        (535,358)        (187,486)
      Increase in accrued expenses and other liabilities                        597,278       12,724,867        1,361,655
      Increase in other assets                                              (10,364,621)      (5,257,201)      (5,812,233)
      Other, net                                                             (3,218,157)        (490,871)      (1,219,208)
                                                                          ------------------------------------------------
        Net cash provided by operating activities                            14,267,551       44,627,451       42,894,259
                                                                          ------------------------------------------------
INVESTING ACTIVITIES
  Purchase of premises and equipment                                         (2,235,723)      (3,288,307)      (1,713,164)
  Net decrease in interest-bearing deposits with other banks                    116,876          327,235        1,216,372
  Decrease in Federal funds sold                                                     --               --        5,000,000
  Net increase in loans held in portfolio                                  (115,893,204)    (129,825,687)    (117,071,914)
  (Increase) Decrease in other real estate                                      (92,921)          63,236           (7,036)
  Purchase of bank owned life insurance                                              --       (4,000,000)              --
  Proceeds from sales of securities--available for sale                       3,213,055       94,314,559       24,208,035
  Proceeds from sales of securities--held to maturity                         5,452,162               --               --
  Proceeds from prepayments, redemptions or
    maturities of securities--held to maturity                              106,710,878      131,720,726      253,379,199
  Purchases of securities--held to maturity                                (179,939,152)    (208,471,931)    (255,512,023)
  Proceeds from prepayments, redemptions or
    maturities--available for sale                                           68,110,833      123,946,777      367,057,916
  Purchases of securities--available for sale                               (43,026,829)    (141,857,433)    (486,974,411)
                                                                          ------------------------------------------------
        Net cash used in investing activities                              (157,584,025)    (137,070,825)    (210,417,026)
                                                                          ------------------------------------------------
FINANCING ACTIVITIES
  Net (decrease) increase in noninterest-bearing deposits                      (423,052)      37,215,128       72,523,411
  Net increase in interest-bearing deposits                                 104,898,077       94,895,167       92,109,185
  Increase in Federal funds purchased                                        22,500,000       22,500,000       10,000,000
  Net increase (decrease) in securities sold under agreements
    to repurchase                                                            59,979,903       (4,002,636)      (7,106,829)
  Net increase (decrease) in commercial paper and other
    short-term borrowings                                                    48,533,849      (57,162,001)      19,321,090
  Decrease in long-term borrowings                                          (50,000,000)              --       (5,000,000)
  Purchase of treasury shares                                               (10,507,293)      (8,310,004)        (256,007)
  Proceeds from exercise of stock options                                     2,701,565        4,334,474        1,973,762
  Cash dividends paid on preferred and common shares                        (14,035,197)     (12,106,022)     (10,235,334)
  Cash paid in lieu of fractional shares in connection with
    stock dividend/split                                                        (25,113)         (26,036)         (32,358)
                                                                          ------------------------------------------------
        Net cash provided by financing activities                           163,622,739       77,338,070      173,296,920
                                                                          ------------------------------------------------
Net increase (decrease) in cash and due from banks                           20,306,265      (15,105,304)       5,774,153
Cash and due from banks--beginning of year                                   48,842,418       63,947,722       58,173,569
                                                                          ------------------------------------------------
Cash and due from banks--end of year                                      $  69,148,683    $  48,842,418    $  63,947,722
                                                                          ================================================
Supplemental disclosure of cash flow information:
  Interest paid                                                           $  27,904,950    $  19,199,800    $  17,613,850
  Income taxes paid                                                          15,600,100       11,554,100       12,366,194


See Notes to Consolidated Financial Statements.

                                     PAGE 41



                             Sterling National Bank
                      CONSOLIDATED STATEMENTS OF CONDITION



December 31,                                                                        2005              2004
---------------------------------------------------------------------------------------------------------------
                                                                                           
ASSETS
Cash and due from banks                                                        $   68,477,057    $   47,910,092
Interest-bearing deposits with other banks                                          1,212,227         1,329,103

Securities available for sale (at estimated fair value;
  pledged: $111,233,053 in 2005 and $64,933,098 in 2004)                          201,195,458       233,697,551
Securities held to maturity (pledged: $301,246,338 in 2005 and
  $122,309,904 in 2004) (estimated fair value: $504,514,084 in 2005
  and $448,173,450 in 2004)                                                       514,039,476       446,457,563
                                                                               --------------------------------
      Total investment securities                                                 715,234,934       680,155,114
                                                                               --------------------------------
Loans held for sale                                                                40,977,538        37,058,673
Loans held in portfolio, net of unearned discounts                              1,061,594,825       968,681,575
Less allowance for loan losses                                                     15,689,302        16,063,068
                                                                               --------------------------------
      Loans, net                                                                1,045,905,523       952,618,507
                                                                               --------------------------------
Customers' liability under acceptances                                                589,667           628,965
Premises and equipment, net                                                        10,855,714        10,645,195
Other real estate                                                                     859,541           766,620
Accrued interest receivable                                                         6,114,700         5,603,374
Bank owned life insurance                                                          26,964,575        26,553,145
Other assets                                                                       45,943,860        25,825,748
                                                                               --------------------------------
                                                                               $1,963,135,336    $1,789,094,536
                                                                               ================================
LIABILITIES AND SHAREHOLDER'S EQUITY
Noninterest-bearing deposits                                                   $  523,639,218    $  526,366,101
Interest-bearing deposits                                                         938,244,008       833,069,913
                                                                               --------------------------------
      Total deposits                                                            1,461,883,226     1,359,436,014
Securities sold under agreements to repurchase--customers                          61,067,073        55,934,170
Securities sold under agreements to repurchase--dealers                            88,729,000        33,882,000
Federal funds purchased                                                            55,000,000        32,500,000
Short-term borrowings--FHLB                                                        35,000,000                --
Short-term borrowings--other                                                        3,851,246         2,517,375
Acceptances outstanding                                                               589,667           628,965
Accrued expenses and other liabilities                                             79,086,320        78,088,892
Long-term borrowings--FHLB                                                         60,000,000       110,000,000
                                                                               --------------------------------
      Total liabilities                                                         1,845,206,532     1,672,987,416
                                                                               --------------------------------
Commitments and contingent liabilities
Shareholder's Equity
  Common stock, $50 par value
    Authorized and issued, 358,526 shares                                          17,926,300        17,926,300
  Surplus                                                                          19,762,560        19,762,560
  Undivided profits                                                                82,221,088        77,573,022
  Accumulated other comprehensive income:
    Net unrealized appreciation on securities available for sale, net of tax       (1,981,144)          845,238
                                                                               --------------------------------
      Total shareholder's equity                                                  117,928,804       116,107,120
                                                                               --------------------------------
                                                                               $1,963,135,336    $1,789,094,536
                                                                               ================================


See Notes to Consolidated Financial Statements.

                                     PAGE 42



                                Sterling Bancorp
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 1.

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Sterling Bancorp (the "parent company") is a financial holding company, pursuant
to an election made under the  Gramm-Leach-Bliley  Act of 1999.  Throughout  the
notes, the term the "Company"  refers to Sterling Bancorp and its  subsidiaries.
The Company provides a full range of financial products and services,  including
business and consumer  loans,  commercial and residential  mortgage  lending and
brokerage,  asset-based  financing,   factoring/accounts  receivable  management
services,   trade  financing,   leasing,  deposit  services,  trust  and  estate
administration and investment  management  services.  The Company has operations
principally in New York and conducts business throughout the United States.

The following summarizes the significant accounting policies of the Company.

Basis of Presentation

The consolidated financial statements include the accounts of the parent company
and its subsidiaries,  principally  Sterling  National Bank (the "bank"),  after
elimination of intercompany transactions.

The Company  determines  whether it has a controlling  financial  interest in an
entity by first  evaluating  whether the entity is a voting interest entity or a
variable interest entity under accounting  principles  generally accepted in the
United States.  Voting interest  entities are entities in which the total equity
investment  at risk is  sufficient  to  enable  the  entity  to  finance  itself
independently  and provides the equity  holders  with the  obligation  to absorb
losses,  the right to receive  residual  returns and the right to make decisions
about the entity's activities.  As defined in applicable  accounting  standards,
variable  interest  entities  ("VIEs") are entities that lack one or more of the
characteristics of a voting interest entity. A controlling financial interest in
an  entity  is  present  when  an  enterprise  has  a  variable  interest,  or a
combination of variable  interests,  that will absorb a majority of the entity's
expected losses,  receive a majority of the entity's  expected residual returns,
or both.  The enterprise  with a controlling  financial  interest,  known as the
primary   beneficiary,   consolidates   the  VIE.  The  Company's  wholly  owned
subsidiary,  Sterling  Bancorp Trust I is a VIE for which the Company is not the
primary beneficiary.  Accordingly,  the accounts of this entity are not included
in the Company's consolidated financial statements.

The parent  company  effected a 5% stock  dividend on  December  12,  2005.  All
capital and share amounts as well as basic and diluted  average number of shares
outstanding and earnings per share  information for all prior reporting  periods
have been restated.

General Accounting Policies

The  Company  follows  accounting  principles  generally  accepted in the United
States of America  ("U.S.  GAAP") and  prevailing  practices  within the banking
industry.  The preparation of financial  statements in accordance with U.S. GAAP
requires  management to make  assumptions  and estimates that impact the amounts
reported in those statements and are, by their nature,  subject to change in the
future as additional  information  becomes  available or as circumstances  vary.
Certain  reclassifications  have  been  made to the  prior  years'  consolidated
financial statements to conform to the current presentation.

New Accounting Standards and Interpretations

Statement  of  Financial  Accounting  Standards  ("SFAS")  No. 154,  "Accounting
Changes  and Error  Corrections,  a  Replacement  of APB Opinion No. 20 and FASB
Statement   No.  3"  ("SFAS  No.  154")   establishes,   unless   impracticable,
retrospective  application  as the  required  method for  reporting  a change in
accounting principle in the absence of explicit transition requirements specific
to a newly adopted accounting principle.  Previously, most changes in accounting
principle were recognized by including the cumulative  effect of changing to the
new accounting  principle in net income of the period of the change.  Under SFAS
No. 154,  retrospective  application  requires (i) the cumulative  effect of the
change to the new accounting principle on periods prior to those presented to be
reflected in the carrying  amounts of assets and liabilities as of the beginning
of the first period presented, (ii) an offsetting adjustment, if any, to be made
to the opening balance of retained earnings (or other appropriate  components of
equity) for that period,  and (iii)  financial  statements  for each  individual
prior  period  presented  to be adjusted  to reflect the  direct-period-specific
effects  of  applying  the  new  accounting   principle.   Special   retroactive
application  rules apply in situations  where it is  impracticable  to determine
either the  period-specific  effects  or the  cumulative  effect of the  change.
Indirect effects of a change in accounting principle are required to be reported
in the  period in which the  accounting  change is made.  SFAS No.  154  carries
forward  the  guidance  in  Accounting   Principles  Board  ("APB")  Opinion  20
"Accounting  Changes,"  requiring   justification  of  a  change  in  accounting
principle  on the basis of  preferability.  SFAS No.  154 also  carries  forward
without  change the  guidance  contained  in APB Opinion 20, for  reporting  the
correction  of an error in  previously  issued  financial  statements  and for a
change in an  accounting  estimate.  SFAS No. 154 is  effective  for  accounting
changes and  corrections of errors made in fiscal years beginning after December
15, 2005. The Company does not expect SFAS No. 154 will significantly impact its
financial statements upon its adoption on January 1, 2006.

                                     PAGE 43



SFAS No. 123 (Revised 2004), "Share-Based Payment" ("SFAS No. 123R") establishes
standards for the accounting for  transactions  in which an entity (i) exchanges
its equity  instruments  for goods or services,  or (ii) incurs  liabilities  in
exchange for goods or services  that are based on the fair value of the entity's
equity  instruments  or  that  may be  settled  by the  issuance  of the  equity
instruments.  SFAS No. 123R  eliminates  the ability to account for  stock-based
compensation  using APB 25 and requires that such  transactions be recognized as
compensation  cost in the income  statement  based on their  fair  values on the
measurement  date, which is generally the date of grant. SFAS No. 123R was to be
effective for the Company on July 1, 2005; however,  the Securities and Exchange
Commission  ("SEC")  delayed the required  implementation  date until January 1,
2006. The Company will transition to fair-value based accounting for stock-based
compensation  using a modified  version of  prospective  application  ("modified
prospective  application").  Under modified  prospective  application,  as it is
applicable  to the  Company,  SFAS No. 123R  applies to new awards and to awards
modified, repurchased, or cancelled after January 1, 2006. At December 31, 2005,
there were no significant outstanding awards for which the requisite service has
not been rendered. See "Stock Incentive Plan" below for further discussion.  The
SEC issued Staff  Accounting  Bulletin ("SAB") No. 107 ("SAB No. 107") regarding
the Staff's  interpretation  of SFAS No. 123R. The  interpretation  provides the
Staff's views regarding interactions between SFAS No. 123R and certain SEC rules
and  regulations  and provides  interpretations  of the valuation of share-based
payments for public companies.  The interpretive  guidance is intended to assist
companies in applying the provisions of SFAS No. 123R and investors and users of
the financial statements in analyzing the information provided. The Company will
follow the guidance prescribed in SAB No. 107 in connection with its adoption of
SFAS No. 123R.

Financial  Accounting Standards Board ("FASB") Staff Position ("FSP") No. 115-1,
"The Meaning of  Other-Than-Temporary  Impairment and Its Application to Certain
Investments"  ("FSP  No.  115-1")  provides  guidance  for  determining  when an
investment is considered impaired,  whether impairment is  other-than-temporary,
and measurement of an impairment  loss. An investment is considered  impaired if
the fair value of the investment is less than its cost. If, after  consideration
of all available  evidence to evaluate the  realizable  value of its  investment
impairment  is determined to be  other-than-temporary,  then an impairment  loss
should be recognized equal to the difference  between the investment's  cost and
its fair value.  FSP No. 115-1 nullifies  certain  provisions of Emerging Issues
Task  Force  ("EITF")  Issue No.  03-1,  "The  Meaning  of  Other-Than-Temporary
Impairment and Its  Application  to Certain  Investments"  ("EITF 03-1"),  while
retaining the disclosure  requirements  of EITF 03-1 which were adopted in 2003.
FSP No. 115-1 is effective for reporting  periods  beginning  after December 15,
2005.  The Company does not expect FSP No. 115-1 will  significantly  impact its
financial statements upon its adoption on January 1, 2006.

Statement of Position  ("SOP") No. 03-3,  "Accounting  for Certain Loans or Debt
Securities  Acquired in a Transfer"  ("SOP No. 03-3")  addresses  accounting for
differences  between  the  contractual  cash  flows of  certain  loans  and debt
securities  and the cash  flows  expected  to be  collected  when  loans or debt
securities  are  acquired  in a transfer  and those cash flows  differences  are
attributable, at least in part, to credit quality. As such, SOP No. 03-3 applies
to loans and debt  securities  acquired  individually,  in pools or as part of a
business  combination and does not apply to originated loans. The application of
SOP No. 03-3 limits the interest income,  including  accretion of purchase price
discounts,  that may be  recognized  for  certain  loans  and  debt  securities.
Additionally,  SOP No. 03-3 does not allow the excess of contractual  cash flows
over cash flows  expected to be collected to be  recognized  as an adjustment of
yield, loss accrual or valuation  allowance,  such as the allowance for possible
loan  losses.  SOP No. 03-3  requires  that  increases  in  expected  cash flows
subsequent  to  the  initial  investment  be  recognized  prospectively  through
adjustment of the yield on the loan or debt  security  over its remaining  life.
Decreases in expected cash flows should be recognized as impairment. In the case
of loans acquired in a business combination where the loans show signs of credit
deterioration,  SOP No.  03-3  represents  a  significant  change  from  current
purchase accounting practice whereby the acquiree's allowance for loan losses is
typically added to the acquirer's allowance for loan losses. The adoption of SOP
No.  03-3 on  January 1, 2005 did not have a  material  impact on the  Company's
financial statements.

Investment Securities

Securities  are designated as available for sale or held to maturity at the time
of acquisition.  Securities that the Company will hold for indefinite periods of
time and that might be sold in the future as part of efforts to manage  interest
rate risk or in  response to changes in interest  rates,  changes in  prepayment
risk, changes in market conditions or changes in economic factors are classified
as available  for sale and carried at estimated  market  values.  Net  aggregate
unrealized gains or losses are included in a valuation allowance account and are
reported, net of taxes, as a component of shareholders' equity.  Securities that
the  Company  has the  positive  intent  and  ability  to hold to  maturity  are
designated as held to maturity and are carried at amortized  cost,  adjusted for
amortization of premiums and

                                     PAGE 44



accretion of discounts over the period to maturity. Interest income includes the
amortization  of purchase  premiums and discounts.  Gains and losses realized on
sales of securities are determined on the specific identification method and are
reported in noninterest income as net securities gains.

Securities  pledged as collateral  are reported  separately in the  consolidated
balance  sheets if the secured party has the right by contract or custom to sell
or  repledge  the  collateral.  Securities  are pledged by the Company to secure
trust and public  deposits,  securities  sold under  agreements  to  repurchase,
advances  from the  Federal  Home Loan  Bank of New York and for other  purposes
required or permitted by law.

A periodic  review is conducted by management to determine if the decline in the
fair  value  of  any  security  appears  to be  other  than  temporary.  Factors
considered in determining whether the decline is  other-than-temporary  include,
but are not  limited  to:  the length of time and the extent to which fair value
has been below cost;  the financial  condition  and  near-term  prospects of the
issuer; and the Company's ability and intent to hold the investment for a period
of time  sufficient  to allow for any  anticipated  recovery.  If the decline is
deemed to be other than  temporary,  the  security is written down to a new cost
basis and the resulting loss is reported in non-interest income.

Loans

Loans (including factored accounts receivable),  other than those held for sale,
are reported at their principal amount  outstanding,  net of unearned  discounts
and  unamortized  nonrefundable  fees and  direct  costs  associated  with their
origination  or  acquisition.  Interest  earned on loans  without  discounts  is
credited to income based on loan  principal  amounts  outstanding at appropriate
interest rates.  Material origination and other nonrefundable fees net of direct
costs and  discounts  on loans  (excluding  factored  accounts  receivable)  are
credited to income over the terms of the loans using a method that results in an
approximately  constant  effective yield.  Nonrefundable fees on the purchase of
accounts  receivable are credited to "Factoring income" at the time of purchase,
which,  based on our  analysis,  does not produce  results  that are  materially
different from the results under the  amortization  method specified in SFAS No.
91.

Mortgage loans held for sale, including deferred fees and costs, are reported at
the lower of cost or market value as determined by outstanding  commitments from
investors or current  investor  yield  requirements  calculated on the aggregate
loan basis,  and are  included  under the  caption  "Loans held for sale" in the
Consolidated  Balance Sheets. Net unrealized losses, if any, are recognized in a
valuation  allowance by a charge to income.  Mortgage loans are sold,  including
servicing  rights,  without  recourse.  Gains or losses  resulting from sales of
mortgage loans, net of unamortized  deferred fees and costs, are recognized when
the proceeds  are received  from  investors  and are included  under the caption
"Mortgage  banking  income"  in  the  Consolidated   Statements  of  Income.  In
connection with its mortgage banking activities,  the Company had commitments to
fund loans  held-for-sale  and  commitments  to sell loans which are  considered
derivative   instruments   under  SFAS  No.  133,   "Accounting  for  Derivative
Instruments  and Hedging  Activities."  The fair  values of these  free-standing
derivative   instruments   were  immaterial  at  December  31,  2005  and  2004,
respectively.

Nonaccrual  loans are those on which the accrual of interest has ceased.  Loans,
including  loans that are  individually  identified as being impaired under SFAS
No. 114,  are  generally  placed on  nonaccrual  status  immediately  if, in the
opinion  of  management,  principal  or  interest  is not  likely  to be paid in
accordance with the terms of the loan  agreement,  or when principal or interest
is past due 90 days or more and  collateral,  if any, is  insufficient  to cover
principal and interest. Interest accrued but not collected at the date a loan is
placed on nonaccrual status is reversed against interest income. Interest income
is recognized on nonaccrual loans only to the extent received in cash.  However,
where  there  is  doubt  regarding  the  ultimate  collectibility  of  the  loan
principal,  cash  receipts,  whether  designated  as principal or interest,  are
thereafter  applied to reduce the carrying value of the loan. Loans are restored
to accrual status only when interest and principal  payments are brought current
and future payments are reasonably assured.

Allowance for Loan Losses

The  allowance for loan losses,  which is available  for losses  incurred in the
loan portfolio,  is increased by a provision charged to expense and decreased by
charge-offs, net of recoveries.

Under the provisions of SFAS No. 114 and SFAS No. 118,  individually  identified
impaired loans are measured  based on the present value of payments  expected to
be received,  using the  historical  effective  loan rate as the discount  rate.
Alternatively,  measurement may also be based on observable  market prices;  or,
for loans that are solely dependent on the collateral for repayment, measurement
may  be  based  on the  fair  value  of the  collateral.  Loans  that  are to be
foreclosed  are  measured  based on the fair  value  of the  collateral.  If the
recorded  investment  in the  impaired  loan  exceeds  fair  value,  a valuation
allowance is required as a component of the allowance  for loan losses.  Changes
to the valuation allowance are recorded as a component of the provision for loan
losses.

The  adequacy  of the  allowance  for  loan  losses  is  reviewed  regularly  by
management.  The allowance  for loan losses is maintained  through the provision
for loan losses,  which is a charge to operating  earnings.  The adequacy of the
provision  and  the  resulting  allowance  for  loan  losses  is  determined  by
management's continuing review of the loan portfolio,  including  identification
and review of individual problem situations that

                                     PAGE 45



may affect the borrower's ability to repay,  review of overall portfolio quality
through an analysis of current  charge-offs,  delinquency and nonperforming loan
data, estimates of the value of any underlying collateral,  review of regulatory
examinations,  an assessment  of current and expected  economic  conditions  and
changes in the size and character of the loan portfolio.  The allowance reflects
management's  evaluation both of loans presenting  identified loss potential and
of the risk inherent in various  components of the  portfolio,  including  loans
identified  as impaired as  required by SFAS No. 114.  Thus,  an increase in the
size of the portfolio or in any of its components could  necessitate an increase
in the allowance  even though there may not be a decline in credit quality or an
increase  in  potential  problem  loans.  A  significant  change  in  any of the
evaluation  factors  described  above could  result in future  additions  to the
allowance.

Goodwill

Goodwill  reflected  in the  consolidated  balance  sheets arose from the parent
company's  acquisition of the bank,  under the purchase  method of accounting in
1968. Effective January 1, 2002, the Company adopted SFAS No. 142, "Goodwill and
Other Intangible Assets" ("SFAS No. 142"). Under the provisions of SFAS No. 142,
goodwill is deemed to have an indefinite useful life and the Company is required
to complete an annual  assessment  by segment for any  impairment  of  goodwill,
which  would be treated as an  expense  in the  income  statement.  There was no
impairment expense recorded in 2005, 2004 or 2003. Prior to the adoption of SFAS
No. 142, the Company was not amortizing goodwill.

Goodwill is tested for  impairment  using a two-step  approach that involves the
identification  of "reporting units" and the estimation of their respective fair
values.  An  impairment  loss would be recognized as a charge to expense for any
excess of the goodwill carrying amount over implied fair value.

Premises and Equipment

Premises and  equipment,  excluding  land,  are stated at cost less  accumulated
depreciation  or   amortization  as  applicable.   Land  is  reported  at  cost.
Depreciation is computed on a straight-line  basis and is charged to noninterest
expense over the estimated  useful lives of the related assets.  Amortization of
leasehold  improvements is charged to noninterest  expense over the terms of the
respective leases or the estimated useful lives of the  improvements,  whichever
is  shorter.  Maintenance,   repairs  and  minor  improvements  are  charged  to
noninterest expenses as incurred.

Bank Owned Life Insurance

The bank invested in Bank Owned Life Insurance ("BOLI") policies to fund certain
future employee  benefit costs. The cash surrender value of the BOLI policies is
recorded in the  Consolidated  Balance Sheets under the caption "Bank owned life
insurance." Changes in the cash surrender value are recorded in the Consolidated
Statements of Income under the caption "Bank owned life insurance income."

Repurchase Agreements

The Company also sells certain  securities under  agreements to repurchase.  The
agreements  are  treated  as  collateralized   financing  transactions  and  the
obligations  to repurchase  securities  sold are reflected as a liability in the
accompanying  consolidated  balance sheets. The carrying value of the securities
underlying the agreements remain reflected as an asset.

Derivative Financial Instruments

The Company's  hedging policies permit the use of various  derivative  financial
instruments  to manage  interest  rate  risk or to hedge  specified  assets  and
liabilities. All derivatives are recorded at fair value on the Company's balance
sheet. To qualify for hedge accounting,  derivatives must be highly effective at
reducing  the  risk  associated  with  the  exposure  being  hedged  and must be
designated as a hedge at the inception of the derivative  contract.  The Company
considers  a hedge to be highly  effective  if the  change in fair  value of the
derivative  hedging  instrument is within 80% to 120% of the opposite  change in
the fair value of the hedged item attributable to the hedged risk. If derivative
instruments are designated as hedges of fair values,  and such hedges are highly
effective,  both the change in the fair  value of the hedge and the hedged  item
are included in current earnings.  Fair value  adjustments  related to cash flow
hedges  are  recorded  in other  comprehensive  income and are  reclassified  to
earnings  when the hedged  transaction  is reflected  in  earnings.  Ineffective
portions of hedges are reflected in earnings as they occur. Actual cash receipts
and/or  payments  and  related  accruals  on  derivatives  related to hedges are
recorded as adjustments to the interest  income or interest  expense  associated
with the  hedged  item.  During  the life of the  hedge,  the  Company  formally
assesses whether derivatives  designated as hedging  instruments  continue to be
highly effective in offsetting changes in the fair value or cash flows of hedged
items. If it is determined that a hedge has ceased to be highly  effective,  the
Company will discontinue hedge accounting prospectively.  At such time, previous
adjustments  to the carrying  value of the hedged item are reversed into current
earnings and the derivative  instrument is  reclassified  to a trading  position
recorded  at fair  value.  Changes  in the fair  value of  derivative  financial
instruments  not designated as hedges for  accounting  purposes are reflected in
income or expense at measurement  dates. At December 31, 2005, the Company was a
party to interest rate floor contracts with a notional amount of $50,000,000 and
a fair value of $28,030.

                                     PAGE 46



The Company may be required to recognize  certain  contracts and  commitments as
derivatives when the characteristics of those contracts and commitments meet the
definition of a derivative.

Income Taxes

The Company  utilizes the asset and liability  method of  accounting  for income
taxes.  Deferred  income tax expense  (benefit)  is  determined  by  recognizing
deferred tax assets and liabilities for the future tax consequences attributable
to  differences  between the financial  statement  carrying  amounts of existing
assets and  liabilities  and their  respective  tax bases.  The  realization  of
deferred  tax assets is assessed  and a valuation  allowance  provided  for that
portion of the assets for which it is more  likely  than not that it will not be
realized.  Deferred tax assets and  liabilities  are measured  using enacted tax
rates and will be  adjusted  for the  effects  of future  changes in tax laws or
rates, if any.

For income tax purposes, the parent company files: a consolidated Federal income
tax return;  combined New York City and New York State  income tax returns;  and
separate state income tax returns for its out-of-state subsidiaries.  The parent
company,  under tax  sharing  agreements,  either pays or collects on account of
current income taxes to or from its subsidiaries.

Statements of Cash Flows

For purposes of reporting cash flows, cash and cash equivalents include cash and
due from banks.

Stock Incentive Plan

At December 31, 2005, the Company had a stock-based employee  compensation plan,
which is  described  more fully in Note 15. The Company  accounts  for this plan
under  the  recognition  and  measurement  principles  of APB  Opinion  No.  25,
"Accounting  for Stock Issued to  Employees"  and related  interpretations.  All
options  granted under the plan had an exercise  price equal to the market value
of the underlying  common stock on the date of grant and,  therefore,  no option
related  stock-based  employee  compensation  cost is  reflected  in net income.
Stock-based  employee  compensation cost related to restricted stock is included
in  compensation  expense as discussed more fully in Note 14. In accordance with
SFAS No. 123,  "Accounting for Stock-Based  Compensation"  ("SFAS No. 123"), the
following  table  illustrates the effect on net income and earnings per share if
the Company had applied the fair value recognition provisions of SFAS No. 123 to
the stock-based employee compensation plans.

Years Ended December 31,                    2005          2004          2003
--------------------------------------------------------------------------------
Net income available for common
   shareholders                         $ 24,026,825  $ 24,604,073  $23,778,226
Deduct: Total stock-based compensation
   expense determined under fair value
   based method for all awards, net of
   related tax effects                    (1,134,612)     (236,349)    (422,709)
                                        ----------------------------------------
Pro forma net income                    $ 22,892,213  $ 24,367,724  $23,355,517
                                        ========================================

Earnings per share:
   Basic--as reported                   $       1.25  $       1.29  $      1.26
   Basic--pro forma                             1.19          1.27         1.24
   Diluted--as reported                         1.22          1.23         1.20
   Diluted--pro forma                           1.16          1.22         1.18

Employee  stock  options  generally  expire ten years from the date of grant and
become  non-forfeitable  one year from date of grant,  although if  necessary to
qualify to the maximum extent possible as incentive stock options, these options
become exercisable in annual installments.  Director  nonqualified stock options
generally  expire  five years from the date of grant and become  non-forfeitable
and become exercisable in four annual  installments  starting one year from date
of grant.  Stock-based  compensation  is recognized over the period from date of
grant to the date on which the options become non-forfeitable.

On December  15,  2005,  the  Compensation  Committee  of the Board of Directors
approved  the  accelerated  vesting  and  exercisability  of  all  unvested  and
unexercisable  stock  options to purchase  common  shares of the Company held by
directors or officers on December 19, 2005. Management proposed the acceleration
of vesting to eliminate the impact of adopting SFAS No. 123R on the consolidated
financial  statements  insofar as existing  options are concerned.  As a result,
options to purchase 223,913 common shares, which would otherwise have vested and
become  exercisable  from time to time over the next four  years,  became  fully
vested and immediately exercisable as of December 19, 2005. The number of shares
and exercise prices of the options

                                     PAGE 47



subject to acceleration  are unchanged.  The  accelerated  options have exercise
prices  between  $15.82  and $26.94 per  share,  with a total  weighted  average
exercise price per share of $22.70.  The  accelerated  options  include  170,093
out-of-the  money  options  and  53,820  in-the-money-options.  The  stock-based
compensation  expense  presented  in the table above  reflects the impact of the
accelerated vesting and exercisability of these options.

In order to limit unintended  personal  benefits to officers and directors,  the
Compensation  Committee imposed transfer  restrictions on any shares received by
an optionee upon exercise of an  accelerated  option before the earliest date on
which, without giving effect to such acceleration, such option would nonetheless
have been  vested  and  exercisable  in  respect of such  shares  (assuming  the
optionee  remained  an  employee  or  member  of  the  Board  of  Directors,  as
applicable).  Such  transfer  restrictions  will  expire on the  earlier of such
earliest date or the date of the optionee's death.

The Company  expects to adopt the  provisions  of SFAS No.  123R,  on January 1,
2006.  Among other things,  SFAS No. 123R  eliminates the ability to account for
stock-based  compensation  using APB 25 and requires that such  transactions  be
recognized  as  compensation  cost in the income  statement  based on their fair
values  on  the  date  of  the  grant.   See  "New   Accounting   Standards  and
Interpretations"  on page 43 for additional  information.  The Company estimates
that  accelerating  the  vesting  and  exercisability  of  the  223,913  options
discussed   above  will  eliminate   approximately   $0.7  million  of  non-cash
compensation  expense that would  otherwise  have been recorded in the Company's
income  statements for future periods upon its adoption,  as of January 1, 2006,
of SFAS No. 123R.

Earnings Per Average Common Share

Basic  earnings  per share are computed by dividing  income  available to common
stockholders by the weighted-average number of common shares outstanding for the
period.  Diluted  earnings per share reflect the  potential  dilution that could
occur if securities or other  contracts to issue common stock were  exercised or
converted  into common  stock or resulted in the  issuance of common  stock that
then shared in the earnings of the Company.

NOTE 2.

CASH AND DUE FROM BANKS

The bank is required to maintain average reserves, net of vault cash, on deposit
with the Federal Reserve Bank of New York against outstanding  domestic deposits
and certain other liabilities. The required reserves, which are reported in cash
and due from banks,  were  $29,645,000  and $21,580,000 at December 31, 2005 and
2004,  respectively.  Average  required  reserves  during  2005  and  2004  were
$27,032,000 and $23,855,000, respectively.

NOTE 3.

MONEY MARKET INVESTMENTS

The Company's money market investments  include  interest-bearing  deposits with
other banks and Federal funds sold.  The following  table  presents  information
regarding money market investments.



Years Ended December 31,                                  2005          2004           2003
-----------------------------------------------------------------------------------------------
                                                                         
Interest-bearing deposits with other banks
   At December 31   --Balance                         $ 1,212,227  $   1,329,103  $  1,656,338
                    --Average interest rate                  3.11%          1.34%         1.00%
                    --Average original maturity           66 Days        74 Days       72 Days
   During the year  --Maximum month-end balance         5,209,048      6,516,030     3,311,594
                    --Daily average balance             3,040,000      3,120,000     3,473,000
                    --Average interest rate earned           1.96%          0.70%         0.73%
                    --Range  of interest rates earned   1.00-4.06%     0.35-2.15%    0.29-1.50%
                                                      =========================================
Federal funds sold
   At December 31   --Balance                         $        --  $          --  $         --
                    --Average interest rate                    --             --            --
                    --Average original maturity                --             --            --
   During the year  --Maximum month-end balance        40,000,000     75,000,000    10,000,000
                    --Daily average balance            10,986,000     10,943,000     5,759,000
                    --Average interest rate earned           2.81%          1.21%         1.12%
                    --Range of interest rates earned    2.19-3.94%  0.875-1.8125%  0.875-1.375%
                                                      =========================================


                                     PAGE 48



NOTE 4.

INVESTMENT SECURITIES

The amortized cost and estimated fair value of securities available for sale are
as follows:



                                                                         Gross         Gross         Estimated
                                                         Amortized     Unrealized    Unrealized        Fair
December 31, 2005                                          Cost          Gains         Losses          Value
---------------------------------------------------------------------------------------------------------------
                                                                                      
U.S. Treasury securities                              $          --   $        --   $       --    $          --
Obligations of U.S. government corporations and
   agencies
   Mortgage-backed securities
      CMOs (Federal National Mortgage  Association)       9,194,237            --       495,517       8,698,720
      CMOs (Federal Home Loan Mortgage Company)          24,006,876            --     1,028,095      22,978,781
      Federal National Mortgage Association              52,327,699        58,199     1,302,807      51,083,091
      Federal Home Loan Mortgage Company                 50,793,291        10,574     1,276,388      49,527,477
      Government National Mortgage Association            5,552,269       211,412         5,884       5,757,797
                                                      ---------------------------------------------------------
   Total mortgage-backed securities                     141,874,372       280,185     4,108,691     138,045,866
      Federal Home Loan Bank                             14,997,407            --       291,157      14,706,250
      Federal Farm Credit Bank                           10,000,000            --       204,688       9,795,312
                                                      ---------------------------------------------------------
   Total obligations of U.S. government
      corporations and agencies                         166,871,779       280,185     4,604,536     162,547,428
Obligations of state and political institutions          31,160,954       274,450       128,375      31,307,029
Federal Reserve Bank stock                                1,130,700            --            --       1,130,700
Federal Home Loan Bank stock                              5,950,300            --            --       5,950,300
Other securities                                            304,442        19,213            --         323,655
                                                      ---------------------------------------------------------
   Total                                              $ 205,418,175   $   573,848   $ 4,732,911   $ 201,259,112
                                                      =========================================================

December 31, 2004
---------------------------------------------------------------------------------------------------------------
U.S. Treasury securities                              $   2,491,701   $       190   $       329   $   2,491,562
Obligations of U.S. government corporations and
   agencies
   Mortgage-backed securities
      CMOs (Federal National Mortgage Association)       11,958,409            --       260,570      11,697,839
      CMOs (Federal Home Loan Mortgage Company)          32,135,043        24,621       910,900      31,248,764
      Federal National Mortgage Association              54,953,012       421,190       430,085      54,944,117
      Federal Home Loan Mortgage Company                 61,618,287       278,701       259,853      61,637,135
      Government National Mortgage Association            8,439,652       436,276         6,485       8,869,443
                                                      ---------------------------------------------------------
   Total mortgage-backed securities                     169,104,403     1,160,788     1,867,893     168,397,298
      Federal Home Loan Bank                             14,995,051            --       160,676      14,834,375
      Federal Farm Credit Bank                           10,000,000            --        98,437       9,901,563
                                                      ---------------------------------------------------------
   Total obligations of U.S. government
      corporations and agencies                         194,099,454     1,160,788     2,127,006     193,133,236
Obligations of state and political institutions          26,588,493       882,414            --      27,470,907
Trust preferred securities                                2,735,973       287,073            --       3,023,046
Federal Reserve Bank stock                                1,130,700            --            --       1,130,700
Federal Home Loan Bank stock                              6,188,100            --            --       6,188,100
Other securities                                            304,442        20,178            --         324,620
                                                      ---------------------------------------------------------
   Total                                              $ 233,538,863  $  2,350,643   $ 2,127,335   $ 233,762,171
                                                      =========================================================


                                     PAGE 49



The carrying value and estimated fair value of securities held to maturity are
as follows:



                                                                            Gross          Gross        Estimated
                                                             Carrying     Unrealized     Unrealized       Fair
December 31, 2005                                              Value        Gains          Losses         Value
------------------------------------------------------------------------------------------------------------------
                                                                                          
Obligations of U.S. government corporations and agencies
   Mortgage-backed securities
      CMOs (Federal National Mortgage Company)             $  14,171,765  $       --   $    437,151   $ 13,734,614
      CMOs (Federal Home Loan Mortgage Company)               25,707,668          --        946,929     24,760,739
      Federal National Mortgage Association                  248,288,506     620,057      4,304,167    244,604,396
      Federal Home Loan Mortgage Company                     166,001,415     130,276      4,326,184    161,805,507
      Government National Mortgage Association                13,887,164     477,422            532     14,364,054
                                                           -------------------------------------------------------
   Total mortgage-backed securities                          468,056,518   1,227,755     10,014,963    459,269,310
      Federal Home Loan Bank                                  24,982,958          --        311,083     24,671,875
      Federal Farm Credit Bank                                20,000,000          --        426,563     19,573,437
                                                           -------------------------------------------------------
   Total obligations of U.S. government corporations
      and agencies                                           513,039,476   1,227,755     10,752,609    503,514,622
Debt securities issued by foreign governments                  1,000,000          --            538        999,462
                                                           -------------------------------------------------------
   Total                                                   $ 514,039,476  $1,227,755   $ 10,753,147   $504,514,084
                                                           =======================================================

December 31, 2004
------------------------------------------------------------------------------------------------------------------
Obligations of U.S. government corporations and agencies
   Mortgage-backed securities
      CMOs (Federal National Mortgage Company)             $  23,556,563  $       --   $    425,020   $ 23,131,543
      CMOs (Federal Home Loan Mortgage Company)               37,634,129     138,988        543,881     37,229,236
      Federal National Mortgage Association                  139,525,293   2,141,081        466,093    141,200,281
      Federal Home Loan Mortgage Company                     175,158,128     697,426        983,644    174,871,910
      Government National Mortgage Association                29,321,783   1,371,199            940     30,692,042
                                                           -------------------------------------------------------
   Total mortgage-backed securities                          405,195,896   4,348,694      2,419,578    407,125,012
      Federal Home Loan Bank                                  20,011,667          --        124,167     19,887,500
      Federal Farm Credit Bank                                20,000,000          --         89,062     19,910,938
                                                           -------------------------------------------------------
   Total obligations of U.S. government corporations and
      agencies                                               445,207,563   4,348,694      2,632,807    446,923,450
Debt securities issued by foreign governments                  1,250,000          --             --      1,250,000
                                                           -------------------------------------------------------
   Total                                                   $ 446,457,563  $4,348,694   $  2,632,807   $448,173,450
                                                           =======================================================


                                     PAGE 50



The following table presents information regarding securities available for sale
with temporary unrealized losses for the periods indicated:



                                                     Less Than 12 Months          12 Months or Longer                Total
                                                 -----------------------------------------------------------------------------------
                                                     Fair        Unrealized       Fair        Unrealized      Fair       Unrealized
December 31, 2005                                    Value         Losses         Value         Losses        Value        Losses
------------------------------------------------------------------------------------------------------------------------------------
                                                                                                       
U.S. Treasury securities                         $          --  $         --  $         --  $          --  $         --  $        --
Obligations of U.S. government corporations and
   agencies
   Mortgage-backed securities
      CMOs (Federal National Mortgage Company)              --            --     8,698,720        495,517     8,698,720      495,517
      CMOs (Federal Home Loan Mortgage Company)             --            --    22,978,781      1,028,095    22,978,781    1,028,095
      Federal National Mortgage Association         21,326,935       511,093    20,530,474        791,714    41,857,409    1,302,807
      Federal Home Loan Mortgage Company            21,010,196       378,961    28,089,085        897,427    49,099,281    1,276,388
      Government National Mortgage Association              --            --       253,618          5,884       253,618        5,884
                                                 -----------------------------------------------------------------------------------
   Total mortgage-backed securities                 42,337,131       890,054    80,550,678      3,218,637   122,887,809    4,108,691
      Federal Home Loan Bank                                --            --    14,706,250        291,157    14,706,250      291,157
      Federal Farm Credit Bank                              --            --     9,795,312        204,688     9,795,312      204,688
   Total obligations of U.S. government          -----------------------------------------------------------------------------------
      corporations and agencies                     42,337,131       890,054   105,052,240      3,714,482   147,389,371    4,604,536
Obligations of state and political institutions     10,239,490       128,375           --              --    10,239,490      128,375
                                                 -----------------------------------------------------------------------------------
   Total                                         $  52,576,621  $  1,018,429  $105,052,240  $   3,714,482  $157,628,861  $ 4,732,911
                                                 ===================================================================================

December 31, 2004
------------------------------------------------------------------------------------------------------------------------------------
U.S. Treasury securities                         $     995,312  $        329  $         --  $          --  $    995,312  $       329
Obligations of U.S. government corporations and
   agencies
   Mortgage-backed securities
      CMOs (Federal National Mortgage Company)              --                  11,697,839        260,569    11,697,839      260,569
      CMOs (Federal Home Loan Mortgage Company)     21,665,399       593,866     5,484,173        317,035    27,149,572      910,901
      Federal National Mortgage Association         22,001,096       286,100     8,587,416        143,985    30,588,512      430,085
      Federal Home Loan Mortgage Company            38,960,235       259,852            --             --    38,960,235      259,852
      Government National Mortgage Association          11,405           172       330,454          6,314       341,859        6,486
                                                 -----------------------------------------------------------------------------------
   Total mortgage-backed securities                 82,638,135     1,139,990    26,099,882        727,903   108,738,017    1,867,893
      Federal Home Loan Bank                        14,834,375       160,675            --             --    14,834,375      160,675
      Federal Farm Credit Bank                       9,901,563        98,438            --             --     9,901,563       98,438
                                                 -----------------------------------------------------------------------------------
   Total obligations of U.S. government
      corporations and agencies                    107,374,073     1,399,103    26,099,882        727,903   133,473,955    2,127,006
                                                 -----------------------------------------------------------------------------------
   Total                                         $ 108,369,385  $  1,399,432  $ 26,099,882  $     727,903  $134,469,267  $ 2,127,335
                                                 ===================================================================================


                                     PAGE 51



The following table presents information regarding securities held to maturity
with temporary unrealized losses for the periods indicated:



                                                     Less Than 12 Months          12 Months or Longer                Total
                                                 -----------------------------------------------------------------------------------
                                                     Fair        Unrealized       Fair        Unrealized      Fair       Unrealized
December 31, 2005                                    Value         Losses         Value         Losses        Value        Losses
------------------------------------------------------------------------------------------------------------------------------------
                                                                                                       
Obligations of U.S. government corporations and
  agencies
  Mortgage-backed securities
    CMOs (Federal National Mortgage Company)     $   7,803,438  $    155,482  $  5,931,176  $     281,669  $ 13,734,614  $   437,151
    CMOs (Federal Home Loan Mortgage Company)        7,695,574       201,759    17,065,165        745,170    24,760,739      946,929
    Federal National Mortgage Association          155,687,506     2,768,570    41,480,116      1,535,597   197,167,622    4,304,167
    Federal Home Loan Mortgage Company              90,035,855     1,775,584    66,901,714      2,550,600   156,937,569    4,326,184
    Government National Mortgage Association            94,557           301         5,743            231       100,300          532
                                                 -----------------------------------------------------------------------------------
  Total mortgage-backed securities                 261,316,930     4,901,696   131,383,914      5,113,267   392,700,844   10,014,963
    Federal Home Loan Bank                           4,960,938        28,116    19,710,937        282,967    24,671,875      311,083
    Federal Farm Credit Bank                                --            --    19,573,437        426,563    19,573,437      426,563
                                                 -----------------------------------------------------------------------------------
  Total obligations of U.S. government
    corporations and agencies                      266,277,868     4,929,812   170,668,288      5,822,797   436,946,156   10,752,609
Debt securities issued by foreign governments          249,463           538            --             --       249,463          538
                                                 -----------------------------------------------------------------------------------
  Total                                          $ 266,527,331  $  4,930,350  $170,668,288  $   5,822,797  $437,195,619  $10,753,147
                                                 ===================================================================================

December 31, 2004
------------------------------------------------------------------------------------------------------------------------------------
Obligations of U.S. government corporations and
  agencies
  Mortgage-backed securities
    CMOs (Federal National Mortgage Company)     $  13,410,270  $    175,114  $  9,721,274  $      83,198  $ 23,131,544  $   258,312
    CMOs (Federal Home Loan Mortgage Company)       10,513,152       169,593    16,516,039        540,996    27,029,191      710,589
    Federal National Mortgage Association           48,520,182       466,094            --             --    48,520,182      466,094
    Federal Home Loan Mortgage Company              77,786,990       983,177        14,469            466    77,801,459      983,643
    Government National Mortgage Association            35,483           712         4,964            228        40,447          940
                                                 -----------------------------------------------------------------------------------
  Total mortgage-backed securities                 150,266,077     1,794,690    26,256,746        624,888   176,522,823    2,419,578
    Federal Home Loan Bank                          19,887,501       124,167            --             --    19,887,501      124,167
    Federal Farm Credit Bank                        19,910,937        89,062            --             --    19,910,937       89,062
                                                 -----------------------------------------------------------------------------------
  Total                                          $ 190,064,515  $  2,007,919  $ 26,256,746  $     624,888  $216,321,261  $ 2,632,807
                                                 ===================================================================================



The Company invests principally in U.S. Treasury,  U.S.  government  corporation
and agency  obligations  and  A-rated or better  investments.  The fair value of
these investments fluctuates based on several factors,  including credit quality
and general  interest rate changes.  The Company has made an evaluation  that it
has the ability to hold its  investments  until maturity and therefore,  realize
the full carrying value of its investment.

                                     PAGE 52



The following tables present information regarding securities available for sale
and  securities  held to maturity at December  31,  2005,  based on  contractual
maturity.  Expected  maturities will differ from contractual  maturities because
issuers may have the right to call or prepay obligations with or without call or
prepayment  penalties.  The average yield is based on the ratio of actual income
divided by the average  outstanding  balances during the year. The average yield
on  obligations  of state and political  subdivisions  and Federal  Reserve Bank
securities is stated on a tax-equivalent basis.



                                                                                       Estimated
                                                                         Amortized        Fair       Average
Available for sale                                                          Cost         Value        Yield
------------------------------------------------------------------------------------------------------------
                                                                                            
Obligations of U.S. government corporations and agencies
  Mortgage-backed securities
    CMOs (Federal National Mortgage Association)                       $  9,194,237   $  8,698,720    4.58%
    CMOs (Federal Home Loan Mortgage Company)                            24,006,876     22,978,781    4.58
    Federal National Mortgage Association                                52,327,699     51,083,091    4.73
    Federal Home Loan Mortgage Company                                   50,793,291     49,527,477    4.51
    Government National Mortgage Association                              5,552,269      5,757,797    6.22
                                                                       ---------------------------
      Total mortgage-backed securities                                  141,874,372    138,045,866    4.68
  Federal Home Loan Bank
    Due within 1 year                                                     5,000,000      4,925,000    2.61
    Due after 1 year but within 5 years                                   9,997,407      9,781,250    2.73
  Federal Farm Credit Bank
    Due after 1 year but within 5 years                                  10,000,000      9,795,312    2.78
                                                                       ---------------------------
      Total obligations of U.S. government corporations and agencies    166,871,779    162,547,428    4.38
  Federal Reserve Bank stock                                              1,130,700      1,130,700    6.00
  Federal Home Loan Bank stock                                            5,950,300      5,950,300    4.61
  Other securities                                                          304,442        323,655    1.81
                                                                       ---------------------------
      Total                                                             174,257,221    169,952,083    4.39
                                                                       ---------------------------
Obligations of state and political institutions
    Due within 1 year                                                    11,273,376     11,346,082    7.29
    Due after 1 year but within 5 years                                   7,897,753      8,033,291    7.42
    Due after 5 years                                                    11,989,825     11,927,656    6.29
                                                                       ---------------------------
      Total obligations of state and political institutions              31,160,954     31,307,029    6.96
                                                                       ---------------------------
      Total available for sale                                         $205,418,175   $201,259,112    4.79
                                                                       ===========================


                                     PAGE 53





                                                                         Carrying      Estimated     Average
Held to maturity                                                           Value       Fair Value     Yield
------------------------------------------------------------------------------------------------------------
                                                                                            
Obligations of U.S. government corporations and agencies
  Mortgage-backed securities
    CMOs (Federal National Mortgage Company)                           $ 14,171,765   $ 13,734,614    4.43%
    CMOs (Federal Home Loan Mortgage Company)                            25,707,668     24,760,739    4.55
    Federal National Mortgage Association                               248,288,506    244,604,396    4.61
    Federal Home Loan Mortgage Company                                  166,001,415    161,805,507    4.33
    Government National Mortgage Association                             13,887,164     14,364,054    6.23
                                                                       ---------------------------
      Total mortgage-backed securities                                  468,056,518    459,269,310    4.56
  Federal Home Loan Bank
    Due within 1 year                                                    15,004,894     14,793,750    2.68
    Due after 1 year but within 5 years                                   9,978,064      9,878,125    4.00
  Federal Farm Credit Bank
    Due within 1 year                                                     5,000,000      4,931,250    3.30
    Due after 1 year but within 5 years                                  15,000,000     14,642,187    3.20
                                                                       ---------------------------
      Total obligations of U.S. government corporations and agencies    513,039,476    503,514,622    4.44
Debt securities issued by foreign governments
    Due after 1 year but within 5 years                                   1,000,000        999,462    6.52
                                                                       ---------------------------
      Total                                                            $514,039,476   $504,514,084    4.48
                                                                       ===========================


Information  regarding securities sales from the available for sale portfolio is
as follows:

Years Ended December 31,                     2005          2004         2003
--------------------------------------------------------------------------------
Proceeds                                  $3,213,055   $94,314,558   $24,208,035
Gross gains                                  209,653     1,256,370       550,505

During 2005, as permitted under the provisions of SFAS No. 115, the Company sold
approximately  $5,303,000  (par amount) of held to maturity  securities  because
over 85% of the original principal on these securities had been paid by the sale
date.  The proceeds  from the sale were  $5,452,162  and the gain was  $127,804.
There were no sales of held to maturity securities in 2004 and 2003.

Investment   securities  are  pledged  to  secure  trust  and  public  deposits,
securities sold under  agreements to repurchase,  advances from the Federal Home
Loan Bank of New York and for other purposes required or permitted by law.

                                     PAGE 54



NOTE 5.

LOANS

The major components of domestic loans held for sale and loans held in portfolio
are as follows:



December 31,                                                2005             2004
--------------------------------------------------------------------------------------
                                                                  
Loans held for sale
  Real estate--residential mortgage                    $   40,977,538   $   37,058,673
                                                       ===============================
Loans held in portfolio
  Commercial and industrial                            $  632,714,079   $  595,689,717
  Lease financing                                         218,700,981      185,861,868
  Real estate--residential mortgage                       147,745,576      112,329,106
  Real estate--commercial mortgage                        110,871,291      113,932,907
  Real estate--construction                                 2,309,103        2,319,808
  Installment                                              13,125,085       15,516,290
  Loans to depository institutions                         32,000,000       20,000,000
                                                       -------------------------------
Loans held in portfolio, gross                          1,157,466,115    1,045,649,696
  Less unearned discounts                                  28,666,829       23,363,217
                                                       -------------------------------
Loans held in portfolio, net of unearned discounts     $1,128,799,286   $1,022,286,479
                                                       ===============================


There are no  industry  concentrations  (exceeding  10% of loans,  gross) in the
commercial  and industrial  loan  portfolio.  Approximately  68% of loans are to
borrowers located in the metropolitan New York area.

Nonaccrual  loans  at  December  31,  2005  and  2004  totaled   $4,204,000  and
$3,115,000,  respectively. There were no reduced rate loans at December 31, 2005
or 2004.  The interest  income that would have been earned on  nonaccrual  loans
outstanding  at  December  31,  2005,  2004 and 2003 in  accordance  with  their
original terms is estimated to be $334,000, $233,000 and $196,000, respectively,
for the years then ended.  Applicable  interest  income  actually  realized  was
$133,000, $133,000 and $141,000, respectively, for the aforementioned years, and
there were no commitments to lend additional funds on nonaccrual loans.

Loans  are made at  normal  lending  limits  and  credit  terms to  officers  or
directors (including their immediate families) of the Company or for the benefit
of  corporations  in  which  they  have a  beneficial  interest.  There  were no
outstanding  balances  on such loans in excess of $60,000 to any  individual  or
entity at December 31, 2005 or 2004.

NOTE 6.

ALLOWANCE FOR LOAN LOSSES



Years Ended December 31,                                   2005            2004            2003
----------------------------------------------------------------------------------------------------
                                                                              
Balance at beginning of year                           $ 16,328,528    $ 14,458,951    $ 13,549,297
Provision for loan losses                                 9,664,000       9,965,000       8,740,400
                                                       ---------------------------------------------
                                                         25,992,528      24,423,951      22,289,697
                                                       ---------------------------------------------
Less charge-offs, net of recoveries:
  Charge-offs                                             9,838,412       8,579,538       8,310,703
  Recoveries                                               (458,015)     (1,003,883)       (637,556)
                                                       ---------------------------------------------
    Net charge-offs                                       9,380,397       7,575,655       7,673,147
                                                       ---------------------------------------------
Less losses on transfers to other real estate owned          94,801         519,768         157,599
                                                       ---------------------------------------------
Balance at end of year                                 $ 16,517,330    $ 16,328,528    $ 14,458,951
                                                       =============================================


The  Company  follows  SFAS No. 114,  which  establishes  rules for  calculating
certain  components of the  allowance for loan losses.  As of December 31, 2005,
2004 and 2003, $623,000, $1,319,000 and $2,022,000,  respectively, of loans were
judged  to be  impaired  within  the  scope of SFAS  No.  114 and  carried  on a
cash-basis.  The average recorded  investment in impaired loans during the years
ended December 31, 2005, 2004 and 2003, was approximately  $989,000,  $1,295,000
and $970,000, respectively. The application of SFAS No. 114 indicated that these
loans required valuation allowances totaling $265,000,  $340,000 and $890,000 at
December 31, 2005,  2004 and 2003,  respectively,  which are included within the
overall allowance for loan

                                     PAGE 55



losses.  The  interest  income  that would have been  earned on  impaired  loans
outstanding  at  December  31,  2005,  2004 and 2003 in  accordance  with  their
original  terms is estimated to be $8,000,  $65,000 and $108,000,  respectively,
for the years then ended.  Applicable  interest  income  actually  realized  was
$53,000,  $59,000 and $91,000,  respectively,  for the aforementioned years, and
there were no commitments to lend additional funds on impaired loans.

NOTE 7.

INTEREST-BEARING DEPOSITS

The  following  table  presents  certain  information  for  interest  expense on
deposits:



Years Ended December 31,                                            2005          2004          2003
--------------------------------------------------------------------------------------------------------
                                                                                    
Interest expense
  Interest-bearing deposits in domestic offices
    Savings                                                      $   113,351   $   119,601   $    97,501
    NOW                                                            1,576,286       622,279       585,954
    Money Market                                                   2,455,378     1,280,313       791,810
    Time
      Three months or less                                         6,304,214     3,637,361     3,697,126
      More than three months through twelve months                 5,268,657     3,232,313     2,232,482
      More than twelve months through twenty-three months          1,844,937     1,808,934       921,720
      More than twenty-four months through thirty-five months        117,490       120,936       192,537
      More than thirty-six months through forty-seven months          31,160        37,368        47,505
      More than forty-eight months through sixty months              389,585       274,683       277,596
      More than sixty months                                             929         6,580         1,559
                                                                 ---------------------------------------
                                                                  18,101,987    11,140,368     8,845,790
  Interest-bearing deposits in foreign offices
    Time
      Three months or less                                            17,889        16,315        20,048
      More than three months through twelve months                    14,974        16,334        21,252
                                                                 ---------------------------------------
        Total                                                    $18,134,850   $11,173,017   $ 8,887,090
                                                                 =======================================


Foreign  deposits  totaled  $3,022,000  and  $3,007,000 at December 31, 2005 and
2004, respectively.

The  aggregate  of time  certificates  of  deposit  and other time  deposits  in
denominations  of $100,000 or more was $361,445,738 and $298,331,288 at December
31, 2005 and 2004, respectively.

The  aggregate  of time  certificates  of  deposit  and other time  deposits  by
remaining maturity range is presented below:



December 31,                                                       2005           2004           2003
---------------------------------------------------------------------------------------------------------
                                                                                    
Domestic
  Three months or less                                         $252,383,369   $163,407,607   $168,686,490
  More than three months through six months                      80,472,379     81,769,015     55,924,655
  More than six months through twelve months                     92,828,189     80,428,856     92,641,396
  More than twelve months through twenty-three months            67,897,087    137,074,627     70,478,871
  More than twenty-four months through thirty-five months         4,268,663      7,755,291      2,726,759
  More than thirty-six months through forty-seven months            143,925      1,448,990      2,020,961
  More than forty-eight months through sixty months                 233,220        335,723        748,329
  More than sixty months                                             19,797         50,000          7,649
                                                               ------------------------------------------
                                                                498,246,629    472,270,109    393,235,110
                                                               ------------------------------------------
Foreign
  Three months or less                                            1,645,037      1,645,000      1,645,000
  More than three months through six months                       1,376,991      1,362,063      1,355,000
                                                               ------------------------------------------
                                                                  3,022,028      3,007,063      3,000,000
                                                               ------------------------------------------
    Total                                                      $501,268,657   $475,277,172   $396,235,110
                                                               ==========================================


                                     PAGE 56



Interest  expense  related to the aggregate of time  certificates of deposit and
other time deposits is presented below:

Years Ended December 31,                    2005          2004          2003
--------------------------------------------------------------------------------
Interest expense
   Domestic                              $13,956,972   $ 9,118,175   $ 7,370,525
   Foreign                                    32,863        32,649        41,300
                                         ---------------------------------------
      Total                              $13,989,835   $ 9,150,824   $ 7,411,825
                                         =======================================

NOTE 8.

SHORT-TERM BORROWINGS

The following table presents information regarding Federal funds purchased,
securities sold under agreements to repurchase--customers and dealers, and
commercial paper:



Years Ended December 31,                                          2005            2004            2003
-----------------------------------------------------------------------------------------------------------
                                                                                     
Federal funds purchased
   At December 31 --Balance                                   $ 55,000,000    $ 32,500,000    $ 10,000,000
                  --Average interest rate                             4.20%           2.31%           1.00%
                  --Average original maturity                        1 Day           1 Day           1 Day
   During the year--Maximum month-end balance                   55,300,000      35,000,000      25,000,000
                  --Daily average balance                       17,992,000       9,946,000       5,463,000
                  --Average interest rate paid                        3.60%           1.47%           1.20%
                  --Range of interest rates paid                 2.25-4.50%    0.9375-2.50%      1.00-1.50%
                                                              =============================================
Securities sold under agreements to repurchase--customers
   At December 31 --Balance                                   $ 61,067,073    $ 55,934,170    $ 42,490,862
                  --Average interest rate                             2.81%           1.29%           1.06%
                  --Average original maturity                      14 Days         22 Days         43 Days
   During the year--Maximum month-end balance                   88,845,220     103,595,822      82,006,437
                  --Daily average balance                       85,365,000      84,559,000      71,648,000
                  --Average interest rate paid                        2.23%           1.21%           1.22%
                  --Range of interest rates paid                 1.50-4.25%      1.00-2.40%      0.95-1.25%
                                                              =============================================
Securities sold under agreements to repurchase--dealers
   At December 31 --Balance                                   $ 88,729,000    $ 33,882,000    $ 51,327,944
                  --Average interest rate                             4.40%           2.45%           1.16%
                  --Average original maturity                      23 Days         23 Days         26 Days
   During the year--Maximum month-end balance                   88,729,000      68,252,000      78,274,000
                  --Daily average balance                       52,199,000      29,601,000      46,219,000
                  --Average interest rate paid                        3.44%           1.35%           1.22%
                  --Range of interest rates paid                 2.40-4.45%      1.08-2.45%      1.00-1.36%
                                                              =============================================
Commercial paper
   At December 31 --Balance                                   $ 38,191,016    $ 25,991,038    $ 28,799,055
                  --Average interest rate                             3.22%           1.37%           1.00%
                  --Average original maturity                      41 Days         63 Days         49 Days
   During the year--Maximum month-end balance                   42,323,187      36,200,700      28,799,055
                  --Daily average balance                       37,302,000      30,069,000      23,819,000
                  --Average interest rate paid                        2.61%           1.21%           1.11%
                  --Range of interest rates paid                 1.25-4.15%      0.95-1.60%      0.65-2.25%
                                                              =============================================


                                     PAGE 57



The parent  company  has  agreements  with its line banks for  back-up  lines of
credit for which it pays a fee at the annual rate of 1/4 of 1% times the line of
credit  extended.  At December  31,  2005,  these  back-up  bank lines of credit
totaled $24,000,000; no lines were used at any time during 2005, 2004 or 2003.

Other short-term  borrowings include advances from the Federal Home Loan Bank of
New York  ("FHLB")  due  within one year and  treasury  tax and loan  funds.  At
December 31, 2005, FHLB borrowings included an advance of $35,000,000 payable on
January  3,  2006 at a rate of  4.32%.  At  December  31,  2004,  there  were no
borrowings from the FHLB.

NOTE 9.

LONG-TERM BORROWINGS

These borrowings  represent advances from the FHLB and junior  subordinated debt
securities   issued  by  the  parent  company.

The following table presents information regarding fixed rate FHLB advances:

                                                            December 31,
Advance      Interest     Maturity      Initial      --------------------------
  Type         Rate         Date       Call Date        2005            2004
-------------------------------------------------------------------------------
Callable       5.13%       2/20/08       2/20/01     $10,000,000   $ 10,000,000
Callable       4.26        2/14/11       8/13/01      10,000,000     10,000,000
Callable       4.36        2/14/11       2/13/02      10,000,000     10,000,000
Callable       4.70        2/22/11       2/20/03      10,000,000     10,000,000
Callable       3.17       10/24/11      10/22/03              --     10,000,000
Callable       2.52       11/14/11      11/14/03              --     10,000,000
Callable       3.66       10/24/11      10/22/04              --     10,000,000
Callable       3.62       10/17/11      10/15/04      10,000,000     10,000,000
Callable       4.28       10/17/11      10/15/06      10,000,000     10,000,000
Callable       3.33        1/17/12       1/16/04              --     10,000,000
Callable       2.42        1/17/12       1/16/03              --     10,000,000
                                                     --------------------------
   Total                                             $60,000,000   $110,000,000
                                                     ==========================
   Weighted-average interest rate                           4.39%          3.77%

Under the terms of a collateral agreement with the FHLB, advances are secured by
stock in the FHLB and by certain  qualifying assets  (primarily  mortgage-backed
securities)  having  market  values  at  least  equal  to 110%  of the  advances
outstanding.  After the initial call date, each callable  advance is callable by
the FHLB quarterly from the initial call date, at par.

In February  2002,  the parent  company  completed its issuance of trust capital
securities  ("capital  securities")  that raised  $25,000,000  ($24,062,500  net
proceeds after issuance  costs).  The 8.375% capital  securities,  due March 31,
2032,  were issued by Sterling  Bancorp Trust I (the  "trust"),  a  wholly-owned
non-consolidated  statutory  business  trust.  The trust was formed with initial
capitalization  of common  stock and for the  exclusive  purpose of issuing  the
capital securities. The trust used the proceeds from the issuance of the capital
securities to acquire  $25,774,000 junior  subordinated debt securities that pay
interest at 8.375% ("debt  securities")  issued by the parent company.  The debt
securities are due  concurrently  with the capital  securities  which may not be
redeemed,   except  under  limited  circumstances  until  March  31,  2007,  and
thereafter at a price equal to their principal  amount plus interest  accrued to
the  date of  redemption.  The  Company  may  also  reduce  outstanding  capital
securities  through  open market  purchases.  Dividends  and  interest  are paid
quarterly.

                                     PAGE 58



The parent  company  has the right to defer  payments  of  interest  on the debt
securities at any time or from time to time for a period of up to 20 consecutive
quarterly  periods with respect to each deferral period.  Under the terms of the
debt securities, in the event that under certain circumstances there is an event
of default under the debt  securities or the parent company has elected to defer
interest  on the debt  securities,  the parent  company  may not,  with  certain
exceptions,  declare or pay any dividends or  distributions on its capital stock
or purchase or acquire any of its capital stock.

Payments of distribution on the capital securities and payments on redemption of
the capital  securities are guaranteed by the parent company on a limited basis.
The parent company also entered into an agreement as to expenses and liabilities
pursuant to which it agreed, on a subordinated basis, to pay any costs, expenses
or  liabilities  of the  trust  other  than  those  arising  under  the  capital
securities. The obligations of the parent company under the debt securities, the
related indenture, the trust agreement establishing the trust, the guarantee and
the agreement as to expenses and  liabilities,  in the  aggregate,  constitute a
full  and  unconditional   guarantee  by  the  parent  company  of  the  trust's
obligations under the capital securities.

Notwithstanding that the accounts of the trust are not included in the Company's
consolidated financial statements,  the $25 million in capital securities issued
by the trust  are  included  in the Tier 1 capital  of the  parent  company  for
regulatory  capital  purposes as allowed by the Federal  Reserve Board. In March
2005, the Federal  Reserve Board adopted a rule that would continue to allow the
inclusion of capital  securities issued by  unconsolidated  subsidiary trusts in
Tier 1 capital,  but with stricter  quantitative  limits.  Under the final rule,
after a five-year  transition period, the aggregate amount of capital securities
and certain  other capital  elements  would be limited to 25% of Tier 1 capital,
net of goodwill less any associated  deferred tax liability.  Based on the final
rule,  the parent  company  expects to include all of its $25 million in capital
securities in Tier 1 capital.

NOTE 10.

PREFERRED STOCK

The parent  company is  authorized  to issue up to 644,389  shares of  preferred
stock,  $5 par value,  in one or more series.  Since February 2004, no shares of
preferred  stock have been  outstanding,  and none of the  authorized  preferred
stock has been designated as to series.

During 1993,  the parent  company  issued 250,000 shares of Series D convertible
preferred stock to the trustee acting on behalf of the Company's  Employee Stock
Ownership  Plan (the "ESOP").  As of December 31, 2003,  each Series D share was
convertible into 1.9084 common shares of the parent company. The Series D shares
were  entitled  to  receive  cash  dividends  in the  amount of $.6125 per annum
(subject  to  adjustment),  payable  quarterly.  Participants  in the ESOP  were
entitled to vote in  accordance  with the terms of the ESOP and vote together as
one class with the holders of the common shares.  The holders of Series D shares
were  entitled  to  receive  $10 per  share and  certain  other  preferences  on
liquidation,  dissolution  or winding  up.  During  February  2004,  all 224,432
outstanding  Series D shares  were  retired  upon their  conversion  into common
shares. See Note 15 on page 63 for a discussion of the ESOP.

NOTE 11.

COMMON STOCK

December 31,                                               2005         2004
-------------------------------------------------------------------------------
Number of shares outstanding                            18,835,474   19,142,519
                                                        =======================
Number of shareholders                                       1,648        1,664
                                                        =======================

                                     PAGE 59



NOTE 12.

OTHER COMPREHENSIVE INCOME

The following table presents the components of accumulated  other  comprehensive
(loss) income as of December 31, 2005 and 2004 included in shareholders' equity:



                                           Pre-tax          Tax          After-tax
                                           Amount          Effect          Amount
-------------------------------------------------------------------------------------
                                                               
December 31, 2005
  Net unrealized (loss) on securities   $ (3,878,545)   $  1,907,799    $ (1,970,746)
  Minimum pension liability               (5,961,352)      2,702,478      (3,258,874)
                                        ---------------------------------------------
    Total                               $ (9,839,897)   $  4,610,277    $ (5,229,620)
                                        =============================================
December 31, 2004
  Net unrealized gain on securities     $  1,497,029    $   (640,874)   $    856,155
  Minimum pension liability               (5,133,485)      2,356,270      (2,777,215)
                                        ---------------------------------------------
    Total                               $ (3,636,456)   $  1,715,396    $ (1,921,060)
                                        =============================================


NOTE 13.

RESTRICTIONS ON THE BANK

Various legal  restrictions  limit the extent to which the bank can supply funds
to the parent  company  and its nonbank  subsidiaries.  All  national  banks are
limited in the payment of  dividends  in any year  without  the  approval of the
Comptroller  of the  Currency  to an amount  not to exceed the net  profits  (as
defined)  for that year to date  combined  with its retained net profits for the
preceding two calendar years. In addition,  from time to time dividends are paid
to the parent company by the finance  subsidiaries  from their retained earnings
without regulatory restrictions.

NOTE 14.

STOCK INCENTIVE PLAN

In April  1992,  shareholders  approved  a Stock  Incentive  Plan  ("the  plan")
covering up to 100,000 common shares of the parent company.  Under the plan, key
employees of the parent company and its subsidiaries  could be granted awards in
the form of  incentive  stock  options  ("ISOs"),  non-qualified  stock  options
("NQSOs"), stock appreciation rights ("SARs"), restricted stock or a combination
of these.  The plan is  administered  by a committee of the Board of  Directors.
Since  the  inception  of  the  plan,   shareholders  have  approved  amendments
increasing  the number of shares  covered  under the plan;  the total  number of
shares authorized by shareholders  through December 31, 2005 was 2,650,000.  The
plan provides for proportional adjustment to the number of shares covered by the
plan and by outstanding  awards,  and in the exercise price of outstanding stock
options, to reflect, among other things, stock splits and stock dividends. After
giving effect to stock option and restricted stock awards granted and the effect
of the 5% stock  dividend  effected  December 12, 2005, the  six-for-five  stock
split  in  the  form  of  a  stock  dividend  effected  in  December  2004,  the
five-for-four stock split in the form of a stock dividend effected September 10,
2003, the 20% stock dividend paid in December 2002, the 10% stock dividends paid
in December 2001 and December  2000,  and the 5% stock dividend paid in December
1999,  shares available for grant were 504,287,  610,931 and 669,971 at December
31, 2005, 2004 and 2003, respectively.

                                     PAGE 60



Stock Options

The following  tables  present  information  on the qualified and  non-qualified
stock options  outstanding  (after the effect of the 5% stock dividend  effected
December 12, 2005, the  six-for-five  stock split effected in December 2004, the
five-for-four  stock split  effected  September 10, 2003, the 20% stock dividend
paid in  December  2002,  the 10%  stock  dividends  paid in  December  2001 and
December 2000 and the 5% stock  dividend  paid in December  1999) as of December
31, 2005, 2004 and 2003 and changes during the years then ended:



                                                 2005                            2004                            2003
                                    --------------------------------------------------------------------------------------------
                                    Number of   Weighted-Average     Number of   Weighted-Average   Number of   Weighted-Average
 Qualified Stock Options             Options     Exercise Price       Options     Exercise Price     Options     Exercise Price
--------------------------------------------------------------------------------------------------------------------------------
                                                                                              
Outstanding at beginning of year       750,808       $  10.07          857,821      $   9.90           999,304       $  9.90
Granted                                     --                              --                              --
Exercised                              (68,693)          9.32         (107,013)         8.68          (141,483)         9.90
Reclassified(1)                       (112,021)          9.59               --                              --
Forfeited                                   --                              --                              --
                                    ----------                       ---------                      ----------
Outstanding at end of year             570,094       $  10.26          750,808      $  10.07           857,821       $  9.90
                                    ============================================================================================
Options exercisable at end of
  year                                 570,094                         366,346                         362,127
                                    ==========                       =========                      ==========
Weighted-average fair value of
  options granted during the year   $       --                       $      --                      $       --
                                    ==========                       =========                      ==========

                                                 2005                            2004                            2003
                                    --------------------------------------------------------------------------------------------
                                     Number of  Weighted-Average     Number of  Weighted-Average    Number of   Weighted-Average
Non-Qualified Stock Options           Options    Exercise Price       Options     Exercise Price     Options     Exercise Price
--------------------------------------------------------------------------------------------------------------------------------
                                                                                              
Outstanding at beginning of
  year                               1,363,272       $  11.30        1,392,786      $  10.48         1,381,982       $ 10.12
Granted                                137,025          25.35           74,391         21.77            65,091         18.23
Exercised                             (226,813)          9.10         (103,905)         7.78           (54,287)        10.68
Reclassified (1)                       112,021           9.59               --                              --
Forfeited                              (25,048)         24.99               --                              --
                                    ----------                       ---------                      ----------
Outstanding at end of year           1,360,457       $  12.69        1,363,272      $  11.30         1,392,786       $ 10.48
                                    ============================================================================================
Options exercisable at end of
  year                               1,360,457                       1,167,231                       1,151,843
                                    ==========                       =========                      ==========
Weighted-average fair value of      $     3.50                       $    4.15                      $     2.98
  options granted during the year   ==========                       =========                      ==========


(1)   As a result of retirements and  terminations.  Since these provisions were
      included in the original terms of the awards, these reclassifications are
      not considered modifications.

The following table presents  information  regarding qualified and non-qualified
stock options outstanding at December 31, 2005:



                                                       Options Outstanding                                 Options Exercisable
                                    -----------------------------------------------------------------------------------------------
                                     Range of        Number    Weighted-Average    Weighted-Average    Number      Weighted-Average
                                     Exercise     Outstanding      Remaining          Exercise       Exercisable       Exercise
                                      Prices      at 12/31/05  Contractual Life         Price        at 12/31/05        Price
-----------------------------------------------------------------------------------------------------------------------------------
                                                                                                 
Qualified                           $ 6.48-14.60    570,094       3.92 years            $10.26          570,094         $10.26
Non-Qualified                         6.48-26.94  1,360,457       3.31 years             12.69        1,360,457          12.69


Director  NQSOs  expire  five  years  from  the  date of the  grant  and  become
exercisable in four annual installments,  starting one year from the date of the
grant,  or upon the earlier death or disability of the grantee.  Employee  stock
options  generally expire ten years from the date of the grant and vest one year
from the date of grant,  although, if necessary to qualify to the maximum extent
possible as ISOs,  these  options  become  exercisable  in annual  installments.
Employee stock options which become  exercisable  over a period of more than one
year are generally subject to earlier exercisability upon the termination of the
grantee's  employment for any reason more than one year following grant. Amounts
received  upon  exercise  of options are  recorded  as common  stock and capital
surplus.  The tax benefit  received by the  Company  upon  exercise of a NQSO is
credited to capital surplus.

                                     PAGE 61



The Company follows the provisions of SFAS No. 123,  "Accounting for Stock-Based
Compensation." The statement encourages,  but does not require, companies to use
a fair value-based  method of accounting for stock-based  employee  compensation
plans, including stock options and stock appreciation rights. Under this method,
compensation  expense is measured as of the date the awards are granted based on
the estimated fair value of the awards, and the expense is generally  recognized
over the vesting  period.  If a company  elects to continue  using the intrinsic
value-based method under APB Opinion No. 25, pro forma disclosures of net income
and net income per share are required as if the fair value-based method had been
applied. Under the intrinsic method, compensation expense is the excess, if any,
of the market price of the stock as of the grant date over the amount  employees
must pay to  acquire  the stock or over the price  established  for  determining
appreciation.  Under the Company's current  compensation  policies,  there is no
such  excess on the date of grant and  therefore,  no  compensation  expense  is
recorded.

The fair value of each option  grant is  estimated  on the date of grant using a
Black-Scholes option-pricing model with the following assumptions:

Years Ended December 31,                             2005       2004      2003
--------------------------------------------------------------------------------
Dividend yield                                        3.31%      2.86%     2.53%
Volatility                                              25%        25%       25%
Expected term
  Qualified                                            N/A        N/A       N/A
  Non-Qualified (Directors)                        4 years    4 years   4 years
  Non-Qualified (Officers)                         5 years        N/A       N/A
Risk-free interest rate                               4.59%      3.92%     2.79%

The  Company  has  elected to  continue  to apply APB Opinion No. 25 and related
interpretations  in accounting for its stock  incentive  plan.  Accordingly,  no
compensation  expense related to options  granted  pursuant to the plan has been
recognized in the consolidated  statements of income.  Had compensation  expense
been  determined  based on the  estimated  fair value of the awards at the grant
dates,  the  Company's net income and earnings per share would have been reduced
to the pro forma amounts as shown under the caption  "Stock  Incentive  Plan" in
Note 1 beginning on page 43.

The  Corporation  expects to adopt the provisions of SFAS No. 123R on January 1,
2006.  Among other things,  SFAS No. 123R  eliminates the ability to account for
stock-based  compensation  using APB 25 and requires that such  transactions  be
recognized  as  compensation  cost in the income  statement  based on their fair
values  on  the  date  of  the  grant.   See  "New   Accounting   Standards  and
Interpretations" in Note 1.

Restricted Stock

On February  11,  2000,  92,500  shares of  restricted  stock were  awarded from
Treasury  shares.  The fair value was $15.8125  per share.  These awards vest to
recipients  over a  four-year  period at the rate of 25% per year;  the  initial
awards vested on February 11, 2000.

On  February  6, 2002,  60,000  shares of  restricted  stock were  awarded  from
Treasury  shares.  The fair value was $27.56 per  share.  These  awards  vest to
recipients over a four-year period at the rate of 25% per year.

The plan calls for the forfeiture of non-vested shares which are restored to the
Treasury and become  available for future  awards.  During 2005,  2004 and 2003,
there  were no shares  forfeited.  Unearned  compensation  resulting  from these
awards is amortized as a charge to compensation expense over a four-year period;
such  charges  were  $269,205,  $603,764  and  $742,680 in 2005,  2004 and 2003,
respectively.  The balance of unearned  compensation  is shown as a reduction of
shareholders'  equity.  For income tax  purposes,  the  Company is entitled to a
deduction  in an  amount  equal to the  average  market  value of the  shares on
vesting  date and  dividends  paid on  shares  for which  restrictions  have not
lapsed.

                                     PAGE 62



NOTE 15.

EMPLOYEE STOCK OWNERSHIP PLAN

On March 5, 1993, the Company  established an Employee Stock Ownership Plan (the
"ESOP"}.  This plan covers substantially all employees with one or more years of
service of at least 1,000 hours who are at least 21 years of age.  During  1993,
the parent company issued 250,000 shares of Series D preferred  stock at a price
of  $10.00  per share to the  Company's  ESOP  trust.  The ESOP  trust  borrowed
$2,500,000  from the  bank to pay for the  shares.  The ESOP  loan is at a fixed
interest  rate for a term of ten years  with  quarterly  payments  of  interest.
Quarterly  principal  payments  at an  annual  rate  of  $250,000  and  $350,000
commenced  on  March  31,  1996  and  March  31,  1999,  respectively.  The bank
match-funded  the ESOP loan with  collateralized  advances from the Federal Home
Loan Bank of New York. The ESOP shares, pledged as collateral for the ESOP loan,
are  held  in  a  suspense   account  and  released  for  allocation  among  the
participants  as principal  and  interest on the ESOP loan is repaid.  Under the
terms of the ESOP, participants may vote both allocated and unallocated shares.

The Company makes quarterly  contributions to the ESOP equal to the debt service
on the ESOP loan less dividends paid on the ESOP shares.  All dividends paid are
used for debt  service.  ESOP  shares  released  from the  suspense  account are
allocated  among  the  participants  on the  basis  of  salary  in the  year  of
allocation.  The Company  accounts for its ESOP in accordance  with Statement of
Position  93-6,  "Employers'  Accounting for Employee  Stock  Ownership  Plans."
Accordingly,  the  Company  initially  recorded a deduction  from  shareholders'
equity  equal to the  purchase  price of the shares  reflecting  such  amount as
unearned  compensation.  The  consolidated  balance  sheets  report as  unearned
compensation   the  remaining   shares  pledged  as  collateral.   The  unearned
compensation  is reduced  as  payments  are made on the loan and,  as shares are
released from the suspense account, the Company recognizes  compensation expense
equal to the current  market price of the common shares into which the preferred
shares are convertible, and the shares become outstanding for earnings per share
computations.  Dividends on unallocated  ESOP shares are recorded as a reduction
of accrued interest payable;  dividends on allocated ESOP shares are recorded as
a reduction of retained earnings.

Compensation  expense  was  $0,  $0  and  $236,270  for  2005,  2004  and  2003,
respectively,  with a corresponding  reduction in unearned  compensation.  As of
December 31, 2005,  250,000 shares had been allocated;  there were no unreleased
shares ("unallocated"). The ESOP was terminated effective February 19, 2004. The
following  table  presents  interest paid on the ESOP loan and dividends paid on
the Series D preferred shares:

Years Ended December 31,                         2005        2004        2003
-------------------------------------------------------------------------------
Interest paid                                    $ --        $ --      $ 16,224
Dividends paid                                     --          --       139,491
Contributions                                      --          --       366,224

NOTE 16.

EMPLOYEE BENEFIT PLAN

The Company has a  noncontributory  defined benefit pension plan that covers the
majority of employees  with one or more years of service of at least 1,000 hours
who are at least 21 years of age.  The benefits are based upon years of credited
service,  primary social security  benefits and a participant's  highest average
compensation as defined.  The funding  requirements  for the plan are determined
annually based upon the amount needed to satisfy the Employee  Retirement Income
Security Act of 1974  funding  standards.  The Company  also has a  supplemental
non-qualified,  non-funded  retirement  plan which is designed to supplement the
pension plan for key officers.

                                     PAGE 63



The following tables set forth the disclosures required for pension benefits:



At or For the Years Ended December 31,                                      2005            2004
-----------------------------------------------------------------------------------------------------
                                                                                  
CHANGE IN BENEFIT OBLIGATION
Benefit obligation at beginning of year (PBO)                           $ 35,763,457    $ 33,745,854
Service cost                                                               1,639,935       1,562,914
Interest cost                                                              2,208,395       1,986,363
Amendments                                                                        --              --
Actuarial loss                                                             2,513,660       2,261,865
Settlement                                                                        --      (3,000,000)
Benefits paid                                                             (1,175,226)       (793,539)
                                                                        -----------------------------
Benefit obligation at end of year                                       $ 40,950,221    $ 35,763,457
                                                                        =============================

CHANGE IN PLAN ASSETS
Fair value of assets at beginning of year                               $ 21,112,978    $ 19,641,142
Actual return on plan assets                                                (155,971)        943,287
Employer contributions                                                     6,134,793       1,322,088
Benefits paid                                                             (1,175,226)       (793,539)
                                                                        -----------------------------
Fair value of assets at end of year                                     $ 25,916,574    $ 21,112,978
                                                                        =============================
Funded status                                                           $(15,033,647)   $(14,650,479)
Unrecognized prior service cost                                              484,251         570,434
Unrecognized net actuarial loss                                           16,129,643      12,657,923
                                                                        -----------------------------
Net amount recognized                                                   $  1,580,247    $ (1,422,122)
                                                                        =============================

AMOUNTS RECOGNIZED IN THE STATEMENT OF FINANCIAL POSITION CONSIST OF:
Prepaid benefit cost                                                    $  9,202,541    $  4,579,413
Accrued benefit liability                                                (13,758,390)    (11,135,020)
Intangible asset                                                             174,744              --
Accumulated other comprehensive loss (pre-tax)                             5,961,352       5,133,485
                                                                        -----------------------------
Net amount recognized                                                   $  1,580,247    $ (1,422,122)
                                                                        =============================




                                                                                         Rate of Compensation
                                                                         Discount Rate         Increase
                                                                         -------------   --------------------
                                                                          2005    2004     2005        2004
-------------------------------------------------------------------------------------------------------------
                                                                                           
WEIGHTED-AVERAGE ASSUMPTIONS USED TO DETERMINE THE BENEFIT OBLIGATION:
Defined benefit pension plan                                              5.75%   6.00%    3.00%       3.00%
Supplemental retirement plan                                              5.75    6.00     3.00        3.00




Years Ended December 31,                                                    2005            2004           2003
-------------------------------------------------------------------------------------------------------------------
                                                                                              
COMPONENTS OF NET PERIODIC COST
Service cost                                                             $ 1,639,935    $ 1,562,914    $ 1,304,504
Interest cost                                                              2,208,395      1,986,363      2,038,372
Expected return on plan assets                                            (1,885,206)    (1,678,674)    (1,577,285)
Amortization of prior service cost                                            77,322         77,322         77,323
Recognized actuarial loss                                                  1,022,125        873,768        910,874
                                                                         ------------------------------------------
Net periodic benefit cost                                                  3,062,571      2,821,693      2,753,788
Additional settlement gain recognized pursuant to SFAS No. 88                     --     (1,331,190)            --
                                                                         ------------------------------------------
Total                                                                    $ 3,062,571    $ 1,490,503    $ 2,753,788
                                                                         ==========================================


                                     PAGE 64





                                                                                     Expected Return     Rate of Compen-
                                                                     Discount Rate    on Plan Assets     sation Increase
                                                                     -------------   ---------------    ----------------
                                                                     2005    2004    2005       2004    2005       2004
------------------------------------------------------------------------------------------------------------------------
                                                                                                 
WEIGHTED-AVERAGE ASSUMPTIONS USED TO DETERMINE NET PERIODIC COST:
Defined benefit pension plan                                         6.00%   6.25%   8.50%      8.50%   3.00%      3.00%
Supplemental retirement plan                                         6.00    6.25     N/A        N/A    3.00       3.00


To determine the expected return on plan assets,  we consider  historical return
information on plan assets, the mix of investments that comprise plan assets and
the actual income derived from plan assets.

The  accumulated  benefit  obligation  for the defined  benefit  pension plan at
December 31, 2005 and 2004 was $24,416,499 and $20,932,859, respectively.

The tables  presented on the previous  page and above  include the  supplemental
retirement  plan  which  is an  unfunded  plan.  The  following  information  is
presented regarding the supplemental retirement plan:

December 31,                                            2005            2004
--------------------------------------------------------------------------------
Projected benefit obligation                        $ 14,098,505    $ 11,891,590
Accumulated benefit obligation                        13,758,390      11,353,404

The following table sets forth  information  regarding the assets of the defined
benefit pension plan.

December 31,                                                       2005    2004
-------------------------------------------------------------------------------
U.S. government corporation and agency debt obligation              21%     25%
Corporate debt obligation                                           16      19
Common equity securities                                            42      53
Other                                                               21       3
                                                                   ------------
Total                                                              100%    100%
                                                                   ============

The defined benefit pension plan owns common stock of Sterling  Bancorp which is
included in common equity  securities  above. At December 31, 2005, the value of
Sterling Bancorp common stock was $1,362,988 and represented approximately 5% of
plan assets.  At December 31, 2004,  the value of Sterling  Bancorp common stock
was $1,858,669 and represented 9% of plan assets.

The overall strategy of the Pension Plan Investment  Policy is to have a diverse
portfolio  that reasonably  spans  established  risk/return levels and preserves
liquidity.  The strategy allows for a moderate risk approach in order to achieve
greater  long-term  asset growth.  The asset mix can vary but is targeted at 50%
equity securities,  inclusive of up to 10% in Sterling Bancorp common stock, 25%
in corporate  obligations and 25% in federal and agency  obligations.  The money
market  position  will vary but will  generally  be held  under 5%.  The  Plan's
allocation to common stock, excluding shares of Sterling Bancorp, will represent
investment in those  companies from time to time comprising the growth and value
Model Portfolio as advised by the trustee's investment advisor.

The  Company  expects to  contribute  approximately  $1,000,000  to the  defined
benefit pension plan in 2006.

The following table presents benefit payments expected to be paid, which include
the effect of expected future service for the years indicated.

                                  Defined       Supplemental      Total Benefit
Year(s)                        Benefit Plan    Retirement Plan      Payments
-------------------------------------------------------------------------------
2006                            $   824,036      $ 10,413,306      $ 11,237,342
2007                                981,615           274,866         1,256,481
2008                              1,092,010         1,327,173         2,419,183
2009                              1,239,241         1,506,364         2,745,605
2010                              1,393,282           306,049         1,699,331
Years 2011-2015                   9,593,005         1,467,830        11,060,835

                                     PAGE 65



The cash  flows  shown  above are based on the  assumptions  used in the  annual
actuarial  valuations of the Defined Benefit Plan. The  Supplemental  Retirement
Plan column is computed assuming that any executive who has reached the age upon
which full retirement is assumed for actuarial purposes, actually retires in the
current  year.  However,  if such an executive  does not actually  retire in the
current year,  the  obligation  will be deferred  until a later year. We are not
aware of any senior executives who have near-term plans to retire.

The Company currently provides life insurance benefits to certain officers.  The
coverage  provided  depends  upon  years of  service  with the  Company  and the
employee's date of retirement. The Company's plan for its postretirement benefit
obligation  is  unfunded.  The  Company's  postretirement  obligations  are  not
material. Net postretirement  benefit cost was $90,000,  $90,000 and $80,000 for
2005, 2004 and 2003, respectively.

NOTE 17.

INCOME TAXES

The current and deferred tax  provisions  (benefits)  for each of the last three
fiscal years are as follows:



Years Ended December 31,                                          2005           2004            2003
----------------------------------------------------------------------------------------------------------
                                                                                    
FEDERAL
   Current                                                    $ 15,309,478   $ 13,469,896    $ 12,302,412
   Deferred                                                     (3,674,397)      (509,086)       (361,058)
                                                              --------------------------------------------
     Total                                                    $ 11,635,081   $ l2,960,810    $ 11,941,354
                                                              ============================================
STATE AND LOCAL
   Current                                                    $  1,176,827   $     11,547    $  2,835,829
   Deferred                                                        774,805       (220,822)        (25,817)
                                                              --------------------------------------------
     Total                                                    $  1,951,632   $   (209,275)   $  2,810,012
                                                              ============================================
TOTAL
   Current                                                    $ 16,486,305   $ 13,481,443    $ 15,138,241
   Deferred                                                     (2,899,592)      (729,908)       (386,875)
                                                              --------------------------------------------
     Total                                                    $ 13,586,713   $ 12,751,535    $ 14,751,366
                                                              ============================================


Reconciliations  of  income  tax  provisions  with  taxes  computed  at  Federal
statutory rates are as follows:



Years Ended December 31,                                          2005           2004           2003
---------------------------------------------------------------------------------------------------------
                                                                                   
Federal statutory rate                                                  35%            35%            35%
                                                              -------------------------------------------
Computed tax                                                  $ 13,164,738   $ 13,074,462   $ 13,529,115
Increase (Decrease) in tax resulting from:
   State and local taxes, net of Federal income tax benefit        918,478       (136,029)     1,826,508
   Tax-exempt income                                              (878,404)      (862,029)      (828,518)
   Other permanent items                                           381,901        675,131        224,261
                                                              -------------------------------------------
      Total                                                   $ 13,586,713   $ 12,751,535   $ 14,751,366
                                                              ===========================================


                                     PAGE 66



The components of the net deferred tax asset,  included in other assets,  are as
follows:



December 31,                                                                                        2005          2004
---------------------------------------------------------------------------------------------------------------------------
                                                                                                        
Deferred tax assets
   Difference between financial statement provision for loan losses and tax bad debt deduction  $ 7,465,004   $  7,542,350
   Deferred compensation                                                                          3,616,161      3,399,963
   Other                                                                                          6,523,805        975,857
                                                                                                ---------------------------
      Total deferred tax assets                                                                  17,604,970     11,918,170
                                                                                                ---------------------------
Deferred tax liabilities
   Difference between tax and net book values of fixed assets                                     1,049,722        269,885
   Pension and benefit plans                                                                      4,159,279      2,115,279
   Other                                                                                          1,807,707      1,514,292
                                                                                                ---------------------------
      Total deferred tax liabilities                                                              7,016,708      3,899,456
                                                                                                ---------------------------
Net deferred tax asset                                                                           10,588,262      8,018,714
SFAS No. 115 deferred tax asset (liability)                                                       1,822,286       (726,388)
Minimum pension liability adjustment                                                              2,702,478      2,356,270
                                                                                                ---------------------------
                                                                                                $15,113,026   $  9,648,596
                                                                                                ===========================


Based on management's consideration of historical and anticipated future pre-tax
income, as well as the reversal period for the items giving rise to the deferred
tax assets and  liabilities,  a valuation  allowance for deferred assets was not
considered necessary at December 31, 2005.

The current tax  liability  as of December  31, 2005 and 2004 was  approximately
$7,987,000 and $8,831,000, respectively.

NOTE 18.

EARNINGS PER SHARE

Basic EPS is computed by dividing net income less dividends on allocated  Series
D convertible  preferred  shares held on behalf of the Employee Stock  Ownership
Plan ("basic net income"),  by the  weighted-average  common shares  outstanding
during the year.

Diluted EPS is computed  by  dividing  basic net income by the  weighted-average
common shares and common  equivalent  shares  outstanding  during the year.  The
common  equivalent shares  outstanding  include the  weighted-average  number of
Series D  convertible  preferred  shares (held on behalf of the  Employee  Stock
Ownership Plan) and the dilutive  effect of unexercised  stock options using the
treasury  stock  method.  When applying the treasury  stock method,  the average
price of the Company's common stock is utilized.

The  following  table  provides a  reconciliation  of basic and  diluted  EPS as
required by SFAS No. 128:



                            For the Year Ended 12/31/05        For the Year Ended 12/31/04          For the Year Ended 12/31/03
                       -------------------------------------------------------------------------------------------------------------
                         Income       Shares     Per Share    Income      Shares     Per Share   Income       Shares     Per Share
                       (Numerator) (Denominator)   Amount  (Numerator) (Denominator)   Amount  (Numerator) (Denominator)   Amount
------------------------------------------------------------------------------------------------------------------------------------
                                                                                              
BASIC EPS
Net income             $24,026,825                         $24,604,073                         $23,903,245
Less preferred
   dividends                    --                                  --                             125,019
                       -----------                         -----------                         -----------
Net income available
   for common
   shareholders         24,026,825   19,164,498    $1.25    24,604,073   19,146,561    $1.29    23,778,226   18,819,849     $1.26
                                                   =====                               =====                                =====
DILUTED EPS
Options [1]                             598,854                             854,405                             788,935
Convertible
   preferred stock                           --                              34,528                             228,371
                       ----------- ------------            ----------- ------------            ----------- ------------
Net income available
   for common
   shareholders plus
   assumed conversions $24,026,825   19,763,352    $1.22   $24,604,073   20,035,494    $1.23   $23,778,226   19,837,155     $1.20
                       =============================================================================================================


[1]   Options issued with exercise  prices greater than the average market price
      of the common shares for each of the years ended  December 31, 2005,  2004
      and 2003 have not been  included in  computation  of diluted EPS for those
      respective  years.  As of December 31, 2005,  121,275  options to purchase
      shares at prices  between  $21.93  and  $26.94  were not  included;  as of
      December 31, 2004 and 2003, there were no options excluded.

                                     PAGE 67



NOTE 19.

FAIR VALUE OF FINANCIAL INSTRUMENTS

SFAS No. 107, "Disclosures about Fair Value of Financial  Instruments," requires
the Company to disclose the "fair value" of certain  financial  instruments  for
which it is practical to estimate "fair value."

Much of the information used to arrive at "fair value" is highly  subjective and
judgmental  in  nature  and  therefore  the  results  may  not be  precise.  The
subjective  factors  include,  among other things,  estimated  cash flows,  risk
characteristics,  credit quality and interest rates, all of which are subject to
change.  With the exception of investment  securities  and long-term  debt,  the
Company's financial  instruments are not readily marketable and market prices do
not exist.  Since  negotiated  prices for the  instruments  that are not readily
marketable depend greatly on the motivation of the buyer and seller, the amounts
that will  actually  be  realized  or paid per  settlement  or maturity of these
instruments could be significantly different.

The following  disclosures  represent  the Company's  best estimate of the "fair
value" of financial instruments.

Financial Instruments with Carrying Amount Equal to Fair Value

The carrying amount of cash and due from banks,  interest-bearing  deposits with
other banks,  Federal  funds sold,  customers'  liabilities  under  acceptances,
accrued interest  receivable,  Federal funds purchased and securities sold under
agreements  to  repurchase,   commercial  paper,  other  short-term  borrowings,
acceptances outstanding, and other liabilities and accrued expenses, as a result
of their short-term nature, is considered to approximate fair value.

Investment Securities

For  investment  securities,  fair  value has been  based  upon  current  market
quotations,  where  available.  If quoted market prices are not available,  fair
value has been estimated based upon the quoted price of similar instruments.

Loans Held in Portfolio

The  fair  value  of  loans  held in  portfolio  which  reprice  within  90 days
reflecting changes in the base rate approximate their carrying amount. For other
loans  held in  portfolio,  the  estimated  fair  value is  calculated  based on
discounted cash flow analyses,  using interest rates currently being offered for
loans with similar terms to borrowers of similar  credit quality and for similar
maturities.  These  calculations have been adjusted for credit risk based on the
Company's historical credit loss experience.

The  estimated  fair  value  for  secured  nonaccrual  loans is the value of the
underlying  collateral  which  is  sufficient  to repay  each  loan.  For  other
nonaccrual  loans,  the estimated fair value represents book value less a credit
risk adjustment based on the Company's historical credit loss experience.

Deposits

SFAS No. 107 requires that the fair value of demand,  savings,  NOW  (negotiable
order  of  withdrawal)  and  certain  money  market  deposits  be equal to their
carrying  amount.  The Company believes that the fair value of these deposits is
clearly greater than that prescribed by SFAS No. 107.

For other types of deposits with fixed maturities, fair value has been estimated
based upon  interest  rates  currently  being  offered on deposits  with similar
characteristics and maturities.

Long-Term Debt

For  long-term  borrowings,  the  estimated  fair value is  calculated  based on
discounted  cash flow analyses,  using interest rates currently being quoted for
similar characteristics and maturities.

Commitments to Extend Credit, Standby Letters of Credit and Financial Guarantees

The notional amount of commitments to extend credit,  standby letters of credit,
and financial  guarantees,  is considered to approximate  fair value. Due to the
uncertainty  involved in  attempting  to assess the  likelihood  and timing of a
commitment being drawn upon,  coupled with lack of an established market and the
wide diversity of fee structures,  the Company does not believe it is meaningful
to provide an estimate of fair value that differs from the notional value of the
commitment.

                                     PAGE 68



The following is a summary of the carrying amounts and estimated fair values of
the Company's financial assets and liabilities:



December 31,                                                     2005                              2004
--------------------------------------------------------------------------------------------------------------------
                                                      Carrying      Estimated Fair      Carrying      Estimated Fair
                                                       Amount            Value           Amount           Value
--------------------------------------------------------------------------------------------------------------------
                                                                                          
FINANCIAL ASSETS
  Cash and due from banks                          $   69,148,683   $   69,148,683   $   48,842,418   $   48,842,418
  Interest-bearing deposits with other banks            1,212,227        1,212,227        1,329,103        1,329,103
  Investment securities                               715,298,588      705,773,672      680,219,734      681,935,621
  Loans held for sale                                  40,977,538       40,977,538       37,058,673       37,058,673
  Loans held in portfolio, net                      1,128,799,286    1,113,391,853    1,005,957,951    1,007,217,410
  Customers' liability under acceptances                  589,667          589,667          628,965          628,965
  Accrued interest receivable                           6,116,107        6,116,107        5,604,781        5,604,781
FINANCIAL LIABILITIES
  Demand, NOW, savings and money market deposits      961,278,628      961,278,628      868,573,943      868,573,943
  Time deposits                                       487,047,512      484,903,529      475,277,172      474,670,243
  Securities sold under agreements to repurchase      149,796,073      149,796,073       89,816,170       89,816,170
  Federal funds purchased                              55,000,000       55,000,000       32,500,000       32,500,000
  Commercial paper                                     38,191,016       38,191,016       25,991,038       25,991,038
  Other short-term borrowings                          38,851,246       38,851,246        2,517,375        2,517,375
  Acceptances outstanding                                 589,667          589,667          628,965          628,965
  Accrued expenses and other liabilities               91,926,784       91,926,784       91,329,506       91,329,506
  Long-term borrowings                                 85,774,000       86,224,314      135,774,000      138,848,059


NOTE 20.

CAPITAL MATTERS

The Company and the bank are subject to  risk-based  capital  regulations  which
quantitatively  measure capital against risk-weighted assets,  including certain
off-balance sheet items. These regulations define the elements of the Tier 1 and
Tier 2 components of Total Capital and establish minimum ratios of 4% for Tier 1
capital and 8% for Total Capital for capital  adequacy  purposes.  Supplementing
these regulations,  is a leverage  requirement.  This requirement  establishes a
minimum  leverage  ratio (at  least 3% or 4%,  depending  upon an  institution's
regulatory  status),  which is calculated by dividing Tier 1 capital by adjusted
quarterly average assets (after deducting  goodwill).  In addition,  the bank is
subject  to  the  provisions  of  the  Federal  Deposit  Insurance   Corporation
Improvement  Act of 1991 (the  "FDICIA")  which  imposes  a number of  mandatory
supervisory  measures.  Among other matters, the FDICIA established five capital
categories  ranging from "well  capitalized"  to "critically  undercapitalized."
Such  classifications  are used by  regulatory  agencies  to  determine a bank's
deposit insurance premium,  approval of applications authorizing institutions to
increase  their asset size or otherwise  expand  business  activities or acquire
other  institutions.  Under the FDICIA a "well  capitalized"  bank must maintain
minimum  leverage,  Tier  1  and  Total  Capital  ratios  of  5%,  6%  and  10%,
respectively.  The Federal  Reserve Board applies  comparable  tests for holding
companies  such as the Company.  At December 31, 2005,  the Company and the bank
exceeded the requirements for "well capitalized" institutions.

                                     PAGE 69



The following tables present information regarding the Company's and the bank's
regulatory capital ratios:



                                                      Actual       For Capital Adequacy Minimum   To Be Well Capitalized
                                                ------------------------------------------------------------------------
As of December 31, 2005                          Amount    Ratio           Amount    Ratio            Amount    Ratio
------------------------------------------------------------------------------------------------------------------------
                                                                         (dollars in thousands)
                                                                                              
Total Capital (to Risk-Weighted Assets):
  The Company                                   $172,946   13.28%         $104,219   8.00%           $130,274   10.00%
  The bank                                       135,307   10.99            98,520   8.00             123,150   10.00
Tier 1 Capital (to Risk-Weighted Assets):
  The Company                                    156,659   12.03            52,110   4.00              78,165    6.00
  The bank                                       119,910    9.74            49,260   4.00              73,890    6.00
Tier 1 Leverage Capital (to Average  Assets):
  The Company                                    156,659    7.96            78,680   4.00              98,350    5.00
  The bank                                       119,910    6.33            75,722   4.00              94,653    5.00

As of December 31, 2004
------------------------------------------------------------------------------------------------------------------------
Total Capital (to Risk-Weighted Assets):
  The Company                                   $169,226   14.35%         $ 94,334   8.00%           $117,917   10.00%
  The bank                                       129,267   11.56            89,466   8.00             111,832   10.00
Tier 1 Capital (to Risk-Weighted Assets):
  The Company                                    154,467   13.10            47,167   4.00              70,750    6.00
  The bank                                       115,262   10.31            44,733   4.00              67,099    6.00
Tier 1 Leverage Capital (to Average Assets):
  The Company                                    154,467    8.49            72,792   4.00              90,990    5.00
  The bank                                       115,262    6.56            70,270   4.00              87,837    5.00


NOTE 21.

SEGMENT REPORTING

SFAS  No.  131,  "Disclosures  about  Segments  of  an  Enterprise  and  Related
Information,"  establishes  standards for the way  information  about  operating
segments is reported in annual  financial  statements and establishes  standards
for related disclosures about an enterprise's products and services,  geographic
areas, and major customers.

The Company provides a broad range of financial products and services, including
commercial  loans,  commercial and residential  mortgage  lending and brokerage,
asset-based financing,  factoring/accounts receivable management services, trade
financing, equipment leasing, corporate and consumer deposit services, trust and
estate administration and investment management services.  The Company's primary
source of earnings is net  interest  income,  which  represents  the  difference
between interest earned on interest-earning  assets and the interest incurred on
interest-bearing liabilities. The Company's 2005 average interest-earning assets
were 59.2% loans (corporate  lending was 66.9% and real estate lending was 29.5%
of total loans,  respectively) and 40.0% investment  securities and money market
investments.  There were no  industry  concentrations  (exceeding  10% of loans,
gross)  in the  corporate  loan  portfolio.  Approximately  68% of loans  are to
borrowers located in the metropolitan New York area. In order to comply with the
provisions  of SFAS No.  131,  the  Company  has  determined  that it has  three
reportable  operating  segments:  corporate  lending,  real  estate  lending and
company-wide treasury.

                                     PAGE 70



The  following  table  provides  certain  information  regarding  the  Company's
operating segments:



                                  Corporate     Real Estate   Company-wide
                                   Lending        Lending       Treasury         Totals
-------------------------------------------------------------------------------------------
                                                                 
Year Ended December 31, 2005
----------------------------
Net interest income             $ 39,809,343   $ 21,740,851   $ 21,461,800   $   83,011,994
Noninterest income                12,965,600     16,809,178      2,195,149       31,969,927
Depreciation and amortization        403,932        403,086          2,454          809,472
Segment profit                    20,392,761     20,031,035     22,929,744       63,353,540
Segment assets                   810,867,441    351,195,939    864,164,967    2,026,228,347

Year Ended December 31, 2004
----------------------------
Net interest income             $ 36,784,854   $ 16,736,564   $ 23,925,710   $   77,447,128
Noninterest income                13,213,656     15,640,862      2,782,500       31,637,018
Depreciation and amortization        324,938        404,384          1,229          730,551
Segment profit                    18,869,902     17,150,037     26,273,128       62,293,067
Segment assets                   721,936,005    313,730,365    812,113,123    1,847,779,493

Year Ended December 31, 2003
----------------------------
Net interest income             $ 35,487,523   $ 16,365,324   $ 21,408,591   $   73,261,438
Noninterest income                12,468,121     14,944,227      1,806,010       29,218,358
Depreciation and amortization        232,527        317,086             --          549,613
Segment profit                    20,534,329     15,718,397     22,692,790       58,945,516
Segment assets                   740,746,556    209,425,056    790,327,841    1,740,499,453


The  following  table  sets  forth   reconciliations  of  net  interest  income,
noninterest income,  profits and assets for reportable operating segments to the
Company's consolidated totals:



Years Ended December 31,                          2005               2004             2003
-------------------------------------------------------------------------------------------------
                                                                        
Net interest income:
   Total for reportable operating segments   $    83,011,994   $    77,447,128   $    73,261,438
   Other[l]                                          922,457           768,438           730,199
                                             ----------------------------------------------------
Consolidated net interest income             $    83,934,451   $    78,215,566   $    73,991,637
                                             ====================================================

Noninterest income:
   Total for reportable operating segments   $    31,969,927   $    31,637,018   $    29,218,358
   Other[l]                                        2,583,543         3,080,677         3,459,593
                                             ----------------------------------------------------
Consolidated noninterest income              $    34,553,470   $    34,717,695   $    32,677,951
                                             ====================================================
Profit:

   Total for reportable operating segments   $    63,353,540   $    62,293,067   $    58,945,516
   Other[l]                                      (25,740,002)      (24,937,459)      (20,290,905)
                                             ----------------------------------------------------
Consolidated income before income taxes      $    37,613,538   $    37,355,608   $    38,654,611
                                             ====================================================
Assets:

   Total for reportable operating segments   $ 2,026,228,347   $ 1,847,779,493   $ 1,740,499,453
   Other[l]                                       29,814,139        23,332,269        19,324,804
                                             ----------------------------------------------------
Consolidated assets                          $ 2,056,042,486   $ 1,871,111,762   $ 1,759,824,257
                                             ====================================================


[1]   Represents  operations  not  considered to be a reportable  segment and/or
      general operating expenses of the Company.

                                     PAGE 71



NOTE 22.

PARENT COMPANY

CONDENSED BALANCE SHEETS

December 31,                                            2005          2004
--------------------------------------------------------------------------------
ASSETS
Cash and due from banks
   Banking subsidiary                               $  8,701,981   $ 10,463,497
   Other banks                                            34,980         25,000
Interest-bearing deposits--banking subsidiary            641,990        390,309
Investment in subsidiaries
   Banking subsidiary
   (including goodwill of $21,158,440)               139,087,242    137,265,560
   Other subsidiaries                                  6,698,677      6,180,911
Due from subsidiaries
   Other subsidiaries                                 66,318,091     54,002,677
Other assets                                           6,200,796      5,632,504
                                                    ----------------------------
                                                    $227,683,757   $213,960,458
                                                    ============================
LIABILITIES AND SHAREHOLDERS' EQUITY
Commercial paper                                    $ 38,191,016   $ 25,991,038
Due to subsidiaries
   Other subsidiaries                                    994,937        993,228
Accrued expenses and other liabilities                15,136,244     12,498,599
Junior subordinated debt (see Note 9)                 25,774,000     25,774,000
Shareholders' equity                                 147,587,560    148,703,593
                                                    ----------------------------
                                                    $227,683,757   $213,960,458
                                                    ============================

CONDENSED STATEMENTS OF INCOME

Years Ended December 31,                 2005           2004            2003
--------------------------------------------------------------------------------
INCOME
Dividends and interest from
   Banking subsidiary                $ 22,588,819   $ 20,086,143   $ 10,063,062
   Other subsidiaries                   1,270,190        434,499        630,686
Other income                               24,050          2,422         71,879
                                     -------------------------------------------
      Total income                     23,883,059     20,523,064     10,765,627
                                     -------------------------------------------
EXPENSE

Interest expense                        3,138,978      2,511,309      2,409,339
Other expenses                          4,865,828      2,413,799      2,361,701
                                     -------------------------------------------
   Total expense                        8,004,806      4,925,108      4,771,040
                                     -------------------------------------------
Income before income taxes
   and equity in undistributed
   net income of subsidiaries          15,878,253     15,597,956      5,994,587
Benefit for income taxes               (2,982,742)    (2,039,767)    (1,790,670)
                                     -------------------------------------------
                                       18,860,995     17,637,723      7,785,257
Equity in undistributed net
 income of
  Banking subsidiary                    4,648,066      6,836,107     15,775,343
  Other subsidiaries                      517,764        130,243        342,645
                                     -------------------------------------------
Net income                           $ 24,026,825   $ 24,604,073   $ 23,903,245
                                     ===========================================

                                     PAGE 72



CONDENSED STATEMENTS OF CASH FLOWS



Years Ended December 31,                                                     2005           2004           2003
--------------------------------------------------------------------------------------------------------------------
                                                                                              
OPERATING ACTIVITIES
   Net income                                                            $ 24,026,825   $ 24,604,073   $ 23,903,245
   Adjustments to reconcile net income to
   net cash provided by
      (used in) operating activities:
         Amortization of unearned compensation                                269,205        603,764        978,950
         Increase (Decrease) in accrued expenses and other liabilities      2,637,645        (78,139)     3,037,735
         Increase (Decrease) in due to subsidiaries, net                        1,709            974       (676,989)
         (Increase) Decrease in due from subsidiaries, net                (12,315,414)   (15,654,499)     3,608,472
         Equity in undistributed net income of subsidiaries                (5,165,830)    (6,966,350)   (16,117,988)
         (Increase) Decrease in other assets                                 (568,292)       348,922     (3,564,111)
         Other, net                                                          (719,643)    (2,038,019)      (285,122)
                                                                         -------------------------------------------
            Net cash provided by operating activities                       8,166,205        820,726     10,884,192
                                                                         -------------------------------------------
INVESTING ACTIVITIES
   Net (increase) decrease in interest-bearing deposits -- banking
      subsidiary                                                             (251,681)     7,141,314     17,135,104
   Capital contributed to subsidiaries                                             --             --        (50,000)
                                                                         -------------------------------------------
            Net cash (used in) provided by investing activities              (251,681)     7,141,314     17,085,104
                                                                         -------------------------------------------
FINANCING ACTIVITIES
   Net increase (decrease) in commercial paper                             12,199,978     (2,808,017)      (519,865)
   Cash dividends paid on preferred and common shares                     (14,035,197)   (12,106,022)   (10,235,334)
   Proceeds from exercise of stock options                                  2,701,565      4,334,474      1,973,762
   Purchase of treasury shares                                            (10,507,293)    (8,310,004)      (256,007)
   Decrease in other short-term borrowings                                         --             --       (350,000)
   Cash paid in lieu of fractional shares in connection with stock
      dividend/split                                                          (25,113)       (26,036)       (32,358)
                                                                         -------------------------------------------
            Net cash used in financing activities                          (9,666,060)   (18,915,605)    (9,419,802)
                                                                         -------------------------------------------
Net (decrease) increase in cash and due from banks                         (1,751,536)   (10,953,565)    18,549,494
Cash and due from banks -- beginning of year                               10,488,497     21,442,062      2,892,568
                                                                         -------------------------------------------
Cash and due from banks -- end of year                                   $  8,736,961   $ 10,488,497   $ 21,442,062
                                                                         ===========================================
Supplemental disclosure of cash flow information:

   Interest paid                                                         $  3,057,648   $  2,508,928   $  2,415,336
   Income taxes paid                                                       15,305,000     11,435,000     12,006,594


                                     PAGE 73



NOTE 23.

COMMITMENTS AND CONTINGENT LIABILITIES

Total rental expenses under cancelable and noncancelable leases for premises and
equipment  were  $4,104,536,  $3,325,473  and  $3,642,155  for the  years  ended
December 31, 2005, 2004 and 2003,  respectively,  which are net of rental income
for a sublease of $177,303,  $172,930 and $149,600 for the years ended  December
31, 2005, 2004 and 2003, respectively.

The  future   minimum   rental   commitments  as  of  December  31,  2005  under
noncancelable leases follow:

                                                                      Rental
Year(s)                                                            Commitments
-------------------------------------------------------------------------------
2006                                                               $  3,449,969
2007                                                                  3,399,260
2008                                                                  3,405,125
2009                                                                  3,052,587
2010 and thereafter                                                  12,992,217
                                                                   ------------
Total                                                              $ 26,299,158
                                                                   ============

Certain leases  included above have  escalation  clauses and/or provide that the
Company pay maintenance, electric, taxes and other operating expenses applicable
to the leased property.

In the normal course of business,  there are various  commitments and contingent
liabilities  outstanding  which are properly not recorded on the balance  sheet.
Management  does not  anticipate  that  losses,  if any,  as a  result  of these
transactions would materially affect the financial position of the Company.

Loan  commitments,  substantially  all of which have an original maturity of one
year or less,  were  approximately  $50,059,000  as of December 31, 2005.  These
commitments  are  agreements  to lend to a  customer  as long as the  conditions
established in the contract are met. Commitments generally have fixed expiration
dates or other  termination  clauses and may require payment of a fee. The total
commitment amounts do not necessarily represent future cash requirements because
some of the  commitments  are expected to expire  without being drawn upon.  The
bank evaluates each customer's  creditworthiness  on a case-by-case  basis.  The
amount of collateral obtained,  if deemed necessary,  by the bank upon extension
of credit is based on management's credit evaluation of the borrower. Collateral
held varies but may include cash, U.S. Treasury and other marketable securities,
accounts receivable, inventory and property, plant and equipment.

Standby letters of credit and financial  guarantees,  substantially all of which
are within the scope of FIN No. 45, are written  conditional  commitments issued
by the bank to guarantee  the  performance  of a customer to a third  party.  At
December 31, 2005, these  commitments  totaled  $26,715,768 of which $15,066,251
expire within one year and $11,649,617  within two years.  Approximately  71% of
the commitments are automatically renewable for a period of one year. The credit
risk  involved  in  issuing  letters of credit is  essentially  the same as that
involved in extending loan facilities to customers.  The bank holds cash or cash
equivalents and marketable securities as collateral supporting those commitments
for which  collateral is deemed  necessary.  The extent of  collateral  held for
those  commitments  at December  31,  2005  ranged from 0% to 100%;  the average
amount collateralized was approximately 86%.

In the normal  course of business  there are various legal  proceedings  pending
against the  Company.  Management,  after  consulting  with  counsel,  is of the
opinion  that  there  should  be no  material  liability  with  respect  to such
proceedings,  and  accordingly  no provision  has been made in the  accompanying
consolidated financial statements.

                                     PAGE 74



NOTE 24.

QUARTERLY DATA (UNAUDITED)



2005 Quarter                                 Mar 31       Jun 30       Sept 30       Dec 31
---------------------------------------------------------------------------------------------
                                                                      
Total interest income                     $26,204,326  $ 27,805,697  $29,234,054  $29,799,717
Total interest expense                      5,702,046     6,740,379    7,881,261    8,785,657
Net interest income                        20,502,280    21,065,318   21,352,793   21,014,060
Provision for loan losses                   2,648,500     2,005,500    2,508,000    2,502,000
Net securities gains                          196,680            --           --      140,777
Noninterest income, excluding securities
   gains                                    7,799,520     9,313,554    9,352,599    7,750,340
Noninterest expenses                       16,976,428    18,190,666   18,065,223   17,978,066
Income before income taxes                  8,873,552    10,182,706   10,132,169    8,425,111
Net income                                  5,766,723     6,056,153    6,273,949    5,930,000
Earnings per average common share:
   Basic                                          .30           .32          .32          .31
   Diluted                                        .29           .31          .31          .31
Common stock closing price:
   High                                        27.086        23.495       22.276       21.619
   Low                                         22.238        19.952       19.286       18.343
   Quarter-end                                 23.114        20.333       21.438       19.730




2004 Quarter                                 Mar 31       Jun 30       Sept 30       Dec 31
---------------------------------------------------------------------------------------------
                                                                      
Total interest income                     $23,534,674  $ 23,552,184  $24,812,419  $25,900,147
Total interest expense                      4,539,315     4,518,928    5,049,666    5,475,949
Net interest income                        18,995,359    19,033,256   19,762,753   20,424,198
Provision for loan losses                   2,426,500     2,470,500    2,338,500    2,729,500
Net securities gains                          536,304       148,500      285,918      285,648
Noninterest income, excluding securities
   gains                                    7,687,805     8,398,106    8,888,910    8,486,504
Noninterest expenses                       15,949,230    16,191,237   16,493,583   16,978,603
Income before income taxes                  8,843,738     8,918,125   10,105,498    9,488,247
Net income                                  5,206,934     6,564,601    6,550,174    6,282,364
Earnings per average common share:
   Basic                                          .27           .34          .35          .33
   Diluted                                        .26           .33          .32          .32
Common stock closing price:
   High                                        24.921        23.897       23.294       26.905
   Low                                          21.50        21.135       19.968       21.452
   Quarter-end                                 23.135        21.921       21.468       26.905


NOTE 25.

SUBSEQUENT EVENT

On March 14, 2006, the Company  resolved  certain state tax issues for tax years
1998-2004.  As a result of this  resolution,  the Company  expects to reduce its
existing tax reserves by  approximately  $1.7 million  through the provision for
income taxes for the first quarter of 2006.

                                     PAGE 75



            REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

[KPMG LOGO]

The Shareholders and Board of Directors
Sterling Bancorp:

We have audited the accompanying consolidated balance sheets of Sterling Bancorp
and subsidiaries as of December 31, 2005 and 2004, and the related  consolidated
statements of income, comprehensive income, changes in shareholders' equity, and
cash flows for each of the years in the  three-year  period  ended  December 31,
2005, and the consolidated statements of condition of Sterling National Bank and
subsidiaries  as of December  31, 2005 and 2004.  These  consolidated  financial
statements   are  the   responsibility   of  the   Company's   management.   Our
responsibility  is  to  express  an  opinion  on  these  consolidated  financial
statements based on our audits.

We conducted our audits in accordance  with the standards of the Public  Company
Accounting Oversight Board (United States). Those standards require that we plan
and perform the audit to obtain reasonable assurance about whether the financial
statements are free of material misstatement.  An audit includes examining, on a
test basis,  evidence  supporting  the amounts and  disclosures in the financial
statements.  An audit also includes assessing the accounting principles used and
significant  estimates  made by  management,  as well as evaluating  the overall
financial  statement  presentation.   We  believe  that  our  audits  provide  a
reasonable basis for our opinion.

In our opinion, the consolidated  financial statements referred to above present
fairly, in all material respects, the financial position of Sterling Bancorp and
subsidiaries  as of  December  31,  2005  and  2004,  and the  results  of their
operations and their cash flows for each of the years in the  three-year  period
ended  December 31, 2005, and the financial  position of Sterling  National Bank
and  subsidiaries  as of December  31, 2005 and 2004,  in  conformity  with U.S.
generally accepted accounting principles.

We also have  audited,  in accordance  with the standards of the Public  Company
Accounting  Oversight  Board  (United  States),  the  effectiveness  of Sterling
Bancorp and  subsidiaries'  internal  control  over  financial  reporting  as of
December 31, 2005, based on criteria established in Internal Control--Integrated
Framework  issued by the Committee of Sponsoring  Organizations  of the Treadway
Commission (COSO), and our report dated March 15, 2006, expressed an unqualified
opinion on management's  assessment of, and the effective operation of, internal
control over financial reporting.

/s/ KPMG LLP

New York, New York
March 15, 2006

                                     PAGE 76



                                     PART II

ITEM 9.  CHANGES  IN AND  DISAGREEMENTS  WITH  ACCOUNTANTS  ON  ACCOUNTING  AND
FINANCIAL DISCLOSURE

None.

ITEM 9A. CONTROLS AND PROCEDURES

(a)  Evaluation of  disclosure  controls and  procedures

As required under the Securities Exchange Act of 1934, the Company's management,
with the  participation  of the  Company's  principal  executive  and  principal
financial officers,  evaluated the Company's  disclosure controls and procedures
(as defined in Rules  13a-15(e) and 15d-15(e)  under the Exchange Act) as of the
end of the period  covered  by this  annual  report on Form 10-K.  Based on this
evaluation the Company's  management,  including the Chief Executive Officer and
Chief Financial Officer,  concluded that, as of December 31, 2005, the Company's
disclosure  controls and procedures  were  effective to ensure that  information
required to be  disclosed  by the Company in reports  that it files or submits
under the Exchange Act is recorded,  processed, summarized and reported within
the time periods specified in SEC rules and forms.

(b) Management's  annual report on internal control over financial reporting

The management of the Company is responsible  for  establishing  and maintaining
adequate  internal  control over  financial  reporting.  The Company's  internal
control  system was designed to provide  reasonable  assurance to the  Company's
management  and  Board  of  Directors   regarding  the   preparation   and  fair
presentation of published financial statements.

Any system of  internal  control,  no matter  how well  designed,  has  inherent
limitations,  including the  possibility  that a control can be  circumvented or
overridden  and  misstatements  due to  error  or  fraud  may  occur  and not be
detected.  Also,  because of changes in conditions,  internal control effective-
ness  may  vary  over  time.  Accordingly,  projections  of  any  evaluation  of
effectiveness to future periods are subject to the risk that controls may become
inadequate because of changed conditions,  or that the degree of compliance with
the policies or procedures may deteriorate.

The  management  of the Company  assessed  the  effectiveness  of the  Company's
internal control over financial reporting as of December 31, 2005. In making its
assessment of internal  control over financial  reporting,  management  used the
criteria  issued by the  Committee of Sponsoring  Organizations  of the Treadway
Commission  (COSO) in Internal  Control -  Integrated  Framework.  Based on this
assessment,  the Company's  management  concluded that, as of December 31, 2005,
the Company's internal control over financial reporting is effective.

Management's  assessment  of the  effectiveness  of our  internal  control  over
financial  reporting  as of December  31, 2005 has been  audited by KPMG LLP, as
stated in their report, which is included below.

                                     PAGE 77



                               PART II (continued)

(c) Report of independent registered public accounting firm

The Shareholders and Board of Directors
Sterling Bancorp:

We  have  audited   management's   assessment,   included  in  the  accompanying
Management's  annual report on internal  control over financial  reporting (Item
9A(b)),  that  Sterling  Bancorp and  subsidiaries  (the  "Company")  maintained
effective  internal  control over  financial  reporting as of December 31, 2005,
based on criteria established in Internal Control-Integrated Framework issued by
the Committee of Sponsoring Organizations of the Treadway Commission (COSO). The
Company's  management is responsible for maintaining  effective internal control
over financial  reporting and for its assessment of the  effectiveness of inter-
nal  control  over  financial  reporting.  Our  responsibility  is to express an
opinion on management's  assessment and an opinion on the  effectiveness  of the
Company's internal control over financial reporting based on our audit.

We conducted  our audit in accordance  with the standards of the Public  Company
Accounting Oversight Board (United States). Those standards require that we plan
and perform the audit to obtain  reasonable  assurance  about whether  effective
internal  control  over  financial  reporting  was  maintained  in all  material
respects. Our audit included obtaining an understanding of internal control over
financial reporting,  evaluating management's assessment, testing and evaluating
the design and operating  effectiveness of internal control, and performing such
other  procedures as we considered  necessary in the  circumstances.  We believe
that our audit provides a reasonable basis for our opinion.

A company's  internal control over financial  reporting is a process designed to
provide reasonable  assurance  regarding the reliability of financial  reporting
and the preparation of financial  statements for external purposes in accordance
with generally accepted accounting principles. A company's internal control over
financial  reporting  includes those policies and procedures that (1) pertain to
the  maintenance  of records that, in reasonable  detail,  accurately and fairly
reflect the  transactions  and  dispositions  of the assets of the company;  (2)
provide  reasonable  assurance  that  transactions  are recorded as necessary to
permit preparation of financial statements in accordance with generally accepted
accounting  principles,  and that receipts and  expenditures  of the company are
being made only in accordance with authorizations of management and directors of
the company; and (3) provide reasonable assurance regarding prevention or timely
detection of  unauthorized  acquisition,  use, or  disposition  of the company's
assets that could have a material effect on the financial statements.

Because of its inherent  limitations,  internal control over financial reporting
may not prevent or detect misstatements.  Also, projections of any evaluation of
effectiveness to future periods are subject to the risk that controls may become
inadequate  because of changes in  conditions,  or that the degree of compliance
with the policies or procedures may deteriorate.

In our opinion,  management's  assessment that the Company maintained  effective
internal  control over  financial  reporting as of December 31, 2005,  is fairly
stated,  in all material  respects,  based on criteria  established  in Internal
Control-Integrated Framework issued by the Committee of Sponsoring Organizations
of the Treadway Commission (COSO). Also, in our opinion, the Company maintained,
in all material respects, effective internal control over financial reporting as
of   December   31,   2005,   based  on   criteria   established   in   Internal
Control-Integrated Framework issued by the Committee of Sponsoring Organizations
of the Treadway Commission (COSO).

We also have  audited,  in accordance  with the standards of the Public  Company
Accounting  Oversight  Board  (United  States),  the  accompanying  consolidated
balance sheets of Sterling  Bancorp and subsidiaries as of December 31, 2005 and
2004, and the related consolidated  statements of income,  comprehensive income,
changes  in  shareholders'  equity,  and cash flows for each of the years in the
three-year  period ended December 31, 2005, and the  consolidated  statements of
condition of Sterling National Bank and subsidiaries as of December 31, 2005 and
2004, and our report dated March 15, 2006  expressed an  unqualified  opinion on
those consolidated financial statements.

/s/ KPMG LLP

New York, New York
March 15, 2006

                                     PAGE 78



(d) Changes in internal control over financial reporting

No change in the Company's internal control over financial reporting (as defined
in Rule 13a-15(f) under the Securities Exchange Act of 1934) occurred during the
fiscal  quarter  ended  December  31, 2005 that has  materially  affected, or is
reasonably  likely to materially  affect,  the Company's  internal  control over
financial reporting.

ITEM 9B. OTHER INFORMATION

None.

                                     PAGE 79



                                    PART III

ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

Information  regarding executive officers required by Item 401 of Regulation S-K
is  furnished in a separate  disclosure  on page 17 at the end of Part I of this
report.  The  other  information  required  by Item  10  will  be in the  parent
company's  definitive  proxy  statement to be filed  pursuant to Regulation  14A
under the  Securities  Exchange  Act of 1934 within 120 days after  December 31,
2005 and is incorporated by reference.

ITEM 11. EXECUTIVE COMPENSATION

The information  required by Item 11 will be in the parent company's  definitive
proxy  statement to be filed  pursuant to  Regulation  14A under the  Securities
Exchange Act of 1934 within 120 days after December 31, 2005 and is incorporated
by reference.

ITEM 12.  SECURITY  OWNERSHIP OF CERTAIN  BENEFICIAL  OWNERS AND  MANAGEMENT AND
RELATED STOCKHOLDER MATTERS

See the information appearing in Notes 14 and 15 of the Company's consolidated
financial statements beginning on page 60.

The following  table  provides  information  as of December 31, 2005,  regarding
securities  issued to all of the Company's  employees under equity  compensation
plans that were in effect  during the fiscal year ended  December 31, 2005,  and
other equity compensation plan information.

EQUITY COMPENSATION PLAN INFORMATION



                                                                                                          Number of Securities
                                                                                                           Remaining Available
                                                            Number of Securities                        for Future Issuance under
                                                                to be Issued        Weighted Average        Equity Compensation
                                                              upon Exercise of      Exercise Price of         Plans (excluding
                                                            Outstanding Options,  Outstanding Options,     securities reflected
                                                             Warrants and Rights   Warrants and Rights        in column (a))
Plan Category                                                       (a)                   (b)                     (c)
---------------------------------------------------------------------------------------------------------------------------------
                                                                                               
Equity Compensation Plans approved by security holders            1,930,551(1)          $  11.99(1)             504,287(1)
Equity Compensation Plans not approved by security holders               --                   --                     --
---------------------------------------------------------------------------------------------------------------------------------
TOTAL                                                             1,930,551             $  11.99                504,287
=================================================================================================================================


[1] Adjusted to reflect the 5% stock dividend effected on December 12, 2005.

The  other  information  required  by Item 12  will be in the  parent  company's
definitive  proxy  statement to be filed  pursuant to  Regulation  14A under the
Securities  Exchange Act of 1934 within 120 days after  December 31, 2005 and is
incorporated by reference.

ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

The information  required by Item 13 will be in the parent company's  definitive
proxy  statement to be filed  pursuant to  Regulation  14A under the  Securities
Exchange Act of 1934 within 120 days after December 31, 2005 and is incorporated
by reference.

ITEM 14. PRINCIPAL ACCOUNTANT FEES AND SERVICES

The information  required by Item 14 will be in the parent company's  definitive
proxy  statement to be filed  pursuant to  Regulation  14A under the  Securities
Exchange Act of 1934 within 120 days after December 31, 2005 and is incorporated
by reference.

                                     PAGE 80



                                     PART IV

ITEM 15. EXHIBITS AND FINANCIAL STATEMENT SCHEDULES

(a)   The documents filed as a part of this report are listed below:

1.    Financial Statements

      Sterling Bancorp
      Consolidated  Balance Sheets as of December 31, 2005 and 2004

      Consolidated Statements of Income for the Years Ended  December  31, 2005,
      2004  and  2003

      Consolidated   Statements  of  Comprehensive  Income for the  Years  Ended
      December 31, 2005, 2004 and 2003

      Consolidated  Statements of Changes in Shareholders' Equity for the Years
      Ended December 31, 2005, 2004 and 2003

      Consolidated  Statements  of  Cash Flows for  the Years Ended December 31,
      2005, 2004 and 2003

      Sterling National Bank
      Consolidated Statements of Condition as of December 31, 2005 and 2004

2.    Financial Statement Schedules

      None

3.    Exhibits

      3.    (i)   Restated  Certificate  of  Incorporation  filed with the State
                  of New York  Department  of State,  October 28, 2004 (Filed as
                  Exhibit  3(i) to the  Registrant's  Form 10-Q for the  quarter
                  ended   September   30,  2004  and   incorporated   herein  by
                  reference).

            (ii)  By-Laws as in effect on August 5, 2004 (Filed as Exhibit 3(ii)
                  (A) to the  Registrant's  Form 10-Q for the quarter ended June
                  30, 2004 and incorporated herein by reference).

      4.    (a)   Pursuant  to  Regulation  S-K,  Item  601(b) (4) (iii)(A),  no
                  instrument  which  defines the rights of holders of  long-term
                  debt of the Registrant or any of its consolidated subsidiaries
                  is filed herewith. Pursuant to this regulation, the Registrant
                  hereby agrees to furnish a copy of any such  instrument to the
                  SEC upon request.

            (b)   Shareholder  Protection Rights Agreement,  dated as of May 21,
                  1998,  between  the  Registrant  and  ChaseMellon  Shareholder
                  Services, L.L.C., as Rights Agent (Filed as Exhibit 4.1 to the
                  Registrant's  Form 8-A dated  June 15,  1998 and  incorporated
                  herein by reference).

       10.(i)(A)  Sterling    Bancorp   Stock   Incentive   Plan   (Amended  and
                  Restated  as of May 20,  2004)  (Filed  as  Exhibit  10 to the
                  Registrant's  Form 10-Q for the quarter  ended  September  30,
                  2004 and incorporated herein by reference).

          (i)(B)  Form of  Award  Letter for  Non-Employee  Directors  (Filed as
                  Exhibit 10 to the Registrant's Form 10-Q for the quarter ended
                  September 30, 2004 and incorporated herein by reference).

         (i)(C)   Form of Award Letter for Officers (Filed as Exhibit 10 to the
                  Registrant's  Form 10-Q for the quarter  ended  September  30,
                  2004 and incorporated herein by reference).

         (i)(D)   Form of  Nonqualified  Stock  Option  Award (Filed as Exhibit
                  10(A) to the  Registrant's  Form 8-K dated  March 18, 2005 and
                  filed on March 24, 2005 and incorporated herein by reference).

        (ii)(A)   Sterling  Bancorp  Key  Executive  Incentive Bonus Plan (Filed
                  as Exhibit C to the  Registrant's  definitive Proxy Statement,
                  dated March 13, 2001, filed on March 16, 2001 and incorporated
                  herein by reference).

       (iii)(A)   Amended  and  Restated  Employment  Agreements dated March 22,
                  2002 for  Louis J.  Cappelli  and John C.  Millman  (Filed  as
                  Exhibits   10(i)(a)  and   10(i)(b),   respectively,   to  the
                  Registrant's  Form 10-Q for the  quarter  ended March 31, 2002
                  and incorporated by reference herein).

       (iii)(B)   Amendments to  Employment  Agreements dated  February 26, 2003
                  for Louis J.  Cappelli and John C. Millman  (Filed as Exhibits
                  3.10(xiv)(a)   and   3.10(xiv)(b),    respectively,   to   the
                  Registrant's  Form 10-K for the fiscal year ended December 31,
                  2002 and incorporated herein by reference).

       (iii)(C)   Amendments  to  Employment Agreements  dated February 24, 2004
                  for Louis J.  Cappelli and John C. Millman  (Filed as Exhibits
                  10(xv)(a) and  10(xv)(b),  respectively,  to the  Registrant's
                  Form 10-K dated December 31,

                                     PAGE 81



                               PART IV (continued)

                  2003 and filed on March 12,  2004 and  incorporated  herein by
                  reference).

       (iii)(D)   Amendments  to  Employment  Agreements  dated  March  18, 2005
                  for Louis J.  Cappelli and John C. Millman  (Filed as Exhibits
                  10(B) and 10(C),  respectively,  to the Registrant's  Form 8-K
                  dated  March  18,  2005  and  filed  on  March  24,  2005  and
                  incorporated herein by reference).

       (iii)(E)   Amendments to Employment  Agreements  dated March 15, 2006:

                  (a) For Louis J. Cappelli

                  (b) For John C. Millman.

        (iv)(A)   Form of Change of Control Severance Agreement entered into May
                  21, 1999  between the  Registrant  and each of six  executives
                  (Filed as Exhibit 10(ii) to the Registrant's Form 10-Q for the
                  quarter  ended  June  30,  1999  and  incorporated  herein  by
                  reference).

        (iv)(B)   Amendment  to  Form of Change of Control  Severance  Agreement
                  dated February 6, 2002 entered into between the Registrant and
                  each  of four  executives  (Filed  as  Exhibit  10(ii)  to the
                  Registrant's  Form 10-Q for the  quarter  ended March 31, 2002
                  and incorporated herein by reference).

        (iv)(C)   Form  of Change  of Control Severance Agreement dated April 3,
                  2002  entered into between the  Registrant  and one  executive
                  (Filed as Exhibit 10(i) to the Registrant's  Form 10-Q for the
                  quarter  ended  June  30,  2002  and  incorporated  herein  by
                  reference).

        (iv)(D)   Form  of Change  of Control Severance  Agreement dated June 8,
                  2004  entered into between the  Registrant  and one  executive
                  (Filed as Exhibit 10(i) to the Registrant's  Form 10-Q for the
                  quarter  ended  June  30,  2004  and  incorporated  herein  by
                  reference).

       11.        Statement re: Computation of Per Share Earnings.

       12.        Statement re: Computation of Ratios.

       21.        Subsidiaries of the Registrant.

       23.        Consent of KPMG LLP Independent Registered Public Accounting
                  Firm.

       31.        Rule 13a-14(a) Certifications.

       32.        Section 1350 Certifications.

                                     PAGE 82



                                   SIGNATURES

Pursuant to the  requirements of Section 13 or 15(d) 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.

                                STERLING BANCORP

                              /s/ Louis J. Cappelli
             -------------------------------------------------------
             Louis J. Cappelli, Chairman and Chief Executive Officer
                          (Principal Executive Officer)

                                 March 15, 2006
                                  -------------
                                      Date

                              /s/ John W. Tietjen
                  --------------------------------------------
                    John W. Tietjen, Executive Vice President
                  (Principal Financial and Accounting Officer)

                                 March 15, 2006
                                 --------------
                                      Date

Pursuant to the requirements of the Securities Exchange Act of 1934, this report
has been signed below by the following  persons on behalf of the  Registrant and
in the capacities and on the dates indicated:

March 15, 2006                                  /s/ Louis J. Cappelli
---------------                     --------------------------------------------
    (Date)                                        Louis J. Cappelli
                                               Director, Chairman and
                                               Chief Executive Officer
                                            (Principal Executive Officer)

March 15, 2006                                  /s/ John. W. Tietjen
---------------                     --------------------------------------------
    (Date)                                        John. W. Tietjen
                                              Executive Vice President
                                    (Principal Financial and Accounting Officer)

March 15, 2006                                   /s/ John C. Millman
---------------                     --------------------------------------------
    (Date)                                         John C. Millman
                                                      Director

March 15, 2006                                  /s/ Joseph M. Adamko
---------------                     --------------------------------------------
    (Date)                                        Joseph M. Adamko
                                                      Director

March 15, 2006                                  /s/ Walter Feldesman
---------------                     --------------------------------------------
    (Date)                                        Walter Feldesman
                                                      Director

March 15, 2006                                 /s/ Henry J. Humphreys
---------------                     --------------------------------------------
    (Date)                                       Henry J. Humphreys
                                                      Director

March 15, 2006                                 /s/ Eugene T. Rossides
---------------                     --------------------------------------------
    (Date)                                       Eugene T. Rossides
                                                      Director

                                     PAGE 83