UJB FINANCIAL CORP /NJ/
10-Q, 1994-11-14
NATIONAL COMMERCIAL BANKS
Previous: UNITED INDUSTRIAL CORP /DE/, 10-Q, 1994-11-14
Next: UNITED MERCHANTS & MANUFACTURERS INC /NEW/, 10-Q, 1994-11-14



1FORM 10-Q



                      SECURITIES AND EXCHANGE COMMISSION
                         Washington, D.C. 20549

(Mark One)

[X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended            September 30, 1994    
                    			       ---------------------------------

                       			      or

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

For the transition period from                 to                              
                     			       ----------------   ---------------

Commission File Number:                   1-6451
              		       ------------------------------------------
                        
                      			UJB Financial Corp.
- -------------------------------------------------------------------
       (Exact name of registrant as specified in its charter)                  

    New Jersey                                     22-1903313          
- -------------------------------------------------------------------
(State or other jurisdiction of                (I.R.S. Employer
incorporation or organization)                Identification No.)

301 Carnegie Center, P.O. Box 2066, Princeton, New Jersey 08543-2066           
- --------------------------------------------------------------------
(Address of principal executive offices)                  (Zip Code)

			     (609) 987-3200  
- ---------------------------------------------------------------------          

	  (Registrant's telephone number, including area code)
- ---------------------------------------------------------------------         
(Former name, former address and former fiscal year, if changed since 
				last report).

  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.
			     [X] Yes   [ ] No

As of October 31, 1994 there were 54,950,816 shares of common stock,        
              		    $1.20 par value, outstanding.

		 
<PAGE>                 


		 PART I.  FINANCIAL INFORMATION

ITEM 1.  FINANCIAL STATEMENTS.

In accordance with Instruction D., included herein as Exhibit
(28)A is UJB Financial Corp. consolidated balance sheets as of
September 30, 1994, December 31, 1993 and September 30, 1993; as
Exhibit (28)B is UJB Financial Corp. consolidated statements of
income for the nine months and three months ended September 30,
1994 and 1993; and as Exhibit (28)C is UJB Financial Corp.
consolidated statements of cash flows for the nine months ended
September 30, 1994 and 1993.  Also included herein as Exhibit
(28)D is UJB Financial Corp. consolidated statements of
shareholders' equity as of September 30, 1994 and 1993; as
Exhibit (28)E is UJB Financial Corp. consolidated average
balance sheets with resultant interest and rates for the nine
months ended September 30, 1994 and 1993; and as Exhibit (28)F
is UJB Financial Corp. consolidated reconciliation of allowance
for loan losses.

The consolidated financial statements included herein as
Exhibits include the accounts of UJB Financial Corp. and all of
its subsidiaries (the Company).  Significant intercompany
transactions have been eliminated in consolidation.  Prior
period information has been restated to reflect the July 1, 1994
acquisition of VSB Bancorp, Inc. (VSB) into UJB Financial Corp. 
This transaction was accounted for on the pooling-of-interest
method.  VSB's 1993 fiscal year ended on September 30, 1993 and
was combined  pursuant to Article 3A of Regulation S-X . The
impact of the change from the September 30 fiscal year end to a
calendar year end was recorded as an adjustment to shareholders'
equity.  

The consolidated financial statements have been prepared on an
accrual basis.  For additional information and disclosures
required under generally accepted accounting principles,
reference is made to the registrant's 1993 Annual Report on Form
10-K.

The accompanying financial statements reflect in the opinion of
management, all normal, recurring adjustments necessary to
present fairly the financial position of the Company and
subsidiaries, and the results of their operations and changes in
their cash flows.  The financial statements presented, in all
material respects, comply with the current reporting
requirements of supervisory authorities.


ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL      
	    CONDITION AND RESULTS OF OPERATIONS.

Financial Condition

Total assets at September 30, 1994 were $15.5 billion, an
increase of $1.7 billion or 12.5 percent from year-end 1993. 
Compared to September 30, 1993, total assets increased $1.6
                    			     -1-

<PAGE>
billion or 11.1 percent.  Included in these increases was the
impact of the recently announced purchase acquisition of
Palisade Savings Bank, FSB (Palisade).  On September 16, 1994, 
the acquisition of Palisade was completed.  This transaction was
accounted for under the purchase method.  At September 30, 1994
Palisade had total assets of $324.2 million, loans of $164.8
million and deposits of $266.7 million.  Results of operations
are included from the acquisition date but were considered
immaterial.

At September 30, 1994, investment securities available for sale,
reported at fair value, amounted to $317.5 million.  These
securities decreased $844.6 million or 72.7 percent from
year-end 1993, and comprised $146.5 million of U.S. Government
and agency collateralized mortgage obligations (CMOs), $169.1
million of other securities and $1.9 million of municipal
securities.  During the second quarter, $707.8 million was
transferred from available-for-sale category to held-to-maturing
category as a result of a review of appropriate classification
and assessment of ongoing investment and liquidity needs. 
During the nine months of 1994, $3.4 million of investment
securities available for sale were sold and total maturities
amounted to $256.6 million.  As a result of the acquisition of
Palisade, $121.6 million of securities were added to the
portfolio.  Unrealized gains and losses on investment securities
available for sale were recorded net of taxes as a separate
component of shareholders' equity.  As of September 30, 1994,
the unrealized loss recorded in equity amounted to $5.2 million.

Investment securities at September 30, 1994 increased $1.5
billion or 54.1 percent from year-end 1993 which was impacted by
the reinvestment of 1993 sales and accelerated CMO payments. The
increase in the investment portfolio was the result of $1.6
billion in early 1994 purchases, principally in CMOs, and the
second quarter transfer of $707.8 million of investment
securities available for sale to investment securities.  This
increase was offset, in part, by maturities of $837.6 million
during the nine months of 1994.  Compared to September 30, 1993
the investment portfolio increased $1.0 billion or 32.1 percent.

Total loans increased $855.9 million or 9.8 percent from
December 31, 1993 to $9.6 billion at September 30, 1994. 
Compared to September 30, 1993, total loans increased $753.7
million or 8.5 percent.  From December 31, 1993, commercial
loans increased $397.8 million or 9.4 percent to $4.6 billion at
September 30, 1994.  Commercial loans increased $267.9 million
or 6.1 percent compared to September 30, 1993.  Mortgage loans
increased $267.0 million or 10.7 percent from December 31, 1993
to $2.8 billion at September 30, 1994.  Compared to September
30, 1993, mortgage loans increased $310.2 million or 12.7
percent.  The Palisade acquisition represented $157.5 million of
these mortgage loan increases.  Instalment loans increased
$191.1 million or 9.5 percent from December 31, 1993 to $2.2
billion.  Compared to September 30, 1993 instalment loans
increased $175.6 million or 8.7 percent.  The increase due to
the Palisade acquisition was $7.3 million.
                      			       -2-

<PAGE>
At the end of the third quarter of 1994, non-performing loans
were $213.9 million or 2.23 percent of total loans.  This
compares to $254.3 million or 2.91 percent at year-end 1993, and
$275.8 million or 3.12 percent at the end of the third quarter
of 1993.  At  September 30, 1994, non-performing loans decreased
by $40.4 million compared with year-end 1993 and were down $61.8
million from September 30, 1993.     

The following table summarizes the trends in the components of
non-performing loans (in thousands):


<TABLE>
<CAPTION>								
                    				         Sept 30,      Dec 31,         Sept 30,
 		                            -----------     ----------      ----------
				                                1994          1993             1993       
                           				-----------     ----------       ---------
<S>                                <C>             <C>             <C>
Commercial and industrial         $ 44,100        $ 57,433        $ 57,913
Real estate:
   Construction and development     66,646          88,748          99,968
   Real estate related             103,170         108,092         117,873
                            				 ---------        --------        --------
       Total real estate           169,816         196,840         217,841
                            				 ---------        --------        --------
	              	Total             $213,916        $254,273        $275,754
				                             =========        ========        ========
</TABLE>

At September 30, 1994, other real estate owned was $66.7
million, net of a $30.7 million allowance.  Since December 31,
1993, other real estate owned decreased $8.1 million.  Compared
to September 30, 1993 these net balances decreased $30.1 million.

The allowance for loan losses at September 30, 1994 was $237.7
million or 2.48 percent of loans, compared to $244.2 million or
2.79 percent of loans at December 31, 1993 and $248.9 million or
2.81 percent of loans at September 30, 1993.  For the three
months ended September 30, 1994, net charge offs were $21.2
million or .91 percent of average loans compared to $26.0
million or 1.16 percent during the comparable period in 1993. 
For the nine months ended September 30, 1994, net charge offs
were $63.7 million or .95 percent of average loans compared to
$102.7 million or 1.55 percent during the comparable period in
1993.

At September 30, 1994 total deposits were $12.2 billion, an
increase of $415.8 million or 3.5 percent from December 31, 1993
and increased $467.7 million or 4.0 percent from a year ago. 
The Palisade acquisition accounted for $266.7 million of these
increases.  Retail savings and time deposits increased $25.8
million or .3 percent from year end to $8.7 billion but
decreased $11.2 million or .1 percent from September 30, 1993. 
Commercial certificates of deposit $100,000 and over were $354.1
million, an increase of $127.5 million or 56.3 percent compared
to December 31, 1993 and increased $135.7 million or 62.2
percent compared to September 30, 1993.  Demand deposits
increased $262.5 million or 9.4 percent from year-end 1993 to
$3.1 billion and increased $343.2 million or 12.6 percent from
September 30, 1993.
                        			      -3-


<PAGE>
Other borrowed funds increased $1.2 billion or 205.7 percent
from December 31, 1993 to $1.8 billion.  Compared to September
30, 1993, other borrowed funds increased $1.0 billion.  Other
borrowed funds increased principally to fund the growth in the
investment and loan portfolios since year-end 1993.  At
September 30, 1994, long-term debt was $206.3 million, a
decrease of $2.4 million or 1.2 percent from year-end 1993. 
Compared to September 30, 1993, long-term debt decreased $6.7
million or 3.1 percent primarily due to principal payments. 

Total shareholders' equity increased $65.7 million or 6.4
percent from December 31, 1993 to $1.1 billion.  Included in
shareholders' equity is a $5.2 million  net unrealized loss (net
of tax) on  investment securities available for sale. The
leverage ratio of the company was 7.04 percent compared to 7.20
percent at December 31, 1993.  At September 30, 1993, the
leverage ratio was 7.02 percent.  Under the risk-based capital
guidelines, the Company's Tier I capital was 9.05 percent and
total capital was 11.87 percent at September 30, 1994, compared
with 9.64 percent and 12.67 percent, respectively, at December
31, 1993.  The decline in these ratios since year-end 1993 is
attributable to the $1.7 billion increase in assets and the
impact of the purchase acquisition.  At September 30, 1993, the
Tier I capital ratio was 9.41 percent and total capital was
12.44 percent.  The current minimum regulatory guidelines for
Tier I and total capital ratios are 4.0 percent and 8.0 percent,
respectively.

Results of Operations

For the third quarter of 1994, net income was $38.6 million or
$.70 per share compared with net income of $13.0 million or $.23
per share earned during the third quarter of 1993.  Net income
for the nine months ended September 30, 1994 was $95.8 million
compared with $57.8 million for the first nine months of 1993. 
On a per share basis, net income for the nine months ended
September 30, 1994 was $1.73 compared to $1.05 for the same
period in 1993. Included in the results for the nine months and
three months ended September 30, 1993 was a restructuring charge
of $21.5 million, $12.7 million after tax, or $.24 per share.
The results for the first nine months of 1994 were impacted by
the adoption of SFAS 112, "Employers' Accounting for
Postemployment Benefits", which had the effect of reducing net
income by $1.7 million or $.03 per share.  The 1993 nine month
results were impacted by the adoption of SFAS 109, "Accounting
for Income Taxes".  The adoption of SFAS 109 had a favorable
effect on 1993's net income of $3.8 million or $.07 per share.



Interest income on a tax-equivalent basis was $252.2 million for
the quarter ended September 30, 1994, an increase of $20.4
million or 8.8 percent compared to the same period in 1993.  On
a year-to-date basis, interest income on a tax equivalent basis
was $711.7 million, an increase of $10.5 million or 1.5 percent
compared to the prior year period.  The increase in interest
income was primarily due to volume increases in investment
securities and loans.  Interest earning assets averaged $13.5
                    			      -4-
<PAGE>
billion during the first nine months of 1994, an increase of
$606.5 million or 4.7 percent over the same period of 1993.  

Interest expense increased $7.9 million or 9.8 percent for the
quarter ended September 30,1994, reflecting the recent rise in
interest rates.  However, interest expense for the nine months
ended September 30, 1994 decreased $12.0 million or 4.7 percent
compared to the same period in 1993.  The benefit of lower rates
during the first nine months of 1994 compared to 1993 and the
impact on the cost of retail time deposits were the primary
factors in the decline in interest expense.  The costs of these
deposits decreased $37.5 million or 17.7 percent.  Offsetting
this decline was an increase in interest expense on borrowed
funds and commercial  certificates of deposit over $100,000
which rose $22.9 million and $2.6 million, respectively, over
the 1993 nine-month period.  These increases were principally
due to volume increases.  Total borrowed funds, including
commercial paper and long-term debt, increased $534.6 million
and commercial certificates of deposit over $100,000 increased
$43.9 million, on average, compared to the prior year period. 
Demand deposits averaged $2.9 billion during the nine months
ended September 30, 1994, an increase of $357.7 million or 14.3
percent over the comparable period in 1993.

Net interest income on a tax-equivalent basis was $162.9 million
for the quarter ended September 30, 1994, an increase of $12.4
million or 8.3 percent compared to the same period in 1993.  For
the first nine months of 1994, net interest income on a
tax-equivalent basis was $466.8 million compared with
$444.3 million for the nine months ended September 30, 1993,
an increase of $22.5 million or 5.1 percent. The net interest
spread percentage on a  tax-equivalent basis (the difference
between the rate earned on average interest earning assets and
the rate paid on average interest bearing liabilities) was 3.97
percent for the nine months ended September 30,1994 compared
to 3.99 for the prior year period. 
Net interest margin (net interest income on a tax-equivalent
basis as a percentage of average interest earning assets) was
4.63 percent during the nine months of 1994 compared with 4.62
percent during the same period in 1993.  

The provision for loan losses for the quarter ended September
30, 1994 was reduced 22.9 percent to $18.5 million compared to
$24.0 million for the same period a year earlier.  On a
year-to-date basis, the provision was $55.5 million, a decline
of $18.7 million or 25.2 percent, compared with the first nine
months of 1993.

Non-interest income including security transactions, when
compared to prior year, was slightly higher for the third
quarter but slightly lower for the nine month period. 
Categories showing positive growth for the quarter and
year-to-date included service charges on deposits and service
and loan fee income.  This was offset by lower other income. 
Additionally, there was a decrease in investment securities
gains (losses) which impacted the nine month comparison.  For
the first nine months of 1994, net gains were $1.8 million,
                       			      -5-

<PAGE>
compared with net gains of $6.8 million in 1993.  These gains
were recognized as securities were sold out of the available for
sale portfolio.

For the third quarter of 1994, service charges on deposits were
$16.1 million, an increase of $1.3 million or 8.7 percent over
the prior year period.  Service charges on deposits increased
$4.0 million or 8.9 percent during the nine month period ended
September 30, 1994 compared to the corresponding period in 1993.
 The increase for the quarter and year-to-date in service
charges was primarily due to price increases implemented after
September 30, 1993.  Service and loan fee income for the third
quarter increased $2.2 million or 24.5 percent compared with the
quarter ended September 30, 1993 and $5.4 million  or 21.5
percent compared to the nine months ended September 30, 1993. 
These increases were primarily due to higher merchant credit
card and commercial loan fees.  During the third quarter of
1994, other income decreased $3.1 million or 20.7 percent from
the third quarter in 1993.  On a year-to-date basis, other
income declined $4.7 million or 11.9 percent compared to the
nine months ended September 30, 1993.  These declines were
attributable to lower secondary market mortgage fees and
brokerage fees recorded during the three months and nine months
ended September 30, 1994 compared to the 1993 periods.

Non-interest expenses for the third quarter of 1994 totaled
$125.9 million, down $26.5 million, or 17.4 percent compared to
the third quarter of 1993 and for the nine months ended
September 30, 1994 were $378.5 million, down $42.2 million or
10.0 percent from the year ago period.  Included in non-interest
expenses for the third quarter of 1993 and the nine months ended
September 30, 1993 was a restructuring charge of $21.5 million .
 Excluding the restructuring charge non-interest expenses for
the quarter and nine months ended September 30, 1994 decreased
3.8 percent and 5.2 percent, respectively.

Salaries expense decreased $.9 million or 2.0 percent during the
third quarter of 1994 compared to the third quarter of 1993 and
declined $2.9 million or 2.1 percent during the first nine
months of 1994 compared to the corresponding period of 1993. 
Pension and other employee benefits for the third quarter were
$14.3 million, down $.8 million or 5.0 percent compared with the
third quarter of 1993.  These expenses were $41.7 million for
the nine months ended September 30, 1994, down $2.5 million or
5.7 percent compared to the corresponding period in 1993.  The
decrease in salaries and benefit expense is primarily
attributable to the staff savings realized from the
restructuring program.

Occupancy expense for the third quarter of 1994 increased $.4
million or 3.4 percent compared to the prior year period.  This
expense was $38.5 million for the nine months ended September
30, 1994 and rose $1.8 million or 4.9 percent compared to the
corresponding period in 1993.  The year-to-date increase was
principally due to higher snow removal costs as a result of
severe weather conditions during the first quarter of 1994. 
Furniture and equipment expense rose $.7 million or 5.7 percent
                       			      -6-

<PAGE>
for the quarter, and rose $2.5 million or 7.4 percent during the
first nine months of 1994.  The increase over the prior year
period resulted from increased equipment rentals and maintenance
expenses related to the installation of new on-line equipment to
support branch automation.

The FDIC insurance assessment increased $1.4 million or 25.2
percent during the third quarter of 1994 compared to the third
quarter of 1993 but was down $1.1 million or 5.2 percent during
the first nine months of 1994 compared to the corresponding
period in 1993.  The increase during the quarter was mainly due
to a $1.6 million rebate received in July 1993 resulting from
reduced assessment rates under the risk-based assessment system
implemented in accordance with the Federal Deposit Insurance
Corporation Improvement Act of 1991.

Other real estate expenses were $4.9 million for the third
quarter of 1994, a decrease of $3.7 million or 42.9 percent from
the third quarter of 1993.  On a year -to-date basis, other real
estate expenses were $14.5 million, a decrease of $17.6 million
or 54.8 percent, compared to the nine months ended September 30,
1993.  Included in these amounts is a provision for losses on
other real estate and expenses related to holding and operating
foreclosed property.  A provision of $3.1 million for the third
quarter and $8.9 million for the first nine months of 1994 was
added to the allowance for other real estate.  This compares to
a provision of $6.8 million for the third quarter of 1993 and
$25.8 million for the first nine months of 1993.  Expenses for
operating and maintaining other real estate amounted to $1.8
million for the third quarter and $5.5 million for the nine
months ended September 30, 1994 compared with $1.8 million and
$6.3 million for the first nine months of 1993.

Liquidity

Liquidity is the ability to meet the borrowing needs and deposit
withdrawal requirements of customers and to support asset
growth.  Principal sources of liquidity are deposit generation,
access to purchased funds, maturities and repayments of loans
and investment securities, and interest and fee income.

The consolidated statements of cash flows present the change in
cash and cash equivalents from operating, investing and
financing activities.  During the nine months of 1994, net cash
provided by operating activities totaled $209.1 million.  This
amount was primarily attributable to results of operations
adjusted for the provision for loan losses and other real estate
owned, and proceeds from the sales of mortgages held for sale. 
Net cash used in investing activities totaled $1.6 billion and
was the result of investment and loan activity.  Net cash
provided by financing activities totaled $1.6 billion,
reflecting the increases in short-term borrowings.

During the first nine months of 1994, proceeds of $1.1 billion
from maturities in the investment portfolio, including
investment securities available for sale, contributed to
liquidity.  Borrowed funds, which includes Federal funds and
                          			      -7-

<PAGE>
repurchase agreements and commercial paper increased $1.2
billion  since December 31, 1993 and provided another source of
liquidity.  Offsetting these sources were purchases of $1.6
billion of investment securities and an increase of $855.9
million in loans since year-end 1993.

Demand deposits increased $262.5 million to $3.1 billion from
year-end 1993 and savings and time deposits increased $25.8
million from December 31, 1993 which provided additional
liquidity.

Additional liquidity is generated from maturities and principal
repayments in the investments portfolio.  Scheduled maturities
and anticipated principal repayments of the investment portfolio
will approximate $140 million throughout the balance of 1994. 
In addition, all or part of the investment securities available
for sale of $317.5 million could be sold to provide liquidity. 
These sources can be used to meet the funding needs during
periods of loan growth.  Liquidity is also available through 
the recent affiliation with the Federal Home Loan Bank of New
York , additional lines of credit and the ability to incur
additional debt.  At September 30, 1994, there were $40.0
million of short-term lines of credit available for general
corporate purposes, with no outstandings.
                       			      -8-


<PAGE>
			PART II.  OTHER INFORMATION



ITEM 1. LEGAL PROCEEDINGS

In re UJB Financial Corp. Shareholder Litigation.
- -------------------------------------------------

Reported on Form 10-K for the period ended December 31, 1993 and
on Form 10-Q for the period ended March 31, 1994.  Following
pre-trial discovery, the parties agreed in principle to settle
the action for $3.65 million, subject, among other things, to
execution of documentation acceptable to the parties and
approval by the court.  A portion of this settlement is expected
to be recovered through insurance carried by the Company and the
remaining balance has been fully reserved.  Therefore, the
effect of this settlement will have no significant impact on the
financial operating results of the Company.

Poseidon Pools, Inc. Suits
- --------------------------

Reported on Form 10-K for the period ended December 31,  1993
and on Form 10-Q for the period ended June 30, 1994.  The
plaintiffs in Richard Fleck and Diane Fleck v. Atreo
Manufacturing Co., Inc. et al. filed a Praecipe for
Discontinuance in the Court of Common Pleas in Pennsylvania on
April 30, 1994.  The filing of this document concluded this
matter.   All of the Poseidon Pools, Inc. lawsuits are now
concluded.

McAdoo CERCLA Matter
- --------------------

Reported on Form 10-K for the period ended December 31, 1993 and
on Form 10-Q for the periods ended March 31, 1994 and June 30,
1994.  A case management conference was held on August 4, 1994
and settlement negotiations between the parties are proceeding
with the assistance of the Court.

In re Payroll Express Corporation of New York and Payroll
- ---------------------------------------------------------
Express Corporation, United States Bankruptcy Court for the
- --------------------
Southern District of New York, Case Nos. 92-B-43149 (CB) and
92-B-43150 (CB), filed June 5, 1992.

Reported on Form 10-K for the period ended December 31, 1993 and
on Form 10-Q for the period ended June 30, 1994.  Judge Bassler
previously entered an order staying the Frederick Goldman and
the Beth Israel customer actions pending in the District of New
Jersey until the United States District Court for the Southern
District of New York decided another UJB motion (described
below) to withdraw the reference of an adversary proceeding from
the bankruptcy court to the District Court for the Southern
District of New York.  The actions were stayed so that if the
                      			       -9-

<PAGE>
motion was granted, UJB would be given the opportunity to move
for a transfer and consolidation of the Frederick Goldman and
the Beth Israel actions with the action in the Southern District
of New York.  The motion to withdraw the reference was granted,
and the parties in the Frederick Goldman and the Beth Israel
actions have submitted to Judge Bassler a proposed consent order
transferring the matters to the Southern District of New York. 
The order should be entered shortly.

 UJB's motion to withdraw the reference of the Trustee's
preference complaint captioned John S. Pereira, as Chapter 11
Trustee of the Estate of Payroll Express Corporation et al. v.
United Jersey Bank (the "Preference Complaint") from the
bankruptcy court to the United States District Court for the
Southern District of New York was granted on October 12, 1994. 
No other activity is pending in this case.

UJB filed an Answer denying the material allegations of the
Trustee's second adversary complaint (the "Fraudulent Conveyance
Complaint").  A discovery schedule has been established by the
Court in the Fraudulent Conveyance action and a pretrial
conference is scheduled for November 17, 1994.
                       			      -10-



ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K.
- ------------------------------------------
(a)     Exhibits

	(3)B.(i)       By-Laws of UJB Financial Corp., as amended through
       		       October 19, 1994.       
		       
	    (ii)       Amendment, dated October 19, 1994, to the By-Laws of
		              UJB Financial Corp.

(11)            UJB Financial Corp. computation of net income per 
		              common share for the nine months and for the three 
		              months ended September 30, 1994 and 1993.
       
(27)            UJB Financial Corp. Financial Data Schedule 
		              - September 30, 1994.
       
(28)A           UJB Financial Corp. consolidated balance sheets as 
		              of September 30, 1994, December 31, 1993 and 
       		       September 30, 1993.

(28)B           UJB Financial Corp. consolidated statements of
		              income for the nine months and three months ended 
		              September 30,1994 and 1993.
       
(28)C           UJB Financial Corp. consolidated statements of cash 
		              flows for the nine months ended September 30, 1994 
		              and 1993.
       
(28)D          UJB Financial Corp. consolidated statements of 
		             shareholders' equity as of September 30, 1994 and 1993.
      
(28)E          UJB Financial Corp. consolidated average balance
		             sheets with resultant interest and rates for the 
         	     nine months ended September 30, 1994 and 1993.

(28)F          UJB Financial Corp. consolidated reconciliation of
		             allowance for loan losses for the nine months 
		             ended September 30, 1994 and 1993.

                                  -11-

<PAGE>
(b)       Reports on Form 8-K

In a current report on Form 8-K, dated July 31, 1994, the
Company under Item 5- Other Events voluntarily reported on a pro
forma combined basis (of UJB and VSB) the results of operations
for three months ended March 31, 1994 and June 30, 1994 , six
months ended June 30, 1994 and the required 30 days of
post-merger  combined  operations as required by SEC Accounting
Series Release 135 for the month ended July 31, 1994.

			                          -12-
			      



<PAGE>

                         			      SIGNATURES



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

                                   					 UJB FINANCIAL CORP.
                                   					 -------------------
                                   					      Registrant


DATE:     November 14, 1994        BY: s/WILLIAM J. HEALY
                            				       ------------------
				                                    William J. Healy
			                       Executive Vice President and Comptroller
                              				 (Chief Accounting Officer)


                         			       -13-


<PAGE>
                          			      EXHIBIT INDEX

Exhibit No.

(3)B.(i)      By-Laws of UJB Financial Corp. as amended through
       	      October 19, 1994.
     
     (ii)     Amendment, dated October 19, 1994 to the By-Laws of UJB
       	      Financial Corp.
     
(11)          UJB Financial Corp. computation of net income per common
	             share for the nine months and for the three months ended
	             September 30, 1994 and 1993.

(27)          UJB Financial Corp. Financial Data Schedule - September
       	      30, 1994.

(28)A         UJB Financial Corp. consolidated balance sheets as of
              September 30, 1994, December 31, 1993 and September 30, 1993.
	      
(28)B         UJB Financial Corp. consolidated statements of income for 
       	      the nine months and three months ended September 30,
	             1994 and 1993.

(28)C         UJB Financial Corp. consolidated statements of cash flows 
       	      for the nine months ended September 30, 1994 and 1993.

(28)D         UJB Financial Corp. consolidated statements of shareholders' 
       	      equity as of September 30, 1994 and 1993.

(28)E         UJB Financial Corp. consolidated average balance sheets 
       	      with resultant interest and rates for the nine months
	             ended September 30, 1994 and 1993.

(28)F         UJB Financial Corp. consolidated reconciliation of 
       	      allowance for loan losses for the nine months ended
	             September 30, 1994 and 1993.



<PAGE>
							EXHIBIT (3)B.(i)
						As Amended through 10/19/94

				  BY-LAWS
				    of
			    UJB FINANCIAL CORP.

				ARTICLE I.

				 OFFICES.

       Section 1.  Registered Office.  The registered office of UJB 
Financial Corp. (the "Corporation") shall be at 301 Carnegie Center, 
Princeton, New Jersey.


				ARTICLE II.

			  MEETING OF STOCKHOLDERS

       Section 1.  Annual Meeting.  An annual meeting of stockholders for 
the election of directors and the transaction of such other business as may 
properly come before the meeting shall be held in each calendar year.  
Unless the Board of Directors fixes another date or time, which the Board 
is hereby authorized to do, the annual meeting shall be held at 3:00 P.M. 
on the third Tuesday in April of each year, if not a legal holiday, and if 
a legal holiday, the next business day not a legal holiday.

       Section 2.  Special Meetings.  Special meetings of the stockholders 
may be called at any time by the Chairman, the President or the Board of 
Directors and shall be called by the Secretary upon the written request, 
stating the purpose or purposes of any such meeting, of stockholders 
entitled to cast at least one-third of the votes which all stockholders are 
entitled to cast at the meeting.  Unless limited by law, the Certificate of 
Incorporation, the By-Laws, or by the terms of the notice thereof, any and 
all business properly before the meeting pursuant to Section 4 hereof may 
be transacted at any special meeting of stockholders.

       Section 3.  Place of Meetings.  Each meeting of stockholders shall 
be held at such place either within or outside the State of New Jersey as 
may be designated by the Board of Directors.

       Section 4.  Notice of Meetings.  Except as otherwise provided or 
permitted by law, the Certificate of Incorporation, or the By-Laws, notice 
of each meeting of stockholders shall be given to each stockholder of 
record entitled to vote either by delivering such notice to the stockholder 
personally or by mailing the same to the stockholder.  If mailed, the 
notice shall be directed to the stockholder in a postage-prepaid envelope 
at the stockholder's address as it appears on the records of the 
Corporation.  Notice of each meeting shall state the place, date and hour 
of the meeting, and the purpose or purposes for which the meeting is 
called, and shall be given or mailed not less than ten nor more than sixty 
days before the date of the meeting.  No notice of the time and place of an 
adjourned annual or special meeting of stockholders need be given other 
than by announcement at the meeting at which such adjournment is taken, 
unless a new record date is fixed by the Board.
				   -1-
<PAGE>
       At any meeting of stockholders only such business shall be conducted 
as shall have been properly brought before the meeting.  No matter (other 
than a procedural matter incident to the conduct of the meeting) shall have 
been properly brought before a meeting, unless such matter shall have been 
identified in the notice of the meeting given by or at the direction of the 
Board of Directors or in written notice given by or at the direction of the 
Board of Directors to the stockholders in accordance with the foregoing 
provisions of this Section at least 10 days before the date of the meeting 
(or any adjournment thereof) and, in the case of any matter proposed by any 
stockholder, written notice thereof shall have been received by the 
Secretary of the Corporation not less than 60 days [70 days effective for 
any stockholders meeting after April 30, 1993] and not more than 90 days 
before the date of the meeting; provided, however, that, if less than 70 
days' [80 days effective for any stockholders meeting after April 30, 1993] 
notice or prior public disclosure of the date of the meeting has been given 
to stockholders, such notice, to be timely, must have been received by the 
Secretary of the Corporation not later than the close of business on the 
tenth day following the day on which notice of the meeting or such public 
disclosure was made, whichever first occurs.  Any such notice by a 
stockholder to the Secretary of the Corporation should be accompanied by 
(a) the name and address of the stockholder who intends to present the 
matter for a vote, (b) a representation that such stockholder is a holder 
of record of shares of the Corporation entitled to vote at the meeting, (c) 
a description of all agreements, arrangements or understandings between 
such stockholder and any other stockholder relating to the matter to be 
voted on and any financial or contractual interest of such stockholder in 
the outcome of such vote and (d) such other information regarding the 
matter to be voted on and the stockholder intending to present the matter 
for a vote as would be required to be included in a proxy statement 
soliciting the vote of stockholders in respect of such matter pursuant to 
the proxy rules of the Securities and Exchange Commission.  Any stockholder 
proposal which complies with Rule 14a-8 (or any successor rule) (including 
the greater advance notice required by such rule) under the Securities 
Exchange Act of 1934, as amended, and is included in a proxy statement for 
a meeting of stockholders sent by or on behalf of the Corporation shall be 
deemed to comply with the requirements of this Section.  The chairman of 
the meeting may refuse to permit any matter as to which such notice to the 
Secretary of the Corporation was required to be given and was not given to 
be voted on at the meeting.

       Section 5.  Conduct of Meeting.  At each meeting of stockholders, 
unless otherwise determined by the Board of Directors, the Chairman, or if 
the Chairman is not present, the Vice Chairman, or if a Vice Chairman is 
not present the President, or if none of the foregoing is present the 
Chairman of the Executive Committee, or in the absence of all of the afore-
mentioned, a chairman chosen by the vote of the stockholders present in 
person or represented by proxy at the meeting and entitled to cast a 
majority of the votes which might be cast at such meeting for the election 
of directors or, if in the case of a special meeting at which directors are 
not to be elected, the matter to be voted on at the meeting on which the 
greatest number of stockholders are entitled to vote, shall act as 
chairman.  The Secretary, or in the Secretary's absence an Assistant 
Secretary, or in the absence of the Secretary and all Assistant Secre-
taries, a person whom the chairman of the meeting shall appoint, shall act 
as secretary of the meeting and keep a record of the proceedings thereof.  
				   -2-
<PAGE>
The Board of Directors of the Corporation shall be entitled to make such 
rules, regulations and procedures for the conduct of meetings of stockholders 
as it shall deem necessary, appropriate or convenient.  Subject to such rules 
and regulations of the Board of Directors, if any, the chairman of the meeting 
shall have the right and authority to prescribe such rules, regulations and 
procedures and to do all such acts as, in the judgment of such chairman, are 
necessary, appropriate or convenient for the proper conduct of the meeting, 
including, without limitation, establishing an agenda or order of business 
for the meeting, rules, regulations and procedures for maintaining order at 
the meeting and the safety of those present, limitations on entry to and 
participation in such meeting to stockholders of record of the Corporation 
and their duly authorized and constituted proxies, and such other persons as 
the chairman shall permit, restrictions on entry to the meeting after the time 
fixed for the commencement thereof, limitations on the time allotted to 
questions or comments by participants and regulation of the opening and 
closing of the polls for balloting on matters which are to be voted on by 
ballot.  Unless, and except to the extent determined by the Board of Directors 
or the chairman of the meeting, meetings of stockholders shall not be required 
to be held in accordance with rules of parliamentary procedure.

       Section 6.  Quorum and Adjournment.  Except as otherwise provided by 
law or by the Certificate of Incorporation, the holders of a majority of 
the shares of stock entitled to vote at the meeting, represented in person 
or by proxy, shall constitute a quorum at all meetings of the stockholders.

       Section 7.  Vote of Stockholders.  Except as otherwise required by 
law or the Certificate of Incorporation, all action by stockholders shall 
be taken at a stockholders' meeting unless the Board of Directors shall 
determine that such action shall be taken by written consent of 
stockholders.  Except as otherwise required by law or by the Certificate of 
Incorporation, directors to be elected at a meeting of stockholders shall 
be elected by plurality of the votes cast at such meeting by the holders of 
shares entitled to vote in the election.  Whenever any corporate action, 
other than the election of directors, is to be taken by vote of the 
stockholders at a meeting thereof, it shall be authorized by a majority of 
the votes cast at such meeting by the holders of stock entitled to vote 
thereon.


			       ARTICLE III.

			    BOARD OF DIRECTORS

       Section 1.  Number.  The number of directors constituting the Board 
of Directors of the Corporation shall be such number as is fixed from time 
to time in accordance with Articles 5 and 8 of the Restated Certificate of 
Incorporation of the Corporation by resolution adopted by the Board of 
Directors or by the stockholders, but in no event shall be less than five 
nor more than forty.  Each director elected by the stockholders shall hold 
office until the next annual meeting of stockholders at which directors of 
the class to which such director was apportioned are to be elected and 
until that director's successor shall have been elected and qualified, 
unless such director resigns, becomes disqualified, or is removed.
				   -3-
<PAGE>
       Section 2.  General Powers.  The business, properties and affairs of 
the Corporation shall be managed by or under the direction of the Board of 
Directors, which, without limiting the generality of the foregoing, shall 
have power to appoint the officers of the Corporation, to appoint and 
direct agents, and to grant general or limited authority to officer, 
employees and agents of the Corporation to make, execute and deliver 
contracts and other instruments and documents in the name and on behalf of 
the Corporation and over its seal, without specific authority in each case.  
In addition, the Board of Directors may exercise all the powers of the 
Corporation and do all lawful acts and things which are not reserved to the 
stockholders by law or the Certificate of Incorporation.

       Section 3.  Place of Meetings.  Meetings of the Board of Directors 
shall be held at the principal office of the Corporation, or at such other 
place within or without the State of New Jersey as may, from time to time, 
be fixed by resolution of the Board of Directors, or in the absence of such 
resolution, as may be fixed by the Chairman or President.

       Section 4.  Organization Meeting.  A newly elected Board of 
Directors shall meet and organize, as soon as practicable, after each 
annual meeting of stockholders, at the place of such annual meeting, 
without notice of such meeting, provided a majority of the whole Board of 
Directors is present.  If such a majority is not present, such organization 
meeting may be held at any other time or place which may be specified in a 
notice given as provided in Section 6 of this Article III for special 
meetings of the Board of Directors.

       Section 5.  Regular Meetings.  The Board of Directors shall meet 
without notice at lease five times each calendar year at such times and 
places as shall have been previously fixed by resolution of the Board of 
Directors.

       Section 6.  Special Meetings:  Notice.  Special meetings of the 
Board of Directors shall be called by the Secretary on the request of the 
Chairman, any Vice Chairman, the President, or the Chairman of the 
Executive Committee, or on the request in writing of any five directors.  
Notices of special meetings shall be mailed to each director, addressed to 
the director's residence or usual place of business, not later than five 
days before the day on which the meeting is to be held, or shall be sent to 
the director at such place by telegraph, or be delivered personally or by 
telephone, not later than twelve hours before the time and day of meeting.  
Neither the business to be transacted at, nor the purpose of, any special 
meeting of the Board of Directors need be specified in the notice, or waiver 
of notice, of such meeting, although in the ordinary course of events the 
purpose of the meeting will be indicated in the notice.  Unless limited by 
law, the Certificate of Incorporation, the By-Laws or by the terms of the 
notice thereof, any and all business may be transacted at any special meeting.

       Section 7.  Quorum and Manner of Acting.  At every meeting of the 
Board of Directors or a Committee thereof, a majority of the entire Board 
of Directors or Committee, as the case may be, shall constitute a quorum; 
and except as otherwise provided by law, the vote of a majority of the 
directors present at any such meeting at which a quorum is present shall be 
the act of the Board of Directors or the Committee.  Any or all of the 
Directors may participate in a meeting of the Board or a Committee of the 
Board of which the director is a member by any means of communication by 
which all persons participating in the meeting are able to hear each other.  
Directors so participating will be deemed present.
				   -4-
<PAGE>
       Section 8.  Voting.  On any question on which the Board of Directors 
or any Committee thereof shall vote, the names of those voting and their 
votes shall be entered in the minutes of the meeting when any member of the 
Board or such Committee so requests.  A director present at any meeting of 
the Board of Directors or any Committee thereof at which any corporate 
action is taken shall be presumed to have concurred in the action taken 
unless such director's dissent shall be entered in the minutes of the 
meeting or unless such director shall file a written dissent to such action 
with the person acting as the secretary of the meeting before or promptly 
after adjournment thereof.  Such right to dissent shall not apply to any 
director who voted in favor of such action.  A director who is absent from 
a meeting of the Board, or any Committee thereof of which such director is 
a member, at which any such action is taken shall be presumed to have 
concurred in the action unless such director shall file a dissent with the 
Secretary of the Corporation within a reasonable time after learning of 
such action.

       Section 9.  Directors' Compensation.  The Board of Directors shall 
have authority to determine, from time to time, the amount of compensation 
which shall be paid to any of its members.

       Section 10.  Action Without Meeting.  The Board of Directors or any 
Committee thereof may act without a meeting if, prior or subsequent to such 
action, all members of the Board of Directors or of such Committee consent 
thereto in writing and such written consents are filed with the minutes of 
the proceedings of the Board of Directors or such Committee.

       Section 11.  Resignations.  Any director may resign at any time by 
giving written notice thereof to the Corporation.  Any resignation shall be 
effective immediately unless a date certain is specified for it to take 
effect.

       Section 12.  Vacancies.  Any vacancy in the Board of Directors, 
including a vacancy caused by an increase in the number of directors, may 
be filled by the affirmative vote of a majority of the remaining directors, 
even though less than a quorum of the Board of Directors.

       Section 13.  Eligibility.  A person at the time of election to the 
Board of Directors, at the time of any nomination pursuant to Section 14 of 
this Article III, and during the continuation of directorship, must have 
legal ownership, individually or jointly with another, of 1000 shares of 
Common Stock of the Corporation.  No person shall be eligible for election 
or reelection to the Board of Directors after attaining age 73.  [Amended 
10/19/94]

       Section 14.  Notification of Nominations.  Nominations for the 
election of directors may be made by the Board of Directors or by any 
stockholder entitled to vote for the election of the directors.  Any 
stockholder entitled to vote for the election of directors at a meeting may 
nominate persons for election as directors only if written notice of such 
stockholder's intent to make such nomination shall have been received by 
the Secretary of the Corporation not later than (i) with respect to an 
election to be held at an annual meeting of stockholders, 60 days [70 days 
				   -5-
<PAGE>
effective for any stockholders meeting after April 30, 1993] in advance of 
such meeting and (ii) with respect to an election to be held at a special 
meeting of stockholders for the election of directors, the close of 
business on the seventh day following the date on which notice of such 
meeting is first given to stockholders.  Each such notice shall set forth:  
(a) the name and address of the stockholder who intends to make the 
nomination and of the person or persons to be nominated, (b) a 
representation that such stockholder is a holder of record of shares of the 
Corporation entitled to vote at such meeting and intends to appear in 
person or by proxy at the meeting to nominate the person or persons 
specified in the notice, (c) a description of all arrangements or 
understandings between such stockholder and each nominee and any other 
person or persons (naming such person or persons) pursuant to which the 
nomination or nominations are to be made by such stockholder, (d) such 
other information regarding each nominee proposed by such stockholder as 
would have been required to be included in a proxy statement filed pursuant 
to the proxy rules of the Securities and Exchange Commission had each 
nominee been nominated, or intended to be nominated, by the Board of 
Directors and (e) the consent of each nominee to serve as a director of the 
Corporation if so elected and a representation by such nominee that such 
person, at the time of notification satisfies, and, on the date of the 
Annual Meeting and thereafter during the continuation of directorship, will 
satisfy, the qualifications for service as a director of Section 13 of this 
Article III.  The chairman of the meeting may refuse to acknowledge the 
nomination of any person not made in compliance with the foregoing 
provisions, and, upon the chairman's instructions, the inspectors of 
election may disregard all votes cast for each such nominee.


				ARTICLE IV.

	       COMMITTEES OF THE BOARD:  EXECUTIVE COMMITTEE

       Section 1.  Constitution and Powers.  The Board of Directors, by 
resolution adopted by a majority of the entire Board of Directors, shall 
appoint from among its members an Executive Committee and an Audit 
Committee and may appoint one or more other Committees, may appoint one of 
its members to serve as Chairman of any such Committee, and may appoint one 
or more directors to serve as alternate members of any such Committee.  
Each Committee shall have such powers as provided in such resolution or in 
the By-Laws, except that no such Committee shall:

       (a) make, alter or repeal any By-Law of the Corporation;

       (b) elect or appoint any director, or remove any officer or director;

       (c) submit to the stockholders any action which requires approval of 
	   the stockholders; or

       (d) amend or repeal any resolution theretofore adopted by the Board 
	   of Directors which by its terms is amendable or repealable only 
	   by the Board of Directors.

       Section 2.  Regular Meetings.  Meetings of a Committee of the Board 
of Directors shall be held at such times and places as shall have been 
previously fixed by resolution of the Committee.
				   -6-
<PAGE>
       Section 3.  Special Meetings.  A special meeting of a Committee may 
be called at any time by the Chairman of the Committee, the Chairman, or 
the President; on the written request of any three members of a Committee 
such meeting shall be called by one of said officers or by the Secretary.  
Notice of any such special meeting shall be given to each member in the 
manner provided in Section 6 of Article III for the giving of notice of a 
special meeting of the Board of Directors.

       Section 4.  Records.  Each Committee shall keep minutes of its acts 
and proceedings, which shall be submitted to the Board of Directors no 
later than the next meeting of the Board of Directors occurring more than 
two days after the Committee meeting.  Any action taken by the Board of 
Directors with respect thereto shall be entered in the minutes of the Board 
of Directors.

       Section 5.  Executive Committee.  The Executive Committee shall have 
and may exercise, when the Board of Directors is not in session, all the 
powers of the Board of Directors in the management of the business and 
affairs of the Corporation including authority to take all action provided 
in the By-Laws to be taken by the Board of Directors, and may authorize the 
seal of the Corporation to be affixed to all papers which may require it, 
except as provided in Section 1 of this Article IV.


				ARTICLE V.

			      AUDIT COMMITTEE

       Section 1.  Appointment.  The Board of Directors shall appoint an 
Audit Committee consisting of not less than three directors who are not 
officers of the Corporation or of any of its subsidiaries, and may appoint 
one of the members of such Committee to be its Chairman.

       Section 2.  Selection of Certified Public Accountants:  Conferences 
Therewith.  The Audit Committee shall select and employ on behalf of the 
Corporation, subject to ratification by the stockholders, a firm of 
certified public accountants whose duty it shall be to audit the books and 
accounts of the Corporation for the fiscal years in which they are 
appointed, and who shall report to said Committee.  The Audit Committee 
shall confer with the auditors and shall determine, and from time to time 
shall report to the Board of Directors, upon the scope of the auditing of 
the books and accounts of the Corporation.

       Section 3.  Conferring with Officers of the Corporation.  In 
general, the Committee shall have the power to confer with and direct the 
officers of the Corporation to the extent necessary to carry out the 
purposes of this Article V.
				   -7-
<PAGE>
				ARTICLE VI.

				 OFFICERS

       Section 1.  Officers.  The Corporation shall have a Chairman of the 
Board, who may be referred to by the title of Chairman, a President, a 
Chairman of the Executive Committee, a Treasurer, a Secretary and an 
Auditor, and may have one or more Vice Chairmen, and one or more Vice 
Presidents and a Comptroller; and such officers shall be appointed by the 
Board of Directors.  The Board of Directors may also appoint such other 
officers and agents as in their judgment the business of the Corporation 
may require.  A vacancy in any office other than that of Chairman or 
President may be filled by the Chief Executive Officer until the next 
meeting of the Board of Directors.  The Chief Executive Officer shall also 
have authority to appoint Assistant Vice Presidents, Assistant Secretaries, 
Assistant Treasurers, and Assistant Comptrollers.

       Section 2.  Term of Office.  The Chairman and the President each 
shall hold office (unless disqualified or removed by a two-thirds vote of 
the members of the Board of Directors) until the next Organization Meeting 
of the Board of Directors.  All other officers shall hold office at the 
pleasure of and until removed by the Board of Directors.

       Any officer may resign at any time by giving written notice thereof 
to the Corporation.  Any resignation shall be effective immediately unless 
a date certain is specified for it to take effect.

       Section 3.  Chief Executive Officer.  The Board of Directors of the 
Corporation may designate either the Chairman or the President to act as 
Chief Executive Officer of the Corporation.  The Chief Executive Officer 
shall supervise the carrying out of the policies adopted or approved by the 
Board of Directors and, subject to the authority of the Board of Directors, 
the Chief Executive Officer shall be responsible for formulation and 
execution of policy for the Corporation, and shall have authority to cause 
the employment or appointment of such employees and agents of the 
Corporation as the conduct of the business of the Corporation may require, 
and in general to exercise all powers generally appertaining to the chief 
executive officer of a corporation.

       Section 4.  Chairman.  The Chairman shall act as chairman at 
meetings of the stockholders and preside at meetings of the Board of 
Directors and stockholders.  The Chairman shall exercise all powers 
generally pertaining to the chairman of a corporation, and shall have such 
further powers and duties as may from time to time be assigned by the Board 
of Directors.

       Section 5.  President.  The President, in the absence of the 
Chairman, shall preside at all meetings of the Board of Directors and the 
stockholders.  In the absence of the Chairman, the President shall exercise 
the powers and duties of the Chairman.  The President shall exercise all 
powers generally appertaining to the president of a corporation, and shall 
also have such further powers and duties as may from time to time be 
assigned by the Board of Directors.
				   -8-
<PAGE>
       Section 6.  Chairman of the Executive Committee.  The Chairman of 
the Executive Committee, in the absence of the Chairman and the President, 
shall act as chairman at meetings of the stockholders and of the Board of 
Directors and shall preside at meetings of the Executive Committee and 
shall also have such further powers and duties as may from time to time be 
assigned by the Board of Directors.

       Section 7.  Vice Chairmen.  The Board of Directors may appoint one 
or more Vice Chairmen of the Corporation.  In the absence of the President, 
the Chairman, and the Chairman of the Executive Committee, their powers and 
duties shall be exercised by the Vice Chairman, or if there be more than 
one Vice Chairman present, by the one of them first appointed to such 
office.  In the absence or unavailability of the Chairman or the President, 
each Vice Chairman shall have general authority to execute bonds, deeds and 
contracts in the name and on behalf of the Corporation.  Each of them shall 
also have such further powers and duties as may from time to time be 
assigned by the Board of Directors or Chairman.

       Section 8.  Vice Presidents.  Vice Presidents shall perform such 
duties and have such powers as may, from time to time, be assigned to them 
by the Board of Directors or the Chief Executive Officer.

       Section 9.  Secretary, Treasurer and Comptroller.  The Secretary, 
Treasurer and Comptroller shall generally have such powers and perform all 
the duties usually appertaining to their respective offices.  In the 
absence of the Secretary, Treasurer or Comptroller such person as shall be 
designated by the Chief Executive Officer shall perform the duties of the 
absent officer.

       Section 10.  Auditor.  The Auditor is responsible for all matters 
relating to accounting controls, financial controls and asset controls of 
the Corporation and its subsidiaries, under direction of the Audit 
Committee of the Board of Directors and the general supervision of the 
Chief Executive Officer.  The Auditor shall perform such additional duties 
as shall be assigned by the Board of Directors, the Audit Committee, the 
Chairman of the Audit Committee, and the Chief Executive Officer.  In the 
absence of the Auditor, such other person as shall be designated by the 
Chairman of the Audit Committee shall perform the duties of the Auditor.

       Section 11.  Compensation.  The compensation of the Chairman, the 
President, the Chairman of the Executive Committee, the Vice Chairmen, and 
the Auditor shall be fixed by the Board of Directors.  The compensation of 
all other officers and other employees and agents of the Corporation may be 
fixed by the Chief Executive Officer unless determined to the contrary by 
the Board of Directors.
				   -9-
<PAGE>
				ARTICLE VII.

		       STOCK AND TRANSFERS OF STOCK

       Section 1.  Stock Certificates.  The stock of the Corporation shall 
be represented by certificates signed by the Chairman or a Vice Chairman of 
the Board of Directors or the President or a Vice President and may be 
countersigned by the Secretary or an Assistant Secretary or the Treasurer 
or an Assistant Treasurer.  Any or all signatures may be facsimiles.  In 
case any officer, Transfer Agent or Registrar who signed or whose facsimile 
signature has been placed upon any certificate shall have ceased to hold 
such position before such certificate is issued, it may be issued by the 
Corporation with the same effect as if such officer, Transfer Agent or 
Registrar held such position at the date of its issue.  The certificates 
representing the stock of the Corporation shall be in such form as shall be 
approved by the Board of Directors.

       Section 2.  Transfer Agents and Registrars.  The Board of Directors 
may, in its discretion, appoint one or more banks or trust companies in the 
Borough of Manhattan, City, County and State of New York, and in such other 
city or cities as the Board of Directors may deem advisable, including any 
banking subsidiaries of the Corporation, from time to time, to act as 
Transfer Agents and Registrars of the stock of the Corporation; and upon 
such appointments being made, no stock certificate shall be valid until 
countersigned by one of such Transfer Agents and registered by one of such 
Registrars.  Any or all of such signatures may be facsimiles.

       Section 3.  Transfers of Stock.  Transfers of stock shall be made on 
the books of the Corporation only by the person named in the certificate, 
or by an attorney lawfully constituted in writing, and upon surrender and 
cancellation of a certificate or certificates for a like number of shares 
of the same class of stock, with duly executed assignment and power of 
transfer endorsed thereon or attached thereto, and with such proof of the 
authenticity of the signatures as the Corporation or its agents may 
reasonably require.  No transfer of stock other than on the records of the 
Corporation shall affect the right of the Corporation to pay any dividend 
upon the stock to the holder of record thereof or to treat the holder of 
record as the holder in fact thereof for all purposes, and no transfer 
shall be valid, except between the parties thereto, until such transfer 
shall have been made upon the records of the Corporation.

       Section 4.  Lost Certificate.  In case any certificate of stock 
shall be lost, stolen or destroyed, the Board of Directors, in its 
discretion, the Chairman, President, or Secretary or any other officer or 
officers or any agent or agents thereunto duly authorized by the Board of 
Directors, may authorize the issuance of a substitute certificate in place 
of the certificate so lost, stolen or destroyed, and may cause or authorize 
such substitute certificate to be countersigned by the appropriate Transfer 
Agent (or where such duly authorized agent is the Transfer Agent may itself 
countersign) and registered by the appropriate Registrar; provided, however, 
that, in each such case, the applicant for a substitute certificate shall 
furnish to the Corporation and to such of its Transfer Agents and Registrars 
as may require the same evidence to their satisfaction, in their discretion, 
of the loss, theft or destruction of such certificate and of the ownership 
thereof, and also such security or indemnity as may by them be required.
				   -10-
<PAGE>
			      ARTICLE VIII.

			      CORPORATE SEAL

       Section 1.  Seal.  The seal of the Corporation shall be in such form 
as may be approved, from time to time, by the Board of Directors.

       Section 2.  Affixing and Attesting.  The seal of the Corporation 
shall be in the custody of the Secretary, who shall have power to affix it 
to the proper corporate instruments and documents, and who shall attest it.  
In the absence of Secretary, it may be affixed and attested by an Assistant 
Secretary, or by the Treasurer or an Assistant Treasurer or by any other 
person or persons as may be designated by the Board of Directors.


				ARTICLE IX.

			       MISCELLANEOUS

       Section 1.  Fiscal Year.  The fiscal year of the Corporation shall 
be the calendar year.

       Section 2.  Signatures on Negotiable Instruments.  All bills, notes, 
checks, or other instruments for the payment of money shall be signed or 
countersigned by such officers or agents and in such manner as, from time 
to time, may be prescribed by resolution (whether general or special) of 
the Board of Directors, or may be prescribed by any officer or officers, or 
any officer and agent jointly, thereunto duly authorized by the Board of 
Directors.

       Section 3.  Shares of Other Corporations.  The Chief Executive 
Officer, or in the Chief Executive Officer's absence, the Secretary is 
authorized to vote, represent and exercise on behalf of the Corporation, 
all rights incident to any and all shares of any other corporation or 
corporations standing in the name of the Corporation.  The authority herein 
granted to said officer to vote or present on behalf of the Corporation any 
and all shares held by the Corporation in any other corporation or 
corporations may be exercised either by said officer in person or by any 
person authorized so to do by proxy or power of attorney duly executed by 
said officer.  Notwithstanding the above, however, the Board of Directors, 
in its discretion, may designate by resolution the person to vote or 
represent said shares of other corporations.

       Section 4.  References to Article and Section Numbers and to the 
Certificate of Incorporation.  Whenever in the By-Laws reference is made to 
an Article or Section number, such reference is to the number of an Article 
or Section of the By-Laws.  Whenever in the By-Laws reference is made to 
the Certificate of Incorporation, such reference is to the Restated 
Certificate of Incorporation, as may be amended from time to time.

       Section 5.  Indemnification.  Each person who was or is a party and 
each person who is threatened to be or is made a party to any threatened, 
pending or completed action, suit or proceeding, whether civil, criminal, 
administrative, investigative or arbitrative, by reason of the fact that 
such person is, or was, a director, officer or employee of the Corporation, 
				   -11-
<PAGE>
or is or was serving at the request of the Corporation as a director, 
officer, trustee, agent, or employee of another corporation, partnership, 
joint venture, sole proprietorship, trust or other enterprise, whether or 
not for profit, shall be indemnified and reimbursed by the Corporation for 
liabilities (including amounts paid or incurred in satisfaction of 
settlements, judgments, fines and penalties) and expenses (including 
reasonable costs, disbursements and counsel fees) to the fullest extent 
permitted by the laws of the State of New Jersey as in effect at the time 
of such indemnification.  The foregoing right of indemnification shall 
inure to the benefit of the heirs, executors, and administrators of each 
such person, shall not be exclusive of any other rights or indemnification 
to which any director, officer, employee or other person may be entitled in 
any capacity as a matter of law or under any by-law, agreement, vote of 
shareholders or directors, insurance policy, or otherwise; and shall 
continue as to each such person who has ceased to be a director, officer or 
employee.

       This By-Law shall be implemented and construed to provide any 
director, officer, employee, or other person described above who is found 
to have acted in good faith and in a manner such person reasonably believed 
to be in or not opposed to the best interests of the Corporation the 
maximum indemnification, advancement of expenses, and reimbursement for 
liabilities and expenses allowed by law, provided, however, that 
advancement of counsel fees will be made only when the Board of Directors 
determines that arrangements for counsel are satisfactory to the Board.

       Section 6.  Waiver of Notice.  Any notice required by these By-Laws, 
by the Certificate of Incorporation, or by law may be waived in writing by 
any person entitled to notice.  The waiver or waivers may be executed 
either before or after the event with respect to which notice is waived.  
Each director or stockholder attending a meeting without protesting, prior 
to its conclusion, the lack of proper notice shall be deemed conclusively 
to have waived notice of the meeting.


				ARTICLE X.

				AMENDMENTS

       The By-Laws may be altered, amended or repealed, and new By-Laws 
adopted from time to time, by the Board of Directors at any regular or 
special meeting.



bylaws 10/19/94
				   -12-
<PAGE>


<PAGE>                            
							 EXHIBIT (3)B.(ii)

			    UJB FINANCIAL CORP.

			BOARD OF DIRECTORS MEETING

			     October 19, 1994



	 RESOLVED, that the retirement age provided for in the By-Laws of 
the Corporation be, and it hereby is, increased from 70 to 73, the sentence 
dealing with retirement from occupation be deleted as limiting the Board's 
flexibility, and the sentence dealing with the 1990 Annual Meeting be 
deleted as out-of-date, and that, accordingly, Article III, Section 13 of 
the By-Laws of the Corporation be, and it hereby is, amended to read in its 
entirety as follows:


	 Section 13.  Eligibility.  A person at the time of 
	 election to the Board of Directors, at the time of any 
	 nomination pursuant to Section 14 of this Article III, 
	 and during the continuation of directorship, must have 
	 legal ownership, individually or jointly with another, 
	 of 1000 shares of Common Stock of the Corporation.  No 
	 person shall be eligible for election or reelection to 
	 the Board of Directors after attaining age 73.

				  -1-





<TABLE>
UJB FINANCIAL CORP.                                                                 Exhibit (11)
COMPUTATION OF NET INCOME PER COMMON SHARE
(dollars in thousands, except per share data)


<CAPTION>
				                                  Nine Months Ended    Three Months Ended
				                                 	September 30,            September 30,
				                                -------------------   ---------------------
                                   					1994      1993        1994        1993
				                                --------- ---------   ---------   ---------
<S>                                    <C>       <C>         <C>         <C>
Average number of common
  shares outstanding
  (in thousands) (A)                    54,604    53,819      54,797      53,990
                            				      ========= =========   =========   ========

Net income                             $95,827   $57,758     $38,571     $13,010
  less:  Preferred dividends             1,358     1,350         458         450
                            				      --------- ---------   ---------   --------
Net income available to
  common shareholders (B)              $94,469   $56,408     $38,113     $12,560
				                                  ========= =========   =========   ========
Net income per common share (B)/(A)      $1.73     $1.05       $0.70       $0.23
                            			      ========= =========   =========   =========

<FN>
Note:  The dilutive effect of stock options and equity contracts in 1994 and 1993 was not
	   material for all periods shown.
</TABLE>





<TABLE>
UJB FINANCIAL CORP.                                                                                       Exhibit (28)A
CONSOLIDATED BALANCE SHEETS
(dollars in thousands)

<CAPTION>
									                                                                   September 30,   December 31,  September 30,
								                                                                  		     1994           1993           1993
Assets                                                                      -------------- -------------- --------------
<S>                                                                           <C>            <C>            <C>
Cash and cash equivalents:
    Cash and due from banks                                                $    1,035,023 $      725,174 $      745,769
    Federal funds sold and securities purchased under agreements to resell          3,425         99,500              -
                                                             									      -------------- -------------- --------------
	Total cash and cash equivalents                                                1,038,448        824,674        745,769
Interest bearing deposits with banks                                               18,844         19,962         18,989
Trading account securities                                                         18,442         29,735         33,176
Investment securities available for sale                                          317,508      1,162,088        807,061
Investment securities:
    U.S. Government and Federal agencies                                        1,995,798      1,485,425      2,040,362
    States and political subdivisions                                             353,796        308,004        324,495
    Other securities                                                            1,790,212        892,221        768,652
									                                                                   -------------- -------------- --------------
	Total investment securities                                                    4,139,806      2,685,650      3,133,509
Loans (net of unearned discount):
    Commercial                                                                  4,633,600      4,235,845      4,365,721
    Mortgage                                                                    2,760,631      2,493,661      2,450,428
    Instalment                                                                  2,205,327      2,014,202      2,029,746
									                                                                   -------------- -------------- --------------
	Total loans                                                                    9,599,558      8,743,708      8,845,895
    Less: Allowance for loan losses                                               237,745        244,154        248,886
									                                                                   -------------- -------------- --------------
	Net loans                                                                      9,361,813      8,499,554      8,597,009
Premises and equipment                                                            167,178        171,439        172,267
Other real estate owned, net of allowance                                          66,679         74,780         96,754
Accrued interest receivable                                                        85,943         74,487         77,750
Due from customers on acceptances                                                  25,159         20,126         19,590
Other assets                                                                      278,040        227,146        261,317
									                                                                  -------------- -------------- --------------
Total Assets                                                               $   15,517,860 $   13,789,641 $   13,963,191
									                                                                  ============== ============== ==============
Liabilities and Shareholders' Equity
Deposits:
    Non-interest bearing demand deposits                                   $    3,068,346 $    2,805,819 $    2,725,175
    Interest bearing deposits:
	Savings and time deposits                                                      8,744,877      8,719,094      8,756,048
	Commercial certificates of deposit of $100,000 and over                          354,112        226,586        218,376
									                                                                   -------------- -------------- --------------
	    Total deposits                                                            12,167,335     11,751,499     11,699,599
Commercial paper                                                                   45,360         33,359         54,061
Other borrowed funds                                                            1,792,679        586,328        775,009
Long-term debt                                                                    206,252        208,654        212,936
Accrued interest payable                                                           29,615         23,340         36,686
Bank acceptances outstanding                                                       25,159         20,126         19,590
Accrued expenses and other liabilities                                            166,469        147,083        162,633
									                                                                   -------------- -------------- --------------
	    Total liabilities                                                         14,432,869     12,770,389     12,960,514
Shareholders' equity :
    Preferred stock: Authorized 4,000,000 shares without par value:
	Series B: Authorized 1,200,000 shares; issued and outstanding 600,166
	   in 1994 and 1993, adjustable-rate cumulative, $50 stated value                 30,008         30,008         30,008
    Common stock par value $1.20:
	Authorized 130,000,000 shares; issued and outstanding
	   54,921,409 at September 30, 1994, 54,260,768  at
	   December 31, 1993 and 54,146,002 at September 30, 1993                         65,905         65,113         64,975
    Surplus                                                                       409,798        398,723        395,377
    Retained earnings                                                             584,506        525,408        512,317
    Net unrealized loss on investment securities available for sale                (5,226)             -              -
                                                            									       -------------- -------------- --------------
	Total shareholders' equity                                                      1,084,991     1,019,252      1,002,677
									                                                                   -------------- -------------- --------------
Total Liabilities and Shareholders' Equity                                 $   15,517,860 $   13,789,641 $   13,963,191
									                                                                   ============== ============== ==============


</TABLE>





<TABLE>
UJB FINANCIAL CORP.                                                                                      Exhibit (28)B
CONSOLIDATED STATEMENTS OF INCOME
(dollars in thousands, except per share data)
<CAPTION>                                                                   Nine Months Ended   Three Months Ended
									                                                                   September 30,       September 30,
									                                                                   -----------------   -----------------
									                                                                   1994*    1993**      1994     1993
                                                                     			    -------- --------   -------- --------
<S>                                                                         <C>      <C>        <C>      <C>
Interest Income
  Interest and fees on loans                                               $510,472 $505,135   $183,004 $167,901
  Interest on investment securities:
      Taxable                                                               140,867  137,152     55,413   45,285
      Tax-exempt                                                             17,175   19,377      5,911    6,230
  Interest on investment securities available for sale                       30,442   24,304      3,651    7,368
  Interest on Federal funds sold and securities
    purchased under agreements to resell                                        255      693         12       82
  Interest on trading account securities                                        557    1,053        120      328
  Interest on deposits with banks                                               434      342        174      159
									                                                                    -------- --------   -------- --------
      Total interest income                                                  700,202  688,056    248,285  227,353
Interest Expense
  Interest on savings and time deposits                                      173,752  211,207     59,767   65,795
  Interest on commercial certificates of deposit
    $100,000 and over                                                          8,256    5,624      3,648    1,870
  Interest on borrowed funds                                                  62,890   40,017     25,887   13,693
									                                                                   -------- --------   -------- --------
      Total interest expense                                                 244,898  256,848     89,302   81,358
									                                                                   -------- --------   -------- --------
      Net interest income                                                    455,304  431,208    158,983  145,995
  Provision for loan losses                                                   55,500   74,185     18,500   24,000
									                                                                   -------- --------   -------- --------
      Net interest income after  provision for loan losses                   399,804  357,023    140,483  121,995
Non-Interest Income
  Service charges on deposit accounts                                         48,474   44,509     16,093   14,801
  Service and loan fee income                                                 30,674   25,240     11,310    9,087
  Trust income                                                                16,410   16,135      5,324    5,410
  Investment securities gains (losses)                                         1,846    6,769         58       (4)
  Trading account gains                                                          522    1,352        434      492
  Other                                                                       34,854   39,548     11,834   14,931
									                                                                    -------- --------   -------- --------
      Total non-interest income                                              132,780  133,553     45,053   44,717
Non-Interest Expenses
  Salaries                                                                   135,521  138,401     46,312   47,258
  Pension and other employee benefits                                         41,721   44,230     14,292   15,042
  Occupancy, net                                                              38,492   36,680     12,363   11,953
  Furniture and equipment                                                     36,170   33,676     12,130   11,472
  Other real estate provision and operating expenses                          14,467   32,023      4,902    8,579
  FDIC insurance assessment                                                   20,815   21,952      6,989    5,584
  Advertising and public relations                                             8,039    8,069      2,523    2,673
  Restructuring charges                                                           -    21,500         -    21,500
  Other                                                                       83,262   84,182     26,415   28,388
									                                                                    -------- --------   -------- --------
      Total non-interest expenses                                            378,487  420,713    125,926  152,449
									                                                                   -------- --------   -------- --------
      Income before income taxes                                             154,097   69,863     59,610   14,263
  Federal and state income taxes                                              56,539   15,921     21,039    1,253
									                                                                   -------- --------   -------- --------
      Income before cumulative effect of a change in accounting principle     97,558   53,942     38,571   13,010
  Cumulative effect of a change in accounting principle                       (1,731)   3,816          -        -
									                                                                    -------- --------   -------- --------
      Net Income                                                           $ 95,827 $ 57,758   $ 38,571 $ 13,010
									                                                                    ======== ========   ======== ========
Net Income Per Common Share:
Income before cumulative effect of a change in accounting principle        $   1.76 $   0.98   $   0.70 $   0.23
Cumulative effect of a change in accounting principle                         (0.03)    0.07          -        -
									                                                                    -------- --------   -------- --------
     Net Income Per Common Share                                           $   1.73 $   1.05   $   0.70 $   0.23
									                                                                    ======== ========   ======== ========
Average Common Shares Outstanding (in thousands)                              54,604   53,819     54,797   53,990
									                                                                    ======== ========   ======== ========
<FN>
  *    Effective January 1994, the company adopted SFAS No.112, Accounting for Postemployment Benefits.
  **   Effective January 1993, the company adopted SFAS No.109, Accounting for Income Taxes.
</TABLE>






<TABLE>
UJB FINANCIAL CORP.                                                                     Exhibit (28)C
CONSOLIDATED STATEMENTS OF CASH FLOWS
(dollars in thousands)
<CAPTION>
									                                                                   	Nine Months Ended
										                                                                      September 30,
									                                                                    -----------------------
									                                                                      1994        1993
                                                                									    ----------- -----------
 <S>                                                                        <C>         <C>
 OPERATING ACTIVITIES 
   Net income                                                              $    95,827 $    57,758
   Adjustments to reconcile net income to net cash 
     provided by operating activities: 
       Provision for loan losses and other real estate                          64,426      99,946
       Depreciation, amortization and accretion                                 23,667      19,679
       Restructuring charges                                                         -      21,500
       Gains on sales of investment and trading account securities              (2,368)     (8,121)
       Gains on sales of mortgages held for sale                                  (440)     (2,798)
       Gains on the sales of other real estate owned                              (483)       (720)
       Proceeds from the sales of other real estate owned                       27,355      38,192
       Proceeds from the sales of mortgages held for sale                      134,651     232,208
       Originations of mortgages held for sale                                (108,177)   (223,694)
       Net decrease (increase) in trading account securities                    11,815      (9,863)
       Increase in accrued interest receivable and other assets                (67,853)    (68,038)
       Increase in accrued interest payable, accrued
	 expenses and other liabilities                                                 30,694      59,505
									                                                                    ----------- -----------
	 NET CASH PROVIDED BY OPERATING ACTIVITIES                                     209,114     215,554
									                                                                    ----------- -----------
 INVESTING ACTIVITIES 
   Proceeds from maturities of investment securities                            837,588     712,814
   Purchases of investment securities                                        (1,601,235) (1,111,927)
   Purchases of investment securities available for sale                       (121,594)   (316,303)
   Proceeds from maturities of investment securities available for sale         256,557     131,077
   Proceeds from the sales of investment securities available for sale            5,109     337,000
   Net decrease (increase) in interest bearing deposits with banks                1,118      (5,170)
   Proceeds from the sales of loans                                                   -      84,836
   Net increase in loans                                                       (969,219)   (137,194)
   Purchases of premises and equipment, net                                     (10,588)    (10,074)
									                                                                    ----------- -----------
	 NET CASH USED IN INVESTING ACTIVITIES                                      (1,602,264)   (314,941)
									                                                                    ----------- -----------
 FINANCING ACTIVITIES 
   Net increase in demand and savings deposits                                  270,843     105,794
   Net increase (decrease) in time deposits                                     144,993    (493,523)
   Net increase in short-term borrowings                                      1,220,492     123,865
   Principal payments on long-term debt                                          (5,582)    (22,849)
   Proceeds from the issuance of long-term debt                                   1,040      20,000
   Dividends paid                                                               (35,068)    (25,916)
   Proceeds from issuance of common stock under dividend
     reinvestment and other stock plans                                          11,524      11,527
  Adjustment for pooling of a company with a different fiscal year end            2,112           -
   Other, net                                                                    (3,430)       (445)
									                                                                    ----------- -----------
	 NET CASH PROVIDED (USED) BY FINANCING ACTIVITIES                            1,606,924    (281,547)
									                                                                    ----------- -----------
 INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS                               213,774    (380,934)
 CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD                               824,674   1,126,703
									                                                                   ----------- -----------
 CASH AND CASH EQUIVALENTS AT END OF PERIOD                                 $ 1,038,448 $   745,769
									                                                                    =========== ===========
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION
Cash paid:
     Interest payments                                                     $   238,623 $   257,561
     Income tax payments                                                        43,054      19,617
Noncash investing activities:
    Loans made in conjunction with the sale of  other real estate owned          7,939      13,421
    Transfer of loans to other real estate                                      32,905      42,305
    Transfer of investment securities available for sale
      to investment securities                                                 707,808      70,788
</TABLE>















<TABLE>
UJB FINANCIAL CORP.                                                                                      Exhibit (28)D
CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
(dollars in thousands)

<CAPTION>
													                                                                                             Net           Total
							                                                 Preferred     Common                Retained    Unrealized  Shareholders'
		                        					                             Stock      Stock     Surplus    Earnings     (Loss)         Equity
                                             							      --------   --------   ---------   ---------   ---------   -----------
<S>                                                         <C>        <C>        <C>         <C>         <C>         <C>
Balance, December 31, 1992                                 $30,008    $64,191    $384,459    $480,834    $      -      $959,492
     Net Income                                                  -          -           -      57,758           -        57,758
     Cash dividends declared:     
	  Preferred stock - Series B                                    -          -           -      (1,350)          -        (1,350)
	  Common Stock                                                  -          -           -     (25,185)          -       (25,185)
     Common stock issued:
	  Dividend reinvestment and other stock plans
	   (382,111 shares)                                             -        459       7,864           -           -         8,323
	  Exercise of stock options, net (270,948 shares)               -        325       3,054           -           -         3,379
     Change in valuation allowance for
	  marketable equity securities                                  -          -           -         260           -           260
                                                							   --------   --------   ---------   ---------   ---------   -----------
Balance, September 30, 1993                                $30,008    $64,975    $395,377    $512,317    $      -    $1,002,677
                                                							   ========   ========   =========   =========   =========   ===========

Balance, December 31, 1993                                 $30,008    $65,112    $398,724    $525,408    $      -    $1,019,252
     Adjustment for the pooling of a company with a
	      different fiscal year end                                 -          -         343       1,769           -         2,112
     Net Income                                                  -          -           -      95,827           -        95,827
     Cash dividends declared:
	  Preferred stock - Series B                                    -          -           -      (1,358)          -        (1,358)
	  Common Stock                                                  -          -           -     (37,140)          -       (37,140)
   Common stock issued:
	  Dividend reinvestment and other stock plans
	   (313,938 shares)                                             -        377       7,667           -           -         8,044
	  Exercise of stock options, net (346,703 shares)               -        416       3,064           -           -         3,480
     Net unrealized loss on investment securities
	  available for sale                                            -          -           -           -      (5,226)       (5,226)
                                                 						   --------   --------   ---------   ---------   ---------   -----------
Balance, September 30, 1994                                $30,008    $65,905    $409,798    $584,506     ($5,226)   $1,084,991
				                                                 		   ========   ========   =========   =========   =========   ===========
</TABLE>





<TABLE>
UJB FINANCIAL CORP.                                                                                 Exhibit (28)E
CONSOLIDATED AVERAGE BALANCE SHEETS WITH RESULTANT INTEREST AND RATES
(Tax-Equivalent Basis, dollars in thousands)

<CAPTION>
							                                                Nine Months Ended September 30
                                  					      -------------------------------------------------------------
							                                                    1994                            1993
					                                        -----------------------------   -----------------------------
					                                          	Average             Average     Average             Average
					                                         	Balance    Interest  Rate       Balance    Interest  Rate
					                                        ------------ -------- -------   ------------ -------- -------
<S>                                           <C>          <C>      <C>       <C>          <C>      <C>
ASSETS
Interest earning assets:
  Federal funds sold and securities purchased
    under agreements to resell               $     11,308 $     255   3.01 % $     28,609 $     693   3.24 %
  Interest bearing deposits with banks             16,700       434   3.47         15,283       342   2.99
  Trading account securities                       28,862       640   2.96         31,526     1,113   4.72
  Investment securities available for sale        742,865    30,442   5.46        787,023    24,304   4.12
  Investment securities:
    U.S. Government and Federal agencies        1,814,563    78,520   5.77      2,307,685   115,979   6.70
    States and political subdivisions             318,857    25,614  10.71        348,461    28,992  11.09
    Other securities                            1,546,233    62,628   5.40        464,819    21,345   6.12
                                    					      ------------ -------- -------   ------------ -------- -------
      Total investment securities               3,679,653   166,762   6.04      3,120,965   166,316   7.11
					                                          ------------ -------- -------   ------------ -------- -------
  Loans:
    Commercial                                  4,392,664   242,739   7.39      4,359,674   228,496   7.01
    Mortgage                                    2,504,403   146,090   7.78      2,461,048   152,186   8.25
    Instalment                                  2,089,200   124,344   7.96      2,055,066   127,740   8.31
					                                           ------------ -------- -------   ------------ -------- -------
      Total loans                               8,986,267   513,173   7.64      8,875,788   508,422   7.66
					                                           ------------ -------- -------   ------------ -------- -------
      Total interest earning assets            13,465,655   711,706   7.07     12,859,194   701,190   7.29
                                    					      ------------ -------- -------   ------------ -------- -------
Non-interest earning assets:
  Cash and due from banks                         886,278                         839,095
  Allowance for loan losses                      (248,906)                       (264,867)
  Other assets                                    587,185                         620,313
					                                          ------------                    ------------
      Total non-interest earning assets         1,224,557                       1,194,541
					                                           ------------                    ------------
TOTAL ASSETS                                 $ 14,690,212                    $ 14,053,735
					                                          ============                    ============

LIABILITIES AND SHAREHOLDERS' EQUITY
Interest bearing liabilities:
  Savings and time deposits                  $  5,588,683    85,891   2.05   $  5,450,068    96,088   2.36
  Other time deposits                           3,033,907    87,861   3.87      3,589,757   115,119   4.29
  Commercial certificates of deposit
    $100,000 and over                             304,773     8,256   3.62        260,891     5,624   2.88
                                   				      ------------ -------- -------   ------------ -------- -------
      Total interest bearing deposits           8,927,363   182,008   2.73      9,300,716   216,831   3.12
					                                        ------------ -------- -------   ------------ -------- -------
  Commercial paper                                 45,666     1,280   3.75         64,715     1,427   2.95
  Other borrowed funds                          1,377,173    47,916   4.65        820,564    24,065   3.92
  Long-term debt                                  213,209    13,694   8.56        216,213    14,525   8.96
                                  					      ------------ -------- -------   ------------ -------- -------
    Total interest bearing liabilities         10,563,411   244,898   3.10     10,402,208   256,848   3.30
                                   				      ------------ -------- -------   ------------ -------- -------
Non-interest bearing liabilities:
  Demand deposits                               2,861,635                       2,503,904
  Other liabilities                               206,553                         154,641
					                                        ------------                    ------------
    Total non-interest bearing liabilities      3,068,188                       2,658,545
Shareholders' equity                            1,058,613                         992,982
                                  					      ------------                    ------------
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY   $ 14,690,212                    $ 14,053,735
                                    			      ============                    ============
Net interest income (tax-equivalent basis)                  466,808   3.97 %                444,342   3.99 %
								                                                             =======                         =======
Tax-equivalent basis adjustment                             (11,504)                        (13,134)
							                                                    ---------                       ---------
Net Interest Income                                       $ 455,304                       $ 431,208
                                                  							   =========                       =========
Net Interest Income as a Percent of Interest
  Earning Assets (tax-equivalent basis)                               4.63 %                          4.62 %
                                                         								    =======                         =======
<FN>
Note: -The tax-equivalent adjustment was computed based on a Federal income tax rate of 35% for 1994 and 1993.


</TABLE>





<TABLE>
UJB FINANCIAL CORP.                                              Exhibit (28)F
CONSOLIDATED RECONCILIATION OF ALLOWANCE FOR LOAN LOSSES
(dollars in thousands)
<CAPTION>
                                        						       Nine Months Ended
							                                                 September 30
						                                             ---------------------
						                                                  1994        1993
						                                              ---------   ---------
<S>                                                   <C>         <C>
Balance, January 1                                   $244,154    $277,449
   Purchase accounting adjustment                       1,833           -
   Provision charged to expense                        55,500      74,185
                                         						     ---------   ---------
						                                                301,487     351,634
						                                              ---------   ---------
   Net charge offs:
      Loans charged off                                74,458     112,101
      Less recoveries                                  10,716       9,353
						                                               ---------   ---------
   Net loans charged off                               63,742     102,748
						                                               ---------   ---------
Balance, September 30                                $237,745    $248,886
						                                               =========   =========
</TABLE>


<TABLE> <S> <C>

<ARTICLE> 9
<MULTIPLIER> 1000
       
<S>                             <C>
<PERIOD-TYPE>                   9-MOS
<FISCAL-YEAR-END>                          DEC-31-1994
<PERIOD-END>                               SEP-30-1994
<CASH>                                         1035023
<INT-BEARING-DEPOSITS>                           18844
<FED-FUNDS-SOLD>                                  3425
<TRADING-ASSETS>                                 18442
<INVESTMENTS-HELD-FOR-SALE>                     317508
<INVESTMENTS-CARRYING>                         4139806
<INVESTMENTS-MARKET>                           4030088
<LOANS>                                        9599558
<ALLOWANCE>                                     237745
<TOTAL-ASSETS>                                15517860
<DEPOSITS>                                    12167335
<SHORT-TERM>                                   1838039
<LIABILITIES-OTHER>                             221243
<LONG-TERM>                                     206252
<COMMON>                                         65905
                                0
                                      30008
<OTHER-SE>                                      989078
<TOTAL-LIABILITIES-AND-EQUITY>                15517860
<INTEREST-LOAN>                                 510472
<INTEREST-INVEST>                               188484
<INTEREST-OTHER>                                  1246
<INTEREST-TOTAL>                                700202
<INTEREST-DEPOSIT>                              182008
<INTEREST-EXPENSE>                              244898
<INTEREST-INCOME-NET>                           455304
<LOAN-LOSSES>                                    55500
<SECURITIES-GAINS>                                1846
<EXPENSE-OTHER>                                 378487
<INCOME-PRETAX>                                 154097
<INCOME-PRE-EXTRAORDINARY>                       97558
<EXTRAORDINARY>                                      0
<CHANGES>                                       (1731)
<NET-INCOME>                                     95827
<EPS-PRIMARY>                                     1.73
<EPS-DILUTED>                                     1.73
<YIELD-ACTUAL>                                    4.63
<LOANS-NON>                                     211155
<LOANS-PAST>                                      4494
<LOANS-TROUBLED>                                  2761
<LOANS-PROBLEM>                                  38533
<ALLOWANCE-OPEN>                                245987
<CHARGE-OFFS>                                    74458
<RECOVERIES>                                     10716
<ALLOWANCE-CLOSE>                               237745
<ALLOWANCE-DOMESTIC>                            144570
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                          93175
        


</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission