================================================================================
                                  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, 2004        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 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 an accelerated filer (as
defined in Rule 12b-2 under the Act). Yes |X| No |_|

On March 23,  2005,  the  aggregate  market  value of the common  equity held by
non-affiliates of the Registrant was $393,267,497.

Indicate the number of shares outstanding of each of the Registrant's classes of
common stock, as of the latest practicable date: The Registrant has one class of
common stock, of which 18,290,641 shares were outstanding at March 23, 2005.

                       DOCUMENTS INCORPORATED BY REFERENCE

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



                                TABLE OF CONTENTS

                                                                            Page
                                     PART I

CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING STATEMENTS                     1

Item 1.   BUSINESS                                                            1

Item 2.   PROPERTIES                                                         10

Item 3.   LEGAL PROCEEDINGS                                                  10

Item 4.   SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS                10

                                     PART II

Item 5.   MARKET FOR THE REGISTRANT'S COMMON EQUITY AND
          RELATED STOCKHOLDER MATTERS                                        11

Item 6.   SELECTED FINANCIAL DATA                                            11

Item 7.   MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
          AND RESULTS OF OPERATIONS                                          11

Item 7A.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK         11

Item 8.   FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA                        27

Item 9.   CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON
          ACCOUNTING AND FINANCIAL DISCLOSURE                                65

Item 9A.  CONTROLS AND PROCEDURES                                            65

                                    PART III

Item 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT                 66

Item 11.  EXECUTIVE COMPENSATION                                             66

Item 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT     66

Item 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS                     66

Item 14.  PRINCIPAL ACCOUNTING FEES AND SERVICES                             66


                                     PART IV

Item 15.  EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON FORM 8-K    67

SIGNATURES

Exhibits Submitted in a Separate Volume.



                                     PART I

CAUTIONARY STATEMENT REGARDING
FORWARD-LOOKING STATEMENTS

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.

ITEM 1. BUSINESS

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
the report,  the terms "the Company" or "Sterling" refer to Sterling Bancorp and
its  subsidiaries.  Sterling  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,  equipment leasing,  deposit
services,  trust and estate  administration and investment  management services.
The Company has operations in New York, 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
("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 22 of the Company's  consolidated  financial
statements filed in Item 8 hereof.

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


                                     PAGE 1


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.

GOVERNMENT MONETARY POLICY

The  Company  is  affected  by the  credit  policies  of  monetary  authorities,
including  the Board of Governors of the Federal  Reserve  System.  An important
element 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 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 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 ten offices in New
York, eight offices in New York City (four 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,  2004,  the  bank's  average  earning  assets
represented  approximately  97% of the Company's  average earning assets.  Loans
represented 56% and investment securities  represented 43% of the bank's average
earning assets in 2004.

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 $10  million.  Business  loans can be  tailored  to meet
customers'  specific  long-  and  short-term  needs,  and  include  secured  and
unsecured lines of credit, business installment loans, business lines of credit,
and  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,
the bank provides accounts  receivable  management  services.  Factors purchases
clients' accounts receivable, assumes credit risk on approved orders and handles
credit,  collection and  bookkeeping.  Income for these services is derived from
commission charges for receivables  serviced and interest charged on advances to
the client. The accounts  receivable  factored are for clients primarily engaged
in the apparel and textile industries.  As of December 31, 2004, the outstanding
loan  balance  for  commercial  and  industrial   lending  was  $595.2  million,
representing approximately 56% 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, 2004, the outstanding  loan balance for equipment leases was $163.0
million,  and equipment leases comprised  approximately  15% of the bank's total
loan portfolio.


                                     PAGE 2


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,  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,  for resale,  and
non-conforming residential mortgage loans, for its own portfolio and for resale.
Commercial  real  estate  financing  is  offered  on  income-producing  investor
properties and owner-occupied properties, professional co-ops and condos through
our real estate lending  department.  At December 31, 2004, the outstanding loan
balance  for  real  estate  mortgage  loans  was  $263.3  million,  representing
approximately 25% 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,   issuance   of  letters  of  credit  and   creation  of  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, corporations and foundations. 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  exceeding  10% of gross  loans,  in the
commercial and industrial loan portfolio.  Approximately 64% 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,                                 2004     2003     2002
-------------------------------------------------------------------------------

Interest and fees on loans                                 48%      49%      45%
Interest and dividends on investment securities            25       25       31
Other                                                      27       26       24
                                                         ----------------------
                                                          100%     100%     100%
                                                         ======================

At  December  31,  2004,  the  bank  and its  subsidiaries  had  481  employees,
consisting of 175 officers and 306 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  housewares,  appliances,
automobiles and educational  material to consumers on an installment  basis with
repayment  terms  between  12 and 48 months.  We  administer  these  installment
contracts  for the dealer by providing  billing,  payment  processing  and other
bookkeeping services. We generally lend up to 80% of the value of the borrower's
collateral. More than 65% of the payments are received electronically.

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

Years Ended December 31,                               2004      2003      2002
--------------------------------------------------------------------------------
Interest and fees on loans                               18%       26%       23%
Dividends, interest and service fees                     80        69        70
Other                                                     2         5         7
                                                       ------------------------

                                                        100%      100%      100%
                                                       ========================

At December 31, 2004,  the parent  company and  Sterling  Financial  employed 34
persons,  consisting of 2 officers with the balance of the employees  performing
supervisory  and  clerical  functions.   The  parent  company  and  its  finance
subsidiaries consider employee relations to be satisfactory.


                                     PAGE 3


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 ("GLB Act"), the Company competes with
banks  and  other   financial   institutions,   including   savings   and  loans
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 Board of  Governors  of the  Federal  Reserve  System  ("Federal  Reserve
Board").

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 ("OCC"), as well as the Federal Deposit Insurance Corporation ("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.

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

Effective as of March 11, 2000, the Gramm-Leach-Bliley Act:

o     allows bank holding companies, the depository institution subsidiaries of
      which meet management, capital and 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;

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 Community  Reinvestment Act (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


                                     PAGE 4


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
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.  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"  companies,  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 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  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, the bank could pay aggregate dividends of approximately $43
million  to the  parent  company,  without  obtaining  affirmative  governmental
approvals,  at December 31, 2004. 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
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


                                     PAGE 5


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

The Company and the bank are subject to  risk-based  capital  regulations  which
quantitatively   measure  capital  against   risk-weighted   assets,   including
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% to 5%), which is calculated by dividing Tier
1 capital by adjusted quarterly average assets (after deducting goodwill).

In addition,  the Company and the bank are subject to the  provisions  of FDICIA
that impose a number of mandatory supervisory measures and establish a system of
prompt   corrective   action  to  resolve  the   problems  of   undercapitalized
institutions. Among other matters, FDICIA establishes five capital categories of
"well capitalized," "adequately capitalized," "undercapitalized," "significantly
undercapitalized," and "critically  undercapitalized."  Such classifications are
used by regulatory  agencies to determine,  in part, a bank's deposit  insurance
premium, and to consider applications authorizing institutions to increase their
asset  size  or  otherwise   expand   business   activities   or  acquire  other
institutions.   Banks  that  are  not  adequately  capitalized  are  subject  to
significant  restrictions  and  requirements  that  increase  as capital  levels
deteriorate, and may not accept brokered deposits.

Under FDICIA, a "well  capitalized"  institution must maintain minimum leverage,
Tier 1 and Total Capital ratios of 5%, 6% and 10%, respectively. At December 31,
2004, the capital ratios for the Company and the bank exceeded the  requirements
for "well capitalized" institutions.

The table  presenting  capital  and  ratios for the  Company  and the bank as of
December  31,  2004 and 2003  appears in Note 21 of the  Company's  consolidated
financial statements filed in Item 8 hereof.

BIS Guidelines

The U.S.  federal bank regulatory  agencies'  risk-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
that each country's  supervisors can use to determine the  supervisory  policies
they  apply.  In January  2001 the BIS  released a proposal  to replace the 1988
capital accord with a new capital accord that would set capital requirements for
operational  risk and refine the existing  capital  requirements for credit risk
and  market  risk  exposures.  Operational  risk is  defined to mean the risk of
direct or indirect loss resulting from inadequate or failed internal  processes,
people and systems or from  external  events.  The 1988 capital  accord does not
include  separate capital  requirements  for operational  risk. The U.S. federal
regulatory  agencies  are  currently  expected  to  release  proposed  rules  to
implement  the BIS's  new  capital  accord in  mid-year  2005.  It is  currently
anticipated  that these  agencies will release final rules in mid-year 2006, and
that the final rules will become  effective in January 2008.  The parent 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 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.


                                     PAGE 6


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.  The  amount  of any such  premiums  will  depend on the  outcome  of
legislative  and  regulatory  initiatives  as well as Bank  Insurance  Fund loss
experience and other factors.

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 1.54 cents per $100 of
deposits.

Under the Federal Deposit  Insurance Act ("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 Federal  Deposit  Insurance  Act  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 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.  The Omnibus Budget  Reconciliation Act of 1993
provided for a domestic depositor  preference upon liquidation or dissolution of
an insured bank.

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 Community Reinvestment Act of 1977 ("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  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,


                                     PAGE 7


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.

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  21  and  22 of  the  Company's  management
discussion and analysis of financial  condition and results of operations  filed
in  Item  7  hereof  on  pages  23  and 24 of  the  Company's  quantitative  and
qualitative disclosures about market risk.

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
17 of the Company's  management  discussion and analysis of financial  condition
and results of operations  filed in Item 7 hereof.  Information  regarding  book
values and range of maturities by type of security and weighted  average  yields
for totals of each category is presented on pages 40, 41 and 42 of the Company's
consolidated financial statements filed in Item 8 hereof.


                                     PAGE 8


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 17 of the  Company's  management  discussion  and  analysis  of
financial condition and results of operations filed in Item 7 hereof.

A table  setting forth the  maturities  and  sensitivity  to changes in interest
rates of the  Company's  commercial  and  industrial  loans at December 31, 2004
appears on page 18 of the 2004 Company's  management  discussion and analysis of
financial condition and results of operations filed in Item 7 hereof.

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 in the Company's management
and  discussion  and analysis of financial  condition  and results of operations
filed in Item 7 hereof  beginning on page 17 under the caption "Loan  Portfolio"
and  in  Note 6 and in  Note  1  under  the  caption  "Loans"  of the  Company's
consolidated financial statements filed in Item 8 hereof.

A table setting forth the aggregate amount of domestic non-accrual, past due and
restructured  loans of the  Company  at the end of each of the five most  recent
fiscal  years  appears on page 18 of the  Company's  management  discussion  and
analysis  of  financial  condition  and  results of  operations  filed in Item 7
hereof;  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 7 of the  Company's  consolidated  financial
statements  filed in Item 8 hereof and  beginning  on page 18 under the  caption
"Asset Quality" of the Company's management discussion and analysis of financial
condition  and results of  operations  filed in Item 7 hereof.  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 19 of the  Company's
management  discussion  and  analysis  of  financial  condition  and  results of
operations filed in Item 7 hereof.

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, 2004. 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 2004.

To  comply  with a  regulatory  requirement  to  provide  an  allocation  of the
allowance for possible loan losses, a table presenting the Company's  allocation
of the allowance appears on page 20 of the Company's  management  discussion and
analysis  of  financial  condition  and  results of  operations  filed in Item 7
hereof.  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 21 of the Company's management  discussion and analysis of
financial condition and results of operations filed in Item 7 hereof.

Outstanding  time  certificates  of deposit  issued  from  domestic  and foreign
offices and interest  expense on domestic and foreign  deposits are presented in
Note 8 of the Company's  consolidated  financial  statements for the fiscal year
ended December 31, 2004 filed in Item 8 hereof.

The table providing selected  information with respect to the Company's deposits
for  each of the  three  most  recent  fiscal  years  appears  on page 20 of the
Company's management  discussion and analysis of financial condition and results
of operations filed in Item 7 hereof.

Interest  expense for the three most recent  fiscal years is presented in Note 8
of the Company's consolidated financial statements filed in Item 8 hereof.

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 on page 12 under the caption
"Selected Financial Data" filed in Item 6 hereof.

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 9 of the
Company's consolidated financial statements filed in Item 8 hereof.


                                     PAGE 9


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 $9,957,525.

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  135,300 square feet. The aggregate office rental  commitments for
these  premises  approximates  $19,760,430.  The leases  have  expiration  dates
ranging from 2005 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.

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  accompanying
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
Regulation S-K:



                                                                                                     Held Executive
Name of Executive                      Title                                                Age       Office Since
----------------------------------------------------------------------------------------------------------------------
                                                                                                 
Louis J. Cappelli      Chairman of the Board and Chief Executive Officer, Director          74            1967
John C. Millman        President, Director                                                  62            1986
John W. Tietjen        Executive Vice President, Treasurer and Chief Financial Officer      60            1989
John A. Aloisio        Senior Vice President                                                62            1992
Howard M. Applebaum    Senior Vice President                                                46            2002


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.


                                    PAGE 10


ITEM 5.  MARKET  FOR THE  REGISTRANT'S  COMMON  EQUITY AND  RELATED  STOCKHOLDER
MATTERS

See the  information  appearing  on page 25 under the  caption  "MARKET  FOR THE
COMPANY'S   COMMON  STOCK  AND  RELATED   SECURITY  HOLDER  MATTERS."  All  such
information  should  be read in  conjunction  with  the  consolidated  financial
statements  and notes  thereto,  filed in Item 8 hereof.  As of March 23,  2005,
there were 1,691 shareholders of record of our common shares.

During  the  fiscal  years  ended  December  31,  2003 and 2004,  the  following
dividends  were declared on our common shares on the dates  indicated:  February
20, 2003:  $.12; May 15, 2003: $.13;  August 21, 2003: $.16;  November 20, 2003:
$.16;  February 19, 2004: $.16; May 20, 2004:  $.16;  August 19, 2004: $.16; and
November 18, 2004: $.19. The foregoing  amounts of dividends per share have been
adjusted  to reflect  the  effect of the stock  splits  referred  to in the next
paragraph.

The Company effected a five-for-four stock split in the form of a stock dividend
on September 10, 2003 and effected a  six-for-five  stock split in the form of a
stock dividend on December 8, 2004.

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

ITEM 6. SELECTED FINANCIAL DATA

The  information  appears  on page 12.  All such  information  should be read in
conjunction with the consolidated  financial statements and notes thereto, filed
in Item 8 hereof.

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

The information appears on pages 13-26. Supplementary data appears in Note 25 of
the  Company's  consolidated  financial  statements  for the  fiscal  year ended
December 31, 2004 filed in Item 8 hereof. All such information should be read in
conjunction  with the consolidated  financial  statements and the notes thereto,
filed in Item 8 hereof.

ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

The  information  appears  on pages  23-25  under the  caption  "ASSET/LIABILITY
MANAGEMENT."  All  such  information  should  be read in  conjunction  with  the
consolidated financial statements and notes thereto, filed in Item 8 hereof.


                                    PAGE 11


                                Sterling Bancorp
                             SELECTED FINANCIAL DATA



                                                                                            Restated
                                                                      ----------------------------------------------------
(dollars in thousands except per share data)               2004          2003          2002          2001          2000
--------------------------------------------------------------------------------------------------------------------------
                                                                                                 
SUMMARY OF OPERATIONS
Total interest income                                   $   97,799    $   91,583    $   94,197    $   95,866    $   97,125
Total interest expense                                      19,583        17,591        21,210        26,816        34,242
Net interest income                                         78,216        73,992        72,987        69,050        62,883
Provision for loan losses                                    9,965         8,740        10,771         7,401         6,563
Net securities gains                                         1,256           551           996            --            --
Noninterest income, excluding net securities gains[1]       33,461        32,127        28,289        24,144        22,380
Noninterest expenses[1]                                     65,613        59,275        57,350        54,997        50,297
Income before taxes[1]                                      37,355        38,655        34,151        30,795        28,403
Provision for income taxes[1]                               12,751        14,752        12,310        12,207        12,286
Net income[1]                                               24,604        23,903        21,841        18,588        16,116
  Per common share--basic[1][2]                               1.35          1.33          1.21          1.02          0.89
                  --diluted[1][2]                             1.29          1.26          1.15          0.97          0.87
Dividends per common share[2]                                 0.67          0.57          0.46          0.40          0.34

YEAR END BALANCE SHEETS
Investment securities                                      680,220       683,118       588,774       576,028       433,797
Loans held for sale                                         37,059        40,557        54,685        48,603        12,516
Loans held in portfolio, net of unearned discounts       1,022,286       900,556       791,315       760,084       738,372
Total assets[1]                                          1,871,112     1,759,824     1,563,165     1,485,112     1,272,129
Noninterest-bearing deposits                               511,307       474,092       401,568       356,303       341,039
Interest-bearing deposits                                  832,544       737,649       645,540       628,621       525,243
Long-term debt                                             135,774       135,774       140,774        95,350        10,700
Shareholders' equity[1]                                    148,704       143,262       129,220       125,705       115,376

AVERAGE BALANCE SHEETS
Investment securities                                      689,569       593,005       589,390       468,861       453,237
Loans held for sale                                         46,395        71,779        37,459        30,906        19,830
Loans held in portfolio, net of unearned discounts         891,107       785,575       708,656       674,310       615,150
Total assets                                             1,777,720     1,587,623     1,466,922     1,267,856     1,165,707
Noninterest-bearing deposits                               415,664       370,554       315,757       292,918       258,347
Interest-bearing deposits                                  830,950       683,748       676,296       594,303       536,523
Long-term debt                                             135,774       139,870       140,153        47,055        12,046
Shareholders' equity                                       142,536       134,150       126,274       123,935       107,584

RATIOS
Return on average total assets[1]                             1.38%         1.51%         1.49%         1.47%         1.38%
Return on average tangible shareholders' equity[1][3]        20.27         21.15         20.78         18.09         18.65
Return on average shareholders' equity[1]                    17.26         17.82         17.30         15.00         14.98
Dividend payout ratio                                        44.92         41.77         34.77         32.03         29.57
Average shareholders' equity to average total assets          8.02          8.45          8.61          9.78          9.23
Net interest margin (tax-equivalent basis)                    5.02          5.33          5.74          6.23          6.13
Loans/assets, year end[1][4]                                 56.62         53.48         54.12         54.45         59.03
Net charge-offs/loans, year end[5]                            0.79          0.85          1.39          0.79          0.68
Nonperforming loans/loans, year end[4]                        0.29          0.36          0.21          0.22          0.27
Allowance/loans, year end[5]                                  1.60          1.61          1.71          1.85          1.72


[1]   Prior periods have been restated for reasons described in Note 2 on page
      38. The following previously reported information is provided:

(dollars in thousands except               2001         2000
  per share data)
----------------------------------------------------------------
  Net income                             $19,388      $16,559
    Per common share-basic[2]               1.06         0.91
                    -diluted[2]             1.02         0.89

 Shareholders' equity, year end          128,477      117,016

[2]   Prior period amounts have been restated to reflect the six-for-five stock
      split in the form of a stock dividend effected on December 8, 2004.

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

[4]   The term "loans" includes loans held for sale and loans held in portfolio.

[5]   The term "loans" includes loans held in portfolio.


                                    PAGE 12


                                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 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. As described in Note 2
to the consolidated  financial statements,  the financial statements for each of
the years 2002 and 2003 (a) have been  restated  to correct the  accounting  for
employee  benefits  expense  so as to comply with APB Opinion No. 12, as amended
by Statement of Financial  Accounting  Standards No. 106, Employers'  Accounting
for  Postretirement  Benefits Other Than Pensions,  and FASB Technical  Bulletin
85-4,  Accounting  for Purchases of Life  Insurance,  and (b) also reflect other
accounting revisions and adjustments,  which were made after March 16, 2005, the
date of filing of the  Company's  Form 8-K dated March 15,  2005.  In  addition,
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 six-for-five  stock split in the form of a stock dividend effected
on December 8, 2004.

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 34. 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  most  subject  to  revision  as  new
information becomes available.  Additional  information on these policies can be
found in Note 1.

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 and a discussion of the factors
driving changes in the amount of the allowance for loan losses is included under
"Asset Quality" beginning on page 18.

The  objectives  of  accounting  for income taxes are to 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 Note 1
beginning on page 34 and in Note 18 on page 54.

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, 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 2004, the bank's average earning assets represented  approximately 97% of the
Company's   average  earning  assets.   Loans  represented  56%  and  investment
securities represented 43% of the bank's average earning assets in 2004.


                                    PAGE 13


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
22. Information as to the components of interest income and interest expense and
average rates is provided in the Average Balance Sheets shown on page 21.

COMPARISON OF YEARS 2004 AND 2003

The Company  reported  net income for the year ended  December 31, 2004 of $24.6
million,  representing $1.29 per share,  calculated on a diluted basis, compared
to $23.9 million,  or $1.26 per share  calculated on a diluted basis,  for 2003.
This  increase  reflects  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, 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 a year ago. 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.


                                    PAGE 14


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
period. 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 the 2004 period 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 period.

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 the prior year period.  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.

Noninterest Expenses

Noninterest  expenses increased $6.3 million for 2004 when 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 when compared to
2003. The lower  provision for taxes in the 2004 period was primarily due to the
resolution,  during the second  quarter of 2004, of certain state tax issues for
tax years 1999-2001.

COMPARISON OF YEARS 2003 AND 2002

The Company  reported  net income for the year ended  December 31, 2003 of $23.9
million,  representing $1.26 per share,  calculated on a diluted basis, compared
to $21.8 million,  or $1.15 per share,  calculated on a diluted basis, for 2002.
This  increase  reflected  continued  growth  in both net  interest  income  and
noninterest income,  which together with a lower provision for loan losses, more
than offset  increases  in  noninterest  expenses and the  provision  for income
taxes.

Net Interest Income

Net interest income, on a tax-equivalent basis,  increased $1.0 million to $75.0
million for 2003 from $74.0  million  for 2002,  due to higher  average  earning
assets  outstanding  coupled with lower average cost of funding partially offset
by a lower yield on earning assets. The net interest margin, on a tax-equivalent
basis,  was 5.33% for 2003  compared to 5.74% for 2002.  The decrease in the net
interest  margin was  primarily  the result of the impact of the lower  interest
rate  environment  in 2003,  partially  offset by the impact of an  increase  in
average loan outstandings.

Total interest income, on a tax-equivalent  basis,  aggregated $92.5 million for
2003, down $2.7 million from $95.2 million for 2002. The tax-equivalent yield on
interest-earning assets was 6.58% in 2003 compared to 7.39% for 2002.

Interest  earned on the loan  portfolio  amounted to $61.6  million for 2003, up
$3.7 million from a year ago. Average loan balances  amounted to $857.3 million,
up $111.2  million  from an average of $746.1  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 7.68% for 2003 from 8.52% for 2002 was
primarily  attributable to the mix of outstanding  balances on average among the
components of the loan portfolio and lower interest rate environment in 2003.


                                    PAGE 15


Interest  earned  on  the  securities  portfolio,  on  a  tax-equivalent  basis,
decreased  to $30.8  million  for 2003 from  $37.0  million  in the prior  year.
Average  outstandings  increased to $593.0  million  from $589.4  million in the
prior year. The average life of the securities  portfolio was  approximately 3.8
years at  December  31,  2003  compared  to 2.75  years at  December  31,  2002,
reflecting  the  impact  of  purchases  made in 2003  and of  greater  principal
prepayments,  which  increased to $383.1 million for 2003 from $232.9 million in
2002. The decrease in yields on most of the securities  portfolio  reflected the
impact of purchases  made during the lower rate  environment  on average in 2003
and of greater principal prepayments during 2003.

Total  interest  expense  decreased  $3.6 million to $17.6 million for 2003 from
$21.2 million for 2002,  primarily  due to lower  average  rates paid  partially
offset by higher average balances principally for customer and dealer repurchase
agreements and other short-term debt.

Interest  expense on deposits  decreased  $3.6  million for 2003 to $8.8 million
from $12.4  million for 2002 due to the  decrease in the cost of funds.  Average
rate paid on interest-bearing deposits was 1.30% which was 54 basis points lower
than the prior year.  The  decrease in average  cost of deposits  reflected  the
lower interest rate environment during 2003 compared to 2002.

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 2003 decreased
to $8.7 million from $10.8  million for the prior year.  The  provision for 2002
was impacted by the  charge-off  of a $5.4 million loan to a corporate  borrower
which had  become  the  subject  of an  involuntary  bankruptcy.  Other  factors
affecting  the level of provision  included  the growth in the loan  portfolios,
changes in general economic conditions and the amount of nonaccrual loans.

Noninterest Income

Noninterest  income  increased  $3.4  million  for 2003 when  compared  to 2002,
primarily  due to  increased  income from  mortgage  banking,  as a result of an
increase  in  residential  loans  sold to $709.6  million  for 2003 from  $490.6
million for 2002.  Partially  offsetting  that increase were lower revenues from
factoring activities,  from fees for various other services, from gains on sales
of available for sale securities, and from a bank owned life insurance program.

Noninterest Expenses

Noninterest  expenses  increased  $1.9  million for 2003 when  compared to 2002,
primarily due to increased salary  expenses,  pension and other employee benefit
costs,  equipment,  mortgage tax, and various other expenses incurred to support
growing  levels of business  activity and  continued  investment in the business
franchise.  Partially  offsetting  these  increases were  reductions in fees for
professional  services,  occupancy,  advertising  and marketing,  stationery and
printing and various other expenses.

Provision for Income Taxes

The provision for income taxes  increased $2.4 million for 2003 when compared to
2002,  principally  as the result of higher pre-tax income in 2003. In addition,
during the second  quarter of 2002,  New York State  completed an examination of
Sterling's tax returns through 1998 and issued a no change finding. As a result,
based  on   management's   review  of  required   tax   reserves   with  outside
professionals,  approximately  $1.0  million  in excess  reserves  was  adjusted
through the provision that quarter.

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, 2004, the Company's
portfolio  of  securities  totaled  $680.2  million,  of which  U.S.  government
corporation and agency guaranteed  mortgage-backed securities and collateralized
mortgage  obligations having an average life of approximately 4.4 years amounted
to $573.6  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 $4.3
million and $2.6 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 $2.4  million  and gross  unrealized  losses of $2.1
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 5
beginning on page 40.


                                    PAGE 16


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,                                                       2004                    2003                   2002
----------------------------------------------------------------------------------------------------------------------------
                                                                          % of                   % of                   % of
                                                           Balances      Total    Balances      Total    Balances      Total
                                                           -----------------------------------------------------------------
                                                                                 (dollars in thousands)
                                                                                                    
U.S. Treasury securities                                   $  2,492       0.37%   $  2,496       0.37%   $  2,495       0.42%
Obligations of U.S. government corporations and agencies
  --mortgage-backed securities                              469,456      69.02     513,321      75.14     387,173      65.76
  --collateralized mortgage obligations                     104,137      15.31     115,874      16.97     133,494      22.67
  --other securities                                         64,748       9.52          --         --          --         --
Obligations of states and political subdivisions             27,471       4.04      32,816       4.80      34,948       5.94
Trust preferred securities                                    3,023       0.44       3,654       0.53       3,445       0.59
Debt securities issued by foreign governments                 1,250       0.18       1,250       0.18       1,500       0.25
Other debt securities                                            --         --       4,001       0.59      15,000       2.55
Federal Reserve Bank and other equity securities              7,643       1.12       9,706       1.42      10,719       1.82
                                                           -----------------------------------------------------------------
      Total                                                $680,220     100.00%   $683,118     100.00%   $588,774     100.00%
                                                           =================================================================


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
56% of all loans.  Loans in this  category are  typically  made to  individuals,
small and  medium-sized  businesses and range between  $250,000 and $10 million.
The Company's  leasing  portfolio,  which consists of finance leases for various
types of business  equipment,  represents  approximately  15% of all loans.  The
leasing and commercial and industrial  loan portfolios are included in corporate
lending for segment reporting purposes as presented in Note 22 beginning on page
58. The Company's real estate loan portfolio, which represents approximately 25%
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,                                   2004                    2003                   2002                   2001
-------------------------------------------------------------------------------------------------------------------------------
                                                      % of                   % of                   % of                   % of
                                       Balances      Total    Balances      Total    Balances      Total    Balances      Total
                                     ------------------------------------------------------------------------------------------
                                                                          (dollars in thousands)
                                                                                                 
Domestic
  Commercial and industrial          $  595,229      56.19%   $563,799      59.91%   $500,311      59.14%   $519,557      64.25%
  Lease financing                       162,961      15.38     148,737      15.80     128,749      15.22      90,614      11.20
  Real estate--mortgage                 263,320      24.86     201,911      21.46     185,412      21.92     161,012      19.91
  Real estate--construction               2,320       0.22       2,368       0.25       2,400       0.28          --         --
  Installment--individuals               15,515       1.46      14,298       1.52       9,128       1.08       8,504       1.05
  Loans to depository institutions       20,000       1.89      10,000       1.06      20,000       2.36      29,000       3.59
Foreign government and official
  institutions                               --         --          --         --          --         --          --         --
                                     ------------------------------------------------------------------------------------------
Total                                $1,059,345     100.00%   $941,113     100.00%   $846,000     100.00%   $808,687     100.00%
                                     ==========================================================================================



December 31,                                2000
--------------------------------------------------------
                                                    % of
                                     Balances      Total
                                     -------------------
                                   (dollars in thousands)
                                            
Domestic
  Commercial and industrial          $499,984      66.59%
  Lease financing                      98,349      13.10
  Real estate--mortgage               122,272      16.28
  Real estate--construction                --         --
  Installment--individuals              9,506       1.27
  Loans to depository institutions     20,000       2.66
Foreign government and official
  institutions                            777       0.10
                                     -------------------
Total                                $750,888     100.00%
                                     ===================



                                    PAGE 17


The following  table sets forth the  maturities of the Company's  commercial and
industrial loans, as of December 31, 2004:

                             Due One      Due One     Due After      Total
                               Year       to Five        Five        Gross
                             or Less       Years        Years        Loans
-----------------------------------------------------------------------------
                                             (in thousands)
Commercial and industrial   $  586,462   $    9,220   $        7   $  595,689
                            =================================================

All loans due after one year have predetermined interest rates.

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  be  increased.  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,                                        2004      2003      2002      2001      2000
------------------------------------------------------------------------------------------------
                                                                (dollars in thousands)
                                                                           
Nonaccrual loans
Commercial and industrial                         $1,035    $2,022    $  405    $   --    $  470
Lease financing                                    1,304       783       275       311       495
Real estate--mortgage                                704       489       949     1,392       938
Installment--individuals                              72        49       155        45        92
                                                  ----------------------------------------------
  Total nonaccrual loans                           3,115     3,343     1,784     1,748     1,995
Past due 90 days or more (other than the above)    1,672       127       286       200       162
                                                  ----------------------------------------------
 Total                                            $4,787    $3,470    $2,070    $1,948    $2,157
                                                  ==============================================

Interest income that would have been earned on
  nonaccrual loans outstanding                    $  233    $  196    $  136    $  153    $  168
                                                  ==============================================
Applicable interest income actually realized on
  nonaccrual loans outstanding                    $  133    $  141    $   83    $   92    $  110
                                                  ==============================================
Nonaccrual and past due loans as a
  percentage of total gross loans                   0.45%     0.37%     0.25%     0.24%     0.28%
                                                  ==============================================


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.


                                    PAGE 18


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, 2004, the ratio of the allowance to
loans held in portfolio,  net of unearned discounts, was 1.60% and the allowance
was $16.3 million. At such date, the Company's nonaccrual loans amounted to $3.1
million;  $1.3 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 $0.7 million and $1.6 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 to absorb all reasonably
anticipated  losses  on  specifically  known  and other  possible  credit  risks
associated  with the portfolio as of December 31, 2004.  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 2004.  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 $1.2 million and $1.3 million at
December 31, 2004 and 2003, 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,                                     2004        2003        2002        2001        2000
-----------------------------------------------------------------------------------------------------
                                                                (dollars in thousands)
                                                                              
Average loans held in portfolio, net of
  unearned discounts, during year            $891,107    $785,575    $708,656    $674,310    $615,150
                                             ========================================================

Allowance for loan losses:
  Balance at beginning of year               $ 14,459    $ 13,549    $ 14,038    $ 12,675    $ 11,117
                                             --------------------------------------------------------

Charge-offs:
  Commercial and industrial                     6,116       6,571      10,205       4,899       4,010
  Lease financing                               2,447       1,155         930       1,528       1,075
  Real estate                                       8         547         856         269         313
  Installment                                       9          38          58         103          92
                                             --------------------------------------------------------
 Total charge-offs                              8,580       8,311      12,049       6,799       5,490
                                             --------------------------------------------------------
Recoveries:
  Commercial and industrial                       917         552         871         589         220
  Lease financing                                  44          25          69          84         228
  Real estate                                      --          --          16          --          --
  Installment                                      43          61          69          88          37
                                             --------------------------------------------------------
 Total recoveries                               1,004         638       1,025         761         485
                                             --------------------------------------------------------
Subtract:
  Net charge-offs                               7,576       7,673      11,024       6,038       5,005
                                             --------------------------------------------------------
Provision for loan losses                       9,965       8,741      10,771       7,401       6,563
                                             --------------------------------------------------------
Loss on loans transferred to held for sale        520         158         236          --          --
                                             --------------------------------------------------------
Balance at end of year                       $ 16,328    $ 14,459    $ 13,549    $ 14,038    $ 12,675
                                             ========================================================

Ratio of net charge-offs to average
  loans held in portfolio, net of
  unearned discounts, during year                0.85%       0.98%       1.56%       0.90%       0.81%
                                             ========================================================



                                    PAGE 19


To  comply  with a  regulatory  requirement  to  provide  an  allocation  of the
allowance for loan losses, the following table presents the Company's allocation
of the  allowance.  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,                             2004                 2003                 2002                  2001              2000
------------------------------------------------------------------------------------------------------------------------------------
                                               % of                 % of                 % of                 % of              % of
                                  Amount      Loans     Amount     Loans     Amount     Loans     Amount     Loans     Amount  Loans
                                 ---------------------------------------------------------------------------------------------------
                                                                           (dollars in thousands)
                                                                                                 
Domestic
  Commercial and industrial      $ 9,636      1.62%   $ 8,637      1.53%   $ 7,977      1.59%   $ 9,438      1.82%   $ 8,968   1.79%
  Loans to depository
    institutions                     120      0.60         80      0.80        150      0.75        230      0.79        160   0.80
  Lease financing                  4,073      2.50      2,686      1.80      1,961      1.52      1,736      1.92      1,637   1.66
  Real estate--mortgage            2,184      0.97      2,310      1.43      2,000      1.37      1,613      1.28      1,423   1.22
  Real estate--construction           15      0.65         24      1.01         23      0.96         --        --         --     --
  Installment--individuals           100      0.64         14      0.10         10      0.11         10      0.12         10   0.11
  Unallocated                        200        --        708        --      1,428        --      1,011        --        477     --
                                 -------              -------              -------              -------              -------
    Total                        $16,328      1.60%   $14,459      1.61%   $13,549      1.71%   $14,038      1.85%   $12,675   1.72%
                                 ==================================================================================================


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,                                     2004                  2003                  2002
------------------------------------------------------------------------------------------------------
                                                      % of                  % of                  % of
                                          Balances   Total      Balances   Total      Balances   Total
                                        --------------------------------------------------------------
                                                             (dollars in thousands)
                                                                               
Domestic
  Demand                                $  511,307    38.0%   $  474,092    39.1%   $  401,568    38.4%
  NOW                                      136,616    10.2       134,122    11.1       111,869    10.7
  Savings                                   28,168     2.1        30,105     2.5        27,307     2.6
  Money Market                             192,483    14.3       177,187    14.6       148,157    14.2
  Time deposits by remaining maturity
    Within 3 months                        163,408    12.2       168,687    13.9       201,103    19.2
    After 3 months but within 1 year       162,198    12.1       148,565    12.3        87,160     8.3
    After 1 year but within 2 years        137,074    10.2        70,479     5.8        48,708     4.6
    After 2 years but within 3 years         7,755     0.6         2,727     0.2        12,005     1.1
    After 3 years but within 4 years         1,449     0.1         2,021     0.2           806     0.1
    After 4 years but within 5 years           336      --           748     0.1         5,339     0.5
    After 5 years                               50      --             8      --            86      --
                                        --------------------------------------------------------------
      Total domestic deposits            1,340,844    99.8     1,208,741    99.8     1,044,108    99.7
                                        --------------------------------------------------------------
Foreign
  Time deposits by remaining maturity
    Within 3 months                          1,645     0.1         1,645     0.1         1,820     0.2
    After 3 months but within 1 year         1,362     0.1         1,355     0.1         1,180     0.1
                                        --------------------------------------------------------------
      Total foreign deposits                 3,007     0.2         3,000     0.2         3,000     0.3
                                        --------------------------------------------------------------
      Total deposits                    $1,343,851   100.0%   $1,211,741   100.0%   $1,047,108   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 21.


                                    PAGE 20


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



Years Ended December 31,                                     2004                               2003
------------------------------------------------------------------------------------------------------------------
                                               Average                Average      Average                Average
                                               Balance     Interest     Rate       Balance     Interest     Rate
                                             ---------------------------------------------------------------------
                                                                     (dollars in thousands)
                                                                                           
ASSETS
Interest-bearing deposits with other banks   $     3,120    $    21      0.70%   $     3,473    $    25      0.73%
Investment securities
  Available for sale                             266,823     11,729      4.36        188,876      9,206      4.86
  Held to maturity                               392,869     18,829      4.79        372,213     19,269      5.18
  Tax-exempt[2]                                   29,877      2,135      7.14         31,916      2,370      7.43
Federal funds sold                                10,943        132      1.21          5,759         64      1.12
Loans, net of unearned discounts[3]
  Domestic                                       937,502     65,779      7.56        857,354     61,622      7.68
                                             ----------------------                --------------------
     TOTAL INTEREST-EARNING ASSETS             1,641,134     98,625      6.26%     1,459,591     92,556      6.58%
                                                            -------     =====                   -------     =====
Cash and due from banks                           60,281                              58,350
Allowance for loan losses                        (15,906)                            (14,720)
Goodwill                                          21,158                              21,158
Other                                             71,053                              63,244
                                             -----------                         -----------
     TOTAL ASSETS                            $ 1,777,720                         $ 1,587,623
                                             ===========                         ===========
LIABILITIES AND SHAREHOLDERS' EQUITY
Interest-bearing deposits
  Domestic
     Savings                                 $    31,203        120      0.38%   $    27,554         98      0.35%
     NOW                                         134,096        622      0.46        119,730        586      0.49
     Money market                                213,331      1,280      0.60        165,666        792      0.48
     Time                                        449,319      9,118      2.03        367,798      7,370      2.00
  Foreign
     Time                                          3,001         33      1.09          3,000         41      1.38
                                             ----------------------              ----------------------
     Total interest-bearing deposits             830,950     11,173      1.34        683,748      8,887      1.30
                                             ----------------------              ----------------------
Borrowings
  Securities sold under agreements to
     repurchase--customers                        84,559      1,020      1.21         71,648        877      1.22
  Securities sold under agreements to
     repurchase--dealers                          29,601        398      1.35         46,219        566      1.22
  Federal funds purchased                          9,946        146      1.47          5,463         65      1.20
  Commercial paper                                30,069        364      1.21         23,819        264      1.11
  Other short-term debt                           12,629        243      1.93         31,853        545      1.71
  Long-term borrowings                           135,774      6,239      4.62        139,870      6,387      4.57
                                             ----------------------              ----------------------
  Total borrowings                               302,578      8,410      2.79        318,872      8,704      2.73
                                             ----------------------              ----------------------
     Total Interest-Bearing Liabilities        1,133,528     19,583      1.73%     1,002,620     17,591      1.76%
                                                                        =====                               =====
Noninterest-bearing demand deposits              415,664         --                  370,554         --
                                             ----------------------              ----------------------
Total including noninterest-bearing
  demand deposits                              1,549,192     19,583      1.26%     1,373,174     17,591      1.28%
                                                            -------     =====                   -------     =====
Other liabilities                                 85,992                              80,299
                                             -----------                         -----------
     Total Liabilities                         1,635,184                           1,453,473
Shareholders' equity                             142,536                             134,150
                                             -----------                         -----------
     TOTAL LIABILITIES AND
        SHAREHOLDERS' EQUITY                 $ 1,777,720                         $ 1,587,623
                                             ===========                         ===========
Net interest income/spread                                   79,042      4.53%                   74,965      4.82%
                                                                        =====                              ======
Net yield on interest-earning assets                                     5.02%                               5.33%
                                                                        =====                              ======
Less: Tax-equivalent adjustment                                 826                                 973
                                                            -------                             -------
Net interest income                                         $78,216                             $73,992
                                                            =======                             =======



Years Ended December 31,                                    2002
-----------------------------------------------------------------------------
                                               Average                Average
                                               Balance     Interest     Rate
                                             --------------------------------
                                                   (dollars in thousands)
                                                                
ASSETS
Interest-bearing deposits with other banks   $     3,494    $    33      1.20%
Investment securities
  Available for sale                             238,947     14,748      6.17
  Held to maturity                               316,864     19,759      6.24
  Tax-exempt[2]                                   33,579      2,489      7.41
Federal funds sold                                16,704        277      1.66
Loans, net of unearned discounts[3]
  Domestic                                       746,115     57,914      8.52
                                             ----------------------
     TOTAL INTEREST-EARNING ASSETS             1,355,703     95,220      7.39%
                                                            -------     =====
Cash and due from banks                           49,994
Allowance for loan losses                        (13,986)
Goodwill                                          21,158
Other                                             54,053
                                             -----------
     TOTAL ASSETS                            $ 1,466,922
                                             ===========
LIABILITIES AND SHAREHOLDERS' EQUITY
Interest-bearing deposits
  Domestic
     Savings                                 $    25,882        154      0.60%
     NOW                                         112,301        880      0.78
 Money market                                    164,578      1,321      0.80
     Time                                        370,536     10,053      2.71
  Foreign
     Time                                          2,999         58      1.94
                                             ----------------------
     Total interest-bearing deposits             676,296     12,466      1.84
                                             ----------------------
Borrowings
  Securities sold under agreements to
     repurchase--customers                        63,540      1,163      1.83
  Securities sold under agreements to
     repurchase--dealers                           6,960        129      1.85
  Federal funds purchased                          2,613         45      1.72
  Commercial paper                                31,885        655      2.06
  Other short-term debt                           23,885        573      2.40
  Long-term borrowings                           140,153      6,178      4.41
                                             ----------------------
  Total borrowings                               269,036      8,743      3.25
                                             ----------------------
     Total Interest-Bearing Liabilities          945,332     21,209      2.24%
                                                                        =====
Noninterest-bearing demand deposits              315,757         --
                                             ----------------------
Total including noninterest-bearing
  demand deposits                              1,261,089     21,209      1.68%
                                                            -------     =====
Other liabilities                                 79,559
                                             -----------
Total Liabilities                              1,340,648
Shareholders' equity                             126,274
                                             -----------
     TOTAL LIABILITIES AND
        SHAREHOLDERS' EQUITY                 $ 1,466,922
                                             ===========
Net interest income/spread                                   74,011      5.15%
                                                                        =====
Net yield on interest-earning assets                                     5.74%
                                                                        =====
Less: Tax-equivalent adjustment                               1,023
                                                            -------
Net interest income                                         $72,988
                                                            =======



[1]   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 21


                                Sterling Bancorp
                      CONSOLIDATED RATE/VOLUME ANALYSIS[1]




                                                     December 31, 2003 to                   December 31, 2002 to
Increase (Decrease) from Years Ended,                  December 31, 2004                      December 31, 2003
-----------------------------------------------------------------------------------------------------------------------
                                                Volume         Rate     Total[2]       Volume         Rate     Total[2]
                                             --------------------------------------------------------------------------
                                                                        (in thousands)
                                                                                            
INTEREST INCOME
Interest-bearing deposits with other banks   $      (3)   $      (1)   $      (4)   $      --    $      (8)   $      (8)
                                             --------------------------------------------------------------------------
Investment securities
  Available for sale                             3,540       (1,017)       2,523       (2,753)      (2,789)      (5,542)
  Held to maturity                               1,078       (1,518)        (440)       3,157       (3,647)        (490)
  Tax-exempt                                      (150)         (85)        (235)        (119)          --         (119)
                                             --------------------------------------------------------------------------
    Total                                        4,468       (2,620)       1,848          285       (6,436)      (6,151)
                                             --------------------------------------------------------------------------
Federal funds sold                                  63            5           68         (143)         (70)        (213)
                                             --------------------------------------------------------------------------
Loans, net of unearned discounts[3]
  Domestic                                       5,350       (1,193)       4,157        9,777       (6,069)       3,708
                                             --------------------------------------------------------------------------
    TOTAL INTEREST INCOME                    $   9,878    $  (3,809)   $   6,069    $   9,919    $ (12,583)   $  (2,664)
                                             ==========================================================================
INTEREST EXPENSE
Interest-bearing deposits
  Domestic
    Savings                                  $      14    $       8    $      22    $      10    $     (66)   $     (56)
    NOW                                             72          (36)          36           54         (348)        (294)
    Money market                                   262          226          488            9         (538)        (529)
    Time                                         1,638          110        1,748          (73)      (2,610)      (2,683)
  Foreign
    Time                                            --           (8)          (8)          --          (17)         (17)
                                             --------------------------------------------------------------------------
    Total interest-bearing deposits              1,986          300        2,286           --       (3,579)      (3,579)
                                             --------------------------------------------------------------------------
Borrowings
  Securities sold under agreements to
    repurchase--customers                          150           (7)         143          135         (421)        (286)
  Securities sold under agreements to
    repurchase--dealers                           (222)          54         (168)         495          (58)         437
  Federal funds purchased                           63           18           81           37          (17)          20
  Commercial paper                                  75           25          100         (138)        (253)        (391)
  Other short-term debt                           (364)          62         (302)         162         (190)         (28)
  Long-term borrowings                            (206)          58         (148)         (12)         221          209
                                             --------------------------------------------------------------------------
    Total borrowings                              (504)         210         (294)         679         (718)         (39)
                                             --------------------------------------------------------------------------
TOTAL INTEREST EXPENSE                       $   1,482    $     510    $   1,992    $     679    $  (4,297)   $  (3,618)
                                             ==========================================================================
NET INTEREST INCOME                          $   8,396    $  (4,319)   $   4,077    $   9,240    $  (8,286)   $     954
                                             ==========================================================================


[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 22


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, 2004,  presented on page 26,
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 2004,  the
Company did not enter into any  derivative  contracts to hedge its interest rate
risk.  At  December  31,  2004  and  2003,  the  Company  was not a party to any
derivative contracts to hedge its interest rate risk.

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


                                    PAGE 23


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,  2004,  the model
indicated  the impact of a 200 basis point  parallel  and pro rata rise in rates
over 12 months would approximate a 3.17% ($2.6 million) increase in net interest
income,  while the  impact of a 200 basis  point  decline in rates over the same
period would  approximate a 3.79% ($3.1 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 shape could  adversely  affect the
Company's results in 2005.

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 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,  2004,  the  parent  company's  short-term  debt,   consisting
principally  of  commercial  paper  used to  finance  ongoing  current  business
activities,  was  approximately  $26.0  million.  The parent  company  had cash,
interest-bearing  deposits with banks and other current assets aggregating $34.9
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.


                                    PAGE 24


The following table sets forth information  regarding the Company's  obligations
and commitments to make future payments under contracts as of December 31, 2004:



                                                       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                       $ 135,774   $      --   $  25,774   $  10,000   $ 100,000
Operating Leases                        29,718       3,536       6,744       6,446      12,992
                                     ---------------------------------------------------------
Total Contractual Cash Obligations   $ 165,492   $   3,536   $  32,518   $  16,446   $ 112,992
                                     =========================================================


The following table sets forth information  regarding the Company's  obligations
under other commercial commitments as of December 31, 2004:



                                             Amount of Commitment Expiration Per Period
                                   ----------------------------------------------------------------
Other Commercial                   Total Amounts  Less than       1-3          4-5        Over 5
Commitments                          Committed      1 Year       Years        Years        Years
---------------------------------------------------------------------------------------------------
                                                             (in thousands)
                                                                          
Residential loans                    $   45,195   $   45,195   $       --   $       --   $       --
Commercial loans                         32,301       19,692        7,014        3,095        2,500
                                     --------------------------------------------------------------
Total loans                              77,496       64,887        7,014        3,095        2,500
Standby Letters of Credit                26,564       23,574        2,990           --           --
Other Commercial Commitments             11,519       11,512           --           --            7
                                     --------------------------------------------------------------
Total Commercial Commitments         $  115,579   $   99,973   $   10,004   $    3,095   $    2,507
                                     ==============================================================


While the past  performance is no guarantee of the future,  management  believes
that  the  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 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% to 5%), 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, 2004 and  December  31, 2003,  is presented in Note 21 beginning on
page 57. 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  under  capitalized."  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 10%,  respectively.  The  Federal  Reserve  Board  applies
comparable  tests for holding  companies  such as the  Company.  At December 31,
2004, the Company and the bank exceeded the requirements for "well  capitalized"
institutions.

MARKET FOR THE COMPANY'S COMMON STOCK AND RELATED SECURITY HOLDER MATTERS

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 25 on page 63.  Information  regarding  the average  common
shares   outstanding  and  dividends  per  common  share  is  presented  in  the
Consolidated  Statements  of  Income  on page 29.  Information  regarding  legal
restrictions on the ability of the bank to pay dividends is presented in Note 14
on page 48. 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 21  beginning  on page  57.
Information related to the parent company's preferred stock is presented in Note
11 on page 47.


                                    PAGE 25


                                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
                                                 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   $    1,329   $       --    $       --   $       --   $       --    $    1,329
  Investment securities                             3,053       48,769        90,094      530,661        7,643       680,220
  Loans, net of unearned discounts
    Commercial and industrial                     585,927          535         9,220            7         (460)      595,229
    Loans to depository institutions               20,000           --            --           --           --        20,000
    Lease financing                                 3,122       14,833       158,856        9,050      (22,900)      162,961
    Real estate                                    97,618        9,548       122,513       35,962           (1)      265,640
    Installment                                    13,172           82         2,253           10           (2)       15,515
  Noninterest-earning assets and
    allowance for loan losses                          --           --            --           --      130,218       130,218
                                               -----------------------------------------------------------------------------
      Total Assets                                724,221       73,767       382,936      575,690      114,498     1,871,112
                                               -----------------------------------------------------------------------------
LIABILITIES AND SHAREHOLDERS' EQUITY
  Interest-bearing deposits
    Savings[1]                                         --           --        28,168           --           --        28,168
    NOW[1]                                             --           --       136,616           --           --       136,616
    Money market[1]                               157,741           --        34,742           --           --       192,483
    Time--domestic                                163,408      162,198       146,614           50           --       472,270
        --foreign                                   1,645        1,362            --           --           --         3,007
  Securities sold under agreements
    to repurchase--customers                       55,934           --            --           --           --        55,934
  Securities sold under agreements
    to repurchase--dealers                         33,882           --            --           --           --        33,882
  Federal funds purchased                          32,500           --            --           --           --        32,500
  Commercial paper                                 25,991           --            --           --           --        25,991
  Other short-term borrowings                       2,517           --            --           --           --         2,517
  Long-term borrowings                                 --           --        10,000      100,000       25,774       135,774
  Noninterest-bearing liabilities and
    shareholders' equity                               --           --            --           --      751,970       751,970
                                               -----------------------------------------------------------------------------
      Total Liabilities and
        Shareholders' Equity                      473,618      163,560       356,140      100,050      777,744     1,871,112
                                               -----------------------------------------------------------------------------
Net Interest Rate Sensitivity Gap              $  250,603   $  (89,793)   $   26,796   $  475,640   $ (663,246)   $       --
                                               =============================================================================
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   $       --    $       --
                                               =============================================================================
Cumulative Gap at December 31, 2002            $  260,814   $  167,170    $   98,271   $  522,344   $       --    $       --
                                               =============================================================================


[1]   Historically,  balances on  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 26


ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

The Company's consolidated financial statements as of December 31, 2004 and 2003
and for each of the years in the three-year  period ended December 31, 2004, and
the  statements  of condition of Sterling  National Bank as of December 31, 2004
and 2003, notes thereto and Report of Independent  Registered  Public Accounting
Firm thereon appear on pages 28-64.


                                    PAGE 27


                                Sterling Bancorp
                           CONSOLIDATED BALANCE SHEETS



                                                                                                         Restated
December 31,                                                                            2004               2003
---------------------------------------------------------------------------------------------------------------------
                                                                                                
ASSETS
Cash and due from banks                                                            $    48,842,418    $    63,947,722
Interest-bearing deposits with other banks                                               1,329,103          1,656,338

Securities available for sale (at estimated fair value;
  pledged: $64,933,098 in 2004 and $117,250,082 in 2003)                               233,762,171        312,727,555
Securities held to maturity (pledged: $122,309,904 in 2004 and
  $166,910,347 in 2003) (estimated fair value: $448,173,450
in 2004 and $374,977,771 in 2003)                                                      446,457,563        370,390,519
                                                                                   ----------------------------------
      Total investment securities                                                      680,219,734        683,118,074
                                                                                   ----------------------------------
Loans held for sale                                                                     37,058,673         40,556,380

Loans held in portfolio, net of unearned discounts                                   1,022,286,479        900,556,215
Less allowance for loan losses                                                          16,328,528         14,458,951
                                                                                   ----------------------------------
      Loans, net                                                                     1,005,957,951        886,097,264
                                                                                   ----------------------------------
Customers' liability under acceptances                                                     628,965            953,571
Goodwill                                                                                21,158,440         21,158,440
Premises and equipment, net                                                             10,674,708          9,226,183
Other real estate                                                                          766,620            829,856
Accrued interest receivable                                                              5,604,781          5,069,423
Bank owned life insurance                                                               26,553,145         21,872,266
Other assets                                                                            32,317,224         25,338,740
                                                                                   ----------------------------------
                                                                                   $ 1,871,111,762    $ 1,759,824,257
                                                                                   ==================================

LIABILITIES AND SHAREHOLDERS' EQUITY
Noninterest-bearing deposits                                                       $   511,307,018        474,091,890
Interest-bearing deposits                                                              832,544,097        737,648,930
                                                                                   ----------------------------------
      Total deposits                                                                 1,343,851,115      1,211,740,820

Securities sold under agreements to repurchase--customers                               55,934,170         42,490,862
Securities sold under agreements to repurchase--dealers                                 33,882,000         51,327,944
Federal funds purchased                                                                 32,500,000         10,000,000
Commercial paper                                                                        25,991,038         28,799,055
Other short-term borrowings                                                              2,517,375         56,871,359
Acceptances outstanding                                                                    628,965            953,571
Accrued expenses and other liabilities                                                  91,329,506         78,604,639
Long-term borrowings                                                                   135,774,000        135,774,000
                                                                                   ----------------------------------
      Total liabilities                                                              1,722,408,169      1,616,562,250
                                                                                   ----------------------------------
Shareholders' Equity
  Preferred stock, $5 par value                                                                 --          2,244,320
  Common stock, $1 par value. Authorized 50,000,000 and 20,000,000
    shares, respectively; issued 19,880,521 and 19,275,964 shares, respectively         19,880,521         19,275,964
  Capital surplus                                                                      145,310,745        141,179,832
  Retained earnings                                                                     28,664,568         16,166,517
  Accumulated other comprehensive loss                                                  (1,921,060)        (1,131,803)
                                                                                   ----------------------------------
                                                                                       191,934,774        177,734,830
  Common stock in treasury at cost, 1,642,996 and 1,306,587 shares, respectively       (42,939,969)       (33,577,847)
  Unearned compensation                                                                   (291,212)          (894,976)
                                                                                   ----------------------------------
      Total shareholders' equity                                                       148,703,593        143,262,007
                                                                                   ----------------------------------
                                                                                   $ 1,871,111,762    $ 1,759,824,257
                                                                                   ==================================


See Notes to Consolidated Financial Statements.


                                    PAGE 28


                                Sterling Bancorp
                        CONSOLIDATED STATEMENTS OF INCOME



                                                                             Restated      Restated
Years Ended December 31,                                          2004          2003          2002
-----------------------------------------------------------------------------------------------------
                                                                                 
INTEREST INCOME
  Loans                                                       $65,778,789   $61,621,929   $57,913,946
  Investment securities
    Available for sale                                         13,038,461    10,601,611    16,213,837
    Held to maturity                                           18,828,800    19,269,037    19,758,646
  Federal funds sold                                              132,405        64,435       276,974
  Deposits with other banks                                        20,969        25,464        33,564
                                                              ---------------------------------------
      Total interest income                                    97,799,424    91,582,476    94,196,967
                                                              ---------------------------------------
INTEREST EXPENSE
  Deposits                                                     11,173,017     8,887,090    12,466,276
  Securities sold under agreements to repurchase--customers     1,020,157       876,790     1,162,822
  Securities sold under agreements to repurchase--dealers         398,415       565,552       129,063
  Federal funds purchased                                         146,109        65,407        45,059
  Commercial paper                                                363,918       264,254       655,355
  Other short-term borrowings                                     243,492       544,722       572,717
  Long-term borrowings                                          6,238,750     6,387,024     6,178,360
                                                              ---------------------------------------
      Total interest expense                                   19,583,858    17,590,839    21,209,652
                                                              ---------------------------------------
      Net interest income                                      78,215,566    73,991,637    72,987,315
Provision for loan losses                                       9,965,000     8,740,400    10,770,900
                                                              ---------------------------------------
      Net interest income after provision for loan losses      68,250,566    65,251,237    62,216,415
                                                              ---------------------------------------
NONINTEREST INCOME
  Factoring income                                              6,840,856     5,947,029     6,155,897
  Mortgage banking income                                      15,300,971    14,606,494    10,254,430
  Service charges on deposit accounts                           4,722,011     4,905,900     4,961,897
  Trade finance income                                          2,267,970     2,337,480     2,574,949
  Trust fees                                                      697,560       646,979       664,346
  Other service charges and fees                                1,843,603     1,922,590     1,846,103
  Bank owned life insurance income                              1,225,628     1,041,577     1,290,316
  Securities gains                                              1,256,370       550,505       996,041
  Other income                                                    562,726       719,397       541,110
                                                              ---------------------------------------
      Total noninterest income                                 34,717,695    32,677,951    29,285,089
                                                              ---------------------------------------
NONINTEREST EXPENSES
  Salaries                                                     30,103,160    27,022,023    25,993,675
  Employee benefits                                             9,032,770     8,462,987     6,166,793
                                                              ---------------------------------------
      Total personnel expense                                  39,135,930    35,485,010    32,160,468
  Occupancy expense, net                                        4,916,240     4,720,731     4,869,923
  Equipment expense                                             3,063,136     2,854,169     2,657,571
  Advertising and marketing                                     3,350,565     3,160,122     3,308,915
  Professional fees                                             5,567,847     3,121,771     3,738,163
  Data processing fees                                          1,124,441     1,012,309     1,270,974
  Stationery and printing                                         801,625       903,915     1,052,394
  Communications                                                1,530,476     1,580,678     1,626,467
  Other expenses                                                6,122,393     6,435,872     6,664,798
                                                              ---------------------------------------
      Total noninterest expenses                               65,612,653    59,274,577    57,349,673
                                                              ---------------------------------------
Income before income taxes                                     37,355,608    38,654,611    34,151,831
Provision for income taxes                                     12,751,535    14,751,366    12,310,377
                                                              ---------------------------------------
Net income                                                    $24,604,073   $23,903,245   $21,841,454
                                                              =======================================

Average number of common shares outstanding
  Basic                                                        18,241,567    17,914,855    17,978,728
  Diluted                                                      19,113,625    18,915,660    18,951,522
Earnings per average common share
  Basic                                                       $      1.35   $      1.33   $      1.21
  Diluted                                                            1.29          1.26          1.15
Dividends per common share                                            .67           .57           .46


See Notes to Consolidated Financial Statements.


                                    PAGE 29


                                Sterling Bancorp
                           CONSOLIDATED STATEMENTS OF
                              COMPREHENSIVE INCOME



                                                                                     Restated        Restated
Years Ended December 31,                                               2004            2003            2002
---------------------------------------------------------------------------------------------------------------
                                                                                          
Net income                                                         $ 24,604,073    $ 23,903,245    $ 21,841,454
                                                                   --------------------------------------------
Other comprehensive (loss) income, net of tax:
  Unrealized gains on securities:
    Unrealized holding (losses) gains arising during the year          (886,698)       (995,551)      3,034,768
    Reclassification adjustment for gains included in net income       (679,696)       (297,823)       (538,858)
  Minimum pension liability adjustment                                  777,137        (501,359)       (781,944)
                                                                   --------------------------------------------
  Other comprehensive (loss) income                                    (789,257)     (1,794,733)      1,713,966
                                                                   --------------------------------------------
Comprehensive income                                               $ 23,814,816    $ 22,108,512    $ 23,555,420
                                                                   ============================================


See Notes to Consolidated Financial Statements.


                                    PAGE 30

                                Sterling Bancorp
                           CONSOLIDATED STATEMENTS OF
                         CHANGES IN SHAREHOLDERS' EQUITY



                                                                                     Restated         Restated
Years Ended December 31,                                               2004            2003             2002
-----------------------------------------------------------------------------------------------------------------
                                                                                           
PREFERRED STOCK
  Balance at beginning of year                                    $   2,244,320    $   2,322,060    $   2,346,060
  Conversions of Series B and Series D shares                        (2,244,320)         (77,740)         (24,000)
                                                                  -----------------------------------------------
  Balance at end of year                                          $          --    $   2,244,320    $   2,322,060
                                                                  ===============================================

COMMON STOCK
  Balance at beginning of year                                    $  19,275,964    $  19,138,420    $  16,849,271
  Conversions of preferred shares into common shares                    428,304           12,799            3,070
  Common shares issued under stock incentive plan                       176,253          124,745          312,740
  Common shares issued in connection with stock dividend                     --               --        1,973,339
                                                                  -----------------------------------------------
  Balance at end of year                                          $  19,880,521    $  19,275,964    $  19,138,420
                                                                  ===============================================

CAPITAL SURPLUS
  Balance at beginning of year restated                           $ 141,179,832    $ 138,872,374    $  93,219,956
  Conversions of preferred shares into common shares                  1,816,016           64,941           20,930
  Common shares issued under stock incentive plan and
     related tax benefits                                             2,340,933        2,274,875        4,530,940
  Common shares issued in connection with stock dividend                     --               --       40,724,200
  Issuance of shares under incentive compensation plan                       --               --          386,400
  Common stock issued in connection with acquisition                         --               --          (10,052)
  Stock split--cash paid in lieu                                        (26,036)         (32,358)              --
                                                                  -----------------------------------------------
  Balance at end of year                                          $ 145,310,745    $ 141,179,832    $ 138,872,374
                                                                  ===============================================

RETAINED EARNINGS
  Balance at beginning of year restated                           $  16,166,517    $   2,498,606    $  31,071,106
  Net income                                                         24,604,073       23,903,245       21,841,454
  Cash dividends paid--common shares                                (12,106,022)     (10,110,315)      (7,571,667)
                     --preferred shares                                      --         (125,019)        (112,700)
  Stock dividend paid--common shares                                         --               --      (42,697,539)
                     --cash in lieu                                          --               --          (32,048)
                                                                  -----------------------------------------------
  Balance at end of year                                          $  28,664,568    $  16,166,517    $   2,498,606
                                                                  ===============================================

ACCUMULATED OTHER COMPREHENSIVE (LOSS) INCOME
  Balance at beginning of year restated                           $  (1,131,803)   $     662,930    $  (1,051,036)
                                                                  -----------------------------------------------
  Unrealized holding (losses) gains arising during the period:
      Before tax                                                     (1,638,997)      (1,840,208)       5,609,554
      Tax effect                                                        752,299          844,657       (2,574,786)
                                                                  -----------------------------------------------
      Net of tax                                                       (886,698)        (995,551)       3,034,768
                                                                  -----------------------------------------------
  Reclassification adjustment for gains included in net income:
      Before tax                                                     (1,256,370)        (550,505)        (996,041)
      Tax effect                                                        576,674          252,682          457,183
                                                                  -----------------------------------------------
      Net of tax                                                       (679,696)        (297,823)        (538,858)
                                                                  -----------------------------------------------
  Minimum pension liability adjustment:
      Before tax                                                      1,436,482         (926,726)      (1,445,369)
      Tax effect                                                       (659,345)         425,367          663,425
                                                                  -----------------------------------------------
      Net of tax                                                        777,137         (501,359)        (781,944)
                                                                  -----------------------------------------------
  Balance at end of year                                          $  (1,921,060)   $  (1,131,803)   $     662,930
                                                                  ===============================================

TREASURY STOCK
  Balance at beginning of year                                    $ (33,577,847)   $ (32,400,952)   $ (15,542,454)
  Purchase of common shares                                          (8,310,004)        (256,007)     (15,501,195)
  Issuance of shares under incentive compensation plan                       --               --        1,267,200
  Surrender of shares issued under incentive compensation plan       (1,052,118)        (920,888)      (3,034,547)
  Common shares issued in connection with acquisition                        --               --          410,044
                                                                  -----------------------------------------------
  Balance at end of year                                          $ (42,939,969)   $ (33,577,847)   $ (32,400,952)
                                                                  ===============================================

UNEARNED COMPENSATION
  Balance at beginning of year                                    $    (894,976)   $  (1,873,926)   $  (1,187,798)
  Issuance of shares under incentive compensation plan                       --               --       (1,653,600)
  Amortization of unearned compensation                                 603,764          978,950          967,472
                                                                  -----------------------------------------------
  Balance at end of year                                          $    (291,212)   $    (894,976)   $  (1,873,926)
                                                                  ===============================================

TOTAL SHAREHOLDERS' EQUITY
  Balance at beginning of year                                    $ 143,262,007    $ 129,219,512    $ 125,705,105
  Net changes during the year                                         5,441,586       14,042,495        3,514,407
                                                                  -----------------------------------------------
  Balance at end of year                                          $ 148,703,593    $ 143,262,007    $ 129,219,512
                                                                  ===============================================


See Notes to Consolidated Financial Statements.


                                    PAGE 31


                                Sterling Bancorp
                      CONSOLIDATED STATEMENTS OF CASH FLOWS



                                                                                            Restated         Restated
Years Ended December 31,                                                      2004             2003             2002
-------------------------------------------------------------------------------------------------------------------------
                                                                                                   
OPERATING ACTIVITIES
  Net income                                                              $  24,604,073    $  23,903,245    $  21,841,454
  Adjustments to reconcile net income to net
    cash  provided by (used in)operating activities:
      Provision for loan losses                                               9,965,000        8,740,400       10,770,900
      Depreciation and amortization of premises and equipment                 1,839,782        1,750,153        1,735,633
      Securities gains                                                       (1,256,370)        (550,505)        (996,041)
      Income from bank owned life insurance                                  (1,225,628)      (1,041,577)      (1,290,316)
      Deferred income tax benefit                                              (729,908)        (386,875)        (510,540)
      Net change in loans held for sale                                       3,497,707       14,128,607       (6,082,146)
      Amortization of unearned compensation                                     603,764          978,950          967,472
      Amortization of premiums on investment securities                       1,456,202        2,341,462        1,516,143
      Accretion of discounts on investment securities                          (568,608)      (1,112,329)      (1,152,553)
      (Increase) Decrease in accrued interest receivable                       (535,358)        (187,486)         985,184
      Increase in accrued expenses and other liabilities                     12,724,867        1,361,655       (3,394,519)
      Increase in other assets                                               (5,257,201)      (5,812,233)      (1,095,716)
      Other, net                                                               (490,871)      (1,219,208)      (4,898,601)
                                                                          -----------------------------------------------
        Net cash provided by operating activities                            44,627,451       42,894,259       18,396,354
                                                                          -----------------------------------------------
INVESTING ACTIVITIES
  Purchase of premises and equipment                                         (3,288,307)      (1,713,164)      (3,146,443)
  Net decrease (increase) in interest-bearing deposits with other banks         327,235        1,216,372         (385,532)
  Decrease in Federal funds sold                                                     --        5,000,000        5,000,000
  Net increase in loans held in portfolio                                  (129,825,687)    (117,071,914)     (42,490,939)
  Decrease (Increase) in other real estate                                       63,236           (7,036)         (13,636)
  Purchase of bank owned life insurance                                      (4,000,000)              --      (20,000,000)
  Proceeds from sales of securities                                          94,314,559       24,208,035       44,653,909
  Proceeds from prepayments, redemptions or
    maturities of securities--held to maturity                              131,720,726      253,379,199      111,703,134
  Purchases of securities--held to maturity                                (208,471,931)    (255,512,023)    (175,033,767)
  Proceeds from prepayments, redemptions or
    maturities--available for sale                                          123,946,777      367,057,916      193,790,227
  Purchases of securities--available for sale                              (141,857,433)    (486,974,411)    (182,639,726)
                                                                          -----------------------------------------------
        Net cash used in investing activities                              (137,070,825)    (210,417,026)     (68,562,773)
                                                                          -----------------------------------------------
FINANCING ACTIVITIES
  Net increase in noninterest-bearing deposits                               37,215,128       72,523,411       45,265,171
  Net increase in interest-bearing deposits                                  94,895,167       92,109,185       16,919,099
  Increase in Federal funds purchased                                        22,500,000       10,000,000               --
  Net decrease in securities sold under agreements to repurchase             (4,002,636)      (7,106,829)     (46,170,000)
  Net (decrease) increase in commercial paper and other
    short-term borrowings                                                   (57,162,001)      19,321,090       15,558,453
  (Decrease) Increase in long-term borrowings                                        --       (5,000,000)      45,424,000
  Purchase of treasury shares                                                (8,310,004)        (256,007)     (15,501,195)
  Proceeds from exercise of stock options                                     4,334,474        1,973,762        4,198,859
  Cash dividends paid on preferred and common shares                        (12,106,022)     (10,235,334)      (7,684,367)
  Cash paid in lieu of fractional shares in connection with
    stock dividend/split                                                        (26,036)         (32,358)         (32,048)
                                                                          -----------------------------------------------
        Net cash provided by financing activities                            77,338,070      173,296,920       57,977,972
                                                                          -----------------------------------------------
Net (decrease) increase in cash and due from banks                          (15,105,304)       5,774,153        7,811,553
Cash and due from banks--beginning of year                                   63,947,722       58,173,569       50,362,016
                                                                          -----------------------------------------------
Cash and due from banks--end of year                                      $  48,842,418    $  63,947,722    $  58,173,569
                                                                          ===============================================

Supplemental disclosure of cash flow information:
  Interest paid                                                           $  19,199,800    $  17,613,850    $  20,291,854
  Income taxes paid                                                          11,554,100       12,366,194       13,078,303



See Notes to Consolidated Financial Statements.


                                    PAGE 32


                             Sterling National Bank
                      CONSOLIDATED STATEMENTS OF CONDITION



                                                                                                  Restated
December 31,                                                                         2004            2003
--------------------------------------------------------------------------------------------------------------
                                                                                          
ASSETS
Cash and due from banks                                                        $   47,910,092   $   63,593,547
Interest-bearing deposits with other banks                                          1,329,103          921,338

Securities available for sale (at estimated fair value;
  pledged: $64,933,098 in 2004 and $117,250,082 in 2003)                          233,697,551      312,662,701
Securities held to maturity (pledged: $122,309,904 in 2004 and
  $166,910,347 in 2003) (estimated fair value: $448,173,450 in 2004
and $374,977,771 in 2003)                                                         446,457,563      370,390,519
                                                                               -------------------------------
      Total investment securities                                                 680,155,114      683,053,220
                                                                               -------------------------------
Loans held for sale                                                                37,058,673       40,556,380

Loans held in portfolio, net of unearned discounts                                968,681,575      860,539,887
Less allowance for loan losses                                                     16,063,068       14,355,380
                                                                               -------------------------------
      Loans, net                                                                  952,618,507      846,184,507
                                                                               -------------------------------
Receivables from affiliates                                                                --           20,996
Customers' liability under acceptances                                                628,965          953,571
Premises and equipment, net                                                        10,645,195        9,196,442
Other real estate                                                                     766,620          829,856
Accrued interest receivable                                                         5,603,374        5,056,786
Bank owned life insurance                                                          26,553,145       21,872,266
Other assets                                                                       25,825,748       18,513,116
                                                                               -------------------------------
                                                                               $1,789,094,536   $1,690,752,025
                                                                               ===============================

LIABILITIES AND SHAREHOLDER'S EQUITY
Noninterest-bearing deposits                                                   $  526,366,101   $  498,036,577
Interest-bearing deposits                                                         833,069,913      745,285,616
                                                                               -------------------------------
     Total deposits                                                             1,359,436,014    1,243,322,193
Securities sold under agreements to repurchase--customers                          55,934,170       42,490,862
Securities sold under agreements to repurchase--dealer                             33,882,000       51,327,944
Federal funds purchased                                                            32,500,000       10,000,000
Other short-term borrowings                                                         2,517,375       56,871,359
Acceptances outstanding                                                               628,965          953,571
Accrued expenses and other liabilities                                             78,088,892       64,948,817
Long-term borrowings--FHLB                                                        110,000,000      110,000,000
                                                                               -------------------------------
      Total liabilities                                                         1,672,987,416    1,579,914,746
                                                                               -------------------------------
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                                                                77,573,022       70,736,915
  Accumulated other comprehensive income:
    Net unrealized appreciation on securities available for sale, net of tax          845,238        2,411,504
                                                                               -------------------------------
      Total shareholder's equity                                                  116,107,120      110,837,279
                                                                               -------------------------------
                                                                               $1,789,094,536   $1,690,752,025
                                                                               ===============================


See Notes to Consolidated Financial Statements.


                                    PAGE 33


                                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 Sterling  companies provide 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.   Sterling  has
operations  principally in New York and conducts business  throughout the United
States.  As discussed in Note 2, the Company has restated prior period financial
statements.

The following summarizes the significant accounting policies of Sterling Bancorp
and its subsidiaries.

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 effected a six-for-five stock split on December 8, 2004. 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

In December 2003, the American  Institute of Certified Public Accountants issued
Statement of Position  03-3,  "Accounting  for Certain Loans or Debt  Securities
Acquired in a Transfer"  ("SOP 03-3").  SOP 03-3 is effective for loans acquired
in fiscal years beginning  after December 15, 2004. The statement  requires that
acquired  loans  within its scope be  recorded at fair value and  prohibits  the
carrying over or the creation of valuation  allowances in the initial accounting
for any loans  acquired in a transfer  that have  evidence of  deterioration  in
credit quality since  inception,  when it is probable that the purchaser will be
unable to collect all contractual  cash flows.  In addition,  SOP 03-3 prohibits
the  recognition of the excess of contractual  cash flows over the cash receipts
expected to be collected as an  adjustment  of yield,  loss accrual or valuation
allowance  at the  time of  purchase;  requires  that  subsequent  increases  in
expected cash flows be recognized  prospectively through an adjustment of yield;
and requires that  subsequent  decreases in expected cash flows be recognized as
an  impairment.  The  adoption  of SOP 03-3 is not  expected  to have a material
impact on the Company's consolidated financial statements.

In December  2004, the Financial  Accounting  Standards  Board  ("FASB")  issued
Statement of Financial  Accounting  Standards  ("SFAS") No. 123 (revised  2004),
"Share-Based  Payment" ("SFAS No.  123(R)").  SFAS No. 123(R) is effective as of
the first interim or annual  reporting period beginning after June 15, 2005 with
early adoption  encouraged.  SFAS No. 123(R) replaces SFAS No. 123,  "Accounting
for Stock-Based  Compensation,"  and supersedes APB Opinion No. 25,  "Accounting
for Stock Issued to  Employees."  SFAS No. 123(R)  requires  public  entities to
measure the cost of  employee  services  received  in  exchange  for an award of
equity instruments based on the grant-date fair value of the award (with limited
exceptions).  That cost  will be  recognized  over the  period  during  which an
employee  is  requested  to  provide  service  in  exchange  for the  award--the
requisite  service period (usually the vesting period).  No compensation cost is
recognized  for  equity  instruments  for  which  employees  do not  render  the
requisite  service.  SFAS No.  123(R)  applies to all awards  granted  after the
required  effective date and to awards modified,  repurchased or cancelled after
that date. The cumulative effect of initially  applying SFAS No. 123(R), if any,
is recognized as of the required  effective  date. As of the required  effective
date,  all  public  entities  and  those   nonpublic   entities  that  used  the
fair-value-based  method for either recognition or disclosure under SFAS No. 123
will apply this Statement using a modified  version of prospective  application.
Under that transition  method,  compensation  cost is recognized on or after the
required  effective  date for the  portion of  outstanding  awards for which the
requisite service has not yet been rendered,  based on the grant-date fair value
of those  awards  calculated  under SFAS No. 123 for either  recognition  or pro
forma  disclosures.  For  periods  before the  required  effective  date,  those
entities  may elect to apply a  modified  version of  retrospective  application
under which  financial  statements  for prior  periods  are  adjusted on a basis
consistent with the pro forma disclosures required for those periods by SFAS No.
123. The Company has not yet determined  which  transition  method it will apply
upon  adoption  of SFAS No.  123(R).  The impact on the  Company's  consolidated
financial statements will depend on the transition method selected.


                                    PAGE 34


In December 2004, FASB issued SFAS No. 153,  "Exchanges of Nonmonetary Assets an
amendment of APB Opinion No. 29" ("SFAS No. 153").  SFAS No. 153  eliminates the
exception  contained  in APB  Opinion  No.  29 to  fair  value  measurement  for
nonmonetary  exchanges  of  similar  productive  assets and  replaces  it with a
general  exception  for  exchange  transactions  that  do  not  have  commercial
substance.  Under SFAS No. 153, a nonmonetary  exchange has commercial substance
if the future cash flows of the entity are expected to change significantly as a
result of the exchange.  SFAS No. 153 is effective for transactions occurring in
reporting periods beginning after June 15, 2005. The adoption of SFAS No. 153 is
not expected to have a material impact on the Company's  consolidated  financial
statements.

In December 2003, FASB issued Interpretation No. 46 (revised), "Consolidation of
Variable  Interests  Entities"  ("FIN  46R"),  which  addresses  how a  business
enterprise should evaluate whether it has a controlling financial interest in an
entity  through  means  other  than  voting  rights  and,  accordingly,   should
consolidate  the  variable  interest  entity  ("VIE").  FIN  46R  replaces  FASB
Interpretation  No. 46 that was issued in January 2003.  The Company is required
to apply FIN 46R to  variable  interests  generally  as of March 31, 2004 and to
special-purpose  entities as of  December  31,  2003.  For any VIEs that must be
consolidated under FIN 46R that were created before January 1, 2004, the assets,
liabilities and non-controlling  interest of the VIE initially would be measured
at their carrying  amounts,  and any difference  between the net amount added to
the balance sheet and any previously  recognized interest would be recorded as a
cumulative  effect of an accounting  change. If determining the carrying amounts
is not practicable,  fair value at the date FIN 46R first applies may be used to
measure the assets,  liabilities  and  non-controlling  interest of the VIE. The
Company had an interest in a  special-purpose  entity as of December  31,  2003.
Upon  adoption of FIN 46R as of December 31,  2003,  the  Company's  interest in
Sterling  Bancorp  Trust I (see Note 10)  required the  deconsolidation  of this
entity in the Company's consolidated 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 accretion of discounts over the period
to maturity.  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,  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  fees net of
direct costs and discounts on loans are credited to income over the terms of the
loans using a method that results in an approximate level rate of return.

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


                                    PAGE 35


Derivative  Instruments  and  Hedging  Activities."  The  fair  values  of these
free-standing  derivative  instruments  were immaterial at December 31, 2004 and
2003, 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 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 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 2004, 2003 or 2002. 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 is 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."


                                    PAGE 36


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 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, 2004, 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 15. In accordance with
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,  "Accounting for Stock-Based  Compensation,"  to the
stock-based employee compensation plans.



Years Ended December 31,                                                   2004         2003[1]        2002[1]
----------------------------------------------------------------------------------------------------------------
                                                                                            
Net income available for common shareholders                           $24,604,073    $23,778,226    $21,728,754
Deduct: Total stock-based compensation expense determined under
  fair value based method for all awards, net of related tax effects      (236,349)      (422,709)    (1,355,678)
                                                                       -----------------------------------------
Pro forma net income                                                   $24,367,724    $23,355,517    $20,373,076
                                                                       =========================================

Earnings per share:
  Basic--as reported                                                   $      1.35    $      1.33    $      1.21
  Basic--pro forma                                                            1.34           1.30           1.13
  Diluted--as reported                                                        1.29           1.26           1.15
  Diluted--pro forma                                                          1.27           1.23           1.08


[1]   Restated; see "Basis of Presentation" above and Note 2.

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. In prior years,  the stock-based  compensation  expense was calculated
based on when the options become exercisable. The Company has determined that it
is proper to calculate the stock-based compensation expense over the period from
date of grant  to the date on which  the  options  become  non-forfeitable.  The
stock-based  compensation  expense  presented in the table above  reflects  this
change; prior periods have been recalculated.

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.


                                    PAGE 37


NOTE 2.

RESTATEMENT OF FINANCIAL STATEMENTS

The consolidated  financial statements for the years ended December 31, 2002 and
2003 have been restated to correct the accounting for employee  benefits expense
so as to comply with Accounting  Principles  Board Opinion No. 12, as amended by
Financial  Accounting Standards Board ("FASB") Statement of Financial Accounting
Standards ("SFAS") No. 106,  Employers'  Accounting for Postretirement  Benefits
Other Than Pensions,  and FASB Technical Bulletin 85-4, Accounting for Purchases
of Life Insurance,  and,  accordingly,  these consolidated  financial statements
supersede  the  Company's  previously  issued  audited  consolidated   financial
statements for the years ended  December 31, 2002 and 2003.  The  adjustment  to
the  accounting  for employee  benefits  expense  involved (a) the  expensing of
premiums paid for split-dollar  life insurance  policies on the lives of certain
executive  officers  of  the  Company,   (b)  the  expensing  of  the  Company's
obligations  to pay future  premiums on  split-dollar  life  insurance  policies
issued as part of a transaction in which an executive  officer  relinquishes his
right to receive pension payments in exchange for the insurance policy,  (c) the
expensing of the Company's obligation to pay future post-retirement  premiums on
certain  split-dollar life insurance policies and (d) the crediting of increases
in the cash surrender values of these various  policies.  These changes comprise
the restatement adjustments for employee benefits expense set forth below.

The Company also restated for certain other less significant items. Accordingly,
the restated consolidated  financial statements for the years ended December 31,
2002 and 2003 also correct the  accounting  for (i) other income and  unrealized
holding  (losses)  gains (and thus other  comprehensive  (loss) income) so as to
comply with SFAS No. 115,  Accounting for Certain Investments in Debt and Equity
Securities  (changes to other income  relate to the  recognition  of earnings on
assets held in a trust  established  by the  Company  and changes to  unrealized
holding  (losses) gains relate to the inclusion of unrealized  holding  (losses)
gains on assets held in the trust),  (ii) occupancy expense so as to comply with
SFAS No. 13,  Accounting for Leases (changes required to properly  straight-line
rent  incentives),  (iii)  income  tax  benefit  arising  from the  exercise  of
nonqualified  stock options and the vesting of restricted  stock so as to comply
with SFAS No. 109,  Accounting for Income Taxes  (changes  relate to the amounts
credited  directly  to capital  surplus),  and (iv)  minimum  pension  liability
adjustment  (and thus other  comprehensive  (loss)  income) so as to comply with
SFAS No. 87, Employers' Accounting for Pensions (changes relate to the timing of
adjustments).

The table  below  shows the  impact  of these  restatements  on the bank and the
parent company for other income,  employee benefits expense,  occupancy expense,
net income and basic and diluted  earnings per share and on other  comprehensive
(loss) income:



Years ended December 31,                                                   2003            2002
---------------------------------------------------------------------------------------------------
                                                                                 
Other income:
  Other income as previously reported                                  $    597,410    $    511,783
  Restatement adjustment (bank)                                             121,987          29,327
                                                                       ----------------------------
  Other income as restated                                             $    719,397    $    541,110
                                                                       ============================
Employee benefits expense:
  Employee benefits expense as previously reported                     $  8,031,099    $  6,161,254
                                                                       ----------------------------
  Restatement adjustment:
    Impact on bank                                                          383,768         151,673
    Impact on parent company                                                 48,120        (146,134)
                                                                       ----------------------------
     Total                                                                  431,888           5,539
                                                                       ----------------------------
  Employee benefits expense as restated                                $  8,462,987    $  6,166,793
                                                                       ============================
Occupancy expense, net:
  Occupancy expense, net as previously reported                        $  4,788,150    $  4,920,392
  Restatement adjustment (bank)                                             (67,419)        (50,469)
                                                                       ----------------------------
  Occupancy expense, net as restated                                   $  4,720,731    $  4,869,923
                                                                       ============================
Net income:
  Net income as previously reported                                    $ 24,203,654    $ 21,777,726
                                                                       ----------------------------
  Restatement adjustment:
    Impact on bank                                                         (252,289)        (82,406)
    Impact on parent company                                                (48,120)        146,134
                                                                       ----------------------------
     Total                                                                 (300,409)         63,728
                                                                       ----------------------------
  Net income as restated                                               $ 23,903,245    $ 21,841,454
                                                                       ============================



                                    PAGE 38




Years ended December 31,                                                   2003            2002
---------------------------------------------------------------------------------------------------
                                                                                 
Basic earnings per share:
  Net income attributable to commons stock as previously reported[1]   $       1.34    $       1.21
  Restatement adjustment                                                       (.01)             --
                                                                       ----------------------------
  Net income attributable to common stock as restated                  $       1.33    $       1.21
                                                                       ============================
Diluted earnings per share:
  Net income attributable to common stock as previously reported[1]    $       1.27    $       1.14
  Restatement adjustment                                                       (.01)            .01
                                                                       ----------------------------
  Net income attributable to common stock as restated                  $       1.26    $       1.15
                                                                       ============================
Other comprehensive (loss) income, net of tax:
  Other comprehensive (loss) income as previously reported             $ (2,307,021)   $    211,016
  Restatement adjustment:
    Unrealized holding (losses) gains arising during the
     year, net of tax effect of $196,584 and $11,746, 
     respectively (bank)                                                    231,703          13,845
    Minimum pension liability adjustment, net of tax effect 
     of $238,058 and $1,263,398, respectively (parent company)              280,585       1,489,105
                                                                       ----------------------------
        Total                                                               512,288       1,502,950
                                                                       ----------------------------
  Other comprehensive (loss) income as restated                        $ (1,794,733)   $  1,713,966
                                                                       ============================


[1]   Restated to reflect the effect of the six-for-five stock split in the form
      of a stock dividend effected on December 8, 2004; see Note 1.

As part of the restatement of the consolidated financial statements for the year
ended December 31, 2002,  the cumulative  effect on prior periods of the changes
has been  reflected  by  adjustments  to the opening  balances of other  assets,
accrued expenses and other liabilities,  capital surplus,  retained earnings and
accumulated  other  comprehensive  (loss)  income as of January  1, 2002,  which
resulted in a $2,241,000  increase in other  assets,  a  $5,013,000  increase in
accrued  expenses  and other  liabilities  and a  $747,000  increase  in capital
surplus,  reduced  retained  earnings  by  $1,349,000  (net  of tax  benefit  of
$222,000),   and  reduced  accumulated  other  comprehensive  (loss)  income  by
$2,170,000 (net of tax benefit of $1,841,000) to $(1,051,000).  In addition,  at
December 31, 2002, other assets increased $1,215,000, accrued expenses and other
liabilities increased $1,776,000, capital surplus increased $1,391,000, retained
earnings  decreased  $1,285,000,  and  accumulated  other  comprehensive  income
decreased  $667,000.  At December 31, 2003, other assets  increased  $1,079,000,
accrued expenses and other  liabilities  increased  $1,002,000,  capital surplus
increased $1,817,000,  retained earnings decreased  $1,585,000,  and accumulated
other comprehensive (loss) increased $(155,000).

NOTE 3.

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  $21,580,000  and $22,830,000 at December 31, 2004 and
2003,  respectively.  Average  required  reserves  during  2004  and  2003  were
$23,855,000 and $20,247,000, respectively.


                                    PAGE 39


NOTE 4.

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,                                    2004           2003           2002
----------------------------------------------------------------------------------------------
                                                                          
Interest-bearing deposits with other banks
  At December 31  --Balance                          $ 1,329,103    $ 1,656,338    $ 2,872,710
                  --Average interest rate                   1.34%          1.00%          0.85%
                  --Average original maturity            74 Days        72 Days        66 Days
  During the year --Maximum month-end balance          6,516,030      3,311,594      4,472,980
                  --Daily average balance              3,120,000      3,473,000      3,494,000
                  --Average interest rate earned            0.70%          0.73%          1.20%
                  --Range of interest rates earned    0.35-2.15%     0.29-1.50%     0.55-2.10%
                                                    ==========================================

Federal funds sold
  At December 31  --Balance                          $        --    $        --    $ 5,000,000
                  --Average interest rate                     --             --         1.1875%
                  --Average original maturity                 --             --          1 Day
  During the year --Maximum month-end balance         75,000,000     10,000,000     50,000,000
                  --Daily average balance             10,943,000      5,759,000     16,704,000
                  --Average interest rate earned            1.21%          1.12%          1.66%
                  --Range of interest rates earned  0.875-1.8125%   0.875-1.375%    1.125-1.91%
                                                    ==========================================


NOTE 5.

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, 2004                                              Cost          Gains          Losses         Value
--------------------------------------------------------------------------------------------------------------------
                                                                                            
U.S. Treasury securities                                   $  2,491,701   $        190   $        329   $  2,491,562
Obligations of U.S. government corporations and agencies
  --mortgage-backed securities                              125,010,951      1,136,167        696,423    125,450,695
  --collateralized mortgage obligations                      44,093,452         24,621      1,171,470     42,946,603
  --other securities                                         24,995,051             --        259,113     24,735,938
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 and other equity securities              7,623,242         20,178             --      7,643,420
                                                           ---------------------------------------------------------
    Total                                                  $233,538,863   $  2,350,643   $  2,127,335   $233,762,171
                                                           =========================================================

December 31, 2003
--------------------------------------------------------------------------------------------------------------------

U.S. Treasury securities                                   $  2,496,316   $         25   $         91   $  2,496,250
Obligations of U.S. government corporations and agencies
  --mortgage-backed securities                              219,875,124      2,807,751        521,976    222,160,899
  --collateralized mortgage obligations                      38,725,153             51        831,651     37,893,553
Obligations of state and political institutions              30,885,649      1,930,582             --     32,816,231
Trust preferred securities                                    3,221,443        432,625             --      3,654,068
Other debt securities                                         4,001,000             --             --      4,001,000
Federal Reserve Bank and other equity securities              9,685,142         21,011            599      9,705,554
                                                           ---------------------------------------------------------
    Total                                                  $308,889,827   $  5,192,045   $  1,354,317   $312,727,555
                                                           =========================================================



                                    PAGE 40


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



                                                                             Gross          Gross        Estimated
                                                             Carrying      Unrealized     Unrealized        Fair
December 31, 2004                                             Value          Gains          Losses         Value
--------------------------------------------------------------------------------------------------------------------
                                                                                            
Obligations of U.S. government corporations and agencies
  --mortgage-backed securities                             $344,005,204   $  4,209,706   $  1,450,677   $346,764,233
  --collateralized mortgage obligations                      61,190,692        138,988        968,901     60,360,779
  --other securities                                         40,011,667             --        213,229     39,798,438
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
                                                           =========================================================

December 31, 2003
--------------------------------------------------------------------------------------------------------------------

Obligations of U.S. government corporations and agencies
  --mortgage-backed securities                             $291,159,791   $  6,054,814   $    499,343   $296,715,262
  --collateralized mortgage obligations                      77,980,728         66,885      1,035,104     77,012,509
Debt securities issued by foreign governments                 1,250,000             --             --      1,250,000
                                                           ---------------------------------------------------------
     Total                                                 $370,390,519   $  6,121,699   $  1,534,447   $374,977,771
                                                           =========================================================


The following table presents information regarding securities available for sale
with temporary unrealized losses for the periods indicated at December 31, 2004:




                                                Less Than 12 Months         12 Months or Longer                  Total
---------------------------------------------------------------------------------------------------------------------------------
                                                  Fair       Unrealized       Fair       Unrealized        Fair       Unrealized
                                                  Value        Losses         Value        Losses         Value         Losses
---------------------------------------------------------------------------------------------------------------------------------
                                                                                                    
U.S. Treasury securities                      $    995,312   $       329   $        --   $        --   $    995,312   $       329
Obligations of U.S. government corporations
  and agencies
  --mortgage-backed securities                  60,972,736       546,124     8,917,870       150,299     69,890,606       696,423
  --collateralized mortgage obligations         21,665,399       593,866    17,182,012       577,604     38,847,411     1,171,470
  --other securities                            24,735,938       259,113            --            --     24,735,938       259,113
                                              -----------------------------------------------------------------------------------
     Total                                    $108,369,385   $ 1,399,432   $26,099,882   $   727,903   $134,469,267   $ 2,127,335
                                              ===================================================================================

The following table presents  information  regarding securities held to maturity
with temporary unrealized losses for the periods indicated at December 31, 2004:



                                                Less Than 12 Months          12 Months or Longer                  Total
---------------------------------------------------------------------------------------------------------------------------------
                                                  Fair       Unrealized       Fair       Unrealized        Fair       Unrealized
                                                 Value         Losses         Value        Losses         Value         Losses
---------------------------------------------------------------------------------------------------------------------------------
                                                                                                    
Obligations of U.S. government corporations
  and agencies
  --mortgage-backed securities                $126,342,655   $ 1,449,983   $    19,433   $       694   $126,362,088   $ 1,450,677
  --collateralized mortgage obligations         23,923,422       344,707    26,237,313       624,194     50,160,735       968,901
  --other securities                            39,798,438       213,229            --            --     39,798,438       213,229
                                              -----------------------------------------------------------------------------------
     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 41


The following tables present information regarding securities available for sale
and  securities  held to maturity at December  31,  2004,  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.



                                                            Amortized      Estimated     Average
Securities available for sale                                  Cost        Fair Value     Yield
------------------------------------------------------------------------------------------------
                                                                                  
U.S. Treasury securities
  Due within 1 year                                        $  2,491,701   $  2,491,562     1.31%
                                                           ---------------------------

Obligations of U.S. government corporations and agencies
  --mortgage-backed securities                              125,010,951    125,450,695     4.80
                                                           ---------------------------

Obligations of U.S. government corporations and agencies
  --collateralized mortgage obligations                      44,093,452     42,946,603     4.17
                                                           ---------------------------

Obligations of U.S. government corporations and agencies
  --other securities
 Due after 1 year but within 5 years                         24,995,051     24,735,938     2.73
                                                           ---------------------------

Obligations of state and political subdivisions
  Due within 1 year                                           6,332,123      6,405,564     7.34
  Due after 1 year but within 5 years                        18,810,915     19,522,389     7.07
  Due after 5 years                                           1,445,455      1,542,954     7.34
                                                           ---------------------------
    Total                                                    26,588,493     27,470,907     7.14
                                                           ---------------------------
Trust preferred securities
  Due after 5 years                                           2,735,973      3,023,046     8.39
                                                           ---------------------------
Federal Reserve Bank and other securities                     7,623,242      7,643,420     2.55
                                                           ---------------------------
    Total                                                  $233,538,863   $233,762,171     4.69%
                                                           ===========================


                                                             Carrying      Estimated     Average
Securities held to maturity                                   Value        Fair Value     Yield
------------------------------------------------------------------------------------------------
                                                                                  
Obligations of U.S. government corporations and agencies
  --mortgage-backed securities                             $344,005,204   $346,764,233     4.90%
                                                           ---------------------------

Obligations of U.S. government corporations and agencies
  --collateralized mortgage obligations                      61,190,692     60,360,779     4.31
                                                           ---------------------------

Obligations of U.S. government corporations and agencies
  --other securities
 Due within 1 year                                            5,000,000      4,975,000     2.25
 Due after 1 year but within 5 years                         35,011,667     34,823,438     2.93
                                                           ---------------------------
      Total                                                  40,011,667     39,798,438     2.85
                                                           ---------------------------

Debt securities issued by foreign governments
  Due after 1 year but within 5 years                         1,250,000      1,250,000     6.86
                                                           ---------------------------
    Total                                                  $446,457,563   $448,173,450     4.79%
                                                           ===========================


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

Years Ended December 31,                 2004            2003            2002
--------------------------------------------------------------------------------

Proceeds                             $94,314,558     $24,208,035     $44,653,909
Gross gains                            1,256,370         550,505         996,041

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 42


NOTE 6.

LOANS

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

December 31,                                          2004             2003
--------------------------------------------------------------------------------

Loans held for sale
  Real estate--mortgage                          $   37,058,673     $ 40,556,380
                                                 ===============================

Loans held in portfolio
  Commercial and industrial                      $  595,689,717     $564,378,943
  Lease financing                                   185,861,868      168,555,202
  Real estate--mortgage                             226,262,013      161,357,698
  Real estate--construction                           2,319,808        2,367,574
  Installment                                        15,516,290       14,304,822
  Loans to depository institutions                   20,000,000       10,000,000
                                                 -------------------------------
Loans, gross                                      1,045,649,696      920,964,239
  Less unearned discounts                            23,363,217       20,408,024
                                                 -------------------------------
Loans, net of unearned discounts                 $1,022,286,479     $900,556,215
                                                 ===============================

There are no  industry  concentrations  (exceeding  10% of loans,  gross) in the
commercial  and industrial  loan  portfolio.  Approximately  64% of loans are to
borrowers located in the metropolitan New York area.

Nonaccrual  loans  at  December  31,  2004  and  2003  totaled   $3,115,000  and
$3,343,000,  respectively. There were no reduced rate loans at December 31, 2004
or 2003.  The interest  income that would have been earned on  nonaccrual  loans
outstanding  at  December  31,  2004,  2003 and 2002 in  accordance  with  their
original terms is estimated to be $233,000, $196,000 and $136,000, respectively,
for the years then ended.  Applicable  interest  income  actually  realized  was
$133,000, $141,000 and $83,000,  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, 2004 or 2003.

NOTE 7.

ALLOWANCE FOR LOAN LOSSES



Years Ended December 31,                                    2004            2003            2002
------------------------------------------------------------------------------------------------
                                                                           
Balance at beginning of year                        $ 14,458,951    $ 13,549,297    $ 14,038,322
Provision for loan losses                              9,965,000       8,740,400      10,770,900
                                                    --------------------------------------------
                                                      24,423,951      22,289,697      24,809,222
                                                    --------------------------------------------
Less charge-offs, net of recoveries:
  Charge-offs                                          8,579,538       8,310,703      12,048,352
  Recoveries                                          (1,003,883)       (637,556)     (1,024,809)
                                                    --------------------------------------------
     Net charge-offs                                   7,575,655       7,673,147      11,023,543
                                                    --------------------------------------------
Less losses on loans transferred to held for sale        519,768         157,599         236,382
                                                    --------------------------------------------
Balance at end of year                              $ 16,328,528    $ 14,458,951    $ 13,549,297
                                                    ============================================


The Company follows SFAS No. 114 which establishes rules for calculating certain
components of the allowance for loan losses.  As of December 31, 2004,  2003 and
2002, $1,319,000, $2,022,000 and $500,000, 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, 2004, 2003 and 2002, was  approximately  $1,295,000,  $970,000 and $332,000,
respectively.  The  application  of SFAS No.  114  indicated  that  these  loans
required  valuation  allowances  totaling  $340,000,  $890,000  and  $230,000 at
December 31, 2004,  2003 and 2002,  respectively,  which are included within the
overall  allowance  for loan losses.  The  interest  income that would have been
earned on impaired  loans  outstanding  at December 31,  2004,  2003 and 2002 in
accordance  with their original


                                    PAGE 43


terms is estimated to be $65,000,  $108,000 and $71,000,  respectively,  for the
years then ended.  Applicable  interest  income  actually  realized was $59,000,
$91,000 and $60,000,  respectively, for the aforementioned years, and there were
no commitments to lend additional funds on impaired loans.

NOTE 8.

INTEREST-BEARING DEPOSITS

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



Years Ended December 31,                                               2004          2003          2002
-------------------------------------------------------------------------------------------------------
                                                                                   
Interest expense
  Interest-bearing deposits in domestic offices
    Savings                                                     $   119,601   $    97,501   $   154,625
    NOW                                                             622,279       585,954       879,952
    Money Market                                                  1,280,313       791,810     1,320,735
    Time
      Three months or less                                        3,637,361     3,697,126     5,982,183
      More than three months through twelve months                3,232,313     2,232,482     2,024,765
      More than twelve months through twenty-three months         1,808,934       921,720     1,049,269
      More than twenty-four months through thirty-five months       120,936       192,537       170,599
      More than thirty-six months through forty-seven months         37,368        47,505        13,171
      More than forty-eight months through sixty months             274,683       277,596       809,972
      More than sixty months                                          6,580         1,559         2,809
                                                                ---------------------------------------
                                                                 11,140,368     8,845,790    12,408,080
  Interest-bearing deposits in foreign offices
    Time
      Three months or less                                           16,315        20,048        29,098
      More than three months through twelve months                   16,334        21,252        29,098
                                                                ---------------------------------------
        Total                                                   $11,173,017   $ 8,887,090   $12,466,276
                                                                =======================================


Foreign  deposits  totaled  $3,007,000  and  $3,000,000 at December 31, 2004 and
2003, respectively.

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

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



December 31,                                                   2004           2003           2002
------------------------------------------------------------------------------------------------------
                                                                                 
Domestic
  Three months or less                                      $163,407,607   $168,686,490   $201,103,529
  More than three months through six months                   81,769,015     55,924,655     33,203,650
  More than six months through twelve months                  80,428,856     92,641,396     53,956,927
  More than twelve months through twenty-three months        137,074,627     70,478,871     48,707,638
  More than twenty-four months through thirty-five months      7,755,291      2,726,759     12,004,923
  More than thirty-six months through forty-seven months       1,448,990      2,020,961        806,203
  More than forty-eight months through sixty months              335,723        748,329      5,338,468
  More than sixty months                                          50,000          7,649         85,998
                                                            ------------------------------------------
                                                             472,270,109    393,235,110    355,207,336
                                                            ------------------------------------------
Foreign
  Three months or less                                         1,645,000      1,645,000      1,820,000
  More than three months through six months                    1,362,063      1,355,000      1,180,000
                                                            ------------------------------------------
                                                               3,007,063      3,000,000      3,000,000
                                                            ------------------------------------------
        Total                                               $475,277,172   $396,235,110   $358,207,336
                                                            ==========================================



                                    PAGE 44


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

Years Ended December 31,                   2004            2003             2002
--------------------------------------------------------------------------------
Interest expense
  Domestic                           $9,118,175      $7,370,525      $10,052,768
  Foreign                                32,649          41,300           58,196
                                     -------------------------------------------

        Total                        $9,150,824      $7,411,825      $10,110,964
                                     ===========================================

NOTE 9.

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,                                            2004            2003            2002
--------------------------------------------------------------------------------------------------------
                                                                                   
Federal funds purchased
  At December 31    --Balance                               $ 32,500,000    $ 10,000,000    $         --
                    --Average interest rate                         2.31%           1.00%             --
                    --Average original maturity                    1 Day           1 Day              --
  During the year   --Maximum month-end balance               35,000,000      25,000,000      30,000,000
                    --Daily average balance                    9,946,000       5,463,000       2,613,000
                    --Average interest rate paid                    1.47%           1.20%           1.72%
                    --Range of interest rates paid           0.9375-2.50%      1.00-1.50%    1.25-2.3125%
                                                            ============================================

Securities sold under agreements to repurchase--customers
  At December 31    --Balance                               $ 55,934,170    $ 42,490,862    $ 60,925,635
                    --Average interest rate                         1.29%           1.06%           1.28%
                    --Average original maturity                  22 Days         43 Days         27 Days
  During the year   --Maximum month-end balance              103,595,822      82,006,437      64,328,739
                    --Daily average balance                   84,559,000      71,648,000      63,540,000
                    --Average interest rate paid                    1.21%           1.22%           1.83%
                    --Range of interest rates paid             1.00-2.40%      0.95-1.25%      1.00-3.95%
                                                            ============================================

Securities sold under agreements to repurchase--dealers
  At December 31    --Balance                               $ 33,882,000    $ 51,327,944    $ 40,000,000
                    --Average interest rate                         2.45%           1.16%           1.36%
                    --Average original maturity                  23 Days         26 Days         22 Days
  During the year   --Maximum month-end balance               68,252,000      78,274,000      40,000,000
                    --Daily average balance                   29,601,000      46,219,000       6,960,000
                    --Average interest rate paid                    1.35%           1.22%           1.85%
                    --Range of interest rates paid             1.08-2.45%      1.00-1.36%      1.36-1.88%
                                                            ============================================

Commercial paper
  At December 31    --Balance                               $ 25,991,038    $ 28,799,055    $ 29,318,920
                    --Average interest rate                         1.37%           1.00%           1.26%
                    --Average original maturity                  63 Days         49 Days         67 Days
  During the year   --Maximum month-end balance               36,200,700      28,799,055      40,286,500
                    --Daily average balance                   30,069,000      23,819,000      31,885,000
                    --Average interest rate paid                    1.21%           1.11%           2.06%
                    --Range of interest rates paid             0.95-1.60%      0.65-2.25%      0.95-2.35%
                                                            ============================================



                                    PAGE 45


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,  2004,  these  back-up  bank lines of credit
totaled $24,000,000; no lines were used at any time during 2004, 2003 or 2002.

Other short-term  borrowings include advances from the Federal Home Loan Bank of
New York due within one year and treasury tax and loan funds.

At December 31, 2004,  there were no borrowings from the Federal Home Loan Bank.
At December 31, 2003,  Federal Home Loan Bank borrowings  included an advance of
$20,000,000  payable  on  January  2, 2004 at a rate of  1.04%,  an  advance  of
$20,000,000  payable  on  January  30,  2004 at a rate of 1.47%,  an  advance of
$10,000,000  payable  on May 3,  2004  at a rate  of  1.33%  and an  advance  of
$5,000,000 payable on August 13, 2004 at a rate of 3.62%.

NOTE 10.

LONG-TERM BORROWINGS

These borrowings  represent advances from the Federal Home Loan Bank of New York
("FHLB") and junior subordinated debt securities issued by the parent company.

The following table presents information regarding fixed rate FHLB advances:

 Advance    Interest    Maturity      Initial            December 31,
                                                 ------------------------------
  Type        Rate        Date       Call Date       2004             2003
-------------------------------------------------------------------------------

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       10,000,000
Callable      2.52      11/14/11      11/14/03     10,000,000       10,000,000
Callable      3.66      10/24/11      10/22/04     10,000,000       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       10,000,000
Callable      2.42       1/17/12       1/16/03     10,000,000       10,000,000
                                                 ------------------------------
  Total                                          $110,000,000     $110,000,000
                                                 ==============================

  Weighted-average interest rate                         3.77%           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 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 percent capital securities,  due March 31, 2032, were
issued by Sterling  Bancorp Trust I ("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  percent  ("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 46


The 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 Company has elected to defer  interest
on the debt securities, the 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 Company on a limited  basis.  The
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 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  Company of the Trust's  obligations  under the
capital securities.

Despite  the  fact  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 Sterling
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 Company expects to include all of its $25 million in capital
securities in Tier 1 capital.

NOTE 11.

PREFERRED STOCK

The parent  company is authorized to issue up to 644,389  shares of  convertible
preferred  stock,  $5 par value,  in one or more  series.  The  following  table
presents information regarding the parent company's preferred stock:



December 31,                                                            2004         2003
-----------------------------------------------------------------------------------------
                                                                         
Series D shares. Authorized 300,000 shares; issued and outstanding--
  224,432 shares at liquidation value                                  $  --   $2,244,320


Series D shares  may only be  issued  to the  trustee  acting  on  behalf  of an
Employee Stock  Ownership  Plan ("ESOP") or other  employee  benefit plan of the
Company. Each Series D share was convertible as of December 31, 2003 into 1.9084
common shares of the parent  company.  During 1993,  the parent  company  issued
250,000 shares to the trustee of the Company's  ESOP.  These shares are entitled
to  receive  cash  dividends  in the  amount of $.6125  per  annum  (subject  to
adjustment), payable quarterly.  Participants in the Company's ESOP are 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 these shares are entitled
to  receive  $10  per  share  and  certain  other  preferences  on  liquidation,
dissolution  or winding up.  During 2004,  224,432  shares were  converted  into
common shares. See Note 16 on page 51 for a discussion of the Company's ESOP.

NOTE 12.

COMMON STOCK



December 31,                                                                            2004         2003
-------------------------------------------------------------------------------------------------------------
                                                                                             
Number of shares reserved for issuance upon conversion of Series D preferred shares           --      428,306
                                                                                      =======================
Number of shares outstanding                                                          18,237,525   17,969,377
                                                                                      =======================
Number of shareholders                                                                     1,664        1,742
                                                                                      =======================



                                    PAGE 47


NOTE 13.

OTHER COMPREHENSIVE INCOME

The following table presents the components of accumulated  other  comprehensive
(loss) income as of December 31, 2004 and 2003 included in shareholders' equity:

                                       Pre-tax          Tax         After-tax
                                        Amount         Effect         Amount
--------------------------------------------------------------------------------

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)
                                      =========================================

December 31, 2003[1]
  Net unrealized gain on securities   $ 4,392,396    $(1,969,847)   $ 2,422,549 
  Minimum pension liability            (6,569,967)     3,015,615     (3,554,352)
                                      -----------------------------------------
      Total                           $(2,177,571)   $ 1,045,768    $(1,131,803)
                                      =========================================

[1] Restated; see Note 2.

NOTE 14.

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 15.

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, 2004 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  six-for-five  stock  split  in the  form  of a stock  dividend  effected
December 8, 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 610,931, 669,971
and 711,299 at December 31, 2004, 2003 and 2002, respectively.


                                    PAGE 48


Stock Options

The following  tables  present  information  on the qualified and  non-qualified
stock  options  outstanding  (after the effect of the  six-for-five  stock split
effected December 8, 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, 2004,  2003 and 2002 and changes  during the years then
ended:



                                                  2004                          2003                          2002
                                        ----------------------------------------------------------------------------------------
                                         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          816,972      $    10.38        951,718      $    10.38      1,131,641      $    8.11
Granted                                        --              --             --              --        266,927          15.31
Exercised                                (101,917)           9.12       (134,746)          10.38       (436,350)          7.37
Forfeited                                      --              --             --              --        (10,500)         15.31
                                       ----------                     ----------                     ----------
Outstanding at end of year                715,055           10.56        816,972           10.38        951,718          10.38
                                       =========================================================================================
Options exercisable at end of year        348,901                        344,882                        241,790
                                       ==========                     ==========                     ==========
Weighted-average fair value of
  options granted during the year      $       --                     $       --                     $     3.05
                                       ==========                     ==========                     ==========



                                                  2004                          2003                          2002
                                        ----------------------------------------------------------------------------------------
                                         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        1,326,463      $    10.99      1,316,174      $    10.62      1,299,741      $    9.51
Granted                                    70,848           22.75         61,991           19.13        173,513          16.93
Exercised                                 (98,957)           8.18        (51,702)          11.23       (126,585)          7.74
Forfeited                                      --              --             --              --        (30,495)         11.28
                                       ----------                     ----------                      ---------
Outstanding at end of year              1,298,354           11.85      1,326,463           10.99      1,316,174          10.62
                                       =========================================================================================
Options exercisable at end of year      1,111,649                      1,096,993                        937,346
                                       ==========                     ==========                     ==========
Weighted-average fair value of
  options granted during the year      $     4.36                     $     3.13                     $     3.95
                                       ==========                     ==========                     ==========


The following table presents  information  regarding qualified and non-qualified
stock options outstanding at December 31, 2004:



                                             Options Outstanding                                      Options Exercisable
                      ---------------------------------------------------------------------      -------------------------------
                       Range of         Number        Weighted-Average     Weighted-Average        Number       Weighted-Average
                       Exercise       Outstanding         Remaining            Exercise          Exercisable        Exercise
                        Prices        at 12/31/04     Contractual Life           Price            12/31/04            Price
---------------------------------------------------------------------------------------------------------------------------------
                                                                                                 
Qualified             $6.78-15.31        715,055         5.04 years          $    10.56            348,901         $   11.36
Non-Qualified          6.78-23.02      1,298,354         3.70 years               11.85          1,111,649             10.58


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 49


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,                         2004         2003         2002
--------------------------------------------------------------------------------
Dividend yield                                   2.86%        2.53%        2.95%
Volatility                                         25%          25%          25%
Expected term
  Qualified                                       N/A          N/A      4 years
  Non-Qualified (Directors)                   4 years      4 years      4 years
  Non-Qualified (Officers)                        N/A          N/A      8 years
Risk-free interest rate                          3.92%        2.79%        4.66%

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 in Note 1 beginning on page 34.

The  provisions  of SFAS No.  123(R),  which are effective for the first interim
period  beginning after June 15, 2005, are discussed in Note 1 beginning on page
34.

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 2004,  2003 and 2002,
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  $603,764,  $742,680  and  $714,032 in 2004,  2003 and 2002,
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 50


NOTE 16.

EMPLOYEE STOCK OWNERSHIP PLAN

On March 5, 1993,  the Company  established  an Employee  Stock  Ownership  Plan
("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 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,  $236,270 and  $253,440  for 2004,  2003 and 2002,
respectively,  with a corresponding  reduction in unearned  compensation.  As of
December 31, 2004,  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,                        2004          2003          2002
--------------------------------------------------------------------------------
Interest paid                                   $ --      $ 16,224      $ 42,984
Dividends paid                                    --       139,491       142,695
Contributions                                     --       366,224       392,984

NOTE 17.

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 51


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



At or For the Years Ended December 31,                                        2004              2003
--------------------------------------------------------------------------------------------------------
                                                                                      
CHANGE IN BENEFIT OBLIGATION
Benefit obligation at beginning of year (PBO)                             $ 33,745,854      $ 27,593,693
Service cost                                                                 1,562,914         1,304,504
Interest cost                                                                1,986,363         2,038,372
Amendments                                                                          --           191,925
Actuarial loss                                                               2,261,865         4,100,731
Settlement                                                                  (3,000,000)               --
Benefits paid                                                                 (793,539)       (1,483,371)
                                                                          ------------------------------
Benefit obligation at end of year                                         $ 35,763,457      $ 33,745,854
                                                                          ==============================
CHANGE IN PLAN ASSETS
Fair value of assets at beginning of year                                 $ 19,641,142      $ 16,837,701
Actual return on plan assets                                                   943,287         1,986,812
Employer contributions                                                       1,322,088         2,300,000
Benefits paid                                                                 (793,539)       (1,483,371)
                                                                          ------------------------------
Fair value of assets at end of year                                       $ 21,112,978      $ 19,641,142
                                                                          ==============================
Funded status                                                             $(14,650,479)     $(14,104,712)
Unrecognized prior service cost                                                570,434           647,756
Unrecognized net actuarial loss                                             12,657,923        12,203,248
                                                                          ------------------------------
Net amount recognized                                                     $ (1,422,122)     $ (1,253,708)
                                                                          ==============================

AMOUNTS RECOGNIZED IN THE STATEMENT OF FINANCIAL POSITION CONSIST OF:
Prepaid benefit cost                                                      $  4,579,413      $  4,541,420
Accrued benefit liability                                                  (11,135,020)      (12,365,095)[1]
Accumulated other comprehensive loss (pre-tax)                               5,133,485         6,569,967[1]
                                                                          ------------------------------
Net amount recognized                                                     $ (1,422,122)     $ (1,253,708)
                                                                          ==============================


[1] Restated; see Note 2.



                                                                                                         Rate of Compen-
                                                                                Discount Rate            sation Increase
                                                                                -------------            ---------------
                                                                              2004         2003         2004         2003
-------------------------------------------------------------------------------------------------------------------------
                                                                                                         
WEIGHTED-AVERAGE ASSUMPTIONS USED TO DETERMINE THE BENEFIT OBLIGATION:
Defined benefit pension plan                                                  6.00%        6.25%        3.00%        3.00%
Supplemental retirement plan                                                  6.00         6.25         3.00         3.00




Years Ended December 31,                                                 2004             2003             2002
---------------------------------------------------------------------------------------------------------------
                                                                                           
COMPONENTS OF NET PERIODIC COST
Service cost                                                      $ 1,562,914      $ 1,304,504      $ 1,189,407
Interest cost                                                       1,986,363        2,038,372        1,883,524
Expected return on plan assets                                     (1,678,674)      (1,577,285)      (1,720,188)
Amortization of prior service cost                                     77,322           77,323           38,045
Recognized actuarial loss                                             873,768          910,874          470,095
                                                                  ---------------------------------------------
Net periodic benefit cost                                           2,821,693        2,753,788        1,860,883
Additional settlement gain recognized pursuant to SFAS No. 88      (1,331,190)              --               --
                                                                  ---------------------------------------------
Total                                                             $ 1,490,503      $ 2,753,788      $ 1,860,883
                                                                  =============================================



                                    PAGE 52




                                                                                         Expected Return   Rate of Compen-
                                                                      Discount Rate       on Plan Assets    sation Increase
                                                                      --------------      --------------    ---------------
                                                                      2004      2003      2004     2003     2004      2003
---------------------------------------------------------------------------------------------------------------------------
                                                                                                    
WEIGHTED-AVERAGE ASSUMPTIONS USED TO DETERMINE NET PERIODIC COST:
Defined benefit pension plan                                          6.25%     6.75%     8.50%    9.25%    3.00%     3.00%
Supplemental retirement plan                                          6.25      6.75       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, 2004 and 2003 was $20,932,819 and $18,099,716, 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,                                        2004                2003
--------------------------------------------------------------------------------
Projected benefit obligation                     $11,891,590         $12,924,800
Accumulated benefit obligation                    11,353,404          12,365,096

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

December 31,                                                     2004      2003
--------------------------------------------------------------------------------
U.S. government corporation and agency debt obligation             25%       30%
Corporate debt obligation                                          19        23
Common equity securities                                           53        40
Other                                                               3         7
                                                                 --------------
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, 2004, the value of
Sterling Bancorp common stock was $1,858,669 and represented approximately 9% of
plan assets.  At December 31, 2003,  the value of Sterling  Bancorp common stock
was $1,562,598 and represented 8% 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  $3,000,000  to the  defined
benefit pension plan in 2005.

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
Year(s)                     Benefit Plan     Retirement Plan   Benefit Payments
-------------------------------------------------------------------------------

2005                         $  776,988        $8,878,017        $ 9,655,005
2006                            882,317           334,937          1,217,254
2007                          1,011,123           234,419          1,245,542
2008                          1,105,654         1,057,680          2,163,334
2009                          1,231,151         1,089,547          2,320,698
Years 2010-2014               8,645,238         1,577,399         10,222,637

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.


                                    PAGE 53


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,  $80,000 and $64,000 for
2004, 2003 and 2002, respectively.

NOTE 18.

INCOME TAXES

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

Years Ended December 31,               2004           2003[1]           2002[1]
--------------------------------------------------------------------------------

FEDERAL
  Current                      $ 13,469,896      $ 12,302,412      $ 10,838,138
  Deferred                         (509,086)         (361,058)         (248,462)
                               ------------------------------------------------
    Total                      $ 12,960,810      $ 11,941,354      $ 10,589,676
                               ================================================

STATE AND LOCAL
  Current                      $     11,547      $  2,835,829      $  1,982,779
  Deferred                         (220,822)          (25,817)         (262,078)
                               ------------------------------------------------
    Total                      $   (209,275)     $  2,810,012      $  1,720,701
                               ================================================

TOTAL
  Current                      $ 13,481,443      $ 15,138,241      $ 12,820,917
  Deferred                         (729,908)         (386,875)         (510,540)
                               ------------------------------------------------
    Total                      $ 12,751,535      $ 14,751,366      $ 12,310,377
                               ================================================

[1]   Restated; see Note 2.

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



Years Ended December 31,                                               2004            2003[1]            2002[1]
-----------------------------------------------------------------------------------------------------------------
                                                                                            
Federal statutory rate                                                   35%                35%                35%
                                                               --------------------------------------------------
Computed tax                                                   $ 13,074,462       $ 13,529,115       $ 11,953,141
(Decrease) Increase in tax resulting from:
  State and local taxes, net of Federal income tax benefit         (136,029)         1,826,508          1,118,455
  Tax-exempt income                                                (862,029)          (828,518)          (930,296)
  Other permanent items                                             675,131            224,261            169,077
                                                               --------------------------------------------------
    Total                                                      $ 12,751,535       $ 14,751,366       $ 12,310,377
                                                               ==================================================


[1]   Restated; see Note 2.

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



December 31,                                                                                             2004          2003[1]
------------------------------------------------------------------------------------------------------------------------------
                                                                                                            
Deferred tax assets
  Difference between financial statement provision for loan losses and tax bad debt deduction     $ 7,542,350     $  6,721,521
  Deferred compensation                                                                             3,399,963        2,743,207
  Other                                                                                               975,857          903,761
                                                                                                  ----------------------------
     Total deferred tax assets                                                                     11,918,170       10,368,489
                                                                                                  ----------------------------
Deferred tax liabilities
  Pension and benefit plans                                                                         2,115,279        2,111,306
  Other                                                                                             1,784,177        1,298,422
                                                                                                  ----------------------------
     Total deferred tax liabilities                                                                 3,899,456        3,409,728
                                                                                                  ----------------------------
Net deferred tax asset                                                                              8,018,714        6,958,761
SFAS No. 115 deferred tax liability                                                                  (726,388)      (2,055,361)
Minimum pension liability adjustment                                                                2,356,270        3,015,615
                                                                                                  ----------------------------
                                                                                                  $ 9,648,596     $  7,919,015
                                                                                                  ============================


[1]   Restated; see Note 2.


                                    PAGE 54


Management believes, based upon current facts, that, more likely than not, there
will be  sufficient  taxable  income in future years to realize the deferred tax
assets. However, there can be no assurance about the level of future earnings.

NOTE 19.

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 12/31/04              For the Year Ended 12/31/03[1]
                             ----------------------------------------------------------------------------------
                                Income        Shares      Per Share       Income        Shares      Per Share
                             (Numerator)   (Denominator)    Amount     (Numerator)   (Denominator)    Amount
---------------------------------------------------------------------------------------------------------------
                                                                                 
BASIC EPS
Net income                   $ 24,604,073                              $ 23,903,245
Less preferred dividends               --                                   125,019
                             ------------                              ------------
Net income available for
  common shareholders          24,604,073    18,241,567  $       1.35    23,778,226    17,914,855  $       1.33
                                                         ============                              ============
DILUTED EPS
Options[2]                                      837,530                                   772,434
Convertible preferred stock                      34,528                                   228,371
                             ------------    ----------                ------------    ----------
Net income available for
  common shareholders plus
  assumed conversions        $ 24,604,073    19,113,625  $       1.29  $ 23,778,226    18,915,660  $       1.26
                             ==================================================================================



                                  For the Year Ended 12/31/02[1]
                             ----------------------------------------
                                Income        Shares      Per Share
                             (Numerator)   (Denominator)    Amount
---------------------------------------------------------------------
                                                
BASIC EPS
Net income                   $ 21,841,454
Less preferred dividends          112,700
                             ------------
Net income available for
  common shareholders          21,728,754    17,978,728  $       1.21
                                                         ============
DILUTED EPS
Options[2]                                      739,592
Convertible preferred stock                     233,202
                             ------------    ----------
Net income available for
  common shareholders plus
  assumed conversions        $ 21,728,754    18,951,522  $       1.15
                             ========================================


[1]   Restated; see Notes 1 and 2.

[2]   Options issued with exercise  prices greater than the average market price
      of the common shares for each of the years ended  December 31, 2004,  2003
      and 2002 have not been  included in  computation  of diluted EPS for those
      respective  years. As of December 31, 2004 and 2003, there were no options
      excluded;  as of December 31, 2002, 45,732 options to purchase shares at a
      price of $23.81 were not included.

NOTE 20.

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.


                                    PAGE 55


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 be equal to 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  equal  to  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 56


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



December 31,                                                         2004                                   2003
----------------------------------------------------------------------------------------------------------------------------
                                                            Carrying           Estimated          Carrying         Estimated
                                                              Amount          Fair Value            Amount        Fair Value
----------------------------------------------------------------------------------------------------------------------------
                                                                                                    
FINANCIAL ASSETS
  Cash and due from banks                             $   48,842,418      $   48,842,418      $ 63,947,722      $ 63,947,722
  Interest-bearing deposits with other banks               1,329,103           1,329,103         1,656,338         1,656,338
  Investment securities                                  680,219,734         681,935,621       683,118,074       687,705,326
  Loans held for sale                                     37,058,673          37,058,673        40,556,380        40,567,380
  Loans held in portfolio, net                         1,005,957,951       1,007,217,410       886,097,264       886,875,247
  Customers' liability under acceptances                     628,965             628,965           953,571           953,571
  Accrued interest receivable                              5,604,781           5,604,781         5,069,423         5,069,423

FINANCIAL LIABILITIES
  Demand, NOW, savings and money market deposits         868,573,943         868,573,943       815,505,710       815,505,710
  Time deposits                                          475,277,172         474,670,243       396,235,110       397,980,110
  Securities sold under agreements to repurchase          89,816,170          89,816,170        93,818,806        93,818,806
  Federal funds purchased                                 32,500,000          32,500,000        10,000,000        10,000,000
  Commercial paper                                        25,991,038          25,991,038        28,799,055        28,799,055
  Other short-term borrowings                              2,517,375           2,517,375        56,871,359        56,871,359
  Acceptances outstanding                                    628,965             628,965           953,571           953,571
  Accrued expenses and other liabilities                  91,329,506[1]       91,329,506[1]     78,604,639[1]     78,604,639[1]
  Long-term borrowings                                   135,774,000         138,848,059       135,774,000       142,494,000


[1]   Restated; see Note 2.

NOTE 21.

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% to 5%) 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  ("FDICIA")  which  imposes  a  number  of
mandatory  supervisory  measures.  Among other matters,  FDICIA established five
capital   categories  ranging  from  "well  capitalized"  to  "critically  under
capitalized." 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
10%,  respectively.  The Federal  Reserve  Board  applies  comparable  tests for
holding companies such as the Company. At December 31, 2004, the Company and the
bank exceeded the requirements for "well capitalized" institutions.


                                    PAGE 57


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



                                                                           For Capital
                                                       Actual           Adequacy Minimum    To Be Well Capitalized
                                                 ------------------------------------------------------------------
As of December 31, 2004                          Amount      Ratio      Amount      Ratio      Amount      Ratio
-------------------------------------------------------------------------------------------------------------------
                                                                      (dollars in thousands)
                                                                                         
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

As of December 31, 2003[1]
-------------------------------------------------------------------------------------------------------------------
Total Capital (to Risk-Weighted Assets):
  The Company                                  $161,837      14.88%   $ 86,986       8.00%   $108,732      10.00%
  The bank                                      121,439      11.68      83,177       8.00     103,971      10.00
Tier 1 Capital (to Risk-Weighted Assets):
  The Company                                   148,235      13.63      43,493       4.00      65,239       6.00
  The bank                                      108,426      10.43      41,588       4.00      62,383       6.00
Tier 1 Leverage Capital (to Average Assets):
  The Company                                   148,235       8.88      66,741       4.00      83,426       5.00
  The bank                                      108,426       6.67      65,010       4.00      81,262       5.00


[1]   Restated; see Note 2.

NOTE 22.

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 2004 average interest-earning assets
were 57.1% loans (corporate  lending was 71.7% and real estate lending was 25.4%
of total loans,  respectively) and 42.0% investment  securities and money market
investments.  There were no  industry  concentrations  (exceeding  10% of loans,
gross)  in the  corporate  loan  portfolio.  Approximately  64% 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 58


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, 2004
Net interest income               $ 35,561,406     $ 16,736,564     $ 23,925,710     $   76,223,680
Noninterest income                  13,213,656       15,640,862        2,594,207         31,448,725
Depreciation and amortization          324,938          404,384            1,229            730,551
Segment profit                      15,506,658       16,342,475       30,255,641         62,104,774
Segment assets                     698,575,228      313,730,365      812,113,123      1,824,418,716
Year Ended December 31, 2003
Net interest income                 34,506,033       16,365,324       21,408,591         72,279,948
Noninterest income                  12,468,121       14,944,227        1,684,023         29,096,371
Depreciation and amortization          232,527          317,086               --            549,613
Segment profit                      17,733,173[1]    15,718,397       25,371,959         58,823,529[1]
Segment assets                     723,570,456      209,425,056      790,327,841[1]   1,723,323,353[1]
Year Ended December 31, 2002
Net interest income                 30,021,774       13,621,274       27,761,630         71,404,678
Noninterest income                  12,787,107       10,298,873        2,382,211         25,468,191
Depreciation and amortization          196,049          205,109               --            401,158
Segment profit                      16,121,709[1]    10,951,445       31,974,728         59,047,882[1]
Segment assets                     639,918,714      193,458,081      701,590,089[1]   1,534,966,884[1]


[1]   Restated; see Note 2

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,                             2004                2003                2002
---------------------------------------------------------------------------------------------------------
                                                                              
Net interest income:
  Total for reportable operating segments     $    76,223,680      $    72,279,948     $    71,404,678
  Other[1]                                          1,991,886            1,711,689           1,582,637
                                              -----------------------------------------------------------
Consolidated net interest income              $    78,215,566      $    73,991,637     $    72,987,315
                                              ===========================================================

Noninterest income:
  Total for reportable operating segments     $    31,448,725      $    29,096,371     $    25,468,191
  Other[1]                                          3,268,970            3,581,580[2]        3,816,898[2]
                                              -----------------------------------------------------------
Consolidated noninterest income               $    34,717,695       $  32,677,951[2]   $    29,285,089[2]
                                              ===========================================================

Profit:
  Total for reportable operating segments     $    62,104,774       $  58,823,529[2]   $    59,047,882[2]
  Other[1]                                        (24,749,166)        (20,168,918)[2]      (24,896,051)[2]
                                              ------------------------------------------------------------
Consolidated income before income taxes       $    37,355,608       $  38,654,611[2]   $   34,151,831[2]
                                              ============================================================

Assets:
  Total for reportable operating segments     $ 1,824,418,716      $1,723,323,353[2]   $1,534,966,884[2]
  Other[1]                                         46,693,046          36,500,904[2]       28,198,130[2]
                                              ------------------------------------------------------------
Consolidated assets                           $ 1,871,111,762      $1,759,824,257[2]   $1,563,165,014[2]
                                              ============================================================


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

[2]   Restated; see Note 2.


                                    PAGE 59


NOTE 23.

PARENT COMPANY

CONDENSED BALANCE SHEETS



December 31,                                                         2004          2003[1]
------------------------------------------------------------------------------------------
                                                                        
ASSETS
Cash and due from banks
  Banking subsidiary                                         $ 10,463,497     $ 21,417,062
  Other banks                                                      25,000           25,000
Interest-bearing deposits--banking subsidiary                     390,309        7,531,623

Investment in subsidiaries
  Banking subsidiary (including goodwill of $21,158,440)      137,265,560      131,995,719
  Other subsidiaries                                            6,180,911        6,105,046
Due from subsidiaries
  Other subsidiaries                                           54,002,677       38,348,178
Other assets                                                    5,632,504        5,981,426
                                                             -----------------------------
                                                             $213,960,458     $211,404,054
                                                             =============================

LIABILITIES AND SHAREHOLDERS' EQUITY
Commercial paper                                             $ 25,991,038     $ 28,799,055
Due to subsidiaries
  Other subsidiaries                                              993,228          992,254
Accrued expenses and other liabilities                         12,498,599       12,576,738
Junior subordinated debt (see Note 9)                          25,774,000       25,774,000
Shareholders' equity                                          148,703,593      143,262,007
                                                             -----------------------------
                                                             $213,960,458     $211,404,054
                                                             =============================


[1] Restated; see Note 2.

CONDENSED STATEMENTS OF INCOME



Years Ended December 31,                                                    2004            2003[1]           2002[1]
------------------------------------------------------------------------------------------------------------------------
                                                                                                   
INCOME
Dividends and interest from
  Banking subsidiary                                                    $ 20,086,143      $ 10,063,062      $ 15,114,920
  Other subsidiaries                                                         434,499           630,686         1,363,501
Other income                                                                   2,422            71,879            54,810
                                                                        ------------------------------------------------
     Total income                                                         20,523,064        10,765,627        16,533,231
                                                                        ------------------------------------------------

EXPENSE
Interest expense                                                           2,511,309         2,409,339         2,415,805
Other expenses                                                             2,413,799         2,361,701         2,530,967
                                                                        ------------------------------------------------
     Total expense                                                         4,925,108         4,771,040         4,946,772
                                                                        ------------------------------------------------
Income before income taxes and equity in undistributed net
 income of subsidiaries                                                   15,597,956         5,994,587        11,586,459
Benefit for income taxes                                                  (2,039,767)       (1,790,670)       (1,639,592)
                                                                        ------------------------------------------------
                                                                          17,637,723         7,785,257        13,226,051
Equity in undistributed net income of
  Banking subsidiary                                                       6,836,107        15,775,343         7,883,021
  Other subsidiaries                                                         130,243           342,645           732,382
                                                                        ------------------------------------------------
Net income                                                              $ 24,604,073      $ 23,903,245      $ 21,841,454
                                                                        ================================================


[1]   Restated; see Note 2.


                                    PAGE 60


CONDENSED STATEMENTS OF CASH FLOWS



Years Ended December 31,                                                           2004           2003[1]           2002[1]
-------------------------------------------------------------------------------------------------------------------------------
                                                                                                          
OPERATING ACTIVITIES
  Net income                                                                   $ 24,604,073      $ 23,903,245      $ 21,841,454
  Adjustments to reconcile net income to
    net cash provided by (used in) operating activities:
      Amortization of unearned compensation                                         603,764           978,950           967,472
      (Decrease) Increase in accrued expenses and other liabilities                 (78,139)        3,037,735        (1,529,992)
      Increase (Decrease) in due to subsidiaries, net                                   974          (676,989)           16,206
      (Increase) Decrease in due from subsidiaries, net                         (15,654,499)        3,608,472         8,093,314
      Equity in undistributed net income of subsidiaries                         (6,966,350)      (16,117,988)       (8,615,403)
      Decrease (Increase) in other assets                                           348,922        (3,564,111)          139,174
      Other, net                                                                 (2,038,019)         (285,122)       (4,373,968)
                                                                               ------------------------------------------------
        Net cash provided by operating activities                                   820,726        10,884,192        16,538,257
                                                                               ------------------------------------------------
INVESTING ACTIVITIES
  Net decrease (increase) in interest-bearing deposits--banking subsidiary        7,141,314        17,135,104       (23,230,889)
  Capital contributed to subsidiaries                                                    --           (50,000)               --
                                                                               ------------------------------------------------
        Net cash provided by (used in) investing activities                       7,141,314        17,085,104       (23,230,889)
                                                                               ------------------------------------------------
FINANCING ACTIVITIES
  Net decrease in commercial paper                                               (2,808,017)         (519,865)      (12,784,280)
  Cash dividends paid on preferred and common shares                            (12,106,022)      (10,235,334)       (7,684,367)
  Proceeds from exercise of stock options                                         4,334,474         1,973,762         4,198,859
  Purchase of treasury shares                                                    (8,310,004)         (256,007)      (15,501,195)
  Increase in junior subordinated debt                                                   --                --        25,774,000
  Decrease in other short-term borrowings                                                --          (350,000)         (350,000)
  Cash paid in lieu of fractional shares in connection with stock dividend          (26,036)          (32,358)          (32,048)
                                                                               ------------------------------------------------
        Net cash used in financing activities                                   (18,915,605)       (9,419,802)       (6,379,031)
                                                                               ------------------------------------------------
Net (decrease) increase in cash and due from banks                              (10,953,565)       18,549,494       (13,071,663)
Cash and due from banks--beginning of year                                       21,442,062         2,892,568        15,964,231
                                                                               ------------------------------------------------
Cash and due from banks--end of year                                           $ 10,488,497      $ 21,442,062      $  2,892,568
                                                                               ================================================
Supplemental disclosure of cash flow information:
  Interest paid                                                                $  2,508,928      $  2,415,336      $  2,505,255
  Income taxes paid                                                              11,435,000        12,006,594        12,805,357


[1]   Restated; see Note 2.

The parent company was required to maintain a deposit with the bank in an amount
equal to the unpaid  principal  balance on the bank's loan to the trustee of the
Employee Stock  Ownership  Plan.  There was no required  deposit at December 31,
2004.


                                    PAGE 61


NOTE 24.

COMMITMENTS AND CONTINGENT LIABILITIES

Total rental expenses under cancelable and noncancelable leases for premises and
equipment  were  $3,325,473,  $3,642,155  and  $3,647,916  for the  years  ended
December 31, 2004, 2003 and 2002,  respectively,  which are net of rental income
for a sublease of  $172,930,  $149,600  and $0 for the years ended  December 31,
2004, 2003 and 2002, respectively.

The  future   minimum   rental   commitments  as  of  December  31,  2004  under
noncancelable leases follow:

                                                                     Rental
Year(s)                                                            Commitments
------------------------------------------------------------------------------

2005                                                               $ 3,535,569
2006                                                                 3,365,428
2007                                                                 3,379,101
2008                                                                 3,393,094
2009 and thereafter                                                 16,044,763
                                                                   -----------

Total                                                              $29,717,955
                                                                   ===========

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  $77,496,000  as of December 31, 2004.  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, 2004 these  commitments  totaled  $26,563,953 of which  $23,574,027
expire within one year and $2,989,926 within two years. Approximately 70% 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,  2004  ranged from 0% to 100%;  the average
amount collateralized was approximately 97%.

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 has been made in the accompanying  consolidated
financial statements.


                                    PAGE 62


NOTE 25.

QUARTERLY DATA (UNAUDITED)




                                                         Restated
                                  -------------------------------------------------------
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       7,687,805          8,398,106          8,888,910             8,486,504
securities gains
Noninterest expenses               15,949,230[2]      16,191,237[2]      16,493,583[2]         16,978,603
Income before income taxes          8,843,738[2]       8,918,125[2]      10,105,498[2]          9,488,247
Net income                          5,206,934{2}       6,564,601[2]       6,550,174[2]          6,282,364
Earnings per average common
share:
  Basic                                   .29[1][2]         .35[1][2]           .36[1][2]             .35
  Diluted                                 .27[1][2]         .34[1][2]           .35[1][2]             .33
Common stock closing price:
  High                                26.1667            25.0917            24.4583                 28.25
  Low                                  22.575            22.1917            20.9667                22.525
  Quarter--end                         24.292             23.017             22.542                 28.25



                                                           Restated
                                  ------------------------------------------------------------

2003 Quarter                         Mar 31          Jun 30         Sept 30          Dec 31
----------------------------------------------------------------------------------------------
                                                                      
Total interest income             $22,633,218     $23,095,455     $22,352,544     $23,501,259
Total interest expense              4,376,789       4,518,557       4,285,572       4,409,921
Net interest income                18,256,429      18,576,898      18,066,972      19,091,338
Provision for loan losses           1,791,300       2,172,500       2,172,500       2,604,100
Net securities gains                   95,992         100,366         101,225         252,922
Noninterest income, excluding       7,374,810       8,043,316       8,660,774       8,048,546
  securities gains[2]
Noninterest expenses[2]            14,505,952      15,070,253      14,885,234      14,813,138
Income before income taxes[2]       9,429,979       9,477,827       9,771,237       9,975,568
Net income[2]                       5,733,785       5,817,947       6,056,541       6,294,972
Earnings per average common
  share:[1][2]
  Basic                                   .32             .32             .34             .35
  Diluted                                 .30             .31             .32             .33
Common stock closing price:
  High                                  18.26         19.8667           22.75         26.1333
  Low                                 16.1467         16.2733         18.4267         22.9417
  Quarter--end                         16.427          18.593          22.425           23.75


[1]   Restated see Note 1.

[2]   Restated for reasons  described in Notes 1 and 2. The following previously
      reported information is provided:

                          Net              Basic         Diluted
                        Income              EPS            EPS
                      -------------------------------------------
1st quarter 2003      $5,846,423           $.32           $.31
2nd quarter 2003       5,860,002            .33            .31
3rd quarter 2003       6,114,713            .34            .32
4th quarter 2003       6,382,516            .35            .33
1st quarter 2004       6,460,509            .35            .34
2nd quarter 2004       6,719,599            .37            .35
3rd quarter 2004       6,737,934            .37            .35

                                    PAGE 63




              REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
[LOGO KPMG]

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, 2004 and 2003, 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,
2004, and the consolidated statements of condition of Sterling National Bank and
subsidiaries  as of December  31, 2004 and 2003.  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.

As  discussed  in  Note  2  to  the  consolidated   financial  statements,   the
accompanying 2003 and 2002 consolidated financial statements have been restated.

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,  2004  and  2003,  and the  results  of their
operations and their cash flows for each of the years in the  three-year  period
ended  December 31, 2004, and the financial  position of Sterling  National Bank
and  subsidiaries  as of December  31, 2004 and 2003,  in  conformity  with U.S.
generally accepted accounting principles.


/s/ KPMG

New York, New York
March 29, 2005


                                    PAGE 64


                               PART II (continued)

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

None.

ITEM 9A. CONTROLS AND PROCEDURES

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 and the identification of a material weakness in our internal control
over financial  reporting described below, the Company's  management,  including
the Chief Executive Officer and Chief Financial  Officer,  concluded that, as of
December 31, 2004, the Company's  disclosure  controls and  procedures  were not
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.  For a discussion of the reasons and matters on which this conclusion was
based, see "Assessment of internal control over financial reporting" below.

Assessment of internal control over financial reporting

As  permitted  by the SEC's  exemptive  order for certain  "accelerated  filers"
(Release No. 50754,  November 30,  2004),  we have not filed in this Form 10-K a
report  on  management's  assessment  of our  internal  control  over  financial
reporting  or a  registered  public  accounting  firm's  attestation  report  on
management's  assessment of our internal control over financial  reporting.  The
SEC's exemptive  order permits us to file this  information by amendment to this
Form 10-K not later than April 29, 2005.

As  previously  disclosed  in the  Company's  Form 8-K dated March 15,  2005,  a
material  weakness (as defined in Auditing  Standard No. 2 of the Public Company
Accounting  Oversight  Board)  was  identified  in  our  internal  control  over
financial  reporting as of December 31, 2004. The material  weakness  relates to
inadequate  resources for controls over the  accounting  for employee  benefits,
including  (a) the expensing of premiums paid for  split-dollar  life  insurance
policies  on the lives of certain  executive  officers of the  Company,  (b) the
expensing of the Company's  obligations to pay future  premiums on  split-dollar
life  insurance  policies  issued as part of a transaction in which an executive
officer  relinquishes  his right to receive pension payments in exchange for the
insurance  policy,  (c) the expensing of the Company's  obligation to pay future
post-retirement premiums on certain split-dollar life insurance policies and (d)
the  crediting  of  increases  in the cash  surrender  values  of these  various
policies. The Company has corrected the accounting by recording non-cash charges
to employee  benefits  expense.  The Company has restated its audited  financial
statements  for the years ended December 31, 2002 and 2003, and will restate its
unaudited condensed  financial  statements for the quarters ended March 31, June
30 and  September  30, 2003 and 2004.  The Company  believes  that the method of
accounting for employee benefits expense in the audited  consolidated  financial
statements  included  in this Form 10-K  complies  with APB  Opinion  No. 12, as
amended by Statement  of  Financial  Accounting  Standards  No. 106,  Employers'
Accounting for Postretirement  Benefits Other Than Pensions,  and FASB Technical
Bulletin 85-4,  Accounting for Purchases of Life Insurance.  Notwithstanding the
existence of this material weakness, we believe that the financial statements in
this Form 10-K fairly present, in all material respects, our financial condition
as of December 31, 2003 and 2004,  and our results of operations  and cash flows
for each of the years ended December 31, 2002, 2003 and 2004, in conformity with
accounting principles generally accepted in the United States of America. We are
currently working to remediate this material weakness.

Management  has  also  identified,  and the  Company  is  currently  working  to
remediate, certain significant deficiencies (as defined in Auditing Standard No.
2 of the Public Company  Accounting  Oversight Board) in the Company's  internal
control over financial reporting of December 31, 2004, which management believes
do not  currently  constitute  material  weaknesses.  At this  time we have  not
identified, and KPMG LLP ("KPMG") has not communicated to us, any other material
weaknesses in our internal control over financial reporting. The Company has not
yet  completed  its  assessment  and KPMG has not yet completed its audit of our
internal  control  over  financial  reporting,  however,  and we cannot  provide
assurance  that  KPMG  will  not  identify  additional  material  weaknesses  in
connection with its audit of our internal control over financial reporting.

Changes in internal control over financial reporting

No significant change in the Company's internal control over financial reporting
occurred  during the fiscal  quarter ended December 31, 2004 that has materially
affected,  or is reasonably likely to materially  affect, the Company's internal
control over financial reporting.


                                    PAGE 65


                                    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 10 at the end of Part I of this
report.  The other  information  required by Item 10 is  incorporated  herein by
reference to the 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, 2004.

ITEM 11. EXECUTIVE COMPENSATION

The information  required by Item 11 is incorporated  herein by reference to the
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,
2004.

ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

See the  information  appearing  in  Notes 15 and 16 on pages  48-51  under  the
captions  "Stock   Incentive   Plan"  and  "Employee   Stock  Ownership   Plan,"
respectively, of the Company's consolidated financial statements filed in Item 8
hereof.

The following  table  provides  information  as of December 31, 2004,  regarding
securities  issued to all of our employees under our equity  compensation  plans
that were in effect  during the fiscal year ended  December 31, 2004,  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 columns (a))
Plan Category                                                        (a)                      (b)                       (c)
-----------------------------------------------------------------------------------------------------------------------------------
                                                                                                             
Equity Compensation Plans approved by security holders           2,013,409                  $11.39                    610,931
Equity Compensation Plans not approved by security holders              --                      --                         --
-----------------------------------------------------------------------------------------------------------------------------------
TOTAL                                                            2,013,409                  $11.39                    610,931
===================================================================================================================================


The other information required by Item 12 is incorporated herein by reference to
the 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,
2004.

ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

The information  required by Item 13 is incorporated  herein by reference to the
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,
2004.

ITEM 14. PRINCIPAL ACCOUNTING FEES AND SERVICES

The information  required by Item 14 is incorporated  herein by reference to the
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,
2004.


                                    PAGE 66


                                    PART IV

ITEM 15. EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON FORM 8-K

(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, 2004 and 2003*
            Consolidated Statements of Income for the Years Ended
                December 31, 2004, 2003* and 2002*
            Consolidated Statements of Comprehensive Income for
                the Years Ended December 31, 2004, 2003* and 2002*
            Consolidated Statements of Changes in Shareholders' Equity
                for the Years Ended December 31, 2004, 2003* and 2002*
            Consolidated Statements of Cash Flows for the Years Ended
                December 31, 2004, 2003* and 2002*

            Sterling National Bank
            Consolidated Statements of Condition as of December 31, 2004
                and 2003*

            *     Consolidated financial statements for 2003 and 2002 are
                  restated.

      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.

            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, 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).

                (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).


                                    PAGE 67


                (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.

      14.               Code of Business Conduct and Ethics.

      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.

(b)   Reports on Form 8-K:

      In a report on Form 8-K dated  September  20, 2004 and filed on  September
      21, 2004, the Company reported,  under Item 7 "Financial  Statements,  Pro
      Forma Financial  Information and Exhibits" the press release  announcing a
      presentation  on  September  23,  2004 by John  C.  Millman--President  of
      Sterling  Bancorp  and,  Michael   Bizenov--President   Sterling  National
      Mortgage  Company,  Inc.,  as part of the LI Invest First Annual  Investor
      Conference.

      In a report on Form 8-K/A dated  September 20, 2004 and filed on September
      21, 2004, the Company reported, under Item 7.01 "Regulation FD Disclosure"
      and under Item 9.01 "Financial Statements, Pro Forma Financial Information
      and  Exhibits," the press release  announcing a presentation  on September
      23, 2004 by John C.  Millman--President  of  Sterling  Bancorp and Michael
      Bizenov--President  of Sterling National Mortgage Company Inc., as part of
      the LI Invest First Annual Investor Conference.

      In a report on Form 8-K dated  October  18,  2004 and filed on October 19,
      2004,  the  Company  reported  under  Items  7.01  and  2.02  "Results  of
      Operations  and Financial  Condition and  Regulation FD  Disclosure,"  the
      press  release  announcing  a  conference  call to discuss  its  financial
      results for the third quarter ended September 30, 2004.

      In a report on Form 8-K dated  October  21,  2004 and filed on October 22,
      2004,  the  Company  reported,  under  Items  2.02  and 7.01  "Results  of
      Operations and Financial Condition and Regulation FD Disclosure" and Under
      Item  9.01   "Financial   Statements  and  Exhibits,"  the  press  release
      announcing results for the third quarter ended September 30, 2004.

      In a report on Form 8-K dated  October  22,  2004 and filed on October 25,
      2004, the Company reported, under Item 7.01 "Regulation FD Disclosure" and
      under Item 9.01 "Financial Statements, Pro Forma Financial Information and
      Exhibits," the press release announcing a presentation on October 27, 2004
      by  John  C.   Millman-President   of  Sterling   Bancorp  and  Howard  M.
      Applebaum-Executive  Vice President and Senior Lending Officer of Sterling
      National  Bank,  as part of the Ryan  Beck & Co.  Financial  Institutions'
      Investor Conference.

      In a report on Form 8-K dated  November  18, 2004 and filed  November  19,
      2004,  the  Company  reported,  under Items 7.01 and 8.01  "Regulation  FD
      Disclosure and Other Events," the press release  announcing a six-for-five
      stock  split to be  distributed  on December  8, 2004 to  shareholders  of
      record on  November  29,  2004 and the  declaration  of a  quarterly  cash
      dividend  of $0.19 per  common  share  payable  on  December  31,  2004 to
      shareholders of record on December 17, 2004.

      In a report on Form 8-K dated  February 4, 2005 and filed on February  10,
      2005,  the  Company  reported  under  Items  2.02  and  7.01  "Results  of
      Operations  and Financial  Condition and  Regulation FD  Disclosure"  and,
      under Item 9.01  "Financial  Statements  and  Exhibits," the press release
      announcing fiscal year 2004 financial results.


                                    PAGE 68


      In a report on Form 8-K dated  February 15, 2005 and filed on February 17,
      2005,  the Company  reported  under Item 5.02  "Departure  of Directors or
      Principal  Officers;  Election  of  Directors;  Appointment  of  Principal
      Officers,"  announced that Director Anthony E. Burke formally notified the
      Company  that he will not be  standing  for  re-election  at the  upcoming
      shareholders meeting.

      In a report on Form 8-K dated  February 17, 2005 and filed on February 18,
      2005,  the  Company  reported  under  Items 7.01 and 8.01  "Regulation  FD
      Disclosure and Other Events," the press release announcing the declaration
      of a quarterly  cash  dividend of $0.19 per common share  payable on March
      31, 2005 to shareholders of record as of March 15, 2005.

      In a report on Form 8-K dated March 15, 2005 and filed on March 16,  2005,
      the Company  reported under Item 2.02 "Results of Operations and Financial
      Condition"  and Item 4.02  "Non-Reliance  on Previously  Issued  Financial
      Statements or a Related Audit Report or Completed  Interim Review" that it
      would restate its financial statements for the years 2002 and 2003 and the
      first  three  quarters  of 2003 and 2004  and that its  audited  financial
      statements for the year 2004 would reflect  revisions to previously issued
      unaudited  financial  information,  under Item 8.01 "Other Events" that it
      would file for an extension of the deadline for filing this report on Form
      10-K,  and under Item 9.01  "Financial  Statements and Exhibits" the press
      release announcing that the Company would restate financial statements.

      In a report on Form 8-K dated March 18, 2005 and filed on March 24,  2005,
      the Company  reported  under Item 1.01  "Entry into a Material  Definitive
      Agreement"  and Item 9.01  "Financial  Statements  and Exhibits"  that the
      Company  granted  nonqualified  stock  options to purchase an aggregate of
      99,000 common shares and amended its  employment  agreements  with Messrs.
      Louis J. Capelli and John C. Millman.


                                    PAGE 69


                                   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
                                           (Principal Executive Officer)

                                                  March 31, 2005
                                                       Date

                                    /s/           John W. Tietjen
                                  ----------------------------------------------
                                            John W. Tietjen, Treasurer
                                   (Principal Financial and Accounting Officer)

                                                  March 31, 2005
                                                        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 31, 2005            /s/  Louis J. Cappelli           Director
        (Date)               --------------------------     ---------------
                                      (Signature)               (Title)


    March 31, 2005            /s/  John C. Millman             Director
        (Date)               --------------------------     ---------------
                                      (Signature)               (Title)


    March 31, 2005            /s/  Walter Feldesman            Director
        (Date)               --------------------------     ---------------
                                      (Signature)               (Title)


    March 31, 2005            /s/ Henry J. Humphreys           Director
        (Date)               --------------------------     ---------------
                                      (Signature)               (Title)


    March 31, 2005            /s/ Eugene T. Rossides           Director
        (Date)               --------------------------     ---------------
                                      (Signature)               (Title)


                                    PAGE 70


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

                                 DOCUMENTS FILED
                                    AS A PART
                              OF THIS ANNUAL REPORT
                                       ON
                                    FORM 10-K
                   FOR THE FISCAL YEAR ENDED DECEMBER 31, 2004

                                STERLING BANCORP


                                    PAGE 71

                                 EXHIBIT INDEX

Exhibit
Number

  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.

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  herein by
            reference).

  (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, 2003  and  filed  on  March 31, 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).

   (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).


                                    PAGE 72


   (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(i) 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(ii) 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.

14.         Code of Business Conduct and Ethics.

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 73