UNION STATE CAPITAL TRUST I
S-4/A, 1997-07-15
Previous: ENTERTAINMENT INC, S-1/A, 1997-07-15
Next: CRESCENDO PHARMACEUTICALS CORP, S-1, 1997-07-15



   
     AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON JULY 14, 1997,
                           REGISTRATION NOS. 333-28651
                                             333-28651-01
    





                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549


   
                 - - - - - - - - - - - - - - - - - - - - - - - -
                               AMENDMENT NO. 1 TO
    
                                    FORM S-4
             REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933



                 - - - - - - - - - - - - - - - - - - - - - - - -


    U.S.B. HOLDING CO., INC.                   UNION STATE CAPITAL TRUST I
  (Exact name of Registrant as                 (Exact name of Registrant as
    specified in its charter)               specified in its trust agreement)
            DELAWARE                                     DELAWARE
 (State or other jurisdiction of             (State or other jurisdiction of
 incorporation or organization)               incorporation or organization)
          ------------                                 ------------


              6712                                         6719
  (Primary Standard Industrial                 (Primary Standard Industrial
   Classification Code Number)                 Classification Code Number)


           36-3197969                                   13-7117454
        (I.R.S. Employer                             (I.R.S. Employer
       Identification No.)                         Identification No.)


                                  100 DUTCH HILL ROAD
                              ORANGEBURG, NEW YORK 10962
                                    (914) 365-4600
          (Address, including zip code,  and telephone  number,  including  area
                  code, of Registrants' principal executive offices)


                               STEVEN T. SABATINI
    EXECUTIVE VICE PRESIDENT, CHIEF FINANCIAL OFFICER AND ASSISTANT SECRETARY
                            U.S.B. HOLDING CO., INC.
                               100 DUTCH HILL ROAD
                           ORANGEBURG, NEW YORK 10962
                                 (914) 365-4600


       (Name, address, including zip code, and telephone number, including
                        area code, of agents for service)

                                   COPIES TO:


                            LOUIS J. BEVILACQUA, ESQ.
                             DERRICK D. CEPHAS, ESQ.
                          CADWALADER, WICKERSHAM & TAFT
                                 100 MAIDEN LANE
                            NEW YORK, NEW YORK 10038

        Approximate Date of Commencement of Proposed Sale to the Public:

   As soon as practicable after this Registration Statement becomes effective.

     If any of the securities being registered on this Form are to be offered in
connection  with the formation of a holding company and there is compliance with
General Instruction G, check the following box. |_|



                         CALCULATION OF REGISTRATION FEE
<TABLE>
<CAPTION>

                                           Amount        Proposed Maximum    Proposed Maximum         Amount of
 Title of Each Class of Securities         to be          Offering Price         Aggregate          Registration
          to be Registered               Registered        Per Unit(1)       Offering Price(1)         Fee(2)
<S>                                   <C>                      <C>             <C>                    <C>
9.58% Series B Capital Securities
of Union State Capital Trust I...     $20,000,000              100%            $20,000,000            $6,060.60

Series B Junior Subordinated Debt
Securities of U.S.B. Holding Co.,
Inc. (2).........................

U.S.B. Holding Co., Inc. Guarantee
with respect to Capital
Securities(3)....................

     Total.......................     $20,000,000(4)           100%         $20,000,000(5)            $6,060.60
</TABLE>

(1)  Estimated solely for the purpose of computing the registration fee.

(2)  No  separate  consideration  will be  received  for  the  Series  B  Junior
     Subordinated  Debt  Securities  of U.S.B.  Holding Co.,  Inc.  (the "Junior
     Subordinated  Debt  Securities")  distributed upon any liquidation of Union
     State Capital Trust I.

(3)  No separate consideration will be received for the U.S.B. Holding Co., Inc.
     Guarantee.

(4)  This Registration  Statement is deemed to cover rights of holders of Junior
     Subordinated Debt Securities under the Indenture,  the rights of holders of
     9.58% Series B Capital Securities (the "Capital Securities") of Union State
     Capital Trust I under the Amended and Restated Declaration of Trust and the
     rights of holders of such Capital Securities under the U.S.B.  Holding Co.,
     Inc. Guarantee.

(5)  Such amount represents the liquidation  amount of the Capital Securities to
     be exchanged hereunder and the principal amount of Junior Subordinated Debt
     Securities  that may be distributed  to holders of such Capital  Securities
     upon any liquidation of Union State Capital Trust I.


                 - - - - - - - - - - - - - - - - - - - - - - - -

   
     THE REGISTRANTS  HEREBY AMEND THIS  REGISTRATION  STATEMENT ON SUCH DATE OR
DATES AS MAY BE  NECESSARY  TO DELAY ITS  EFFECTIVE  DATE UNTIL THE  REGISTRANTS
SHALL FILE A FURTHER AMENDMENT WHICH SPECIFICALLY  STATES THAT THIS REGISTRATION
STATEMENT SHALL  THEREAFTER  BECOME EFFECTIVE IN ACCORDANCE WITH SECTION 8(A) OF
THE SECURITIES  ACT OF 1933 OR UNTIL THIS  REGISTRATION  STATEMENT  SHALL BECOME
EFFECTIVE  ON SUCH  DATE  AS THE  SECURITIES  AND  EXCHANGE  COMMISSION,  ACTING
PURSUANT TO SAID SECTION 8(A), MAY DETERMINE.

     Information  contained  herein is subject to  completion  or  amendment.  A
registration  statement  relating  to these  securities  has been filed with the
Securities and Exchange Commission (the "Commission").  These securities may not
be sold nor may  offers to buy be  accepted  prior to the time the  registration
statement  becomes  effective.  This prospectus shall not constitute an offer to
sell or the solicitation of an offer to buy nor shall there by any sale of these
securities  in any State in which  such  offer,  solicitation  or sale  would be
unlawful prior to registration or qualification under the securities laws of any
such State.

                   SUBJECT TO COMPLETION, DATED JULY 14, 1997
    
                           UNION STATE CAPITAL TRUST I

                              OFFER TO EXCHANGE ITS
                        9.58% SERIES B CAPITAL SECURITIES
                (LIQUIDATION AMOUNT $1,000 PER CAPITAL SECURITY)
           WHICH HAVE BEEN REGISTERED UNDER THE SECURITIES ACT OF 1933
                       FOR ANY AND ALL OF ITS OUTSTANDING
                        9.58% SERIES A CAPITAL SECURITIES
                (LIQUIDATION AMOUNT $1,000 PER CAPITAL SECURITY)
               UNCONDITIONALLY GUARANTEED, AS DESCRIBED HEREIN, BY
                            U.S.B. HOLDING CO., INC.

   
       THE EXCHANGE OFFER AND WITHDRAWAL RIGHTS WILL EXPIRE AT 5:00 P.M.,
            NEW YORK CITY TIME, ON AUGUST ___, 1997, UNLESS EXTENDED
    
                              ---------------------

     Union State  Capital Trust I, a trust formed under the laws of the State of
Delaware  (the  "Trust"),  hereby  offers,  upon the  terms and  subject  to the
conditions  set  forth  in  this  Prospectus  (as the  same  may be  amended  or
supplemented from time to time, the "Prospectus") and in the accompanying Letter
of Transmittal (which together  constitute the "Exchange Offer"), to exchange up
to  $20,000,000  aggregate  liquidation  amount  of its  9.58%  Series B Capital
Securities (the "New Capital  Securities")  that have been registered  under the
Securities  Act of 1933,  as  amended  (the  "Securities  Act"),  pursuant  to a
Registration  Statement (as defined herein) of which this Prospectus constitutes
a part, for a like liquidation  amount of its outstanding 9.58% Series A Capital
Securities  (the  "Old  Capital  Securities"),  of which  $20,000,000  aggregate
liquidation  amount is  outstanding.  Pursuant  to the  Exchange  Offer,  U.S.B.
Holding Co., Inc., a Delaware  corporation (the "Corporation" or "USB"), is also
offering to exchange  (i) its  guarantee of payments of cash  distributions  and
payments on liquidation of the Trust or redemption of the New Capital Securities
(the  "New  Guarantee")  for a like  guarantee  in  respect  of the Old  Capital
Securities  (the  "Old   Guarantee")  and  (ii)  all  of  its  Series  B  Junior
Subordinated Debt Securities due February 1, 2027 (the "New Junior  Subordinated
Debt  Securities") for a like aggregate  principal amount of its Series A Junior
Subordinated Debt Securities due February 1, 2027 (the "Old Junior  Subordinated
Debt  Securities"),  which  New  Guarantee  and  New  Junior  Subordinated  Debt
Securities also have been  registered  under the Securities Act. The Old Capital
Securities,  the Old Guarantee and the Old Junior  Subordinated  Debt Securities
are collectively referred to herein as the "Old Securities," and the New Capital
Securities,  the New Guarantee and the New Junior  Subordinated  Debt Securities
are collectively referred to herein as the "New Securities."

     The terms of the New Securities  are identical in all material  respects to
the respective  terms of the Old Securities,  except that (i) the New Securities
have been registered  under the Securities Act and therefore will not be subject
to certain  restrictions on transfer applicable to the Old Securities,  (ii) the
New Capital  Securities  will not provide for any  increase in the  Distribution
rate thereon,  and (iii) the New Junior  Subordinated  Debt  Securities will not
provide for any increase in the interest rate thereon.  See  "Description of New
Securities" and "Description of Old Securities." The New Capital  Securities are
being  offered  for  exchange  in order to satisfy  certain  obligations  of the
Corporation and the Trust under the Registration  Agreement dated as of February
5, 1997 (the "Registration  Rights Agreement") among the Corporation,  the Trust
and the Initial  Purchaser (as defined  herein).  In the event that the Exchange
Offer is consummated,  any Old Capital  Securities that remain outstanding after
consummation of the Exchange Offer and the New Capital  Securities  issued under
the  Exchange  Offer  will  vote  together  as a single  class for  purposes  of
determining   whether  holders  of  the  requisite   percentage  in  outstanding
liquidation  amount  thereof have taken  certain  actions or  exercised  certain
rights under the Declaration (as defined herein).

   
     This Prospectus and the Letter of Transmittal are first being mailed to all
holders of Old Capital Securities on July ___, 1997.
    

     SEE "RISK  FACTORS"  COMMENCING  ON PAGE 22 FOR  CERTAIN  INFORMATION  THAT
SHOULD BE  CONSIDERED  BY HOLDERS  IN  DECIDING  WHETHER  TO TENDER OLD  CAPITAL
SECURITIES IN THE EXCHANGE OFFER.

    THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES
         AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION NOR
             HAS THE SECURITIES AND EXCHANGE COMMISSION OR ANY STATE
                SECURITIES COMMISSION PASSED UPON THE ACCURACY OR
                 ADEQUACY OF THIS PROSPECTUS. ANY REPRESENTATION
                     TO THE CONTRARY IS A CRIMINAL OFFENSE.

   
                                                                              
                 The date of this Prospectus is July ___, 1997.
    



<PAGE>



     The New Capital  Securities and the Old Capital  Securities  (collectively,
the "Capital  Securities")  represent  beneficial interests in the assets of the
Trust.  The  Corporation  is  the  owner  of all  of  the  beneficial  interests
represented  by common  securities  of the Trust (the "Common  Securities,"  and
together  with the  Capital  Securities,  the  "Trust  Securities").  The  Chase
Manhattan  Bank is the Property  Trustee of the Trust.  The Trust exists for the
exclusive  purposes of issuing the Trust Securities,  and investing the proceeds
thereof in the Junior  Subordinated  Debt  Securities (as defined  herein).  The
Junior Subordinated Debt Securities will mature on February 1, 2027 (the "Stated
Maturity").  The  Capital  Securities  will have a  preference  over the  Common
Securities under certain  circumstances  with respect to cash  distributions and
amounts payable on liquidation, redemption or otherwise. See "Description of New
Capital Securities--Subordination of Common Securities."

     As used  herein,  (i) the  "Indenture"  means  the  Indenture,  dated as of
February 5, 1997,  as amended and  supplemented  from time to time,  between the
Corporation and The Chase  Manhattan Bank, as Debenture  Trustee (the "Debenture
Trustee"),  (ii) the "Declaration" means the Amended and Restated Declaration of
Trust, dated as of February 5, 1997 relating to the Trust among the Corporation,
as  Sponsor,  The  Chase  Manhattan  Bank as  Property  Trustee  (the  "Property
Trustee"),  Chase Manhattan Bank Delaware,  as Delaware Trustee,  (the "Delaware
Trustee"),  and four Administrative  Trustees named therein (collectively,  with
the Property Trustee and Delaware Trustee, the "Issuer Trustees").  In addition,
as the context may require,  unless  otherwise  expressly  stated,  (i) the term
"Capital  Securities"  includes the Old Capital  Securities  and the New Capital
Securities, (ii) the term "Trust Securities" includes the Capital Securities and
the Common  Securities,  (iii) the term "Junior  Subordinated  Debt  Securities"
includes  the Old  Junior  Subordinated  Debt  Securities  and  the  New  Junior
Subordinated  Debt  Securities  and (iv) the term  "Guarantee"  includes the Old
Guarantee and the New Guarantee.
   
     Holders  of  the  New  Capital  Securities  will  be  entitled  to  receive
cumulative cash distributions, in each case arising from the payment of interest
on the Junior Subordinated Debt Securities,  payable semi-annually in arrears on
the 1st day of February and August of each year,  at the annual rate of 9.58% of
the  liquidation  amount of $1,000 per New  Capital  Security  ("Distributions")
accruing  from  February  5,  1997 to the  extent  New  Capital  Securities  are
exchanged  prior to the record date for purposes of the August 1, 1997  interest
payment.  Subject to certain exceptions,  the Corporation will have the right to
defer  payments of interest on the Junior  Subordinated  Debt  Securities at any
time and from time to time for a period not exceeding 10 consecutive semi-annual
periods with respect to each  deferral  period (each,  an  "Extension  Period");
provided,  however,  that no  Extension  Period  may  extend  beyond  the Stated
Maturity of the Junior  Subordinated Debt Security.  Upon the termination of any
such  Extension  Period and the payment of all interest  then accrued and unpaid
(together with interest thereon at the 9.58%, compounded  semi-annually,  to the
extent  permitted by applicable  law), the  Corporation may elect to begin a new
Extension  Period,  subject to the  requirements  set forth herein.  If interest
payments  on  the  Junior   Subordinated   Debt   Securities  are  so  deferred,
Distributions  on the Trust Securities will also be deferred and the Corporation
will not be  permitted,  subject  to certain  exceptions  described  herein,  to
declare or pay any cash distributions with respect to the Corporation's  capital
stock (which  includes  common and preferred  stock) or to make any payment with
respect  to debt  securities  of the  Corporation  that rank pari  passu with or
junior to the Junior  Subordinated Debt Securities.  During an Extension Period,
interest on the Junior  Subordinated Debt Securities will continue to accrue (as
well as the amount of Distributions to which holders of the Trust Securities are
entitled  will   accumulate)  at  the  rate  of  9.58%  per  annum,   compounded
semi-annually,  and  holders  of Trust  Securities  will be  required  to accrue
interest income for United States federal income tax purposes.  See "Description
of New Junior  Subordinated Debt  Securities--Option  to Extend Interest Payment
Date" and "Certain  United States  Federal  Income Tax  Considerations--Interest
Income and Original Issue Discount."
    
     The Corporation will, through the New Guarantee,  the Declaration,  the New
Junior  Subordinated Debt Securities and the Indenture (each as defined herein),
taken together,  fully,  irrevocably and unconditionally  guarantee as described
herein,  all of the Trust's  obligations under the New Capital  Securities.  See
"Relationship Among the New Capital Securities, the New Junior Subordinated Debt
Securities  and  the  New  Guarantee--Full  and  Unconditional  Guarantee."  The
Corporation has agreed to guarantee the payment of Distributions and payments on
liquidation or redemption of the New Capital  Securities,  but only in each case
to the extent of funds held by the Trust, as described herein.  See "Description
of New  Guarantee." If the  Corporation  does not make interest  payments on the
Junior  Subordinated  Debt  Securities  held by the  Trust,  the Trust will have
insufficient  funds to pay Distributions on the Trust Securities.  The Guarantee
does not  cover  the  payment  of  Distributions  when the  Trust  does not have
sufficient funds to pay such  Distributions.  In such event, a holder of Capital
Securities may institute a legal proceeding directly against the Corporation for
enforcement  of payment to such holder of the principal of or interest on Junior
Subordinated  Debt Securities  having a principal  amount equal to the aggregate
liquidation  amount of the  Capital  Securities  held by such  holder (a "Direct
Action").     See    "Description    of    New    Junior    Subordinated    Debt
Securities--Enforcement of Certain Rights by Holders of Capital Securities." The
obligations of the Corporation  under the Guarantee and the Junior  Subordinated
Debt  Securities  are  subordinate  and junior in right of payment to all Senior
Debt  (as   defined   in   "Description   of  New   Junior   Subordinated   Debt
Securities--Subordination")   of  the  Corporation.  In  addition,  because  the
Corporation is a holding company,  the Junior  Subordinated  Debt Securities and
the  Guarantee  are   effectively   subordinated  to  all  existing  and  future
liabilities of the Corporation's subsidiaries,  including deposit liabilities of
its bank subsidiary.

     The Trust Securities are subject to mandatory  redemption (i) in whole, but
not in part, at the Stated Maturity of the Junior  Subordinated  Debt Securities
at a redemption  price equal to the principal amount of, plus accrued and unpaid
interest on, the Junior  Subordinated Debt Securities (the "Maturity  Redemption
Price"),  (ii) in whole, but not in part, at any time prior to February 1, 2007,
contemporaneously  with the optional  redemption of the Junior Subordinated Debt
Securities  upon the occurrence and  continuation of a Special Event (as defined
herein) at a redemption  price equal to the Special Event  Prepayment  Price (as
defined herein) (the "Special Event Redemption Price"), and (iii) in whole or in
part on or after February 1, 2007 contemporaneously with any optional redemption
by the Corporation of Junior  Subordinated Debt Securities at a redemption price
(the "Optional  Redemption  Price") equal to the Optional  Prepayment  Price (as
defined  below).  Any  of the  Maturity  Redemption  Price,  the  Special  Event
Redemption  Price or the Optional  Redemption Price may be referred to herein as
the "Redemption  Price." See  "Description of New Capital  Securities--Mandatory
Redemption."  Subject to the  Corporation  having received prior approval of the
Board of Governors of the Federal  Reserve System (the "Federal  Reserve") to do
so if then  required  under  applicable  capital  guidelines  or policies of the
Federal Reserve, the Junior Subordinated Debt Securities are redeemable prior to
the Stated Maturity (i) at the option of the Corporation on or after February 1,
2007,  in whole  or in part at any time at a  redemption  price  (the  "Optional
Prepayment Price") equal to 104.790% of the principal amount thereof on February
1, 2007  declining  ratably on each  February 1  thereafter  to 100% on or after
February  1,  2017,  plus  accrued  and unpaid  interest  thereon to the date of
redemption  or (ii) at any time prior to February  1, 2007,  in whole but not in
part,  upon the occurrence and  continuation of a Special Event, at a redemption
price (the "Special Event Prepayment Price") equal to the greater of (a) 100% of
the principal  amount thereof or (b) the sum, as determined by a Quotation Agent
(as defined  herein),  of the present values of the principal amount and premium
payable as part of the prepayment  price with respect to an optional  redemption
of such Junior  Subordinated Debt Securities on February 1, 2007,  together with
scheduled  payments of interest accruing from the redemption date to February 1,
2007, in each case,  discounted to the  redemption  date on a semi-annual  basis
(assuming a 360-day year  consisting  of twelve  30-day  months) at the Adjusted
Treasury Rate (as defined  herein),  plus accrued but unpaid interest thereon to
the  date of  redemption.  See  "Description  of New  Junior  Subordinated  Debt
Securities--Optional Redemption" and "--Special Event Prepayment."

     The  Corporation has the right at any time to terminate the Trust and cause
a Like Amount (as defined herein) of the Junior  Subordinated Debt Securities to
be distributed to the holders of the Trust  Securities  upon  liquidation of the
Trust,  subject to (i) the Corporation  having received an opinion of counsel to
the effect that such  distribution will not be a taxable event to the holders of
the Capital  Securities and (ii) prior approval of the Federal  Reserve to do so
if then required under applicable  capital guidelines or policies of the Federal
Reserve.  In the event of such termination of the Trust,  after  satisfaction of
liabilities to creditors of the Trust as required by applicable law, the holders
of the Trust  Securities  generally  will be entitled  to receive a  liquidation
amount of $1,000 per Trust Security plus  accumulated  and unpaid  Distributions
thereon to the date of payment,  which shall be in the form of a distribution of
a Like  Amount  of Junior  Subordinated  Debt  Securities,  subject  to  certain
exceptions. See "Description of New Capital Securities--Liquidation of the Trust
and Distribution of Junior Subordinated Debt Securities."

     The Capital  Securities  will be issued,  and may be  transferred,  only in
blocks  having a  Liquidation  Value  of not less  than  $100,000  (100  Capital
Securities) or any integral  multiple of $1,000 (one Capital Security) in excess
thereof.

        -----------------------------------------------------------------

   
     The Trust is making the  Exchange  Offer of the New Capital  Securities  in
reliance on the position of the staff of the Division of Corporation  Finance of
the  Securities  and Exchange  Commission  as set forth in certain  interpretive
letters addressed to third parties in other transactions.  However,  neither the
Corporation nor the Trust has sought its own  interpretive  letter and there can
be no  assurance  that the staff of the Division of  Corporation  Finance of the
Commission would make a similar determination with respect to the Exchange Offer
as it has made in such  interpretive  letters to third  parties.  Based on these
interpretations  by the staff of the  Division  of  Corporation  Finance  of the
Commission,  and  subject  to  the  two  immediately  following  sentences,  the
Corporation  and the  Trust  believe  that  the New  Capital  Securities  issued
pursuant to this Exchange  Offer in exchange for the Old Capital  Securities may
be offered for resale,  resold and  otherwise  transferred  by a holder  thereof
(other than a holder who is a broker-dealer) without further compliance with the
registration  and  prospectus  delivery  requirements  of  the  Securities  Act,
provided that such New Capital Securities are acquired in the ordinary course of
such  holder's  business and that such holder is not  participating,  and has no
arrangement or understanding  with any person to participate,  in a distribution
(within  the  meaning of the  Securities  Act) of such New  Capital  Securities.
However,  any holder of Old  Capital  Securities  who is an  "affiliate"  of the
Corporation or the Trust or who intends to participate in the Exchange Offer for
the purpose of distributing the New Capital Securities, or any broker-dealer who
purchased the Old Capital  Securities  from the Trust to resell pursuant to Rule
144A under the  Securities  Act ("Rule 144A") or any other  available  exemption
under the Securities Act, (a) will not be able to rely on the interpretations of
the staff of the Division of Corporation  Finance of the Commission set forth in
the above-mentioned  interpretive letters, (b) will not be permitted or entitled
to tender such Old Capital  Securities in the Exchange Offer and (c) must comply
with the registration and prospectus delivery requirements of the Securities Act
in  connection  with any sale or other  transfer of such Old Capital  Securities
unless such sale is made  pursuant to an exemption  from such  requirements.  In
addition,  as  described  below,  if any  broker-dealer  holds  the Old  Capital
Securities  acquired for its own account as a result of  market-making  or other
trading activities and exchanges such Old Capital Securities for the New Capital
Securities,  then such  broker-dealer  must  deliver a  prospectus  meeting  the
requirements  of the Securities  Act in connection  with any resales of such New
Capital Securities.
    

     Each holder of Old Capital  Securities  who wishes to exchange  Old Capital
Securities for New Capital  Securities in the Exchange Offer will be required to
represent  that (i) it is not an  "affiliate"  of the  Corporation or the Trust,
(ii) any New Capital  Securities to be received by it are being  acquired in the
ordinary  course of its business,  (iii) it has no arrangement or  understanding
with any person to  participate  in a  distribution  (within  the meaning of the
Securities Act) of such New Capital Securities, and (iv) if such holder is not a
broker-dealer,  such holder is not engaged in, and does not intend to engage in,
a distribution  (within the meaning of the  Securities  Act) of such New Capital
Securities.  In addition, the Corporation and the Trust may require such holder,
as a condition  to such  holder's  eligibility  to  participate  in the Exchange
Offer,  to furnish to the  Corporation  and the Trust (or an agent  thereof)  in
writing  information as to the number of "beneficial owners" (within the meaning
of Rule 13d-3 under the  Securities  Exchange Act of 1934, as amended) on behalf
of whom such holder holds the Capital Securities to be exchanged in the Exchange
Offer.  Each  broker-dealer  that  receives New Capital  Securities  for its own
account pursuant to the Exchange Offer must acknowledge that it acquired the Old
Capital Securities for its own account as the result of market-making activities
or other  trading  activities  and must agree that it will  deliver a prospectus
meeting the  requirements of the Securities Act in connection with any resale of
such New  Capital  Securities.  The  Letter  of  Transmittal  states  that by so
acknowledging and by delivering a prospectus, a broker-dealer will not be deemed
to admit that it is an  "underwriter"  within the meaning of the Securities Act.
Based on the position taken by the staff of the Division of Corporation  Finance
of the Commission in the interpretive letters referred to above, the Corporation
and the Trust believe that  broker-dealers  who acquired Old Capital  Securities
for their own accounts, as a result of market-making activities or other trading
activities  ("Participating  Broker-Dealers"),   may  fulfill  their  prospectus
delivery  requirements with respect to the New Capital Securities  received upon
exchange of such Old Capital  Securities (other than Old Capital Securities that
represent  an  unsold  allotment  from  the  original  sale of the  Old  Capital
Securities)  with a prospectus  meeting the  requirements of the Securities Act,
which  may be the  prospectus  prepared  for an  exchange  offer  so  long as it
contains a description of the plan of distribution with respect to the resale of
such New Capital Securities.  Accordingly, this Prospectus, as it may be amended
or supplemented from time to time, may be used by a Participating  Broker-Dealer
in connection  with resales of New Capital  Securities  received in exchange for
Old  Capital   Securities   acquired  by  such  broker-dealer  as  a  result  of
market-making  activities  or  other  trading  activities.  The  Trust  and  the
Corporation  have agreed that,  ending on the close of business on the 180th day
following the Expiration Date (as described  herein) (subject to extension under
certain limited circumstances described below) or, if earlier, when all such New
Capital  Securities have been disposed of by such  Participating  Broker-Dealer,
they will make this Prospectus  available to a Participating  Broker-Dealer  for
use in connection with any such resale.  See "Plan of Distribution."  However, a
Participating  Broker-Dealer  who intends to use this  Prospectus  in connection
with the resale of New Capital  Securities  received in exchange for Old Capital
Securities  pursuant to the Exchange  Offer must notify the  Corporation  or the
Trust, or cause the Corporation or the Trust to be notified,  on or prior to the
Expiration  Date, that it is a Participating  Broker-Dealer.  Such notice may be
given in the space provided for that purpose in the Letter of Transmittal or may
be  delivered  to the Exchange  Agent at one of the  addresses  set forth herein
under "The Exchange Offer--Exchange Agent." Any Participating  Broker-Dealer who
is an  "affiliate"  of the  Corporation  or the  Trust  may  not  rely  on  such
interpretive  letters  and must  comply  with the  registration  and  prospectus
delivery  requirements  of the  Securities  Act in  connection  with any  resale
transaction. See "The Exchange Offer--Resales of New Capital Securities."

     In that regard, each Participating Broker-Dealer who surrenders Old Capital
Securities  pursuant to the  Exchange  Offer will be deemed to have  agreed,  by
execution of the Letter of  Transmittal,  that,  upon receipt of notice from the
Corporation  or the Trust of the occurrence of any event or the discovery of any
fact that makes any  statement  contained or  incorporated  by reference in this
Prospectus untrue in any material respect or that causes this Prospectus to omit
to state a material fact necessary in order to make the statements  contained or
incorporated by reference herein, in light of the circumstances under which they
were made, not misleading or of the occurrence of certain other events specified
in the Registration  Rights Agreement,  such  Participating  Broker-Dealer  will
suspend  the sale of New Capital  Securities  (or the New  Guarantee  or the New
Junior Subordinated Debt Securities,  as applicable) pursuant to this Prospectus
until the Corporation or the Trust has amended or  supplemented  this Prospectus
to correct such misstatement or omission and has furnished copies of the amended
or  supplemented   Prospectus  to  such   Participating   Broker-Dealer  or  the
Corporation  or the  Trust  has given  notice  that the sale of the New  Capital
Securities (or the New Guarantee or the New Junior Subordinated Debt Securities,
as  applicable)  may be resumed,  as the case may be. If the  Corporation or the
Trust gives such notice to suspend  the sale of the New Capital  Securities  (or
the  New  Guarantee  or  the  New  Junior   Subordinated  Debt  Securities,   as
applicable),  it shall extend the 180-day period  referred to above during which
Participating  Broker-Dealers  are entitled to use this Prospectus in connection
with the  resale of New  Capital  Securities  by the  number of days  during the
period from and including the date of the giving of such notice to and including
the date when  Participating  Broker-Dealers  shall have received  copies of the
amended  or  supplemented  Prospectus  necessary  to permit  resales  of the New
Capital  Securities or to and including the date on which the Corporation or the
Trust has  given  notice  that the sale of New  Capital  Securities  (or the New
Guarantee or the New Junior Subordinated Debt Securities,  as applicable) may be
resumed, as the case may be.

     Prior to the Exchange Offer, there has been only a limited secondary market
and no public market for the Old Capital Securities.  The New Capital Securities
will be a new  issue of  securities  for which  there  currently  is no  market.
Although the Initial  Purchaser has informed the  Corporation and the Trust that
it currently intends to make a market in the New Capital  Securities,  it is not
obligated to do so, and any such market making may be  discontinued  at any time
without notice. Accordingly,  there can be no assurance as to the development or
liquidity of any market for the New Capital Securities.  The Corporation and the
Trust do not intend to apply for  listing of the New Capital  Securities  on any
securities  exchange  or for  quotation  through  the  National  Association  of
Securities Dealers Automated Quotation System ("NASDAQ").

     Any Old Capital  Securities not tendered and accepted in the Exchange Offer
will remain  outstanding and will be entitled to all the same rights and will be
subject to the same  limitations  applicable  thereto under the Trust  Agreement
(except for those rights that  terminate upon the  consummation  of the Exchange
Offer).  Following the  consummation of the Exchange  Offer,  the holders of Old
Capital  Securities  will  continue  to  be  subject  to  all  of  the  existing
restrictions  upon transfer  thereof and neither the  Corporation  nor the Trust
will have any further  obligation  to such  holders  (other  than under  certain
limited  circumstances) to provide for registration  under the Securities Act of
the Old  Capital  Securities  held by  them.  To the  extent  that  Old  Capital
Securities are tendered and accepted in the Exchange  Offer, a holder's  ability
to sell untendered Old Capital Securities could be adversely affected. See "Risk
Factors--Consequences of a Failure to Exchange Old Capital Securities."

     THIS  PROSPECTUS AND THE RELATED LETTER OF  TRANSMITTAL  CONTAIN  IMPORTANT
INFORMATION. HOLDERS OF OLD CAPITAL SECURITIES ARE URGED TO READ THIS PROSPECTUS
AND THE RELATED  LETTER OF  TRANSMITTAL  CAREFULLY  BEFORE  DECIDING  WHETHER TO
TENDER THEIR OLD CAPITAL SECURITIES PURSUANT TO THE EXCHANGE OFFER.

   
     Old Capital  Securities  may be tendered  for  exchange on or prior to 5:00
p.m.,  New York City  time,  on August  ___,  1997 (such time on such date being
hereinafter called the "Expiration Date"), unless the Exchange Offer is extended
by the Corporation or the Trust (in which case the term "Expiration  Date" shall
mean the latest date and time to which the Exchange Offer is extended).  Tenders
of Old  Capital  Securities  may be  withdrawn  at any  time on or  prior to the
Expiration  Date.  The  Exchange  Offer  is not  conditioned  upon  any  minimum
liquidation  amount of the Old Capital  Securities  being tendered for exchange.
However, the Exchange Offer is subject to certain events and conditions that may
be waived by the Corporation or the Trust and to the terms and provisions of the
Registration  Rights Agreement.  Old Capital Securities may be tendered in whole
or in part in an aggregate  liquidation  amount of not less than  $100,000  (100
Capital  Securities) or any integral multiple of $1,000  liquidation amount (one
Capital  Security)  in  excess  thereof.  The  Corporation  as  Issuer of Junior
Subordinated  Debt  Securities  has agreed to pay all  expenses of the  Exchange
Offer. See "The Exchange  Offer--Fees and Expenses."  Holders of the Old Capital
Securities  whose Old Capital  Securities  are accepted  for  exchange  will not
receive  Distributions on such Old Capital Securities and will be deemed to have
waived the right to receive any  Distributions  on such Old  Capital  Securities
accumulated from and after February 5, 1997 but will receive such  Distributions
on the New Capital  Securities.  See "The Exchange  Offer--Distributions  on New
Capital Securities."
    

     Neither the  Corporation  nor the Trust will receive any cash proceeds from
the issuance of the New Capital  Securities offered hereby. No dealer-manager is
being used in  connection  with this Exchange  Offer.  See "Use of Proceeds" and
"Plan of Distribution."


<PAGE>
                              --------------------

     NO DEALER,  SALESPERSON OR OTHER INDIVIDUAL HAS BEEN AUTHORIZED TO GIVE ANY
INFORMATION  OR TO MAKE  ANY  REPRESENTATIONS  OTHER  THAN  THOSE  CONTAINED  OR
INCORPORATED  BY REFERENCE IN THIS  PROSPECTUS IN CONNECTION  WITH THIS EXCHANGE
OFFER AND, IF GIVEN OR MADE,  SUCH  INFORMATION OR  REPRESENTATIONS  MUST NOT BE
RELIED UPON AS HAVING BEEN AUTHORIZED BY THE  CORPORATION OR THE TRUST.  NEITHER
THE  DELIVERY OF THIS  PROSPECTUS  NOR ANY SALE MADE  HEREUNDER  SHALL UNDER ANY
CIRCUMSTANCE  CREATE AN IMPLICATION THAT THERE HAS BEEN NO CHANGE IN THE AFFAIRS
OF THE CORPORATION OR THE TRUST SINCE THE DATE HEREOF.  THIS PROSPECTUS DOES NOT
CONSTITUTE AN OFFER OR A  SOLICITATION  BY ANYONE IN ANY  JURISDICTION  IN WHICH
SUCH OFFER OR  SOLICITATION IS NOT AUTHORIZED OR IN WHICH THE PERSON MAKING SUCH
OFFER OR SOLICITATION IS NOT QUALIFIED TO DO SO OR ANYONE TO WHOM IT IS UNLAWFUL
TO MAKE SUCH OFFER OR SOLICITATION.

                              --------------------

                                TABLE OF CONTENTS

Available Information.................................................11

Incorporation of Certain Documents by Reference.......................11

Summary...............................................................13

Risk Factors..........................................................22

Use of Proceeds.......................................................28

Union State Capital Trust I...........................................28

U.S.B. Holding Co., Inc...............................................29

   
Recent Developments...................................................31
    

Selected Historical Financial Information.............................32

Capitalization........................................................36

The Exchange Offer....................................................37

Description of New Capital Securities.................................46

Description of New Junior Subordinated Debt Securities................58

Description of New Guarantee..........................................68

Description of Old Securities.........................................71

   
Relationship Among the New Capital Securities, the New
       Junior Subordinated Debt Securities and the New Guarantee......71
    

Certain United States Federal Income Tax Considerations...............72

Certain ERISA Considerations..........................................76

Plan of Distribution..................................................78

Legal Matters.........................................................78

Independent Auditors..................................................78

                              --------------------



<PAGE>



                              AVAILABLE INFORMATION

     The  Corporation  is  subject  to  the  informational  requirements  of the
Securities  Exchange  Act of 1934,  as  amended  (the  "Exchange  Act"),  and in
accordance therewith, files reports, proxy statements and other information with
the  Commission.  Such reports,  proxy  statements and other  information can be
inspected and copied at the public  reference  facilities  of the  Commission at
Room 1024, 450 Fifth Street,  N.W.,  Washington,  D.C. 20549 and at the regional
offices of the  Commission  located at 7 World Trade Center,  13th Floor,  Suite
1300, New York, New York 10048 and Suite 1400,  Citicorp Center, 14th Floor, 500
West Madison Street,  Chicago,  Illinois 60661. Copies of such material can also
be obtained at prescribed  rates by writing to the Public  Reference  Section of
the  Commission  at  450  Fifth  Street,  N.W.,  Washington,  D.C.  20549.  Such
information  may also be accessed  electronically  by means of the  Commission's
home page on the Internet (http://www.sec.gov.).  The Corporation's common stock
is listed on the American Stock Exchange and all reports,  proxy and information
statements and other  information  filed by the Corporation  with the Commission
also may be inspected at the offices at the American Stock Exchange,  86 Trinity
Place, New York, New York 10006-1181.

     No separate  financial  statements of the Trust have been included  herein.
The  Corporation  and the Trust do not consider that such  financial  statements
would be material to holders of the  Capital  Securities  because the Trust is a
newly formed special  purpose  entity,  has no operating  history or independent
operations  and is not engaged in and does not propose to engage in any activity
other than (i) issuing and selling the Trust Securities, (ii) using the proceeds
from the sale of the Trust  Securities to acquire the Junior  Subordinated  Debt
Securities  issued by the  Corporation  and (iii)  engaging  in only those other
activities  necessary,  advisable or incidental thereto (such as registering the
transfer of Capital Securities). See "Union State Capital Trust I," "Description
of New  Capital  Securities,"  "Description  of  New  Junior  Subordinated  Debt
Securities" and  "Description  of New  Guarantee." In addition,  the Corporation
does not expect that the Trust will file reports under the Exchange Act with the
Commission.

     This Prospectus  constitutes a part of a registration statement on Form S-4
(the  "Registration  Statement") filed by the Corporation and the Trust with the
Commission  under the Securities  Act. This  Prospectus does not contain all the
information set forth in the Registration Statement,  certain parts of which are
omitted in accordance  with the rules and  regulations  of the  Commission,  and
reference  is hereby  made to the  Registration  Statement  and to the  exhibits
relating thereto for further  information  with respect to the Corporation,  the
Trust and the New Securities.  Any statements  contained  herein  concerning the
provisions of any document are not necessarily complete,  and, in each instance,
reference  is made to the  copy of such  document  filed  as an  exhibit  to the
Registration  Statement  or  otherwise  filed  with the  Commission.  Each  such
statement is qualified in its entirety by such reference.

                 INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

     The following  documents filed by the  Corporation  with the Commission are
incorporated into this Prospectus by reference:

     1. The Corporation's Annual Report on Form 10-K for the year ended December
31, 1996;

     2. The Corporation's Current Reports on Form 8-K dated January 28, 1997 and
February 6, 1997;

     3. The  Corporation's  Registration  Statement  on Form 8-A dated March 17,
1997; and

     4. The  Corporation's  Quarterly  Report on Form 10-Q for the quarter ended
March 31, 1997.

     Each  document or report  filed by the  Corporation  pursuant to Section 13
(a), 13 (c), 14 or 15 (d) of the Exchange Act after the date hereof and prior to
the termination of any offering of securities  made by this Prospectus  shall be
deemed to be  incorporated by reference into this Prospectus and to be a part of
this  Prospectus  from  the  date of  filing  of such  document.  Any  statement
contained  herein or, in a document all or a portion of which is incorporated or
deemed to be incorporated by reference herein, shall be deemed to be modified or
superseded  for  purposes  of this  Prospectus  to the extent  that a  statement
contained herein or in any other  subsequently filed document that also is or is
deemed to be  incorporated  by  reference  herein  modifies or  supersedes  such
statement.  Any such  statement so modified or  superseded  shall not be deemed,
except as so modified or superseded, to constitute a part of this Prospectus.

     As used herein,  the terms  "Prospectus" and "herein" mean this Prospectus,
including  the documents  incorporated  or deemed to be  incorporated  herein by
reference,  as the same may be amended,  supplemented or otherwise modified from
time to time.  Statements contained in this Prospectus as to the contents of any
contract or other document referred to herein do not purport to be complete, and
where  reference is made to the particular  provisions of such contract or other
document,  such  provisions are qualified in all respects by reference to all of
the provisions of such contract or other document.  The Corporation will provide
without  charge to any  person  to whom this  Prospectus  is  delivered,  on the
written or oral  request of such person,  a copy of any or all of the  foregoing
documents incorporated by reference herein (other than exhibits not specifically
incorporated by reference into the texts of such  documents).  Requests for such
documents should be directed to:

                            U.S.B. Holding Co., Inc.
                               100 Dutch Hill Road
                           Orangeburg, New York 10962
                            Telephone: (914) 365-4600
                    Attention: Steven T. Sabatini, Executive
                              Vice President, Chief
                   Financial Officer and Assistant Secretary.



<PAGE>




                                     SUMMARY

     The  following  summary is qualified  in its entirety by the more  detailed
information  appearing elsewhere in this Prospectus or incorporated by reference
herein.

                           UNION STATE CAPITAL TRUST I

   
     The Trust is a statutory  business trust formed under Delaware law pursuant
to (i) the  Declaration  and (ii) the  filing of a  certificate  of trust of the
Trust with the  Delaware  Secretary  of State on January 27,  1997.  The Trust's
business and affairs are conducted by the Issuer  Trustees:  The Chase Manhattan
Bank, as Property Trustee,  Chase Manhattan Bank Delaware,  as Delaware Trustee,
and four individual  Administrative Trustees who are employees or officers of or
affiliated with the Corporation.  The Trust exists for the exclusive purposes of
(i) issuing and selling the Trust  Securities,  (ii) using the proceeds from the
sale of the Trust Securities to acquire the Junior  Subordinated Debt Securities
issued by the  Corporation  and (iii)  engaging in only those  other  activities
necessary,  advisable or incidental thereto (such as registering the transfer of
the Capital  Securities).  The Junior  Subordinated  Debt Securities will be the
sole  assets of the  Trust,  and  payments  under the Junior  Subordinated  Debt
Securities will be the sole revenues of the Trust. All of the Common  Securities
are owned directly or indirectly by the Corporation.

                            U.S.B. HOLDING CO., INC.
    

     U.S.B.   Holding  Co.,  Inc.  (the  "Corporation"  or  "USB"),  a  Delaware
corporation incorporated in 1982, is a bank holding company registered under the
Bank Holding Company Act of 1956, as amended,  which provides financial services
through its  wholly-owned  subsidiaries.  The Corporation  and its  subsidiaries
derive  substantially  all of their  revenue and income from the  furnishing  of
banking and related  financial  services  primarily to customers in Rockland and
Westchester Counties, New York.

     Union State Bank (the "Bank"),  the Corporation's sole banking  subsidiary,
is a New York state  chartered  commercial  bank  established  in 1969. The Bank
offers  a  wide  range  of  banking  services  to  individuals,  municipalities,
corporations and small and medium-size  businesses through its 18 retail banking
facilities in Rockland and Westchester  Counties.  The Bank's corporate  offices
are  located  in  Rockland  County  and the Bank  also has a branch  located  in
Westchester  County,  which only closes loans and  disburses  funds.  The Bank's
products and services  include  checking  accounts,  NOW accounts,  money market
accounts,  savings accounts  (passbook and statement),  certificates of deposit,
retirement accounts, business, personal, residential, construction, home equity,
second mortgage and condominium mortgage loans, loans for education,  health and
similar  expenditures,  credit cards, other consumer oriented financial services
and safe deposit  facilities.  The Bank also makes  available  to its  customers
automated  teller  machines (ATMs) and has a remote banking service for business
customers.  The deposits of the Bank are insured to the extent  permitted by law
pursuant to the Federal Deposit Insurance Act of 1950, as amended.

     The Corporation  currently has no banking subsidiaries other than the Bank,
although,  prior to December 31, 1995, the  Corporation  owned Royal Oak Savings
Bank, F.S.B.  ("Royal"),  a federal thrift subsidiary  located in Maryland.  The
Corporation  formed Royal in January 1991 to acquire deposits and certain assets
of two federal thrift institutions located in Maryland from the Resolution Trust
Company.  Prior to its sale by the  Corporation,  Royal  offered a wide range of
services to  individuals  and  businesses  in  Baltimore  and Carroll  Counties,
Maryland. Royal had assets of approximately $47,000,000 as of December 31, 1995.
On  December  31,  1995,  all of the  common  stock  of  Royal  was  sold by the
Corporation  to  Monocacy  Bancshares,  Inc.  Immediately  prior  to such  sale,
substantially  all of Royal's  loans and  investment  securities,  including its
credit card business, were purchased from Royal, for book value, by the Bank and
the Corporation,  in effect  transferring  Royal's branch system, loan servicing
function,  cash and certain immaterial assets to Monocacy  Bancshares,  Inc. The
Bank and the  Corporation  intend to maintain the loan portfolio  purchased from
Royal,  as the  Corporation  believes  such  portfolio  represents an attractive
asset,  and intend to continue to expand the credit card business  acquired from
Royal. The Corporation does not intend,  however, to expand its lending or other
business in the Maryland market, except for its credit card business.

     The  Corporation's  assets at March 31, 1997 totaled $891.4 million,  which
represents  an increase of $87.9 million or 10.9% over assets as of December 31,
1996. The average annual growth rate in assets of the  Corporation  for the five
years ended December 31, 1996 was 15.6%.  The Corporation has, through the Bank,
grown  primarily by  originating  assets through the Bank's lending group and by
acquiring bank qualified  securities.  The Bank's funding requirements have been
met primarily through increased retail deposits which have been generated by the
Bank's  expanding  branch  network and by an  expansion  of the Bank's  existing
retail  deposit base, as well as from  municipal  deposits and  borrowings.  The
Bank's  current  market shares are  approximately  11.6% and .8% of Rockland and
Westchester  deposits,  respectively.  The Bank is the largest  independent bank
headquartered  in Rockland  County and believes it is able to attract and retain
customers because of its knowledge of its local markets,  and the ability of its
professional staff to provide a high degree of service to its customers.

   
     The Bank  expects to  continue  to expand by opening  new retail  branches,
enhancing  computerized  and telephonic  delivery  channels,  and expanding loan
originations  in  the  Bank's  market  area.  Acquisitions  of  other  financial
institutions and branches will be considered to supplement  growth in the Bank's
present  markets and in contiguous  markets.  The  Corporation  has not made any
acquisitions of other banking  institutions to date,  other than its acquisition
of Royal.

     The  Corporation's  net income was $9.4  million in 1996,  compared to $9.3
million in 1995,  or an increase of 1%. The 1995 amount  includes  net income of
$2.1  million as a result of the sale of Royal,  while the 1996 amount  includes
approximately  $.3  million of net income  attributable  to the sale of a branch
facility    which   was    previously    part   of   Royal's    branch   system.
Developments."Excluding these amounts, as well as net income from Royal in 1995,
1996 net income  increased  $2.1  million  or 30% over net  income in 1995.  Net
income for 1996 and 1995,  excluding the effects of the  transactions  described
above and the net income of Royal in 1995,  was $9.1  million and $7.0  million,
respectively.

     Net income of the Corporation for the three months ended March 31, 1997 was
$2.3 million, an increase of $.1 million or 4% over earnings of $2.2 million for
the same period last year.  Net income for the three months ended March 31, 1996
included net gains on  securities  transactions  of $.3 million,  while the same
period in 1997 did not  include  any  material  gains (or  losses)  from sale of
securities.  Net income per common and common  equivalent  share for the quarter
ended March 31, 1997 was $.35 compared to $.34 per common and common  equivalent
share for the same period in the previous year.
    

     The Corporation's  business strategy is to provide  commercial and consumer
banking  services to its local  customer  base.  For the quarter ended March 31,
1997 and the fiscal  year ended  December  31,  1996,  USB  reported a return on
average assets and return on average common equity of 1.11% and 17.12% and 1.25%
and  18.60%,  respectively.  Management  believes  that  the  Corporation's  net
interest margin on a tax equivalent  basis and efficiency  ratio for the quarter
ended March 31, 1997 and the fiscal  year ended  December  31, 1996 of 4.25% and
52.71%, and 4.43% and 51.09%,  respectively,  illustrate the underlying strength
of USB's business strategy. See "Selected Historical Financial Information."

     The principal  executive offices of USB are located at 100 Dutch Hill Road,
Orangeburg, New York 10962 and its telephone number is (914) 365-4600.

     USB is a legal  entity  separate and distinct  from its  subsidiaries.  The
ability  of holders of debt and  equity  securities  of USB to benefit  from the
distribution of assets of any subsidiary upon the liquidation or  reorganization
of such subsidiary is subordinate to prior claims of creditors of the subsidiary
(including depositors in the case of banking subsidiaries), except to the extent
that a claim of USB as a creditor may be recognized.

     There are various  statutory and  regulatory  limitations  on the extent to
which present and future  banking  subsidiaries  of USB can finance or otherwise
transfer  funds to USB or its  nonbanking  subsidiaries,  whether in the form of
loans,  extensions  of  credit,   investments  or  asset  purchases,   including
regulatory limitations on the payment of dividends directly or indirectly to USB
from the  Bank.  Federal  and  state  bank  regulatory  agencies  also  have the
authority to limit further the Bank's payment of dividends based on such factors
as the  maintenance of adequate  capital for such subsidiary  bank,  which could
reduce the amount of  dividends  otherwise  payable.  Under  applicable  banking
statutes,  at March 31, 1997, the Bank could have declared additional  dividends
of approximately $14.6 million to USB without prior regulatory approval.

     Under the policy of the Federal Reserve, USB is expected to act as a source
of financial  strength to the Bank and any other subsidiary bank which USB might
own and to commit  resources to support each  subsidiary  bank in  circumstances
where USB might not do so absent such  policy.  In  addition,  any  subordinated
loans by USB to the Bank or any other  subsidiary bank which USB might own would
also be subordinate  in right of payment to deposits and  obligations to general
creditors of such subsidiary banks.

                               THE EXCHANGE OFFER

The Exchange Offer............Up to $20,000,000  aggregate liquidation amount of
                              the New Capital  Securities  are being  offered in
                              exchange for a like aggregate  liquidation  amount
                              of the Old  Capital  Securities.  The Old  Capital
                              Securities  may be tendered  for exchange in whole
                              or in part in a  liquidation  amount  of  $100,000
                              (100 Capital  Securities) or any integral multiple
                              of  $1,000  (one   Capital   Security)  in  excess
                              thereof.  The Corporation and the Trust are making
                              the  Exchange  Offer  in order  to  satisfy  their
                              obligations   under   the   Registration    Rights
                              Agreement relating to the Old Capital  Securities.
                              For a description  of the procedures for tendering
                              Old   Capital   Securities,   see  "The   Exchange
                              Offer--Procedures   for   Tendering   Old  Capital
                              Securities."

Expiration Date...............5:00 p.m., New York City time, on

   
                              August ___,  1997,  unless the  Exchange  Offer is
                              extended by the Corporation or the Trust (in which
                              case the  Expiration  Date will be the latest date
                              and time to which the Exchange Offer is extended).
                              See "The  Exchange  Offer--Terms  of the  Exchange
                              Offer."
    

Conditions to the 
Exchange Offer................The   Exchange   Offer  is   subject   to  certain
                              conditions, which may be waived by the Corporation
                              and  the  Trust  in  their  sole  discretion.  The
                              Exchange Offer is not conditioned upon any minimum
                              liquidation  amount of the Old Capital  Securities
                              being     tendered.      See     "The     Exchange
                              Offer--Conditions to the Exchange Offer."

Offer.........................The Corporation and the Trust reserve the right in
                              their  sole and  absolute  discretion,  subject to
                              applicable law, at any time and from time to time,
                              (i) to delay  the  acceptance  of the Old  Capital
                              Securities  for  exchange,  (ii) to terminate  the
                              Exchange  Offer if  certain  specified  conditions
                              have  not been  satisfied,  (iii)  to  extend  the
                              Expiration  Date of the Exchange  Offer and retain
                              all Old Capital  Securities  tendered  pursuant to
                              the Exchange Offer, subject, however, to the right
                              of  holders  of  the  Old  Capital  Securities  to
                              withdraw their tendered Old Capital Securities, or
                              (iv) to waive any condition or otherwise amend the
                              terms of the Exchange  Offer in any  respect.  See
                              "The Exchange Offer--Terms of the Exchange Offer."

Withdrawal Rights.............Tenders  of  the  Old  Capital  Securities  may be
                              withdrawn   at  any   time  on  or  prior  to  the
                              Expiration  Date by delivering a written notice of
                              such   withdrawal   to  the   Exchange   Agent  in
                              conformity with certain procedures set forth below
                              under "The Exchange Offer--Withdrawal Rights."

Procedures for Tendering 
the Old Capital Securities ...Certain brokers, dealers,  commercial banks, trust
                              companies and other  nominees who hold Old Capital
                              Securities  through The  Depository  Trust Company
                              ("DTC") may effect tenders by book-entry  transfer
                              through  DTC's  Automated   Tender  Offer  Program
                              ("ATOP").   Beneficial   owners  of  Old   Capital
                              Securities  registered  in the  name of a  broker,
                              dealer,  commercial  bank,  trust company or other
                              nominee are urged to contact such person  promptly
                              if they  wish to  tender  Old  Capital  Securities
                              pursuant to the Exchange Offer.  Tendering holders
                              of Old  Capital  Securities  that do not use  ATOP
                              must complete and sign a Letter of  Transmittal in
                              accordance with the instructions contained therein
                              and  forward the same by mail,  facsimile  or hand
                              delivery,   together   with  any  other   required
                              documents,  to the Exchange Agent, either with the
                              certificates  of the Old Capital  Securities to be
                              tendered  or  in  compliance  with  the  specified
                              procedures for guaranteed  delivery of Old Capital
                              Securities.   Tendering  holders  of  Old  Capital
                              Securities  that  use  ATOP  will,  by  so  doing,
                              acknowledge  that  they are  bound by the terms of
                              the Letter of Transmittal. See "The Exchange Offer
                              --  Procedures   for  Tendering  the  Old  Capital
                              Securities."

                              Letters   of    Transmittal    and    certificates
                              representing Old Capital  Securities should not be
                              sent  to  the  Corporation  or  the  Trust.   Such
                              documents  should  only be  sent  to the  Exchange
                              Agent.

Resales of the New 
Capital Securities............The  Corporation  and the  Trust  are  making  the
                              Exchange  Offer in reliance on the position of the
                              staff of the  Division of  Corporation  Finance of
                              the   Commission   as   set   forth   in   certain
                              interpretive letters addressed to third parties in
                              other   transactions.    However,    neither   the
                              Corporation  nor  the  Trust  has  sought  its own
                              interpretive  letter and there can be no assurance
                              that the  staff  of the  Division  of  Corporation
                              Finance  of the  Commission  would  make a similar
                              determination  with respect to the Exchange  Offer
                              as it has  made in such  interpretive  letters  to
                              third parties.  Based on these  interpretations by
                              the staff of the Division of  Corporation  Finance
                              of  the   Commission,   and  subject  to  the  two
                              immediately  following sentences,  the Corporation
                              and the Trust believe that New Capital  Securities
                              issued pursuant to this Exchange Offer in exchange
                              for Old  Capital  Securities  may be  offered  for
                              resale,  resold  and  otherwise  transferred  by a
                              holder  thereof  (other  than  a  holder  who is a
                              broker-dealer) without further compliance with the
                              registration and prospectus delivery  requirements
                              of the  Securities  Act,  provided  that  such New
                              Capital  Securities  are  acquired in the ordinary
                              course  of such  holder's  business  and that such
                              holder   is   not   participating,   and   has  no
                              arrangement  or  understanding  with any person to
                              participate, in a distribution (within the meaning
                              of  the  Securities   Act)  of  such  New  Capital
                              Securities.  However,  any  holder of Old  Capital
                              Securities   who   is  an   "affiliate"   of   the
                              Corporation   or  the  Trust  or  who  intends  to
                              participate  in the Exchange Offer for the purpose
                              of distributing the New Capital Securities, or any
                              broker-dealer   who   purchased  the  Old  Capital
                              Securities  from the Trust to resell  pursuant  to
                              Rule 144A or any other  available  exemption under
                              the  Securities  Act, (a) will not be able to rely
                              on  the   interpretations  of  the  staff  of  the
                              Division of Corporation  Finance of the Commission
                              set  forth  in  the  above-mentioned  interpretive
                              letters,  (b) will not be permitted or entitled to
                              tender such Old Capital Securities in the Exchange
                              Offer and (c) must  comply  with the  registration
                              and  prospectus   delivery   requirements  of  the
                              Securities  Act in  connection  with  any  sale or
                              other  transfer  of such  Old  Capital  Securities
                              unless such sale is made  pursuant to an exemption
                              from such requirements.  In addition, as described
                              below,  if any  broker-dealer  holds  Old  Capital
                              Securities  acquired  for  its  own  account  as a
                              result   of   market-making   or   other   trading
                              activities   and   exchanges   such  Old   Capital
                              Securities for New Capital  Securities,  then such
                              broker-dealer  must deliver a  prospectus  meeting
                              the   requirements   of  the   Securities  Act  in
                              connection  with any  resales of such New  Capital
                              Securities.

                              Each holder of Old Capital  Securities  who wishes
                              to exchange Old Capital Securities for New Capital
                              Securities in the Exchange  Offer will be required
                              to represent  that (i) it is not an "affiliate" of
                              the Corporation or the Trust, (ii) any New Capital
                              Securities to be received by it are being acquired
                              in the ordinary  course of its business,  (iii) it
                              has  no  arrangement  or  understanding  with  any
                              person to participate  in a  distribution  (within
                              the  meaning  of the  Securities  Act) of such New
                              Capital Securities, and (iv) if such holder is not
                              a  broker-dealer,  such  holder is not engaged in,
                              and does not intend to engage  in, a  distribution
                              (within the meaning of the Securities Act) of such
                              New Capital  Securities.  Each  broker-dealer that
                              receives  New  Capital   Securities  for  its  own
                              account   pursuant  to  the  Exchange  Offer  must
                              acknowledge  that  it  acquired  the  Old  Capital
                              Securities  for its own  account  as the result of
                              market-making    activities   or   other   trading
                              activities  and must agree that it will  deliver a
                              prospectus   meeting  the   requirements   of  the
                              Securities  Act in  connection  with any resale of
                              such  New  Capital   Securities.   The  Letter  of
                              Transmittal  states that, by so acknowledging  and
                              by delivering a prospectus,  a broker-dealer  will
                              not be deemed to admit that it is an "underwriter"
                              within the meaning of the Securities Act. Based on
                              the position taken by the staff of the Division of
                              Corporation  Finance  of  the  Commission  in  the
                              interpretive   letters   referred  to  above,  the
                              Corporation    and   the   Trust    believe   that
                              Participating   Broker-Dealers  who  acquired  Old
                              Capital  Securities  for their own  accounts  as a
                              result  of   market-making   activities  or  other
                              trading  activities  may fulfill their  prospectus
                              delivery  requirements  with  respect  to the  New
                              Capital Securities  received upon exchange of such
                              Old Capital Securities (other than the Old Capital
                              Securities that represent an unsold allotment from
                              the original  sale of the Old Capital  Securities)
                              with a prospectus  meeting the requirements of the
                              Securities   Act,  which  may  be  the  prospectus
                              prepared  for an  exchange  offer  so  long  as it
                              contains a description of the plan of distribution
                              with  respect  to the  resale of such New  Capital
                              Securities.  Accordingly,  this Prospectus,  as it
                              may be amended or supplemented  from time to time,
                              may be used by a  Participating  Broker-Dealer  in
                              connection with resales of New Capital  Securities
                              received  in exchange  for Old Capital  Securities
                              where such Old Capital Securities were acquired by
                              such  Participating   Broker-Dealer  for  its  own
                              account  as a  result  of  market-making  or other
                              trading activities.  Subject to certain provisions
                              set forth in the Registration Rights Agreement and
                              to the  limitations  described  below  under  "The
                              Exchange    Offer--Resales    of    New    Capital
                              Securities,"  the  Corporation  and the Trust have
                              agreed that this Prospectus,  as it may be amended
                              or supplemented  from time to time, may be used by
                              a Participating  Broker-Dealer  in connection with
                              resales  of  such  New  Capital  Securities  for a
                              period ending 180 days after the  Expiration  Date
                              (subject  to  extension   under  certain   limited
                              circumstances)  or, if earlier,  when all such New
                              Capital  Securities  have been disposed of by such
                              Participating   Broker-Dealer.    See   "Plan   of
                              Distribution." Any Participating Broker-Dealer who
                              is an "affiliate" of the  Corporation or the Trust
                              may not rely on such interpretive letters and must
                              comply  with  the   registration   and  prospectus
                              delivery  requirements  of the  Securities  Act in
                              connection with any resale  transaction.  See "The
                              Exchange    Offer--Resales    of    New    Capital
                              Securities."

Exchange Agent................The  exchange  agent with  respect to the Exchange
                              Offer is The Chase  Manhattan  Bank (the "Exchange
                              Agent").   The   addresses,   and   telephone  and
                              facsimile  numbers,  of the Exchange Agent are set
                              forth in "The Exchange  Offer--Exchange Agent" and
                              in the Letter of Transmittal.

Use of Proceeds...............Neither the Corporation nor the Trust will receive
                              any cash  proceeds  from the  issuance  of the New
                              Capital  Securities  offered  hereby.  See "Use of
                              Proceeds."

Certain United States 
Federal Income Tax
Considerations; 
ERISA Considerations..........Holders of Old Capital  Securities  should  review
                              the  information  set forth under "Certain  United
                              States  Federal  Income  Tax  Considerations"  and
                              "ERISA  Considerations"  prior  to  tendering  Old
                              Capital Securities pursuant to the Exchange Offer.

                           THE NEW CAPITAL SECURITIES

Securities Offered............Up to $20,000,000  aggregate liquidation amount of
                              the Trust's New Capital  Securities that have been
                              registered  under the Securities Act  (liquidation
                              amount $1,000 per New Capital  Security).  The New
                              Capital  Securities  will  be  issued  and the Old
                              Capital   Securities   were   issued   under   the
                              Declaration.  The New Capital  Securities  and any
                              Old Capital  Securities  that  remain  outstanding
                              after consummation of the Exchange Offer will vote
                              together  as  a  single   class  for  purposes  of
                              determining   whether  holders  of  the  requisite
                              percentage  in  outstanding   liquidation   amount
                              thereof  have taken  certain  actions or exercised
                              certain   rights   under  the   Declaration.   See
                              "Description  of  New  Capital  Securities--Voting
                              Rights;  Amendment of the  Declaration." The terms
                              of the New Capital Securities are identical in all
                              material  respects to the terms of the Old Capital
                              Securities, except that the New Capital Securities
                              have been registered  under the Securities Act and
                              will not be  subject to  certain  restrictions  on
                              transfer  applicable to the Old Capital Securities
                              and  will  not  provide  for any  increase  in the
                              Distribution  rate  thereon.   See  "The  Exchange
                              Offer--Purpose    of    the    Exchange    Offer,"
                              "Description    of   New   Capital    Securities,"
                              "Description  of  New  Junior   Subordinated  Debt
                              Securities,"  "Description  of New  Guarantee" and
                              "Description of Old Securities."

 Distribution Dates...........February 1 and  August 1 of each year,  commencing
                              August 1, 1997.

 Extension Periods............Distributions on the New Capital Securities may be
                              deferred for the duration of any Extension  Period
                              elected  by the  Corporation  with  respect to the
                              payment of interest on the New Junior Subordinated
                              Debt  Securities.  No Extension Period will exceed
                              10  consecutive   semi-annual  periods  or  extend
                              beyond   the   Stated   Maturity   of  the  Junior
                              Subordinated Debt Securities.  See "Description of
                              New Junior Subordinated Debt Securities--Option to
                              Extend Interest  Payment Date" and "Certain United
                              States Federal Income Tax Considerations--Interest
                              Income and Original Issue Discount."

 Ranking......................The New Capital  Securities  will rank pari passu,
                              and payments  thereon will be made pro rata,  with
                              the Common  Securities  except as described  under
                              "Description   of  New   Capital   Securities   --
                              Subordination  of  Common   Securities."  The  New
                              Junior Subordinated Debt Securities will rank pari
                              passu  with all  other  junior  subordinated  debt
                              securities   to  be  issued  by  the   Corporation
                              pursuant  to  the  Indenture  with   substantially
                              similar  subordination terms ("Other Debentures"),
                              and which  will be issued  and sold (if at all) to
                              other trusts to be established by the  Corporation
                              (if  any),  in  each  case  similar  to the  Trust
                              ("Other  Trusts"),   and  will  be  unsecured  and
                              subordinate  and junior in right of payment to the
                              extent   and  in  the  manner  set  forth  in  the
                              Indenture  to all Senior Debt of the  Corporation.
                              See "Description of New Junior  Subordinated  Debt
                              Securities."  The New  Guarantee  will  rank  pari
                              passu  with all  other  guarantees  (if any) to be
                              issued by the Corporation  with respect to capital
                              securities (if any) to be issued by the Trust,  if
                              any, and will  constitute an unsecured  obligation
                              of the Corporation  and will rank  subordinate and
                              junior in right of  payment  to the  extent and in
                              the  manner  set  forth  in the  Guarantee  to all
                              Senior Debt. See  "Description  of New Guarantee."
                              In addition,  because the Corporation is a holding
                              company,   the  New   Junior   Subordinated   Debt
                              Securities  and the New Guarantee are  effectively
                              subordinated    to   all   existing   and   future
                              liabilities  of  the  Corporation's  subsidiaries,
                              including deposit liabilities of the Bank.

 Redemption...................The New Capital  Securities and Common  Securities
                              are subject to mandatory  redemption (i) in whole,
                              but not in part, at the Stated Maturity of the New
                              Junior   Subordinated  Debt  Securities  upon  the
                              redemption  thereof,  (ii)  in  whole,  but not in
                              part,  at any time  prior  to  February  1,  2007,
                              contemporaneously  with the optional redemption of
                              the New Junior  Subordinated  Debt Securities upon
                              the occurrence and continuation of a Special Event
                              (as defined  herein) and (iii) in whole or in part
                              at  any  time  on  or  after   February   1,  2007
                              contemporaneously  with any optional redemption by
                              the  Corporation of New Junior  Subordinated  Debt
                              Securities,   in  each  case  at  the   applicable
                              Redemption  Price. See "Description of New Capital
                              Securities--Mandatory Redemption."

 No Rating....................The New Capital  Securities are not expected to be
                              rated by any rating  service,  nor is any security
                              issued by the Corporation so rated.

 Transfer Restrictions........The Capital  Securities will be issued, and may be
                              transferred,  only in blocks  having a liquidation
                              amount  of not less  than  $100,000  (100  Capital
                              Securities)  or any  integral  multiple  of $1,000
                              (one  Capital  Security)  in excess  thereof.  Any
                              transfer,  sale or other  disposition  of  Capital
                              Securities in a block having a liquidation  amount
                              of less than  $100,000  shall be deemed to be void
                              and   of   no   legal   effect   whatsoever.   See
                              "Description   of  New   Capital   Securities   --
                              Restrictions on Transfer."

 ERISA Considerations.........Prospective purchasers must carefully consider the
                              restrictions  on purchase set forth under "Certain
                              ERISA Considerations."

 Absence of Market for
 the New Capital Securities...The New Capital  Securities will be a new issue of
                              securities for which there is currently no market.
                              Although  the Initial  Purchaser  has informed the
                              Trust  and  the  Corporation   that  it  currently
                              intends  to  make  a  market  in the  New  Capital
                              Securities, the Initial Purchaser is not obligated
                              to do  so,  and  any  such  market  making  may be
                              discontinued   at   any   time   without   notice.
                              Accordingly,  there can be no  assurance as to the
                              development or liquidity of any market for the New
                              Capital Securities.  The Trust and the Corporation
                              do not  intend  to apply  for  listing  of the New
                              Capital  Securities on any securities  exchange or
                              for  quotation   through  NASDAQ.   See  "Plan  of
                              Distribution."

 Risk Factors.................Prospective  investors should  carefully  consider
                              the matters set forth under "Risk Factors."



<PAGE>




                                  RISK FACTORS

     Prospective  purchasers  of the New  Capital  Securities  should  carefully
review the information contained elsewhere in this Prospectus or incorporated by
reference herein and should particularly consider the following matters.

Ranking of  Obligations  Under the  Guarantee and the Junior  Subordinated  Debt
Securities

     The  obligations  of the  Corporation  under  the  Guarantee  issued by the
Corporation  for the benefit of the holders of Capital  Securities and under the
Junior  Subordinated  Debt  Securities  are unsecured and rank  subordinate  and
junior in right of payment to all Senior Debt of the  Corporation.  At March 31,
1997, the Corporation had no Senior Debt  outstanding.  Upon the issuance of the
Junior  Subordinated  Debt  Securities,   the  Corporation  will  not  have  any
indebtedness  that ranks pari passu with or junior to its obligations  under the
Guarantee and the Junior  Subordinated Debt Securities.  Because the Corporation
is a bank holding  company,  the right of the  Corporation to participate in any
distribution  of  assets  of any  subsidiary,  including  the  Bank,  upon  such
subsidiary's liquidation or reorganization or otherwise (and thus the ability of
holders  of  the  New  Capital   Securities  to  benefit  indirectly  from  such
distribution)  is subject to the prior claims of  creditors of such  subsidiary,
except to the extent that the Corporation may itself be recognized as a creditor
of such subsidiary. Accordingly, the Junior Subordinated Debt Securities will be
effectively   subordinated  to  all  existing  and  future  liabilities  of  the
Corporation's  subsidiaries,  and holders of Junior Subordinated Debt Securities
should  look only to the assets of the  Corporation  for  payments on the Junior
Subordinated Debt Securities.  Because the Corporation is a holding company with
limited  assets and  liabilities,  a  substantial  portion  of the  consolidated
liabilities  of  the  Corporation  are  liabilities  of  its  subsidiaries.  The
Guarantee will  constitute an unsecured  obligation of the  Corporation and will
rank  subordinate  and junior in right of payment to all Senior Debt in the same
manner as the  Junior  Subordinated  Debt  Securities.  See  "USB."  None of the
Indenture,  the Guarantee or the Declaration places any limitation on the amount
of secured or unsecured debt, including Senior Debt, that may be incurred by the
Corporation or any subsidiary.  See "Description of New Junior Subordinated Debt
Securities--Subordination"  and  "Description  of New  Guarantee--Status  of the
Guarantee."

     The ability of the Trust to pay amounts  due on the Capital  Securities  is
solely dependent upon the Corporation making payments on the Junior Subordinated
Debt Securities as and when required.

     In addition,  there are various statutory and regulatory limitations on the
extent to which present and future  banking  subsidiaries  of USB can finance or
otherwise transfer funds to USB or its nonbanking  subsidiaries,  whether in the
form of loans, extensions of credit,  investments or asset purchases,  including
regulatory limitations on the payment of dividends directly or indirectly to USB
from the  Bank.  Federal  and  state  bank  regulatory  agencies  also  have the
authority to limit further the Bank's payment of dividends based on such factors
as the  maintenance of adequate  capital for such subsidiary  bank,  which could
reduce the amount of  dividends  otherwise  payable.  Under  applicable  banking
statutes,  at March 31, 1997, the Bank could have declared additional  dividends
of approximately $14.6 million to USB without prior regulatory approval.

Option  to  Extend  Interest  Payment  Date;  Tax  Consequences;   Market  Price
Consequences

     So long as no Debenture  Event of Default (as defined  herein) has occurred
and is continuing,  the  Corporation  has the right under the Indenture to defer
the payment of interest on the Junior  Subordinated  Debt Securities at any time
or from  time to time for a period  not  exceeding  10  consecutive  semi-annual
periods  with  respect to each  Extension  Period;  provided,  however,  that no
Extension   Period  may  extend  beyond  the  Stated   Maturity  of  the  Junior
Subordinated Debt Securities. As a consequence of any such deferral, semi-annual
Distributions on the Capital  Securities by the Trust will also be deferred (and
the amount of  Distributions  to which  holders of the  Capital  Securities  are
entitled will accumulate  additional  Distributions thereon at the rate of 9.58%
per annum,  compounded  semi-annually)  from the relevant  payment date for such
Distributions during any such Extension Period. During any Extension Period, the
Corporation  may not (i) declare or pay any  dividends or  distributions  on, or
redeem, purchase,  acquire or make a liquidation payment with respect to, any of
the  Corporation's  capital stock (which includes  common and preferred  stock),
(ii) make any payment of  principal,  interest or premium,  if any, on or repay,
repurchase or redeem any debt  securities of the  Corporation  (including  Other
Debentures)  that rank pari  passu  with or junior in  interest  to,  the Junior
Subordinated  Debt Securities or (iii) make any guarantee  payments with respect
to any guarantee by the  Corporation of the debt securities of any subsidiary of
the Corporation  (including Other Guarantees) if such guarantee ranks pari passu
with or junior in interest to the Junior  Subordinated  Debt  Securities  (other
than (a) dividends or distributions in common stock of the Corporation,  (b) any
declaration  of  a  dividend  in  connection  with  the   implementation   of  a
stockholders'  rights  plan,  the  issuance  of stock under any such plan in the
future, or the redemption or repurchase of any such rights pursuant thereto, (c)
payments under the  Guarantee,  (d) purchases or  acquisitions  of shares of the
Corporation's   common  stock  in  connection  with  the   satisfaction  by  the
Corporation  of its  obligations  under any  employee  benefit plan or any other
contractual  obligation of the Corporation (other than a contractual  obligation
ranking pari passu with or junior to the Junior  Subordinated  Debt Securities),
(e) as a result of a reclassification of the Corporation's  capital stock or the
exchange or conversion of one class or series of the Corporation's capital stock
for  another  class or  series  of the  Corporation's  capital  stock or (f) the
purchase of fractional  interests in shares of the  Corporation's  capital stock
pursuant to the  conversion or exchange  provisions of such capital stock or the
security  being  converted  or  exchanged).  Prior  to  the  termination  of any
Extension  Period,  the  Corporation  may further extend such Extension  Period;
provided,  however,  that such extension does not cause such Extension Period to
exceed 10  consecutive  semi-annual  periods  or to  extend  beyond  the  Stated
Maturity.  Upon the  termination of any Extension  Period and the payment of all
interest  then  accrued and unpaid on the Junior  Subordinated  Debt  Securities
(together  with  interest  thereon  at the  annual  rate  of  9.58%,  compounded
semi-annually,  to the extent  permitted by applicable law), the Corporation may
elect to begin a new Extension Period, subject to the above requirements.  There
is no limitation on the number of times that the  Corporation may elect to begin
an Extension Period. See "Description of New Capital  Securities--Distributions"
and "Description of New Junior  Subordinated Debt  Securities--Option  to Extend
Interest Payment Date."

     Because the Corporation  believes that the likelihood of its exercising its
option to defer  payments of interest is remote,  the Junior  Subordinated  Debt
Securities  will  be  treated  under  Treasury  regulations  as  issued  without
"original issue discount" ("OID") for United States federal income tax purposes.
As a  result,  holders  of  Capital  Securities  generally  will  include  their
allocable  share of the interest on the Junior  Subordinated  Debt Securities in
taxable  income  under  their  own  methods  of tax  accounting  (i.e.,  cash or
accrual).  The Corporation  currently has no intention to exercise its option to
defer payments of interest. Under certain Treasury regulations,  however, if the
Corporation  exercises  its right to defer  payments  of  interest,  the  Junior
Subordinated Debt Securities will become OID instruments.  Consequently, holders
of Capital Securities will be required to include their pro rata share of OID in
gross  income as it accrues for United  States  federal  income tax  purposes in
advance  of the  receipt  of cash  attributable  to such  interest  income.  See
"Certain  United States Federal Income Tax  Considerations--Interest  Income and
Original Issue Discount" and "--Sales of Capital Securities."

     Should the  Corporation  elect to exercise  its right to defer  payments of
interest on the Junior  Subordinated  Debt Securities in the future,  the market
price of the Capital  Securities  is likely to be adversely  affected.  A holder
that disposes of its Capital  Securities during an Extension Period,  therefore,
might not receive the same return on its  investment as a holder that  continues
to hold its Capital Securities. In addition, as a result of the existence of the
Corporation's  right to defer interest payments on the Junior  Subordinated Debt
Securities,  the  market  price  of  the  Capital  Securities  (which  represent
beneficial ownership interests in the Trust holding the Junior Subordinated Debt
Securities  as its sole assets) may be more  volatile  than the market prices of
other securities that are not subject to such deferrals.

Special Event Redemption

     Upon the occurrence and  continuation  of a Special Event prior to February
1, 2007,  the  Corporation  may,  at its option and  subject to receipt of prior
approval  of the  Federal  Reserve  if  such  approval  is then  required  under
applicable law, rules,  guidelines or policies,  redeem the Junior  Subordinated
Debt Securities in whole, but not in part, at the Special Event Prepayment Price
(as defined  herein).  In such event, the Trust will redeem the Trust Securities
to the same extent as the Junior  Subordinated  Debt  Securities are redeemed by
the   Corporation.   See   "Description   of  New   Junior   Subordinated   Debt
Securities--Special    Event   Prepayment,"    "Description   of   New   Capital
Securities--Mandatory    Redemption"    and    "Description   of   New   Capital
Securities--Liquidation  of the Trust and  Distribution  of Junior  Subordinated
Debt Securities."

     A "Special  Event" means a Tax Event or a Regulatory  Capital Event, as the
case may be.

     A "Tax  Event"  means the  receipt  by the  Corporation  of an  opinion  of
independent  counsel experienced in such matters to the effect that, as a result
of any amendment to, or change (including any announced proposed change) in, the
laws  or any  regulations  thereunder  of the  United  States  or any  political
subdivision  or  taxing  authority  thereof  or  therein,  or as a result of any
official  administrative  pronouncement  or judicial  decision  interpreting  or
applying  such laws or  regulations,  which  amendment or change is effective or
which proposed  change,  pronouncement  or decision is announced on or after the
Issue Date, there is more than an  insubstantial  risk that (i) the Trust is, or
will be within 90 days of the date of such  opinion,  subject  to United  States
federal  income  tax with  respect to income  received  or accrued on the Junior
Subordinated  Debt  Securities,  (ii) interest payable by the Corporation on the
Junior  Subordinated  Debt  Securities  is not, or within 90 days of the date of
such opinion,  will not be, deductible by the Corporation,  in whole or in part,
for United States federal income tax purposes, or (iii) the Trust is, or will be
within 90 days of the date of such  opinion,  subject  to more than a de minimis
amount of other taxes, duties or other governmental charges.

     A "Regulatory Capital Event" means that the Corporation shall have received
an opinion of independent bank regulatory counsel experienced in such matters to
the effect that, as a result of (a) any amendment to, or change  (including  any
announced prospective change) in the laws (or any regulations thereunder) of the
United States or any rules, guidelines or policies of the Federal Reserve or (b)
any official  administrative  pronouncement or judicial decision interpreting or
applying  such laws or  regulations,  which  amendment or change is effective or
such  pronouncement  or decision is  announced  on or after the date of original
issuance of the Capital Securities, the Capital Securities do not constitute, or
within 90 days of the date  thereof,  will not  constitute,  Tier 1 capital  (as
defined  herein)  (or  its  then  equivalent);   provided,   however,  that  the
distribution of the Junior  Subordinated  Debt Securities in connection with the
liquidation of the Trust by the Corporation and the treatment  thereafter of the
Junior  Subordinated  Debt  Securities as other than Tier 1 capital shall not in
and of itself  constitute a  Regulatory  Capital  Event unless such  liquidation
shall have occurred in connection with a Tax Event.

Proposed Legislation
   
     On  February 6, 1997,  as part of  President  Clinton's  fiscal 1998 Budget
Proposal,  the United  States  Treasury  Department  proposed  legislation  (the
"Proposed Legislation") that would, among other things, deny an issuer a federal
income tax deduction for interest in respect of certain debt  obligations,  such
as the Junior Subordinated Debt Securities, but only if the debt obligations are
issued on or after "the date of the first committee action." However, neither of
the tax bills passed by the House of Representatives  (H.R. 2014) and the Senate
(S. 949) in June 1997, and currently  scheduled for  reconciliation,  contains a
similar proposal.  If the Proposed Legislation is, nevertheless,  enacted in its
current form, it should not apply to the Junior  Subordinated  Debt  Securities,
which were issued prior to the date of first committee action (which has not yet
occurred).  There can be no assurances,  however, that the Proposed Legislation,
if enacted,  or similar  legislation  enacted  after the date hereof,  would not
adversely affect the tax treatment of the Junior  Subordinated  Debt Securities,
resulting  in a Tax Event.  A Tax Event would permit the  Corporation,  upon the
receipt of any required regulatory approval,  to cause a redemption of the Trust
Securities  at the Special  Event  Redemption  Price.  See  "Description  of New
Capital  Securities--Mandatory   Redemption"  and  "Description  of  New  Junior
Subordinated Debt Securities--Special Event Prepayment."
    

Liquidation Distribution of Junior Subordinated Debt Securities

     The  Corporation  has the  right at any time to  liquidate  the  Trust  and
distribute  the  Junior  Subordinated  Debt  Securities  to holders of the Trust
Securities.  Such right is subject to (i) the  Corporation  having  received  an
opinion of counsel to the effect  that such  distribution  will not be a taxable
event to the holders of the Capital  Securities,  and (ii) the prior approval of
the Federal  Reserve if such approval is then  required.  Under  current  United
States  federal  income  tax law, a  distribution  of Junior  Subordinated  Debt
Securities  upon the  dissolution  of the Trust would not be a taxable  event to
holders of the Capital Securities. If, however, the Trust is liquidated upon the
occurrence of a Special  Event,  a dissolution  of the Trust in which holders of
the Capital  Securities  receive cash would be a taxable  event to such holders.
See "Certain  United States Federal Income Tax  Considerations--Distribution  of
Junior Subordinated Debt Securities or Cash Upon Liquidation of the Trust."

     There can be no assurance as to the market prices for Capital Securities or
Junior  Subordinated  Debt  Securities  that may be  distributed in exchange for
Capital  Securities  if a  liquidation  of the Trust  occurs.  Accordingly,  the
Capital  Securities or the Junior  Subordinated  Debt  Securities may trade at a
discount to the price that the investor paid to purchase the Capital  Securities
offered  hereby.  Because  holders  of Capital  Securities  may  receive  Junior
Subordinated Debt Securities on termination of the Trust, prospective purchasers
of New Capital Securities are also making an investment  decision with regard to
the New Junior  Subordinated Debt Securities and should carefully review all the
information  regarding the New Junior  Subordinated  Debt  Securities  contained
herein. See "Description of New Capital Securities--Liquidation of the Trust and
Distribution of Junior  Subordinated  Debt  Securities" and  "Description of New
Junior Subordinated Debt Securities--General."

Rights Under the Guarantee

     The New Guarantee will guarantee, and the Old Guarantee guarantees,  as the
case may be, to the holders of the Capital Securities the following payments, to
the extent not paid by the Trust:  (i) any accumulated and unpaid  Distributions
required to be paid on the Capital Securities,  to the extent that the Trust has
funds on hand available  therefor at such time,  (ii) the applicable  Redemption
Price with  respect to any  Capital  Securities  called for  redemption,  to the
extent that the Trust has funds on hand  available  therefor  at such time,  and
(iii) upon a voluntary or involuntary dissolution,  winding-up or liquidation of
the Trust (unless the Junior  Subordinated  Debt  Securities are  distributed to
holders  of the  Trust  Securities),  the  lesser  of (a) the  aggregate  of the
liquidation  amount and all accumulated and unpaid  Distributions to the date of
payment,  to the extent that the Trust has funds on hand  available  therefor at
such time,  and (b) the amount of assets of the Trust  remaining  available  for
distribution  to holders of the Capital  Securities  after the  satisfaction  of
liabilities to creditors of the Trust as provided by applicable law.

     The holders of not less than a majority in aggregate  liquidation amount of
the Capital  Securities  have the right to direct the time,  method and place of
conducting any proceeding for any remedy available to the Guarantee  Trustee (as
defined  herein) in respect of the  Guarantee  or to direct the  exercise of any
trust power conferred upon the Guarantee Trustee under the Guarantee. Any holder
of the Capital Securities may institute a legal proceeding  directly against the
Corporation to enforce its rights under the Guarantee  without first instituting
a legal proceeding  against the Trust, the Guarantee Trustee or any other person
or entity.  If the Corporation  were to default on its obligation to pay amounts
payable  under the Junior  Subordinated  Debt  Securities,  the Trust would lack
funds for the payment of  Distributions  or amounts payable on redemption of the
Capital  Securities  or  otherwise,  and, in such event,  holders of the Capital
Securities  would not be able to rely upon the  Guarantee  for  payment  of such
amounts.  Instead, in the event a Debenture Event of Default shall have occurred
and  be  continuing  and  such  event  is  attributable  to the  failure  of the
Corporation  to pay  principal  of or interest on the Junior  Subordinated  Debt
Securities on the applicable  payment date, then a holder of Capital  Securities
may institute a Direct Action.  Notwithstanding any payments made to a holder of
Capital  Securities by the Corporation in connection  with a Direct Action,  the
Corporation  shall remain  obligated to pay the principal of and interest on the
Junior Subordinated Debt Securities,  and the Corporation shall be subrogated to
the rights of the holder of such Capital  Securities with respect to payments on
the Capital  Securities to the extent of any payments made by the Corporation to
such holder in any Direct Action. Except as described herein, holders of Capital
Securities will not be able to exercise  directly any other remedy  available to
the holders of the Junior  Subordinated  Debt  Securities or assert directly any
other  rights  in  respect  of the  Junior  Subordinated  Debt  Securities.  See
"Description of New Junior Subordinated Debt  Securities--Enforcement of Certain
Rights  by  Holders  of  Capital   Securities,"   "Description   of  New  Junior
Subordinated Debt  Securities--Debenture  Events of Default" and "Description of
New Guarantee." The Declaration  provides that each holder of Capital Securities
by  acceptance  thereof  agrees  to the  provisions  of the  Guarantee  and  the
Indenture.  The Chase  Manhattan  Bank will act as Guarantee  Trustee  under the
Guarantee  and will hold the  Guarantee  for the  benefit of the  holders of the
Capital  Securities.  The Chase Manhattan Bank will also act as Property Trustee
under the Declaration and as Debenture Trustee under the Indenture.

Limited Voting Rights

   
     Holders of Capital  Securities  will  generally  have limited voting rights
relating only to the  modification of the Capital  Securities,  the dissolution,
winding-up or liquidation  of the Trust,  and the exercise of the Trust's rights
as holder of Junior Subordinated Debt Securities.  The right to vote to appoint,
remove or  replace  the  Property  Trustee  or the  Delaware  Trustee  is vested
exclusively in the holder of the Common  Securities,  except upon the occurrence
of certain events described  herein.  The Property Trustee,  the  Administrative
Trustees and the Corporation  may amend the  Declaration  without the consent of
holders of Capital  Securities to ensure that the Trust will be  classified  for
United  States  federal  income tax  purposes as a grantor  trust,  even if such
action adversely affects the interests of such holders.  See "Description of New
Capital  Securities--Removal of Issuer Trustees" and "--Voting Rights; Amendment
of the Declaration."
    

Key Employees

     The  Corporation's  success  depends  to  a  significant  degree  upon  the
continued  contributions  of its key management,  including Thomas E. Hales, its
Chairman of the Board,  President and Chief Executive Officer. The Corporation's
success  also depends  upon its ability to attract and retain  highly  qualified
personnel.  Competition  for such  personnel  is  intense,  and  there can be no
assurance  that the  Corporation  will be  successful  in  hiring  or  retaining
qualified  personnel.  Loss of key  personnel or the inability to hire or retain
qualified personnel could have an adverse effect on the Corporation's business.

Regional Concentration

     The  Corporation's  lending  activities  are  concentrated  principally  in
Rockland and  Westchester  Counties,  two counties which are part of the greater
New  York  metropolitan  area.  In  addition,   a  significant  portion  of  the
Corporation's  loans are  secured  by real  estate  located in these  areas.  An
economic  downturn in Rockland  and  Westchester  Counties or in the greater New
York metropolitan area or a severe reduction in real estate values in such areas
may adversely affect the performance of the Corporation's loans and consequently
the performance, financial condition and outlook of the Corporation.

Consequences of a Failure to Exchange Old Capital Securities

     The Old Capital  Securities have not been  registered  under the Securities
Act or any state  securities  laws and  therefore  may not be  offered,  sold or
otherwise transferred except in compliance with the registration requirements of
the Securities Act and any other  applicable  securities laws, or pursuant to an
exemption therefrom or in a transaction not subject thereto, and in each case in
compliance  with  certain  other  conditions  and   restrictions.   Old  Capital
Securities that remain outstanding after consummation of the Exchange Offer will
continue to bear a legend reflecting such restrictions on transfer. In addition,
upon consummation of the Exchange Offer,  holders of Old Capital Securities that
remain  outstanding  will not be entitled to any rights to have such Old Capital
Securities  registered  under the  Securities Act or to any similar rights under
the Registration Rights Agreement (subject to certain limited  exceptions).  The
Corporation and the Trust do not intend to register under the Securities Act any
Old  Capital  Securities  that  remain  outstanding  after  consummation  of the
Exchange  Offer  (subject to such limited  exceptions,  if  applicable).  To the
extent that Old Capital  Securities  are  tendered  and accepted in the Exchange
Offer, a holder's  ability to sell  untendered Old Capital  Securities  could be
adversely affected.

     The New  Capital  Securities  and any Old  Capital  Securities  that remain
outstanding  after  consummation  of the Exchange  Offer will vote together as a
single  class for  purposes  of  determining  whether  holders of the  requisite
percentage in outstanding  liquidation amount thereof have taken certain actions
or exercised  certain  rights under the  Declaration.  See  "Description  of New
Capital Securities--Voting Rights; Amendment of the Declaration."

     Upon consummation of the Exchange Offer,  holders of Old Capital Securities
will not be entitled to any  increase in the  Distribution  rate  thereon or any
further  registration  rights under the Registration  Rights  Agreement,  except
under limited circumstances. See "Description of Old Securities."

Absence of Public Market

     The Old Capital  Securities  were issued to, and the  Corporation  believes
such securities are currently owned by, a relatively  small number of beneficial
owners. The Old Capital Securities have not been registered under the Securities
Act and will be subject to certain  restrictions on  transferability if they are
not  exchanged  for  the  New  Capital  Securities.  Although  the  New  Capital
Securities  may be resold or otherwise  transferred  by the holders (who are not
affiliates  of the  Corporation  or  the  Trust)  without  compliance  with  the
registration   requirements   under  the  Securities  Act  (subject  to  certain
limitations), they will constitute a new issue of securities with no established
trading  market.  Capital  Securities may be transferred by the holders  thereof
only in  blocks  having a  liquidation  amount of not less  than  $100,000  (100
Capital Securities) or any integral multiple of $1,000 (one Capital Security) in
excess  thereof.  The Corporation and the Trust have been advised by the Initial
Purchaser that the Initial  Purchaser  presently intends to make a market in the
New Capital Securities. However, the Initial Purchaser is not obligated to do so
and any market-making activity with respect to the New Capital Securities may be
discontinued  at any  time  without  notice.  In  addition,  such  market-making
activity  will be subject to the limits  imposed by the  Securities  Act and the
Exchange  Act and may be limited  during the  Exchange  Offer.  Accordingly,  no
assurance  can be given that an active  public or other  market will develop for
the New Capital  Securities or the Old Capital Securities or as to the liquidity
of or the  trading  market for the New  Capital  Securities  or the Old  Capital
Securities.  If an active public  market does not develop,  the market price and
liquidity of the New Capital Securities may be adversely affected.

   
     If a public trading market develops for the New Capital Securities,  future
trading  prices  will depend on many  factors,  including,  among other  things,
prevailing  interest  rates,  the  Corporation's  performance and the market for
similar  securities.  Depending  on these and  other  factors,  the New  Capital
Securities may trade at a discount.
    

     Notwithstanding  the  registration  of the New  Capital  Securities  in the
Exchange Offer,  holders who are  "affiliates" (as defined under Rule 405 of the
Securities  Act) of the  Corporation or the Trust may publicly offer for sale or
resell the New Capital Securities only in compliance with the provisions of Rule
144 under the Securities Act.

     Each broker-dealer that receives New Capital Securities for its own account
in exchange for Old Capital  Securities,  where such Old Capital Securities were
acquired by such broker-dealer as a result of market-making  activities or other
trading  activities,  must  acknowledge  that it will  deliver a  prospectus  in
connection  with  any  resale  of such  New  Capital  Securities.  See  "Plan of
Distribution."

Exchange Offer Procedures

     Issuance  of the  New  Capital  Securities  in  exchange  for  Old  Capital
Securities  pursuant  to the  Exchange  Offer  will be made only  after a timely
receipt by the Trust of such Old Capital  Securities,  a properly  completed and
duly executed Letter of Transmittal and all other required documents. Therefore,
holders  of the Old  Capital  Securities  desiring  to tender  such Old  Capital
Securities in exchange for New Capital  Securities  should allow sufficient time
to ensure timely  delivery.  Neither the  Corporation nor the Trust is under any
duty to give  notification  of defects  or  irregularities  with  respect to the
tenders of the Old Capital Securities for exchange.



<PAGE>



                                 USE OF PROCEEDS

     Neither the  Corporation  nor the Trust will receive any cash proceeds from
the issuance of the New Capital  Securities offered hereby. In consideration for
issuing the New Capital  Securities  in exchange for Old Capital  Securities  as
described in this Prospectus,  the Trust will receive Old Capital  Securities in
like liquidation amount. The Old Capital Securities  surrendered in exchange for
the New Capital Securities will be retired and canceled.

     All of the proceeds from the sale of the Old Capital  Securities and Common
Securities  were  invested  by the  Trust in the Old  Junior  Subordinated  Debt
Securities. The Corporation applied $3,250,000 of the net proceeds from the sale
of  the  Old  Junior  Subordinated  Debt  Securities  to the  redemption  of its
outstanding  preferred stock and $14.5 million was contributed to the Bank as an
additional capital contribution.  The remainder of such net proceeds was applied
to the  Corporation's  general  funds to be used by its  management  for general
corporate  purposes,  including,  from time to time,  the  making of  additional
investments  in, and  advances  to, its  subsidiaries,  principally  the Bank. A
portion of such  proceeds  could be used in  connection  with one or more future
acquisitions.  From  time  to  time,  the  Corporation  investigates  and  holds
discussions and negotiations in connection with possible transactions with other
banks. As of the date of this  Prospectus,  the Corporation has not entered into
any agreements or  understandings  with respect to any potential  acquisition or
any other material transactions of the type referred to above and no discussions
or negotiations  are taking place.  Pending such application by the Corporation,
such net proceeds  have been and, in the future may be,  invested in  short-term
interest-bearing  securities  and  in  equity  securities,  or  used  to  reduce
borrowings.

                           UNION STATE CAPITAL TRUST I

     The Trust is a statutory  business trust formed under Delaware law pursuant
to (i) the  original  declaration  of  trust  executed  by the  Corporation,  as
Depositor,   Chase  Manhattan  Bank  Delaware,  as  Delaware  Trustee,  and  the
Administrative  Trustees named therein, which original declaration of trust will
be amended and restated and executed by the Corporation, as Depositor, The Chase
Manhattan Bank, as Property Trustee,  Chase Manhattan Bank Delaware, as Delaware
Trustee, and the Administrative Trustees named therein (the "Declaration"),  and
(ii) the filing of a certificate  of trust with the Delaware  Secretary of State
on January 27, 1997. The Trust exists for the exclusive  purposes of (i) issuing
and selling the Trust  Securities,  (ii) using the proceeds from the sale of the
Trust  Securities to acquire the Junior  Subordinated  Debt Securities and (iii)
engaging in only those  other  activities  necessary,  advisable  or  incidental
thereto  (such  as  registering   the  transfer  of  the  Capital   Securities).
Accordingly,  the Junior Subordinated Debt Securities will be the sole assets of
the Trust,  and payments under the Junior  Subordinated  Debt Securities will be
the sole revenues of the Trust. All of the Common  Securities are owned directly
by the Corporation.  The Common Securities rank pari passu, and payments will be
made  thereon  pro  rata,  with the  Capital  Securities,  except  that upon the
occurrence  and  continuance  of an  Event  of  Default  under  the  Declaration
resulting from a Debenture  Event of Default,  the rights of the  Corporation as
holder of the Common  Securities  to  payments in respect of  Distributions  and
payments upon  liquidation,  redemption or otherwise will be subordinated to the
rights of the holders of the Capital Securities. See "Description of New Capital
Securities--Subordination of Common Securities." The Corporation acquired Common
Securities in an aggregate  liquidation  amount equal to approximately 3% of the
total capital of the Trust.  The Trust has a term of 40 years, but may terminate
earlier as provided in the  Declaration.  The Trust's  business  and affairs are
conducted by its trustees,  each  appointed by the  Corporation as holder of the
Common Securities.  The trustees for the Trust will be The Chase Manhattan Bank,
as the Property Trustee, Chase Manhattan Bank Delaware, as the Delaware Trustee,
and, as Administrative  Trustees, four individuals who are employees or officers
of or are otherwise affiliated with the Corporation  (collectively,  the "Issuer
Trustees").  The Chase  Manhattan  Bank, as Property  Trustee,  will act as sole
indenture trustee under the Declaration.  The Chase Manhattan Bank will also act
as trustee under the Guarantee Agreement and the Indenture.  See "Description of
Junior  Subordinated Debt Securities" and "Description of Guarantee." The holder
of the  Common  Securities  of  the  Trust,  or the  holders  of a  majority  in
liquidation  amount of the Capital  Securities  if an Event of Default under the
Declaration  resulting  from a Debenture  Event of Default has  occurred  and is
continuing,  will be entitled to appoint, remove or replace the Property Trustee
and/or Delaware Trustee.  In no event will the holders of the Capital Securities
have  the  right  to vote to  appoint,  remove  or  replace  the  Administrative
Trustees;  such voting rights are vested exclusively in the holder of the Common
Securities.  The duties and  obligations  of each Issuer Trustee are governed by
the Declaration.  Pursuant to the expense  provisions  under the Indenture,  the
Corporation, as obligor on the Junior Subordinated Debt Securities, will pay all
fees  and  expenses  related  to the  Trust  and  the  offering  of the  Capital
Securities and will pay, directly or indirectly, all ongoing costs, expenses and
liabilities of the Trust. See  "Description of New Capital  Securities--Expenses
and Taxes." The principal executive office of the Trust is:

                          c/o U.S.B. Holding Co., Inc.
                               100 Dutch Hill Road
                           Orangeburg, New York 10962
                            Telephone: (914) 365-4600
                    Attention: Steven T. Sabatini, Executive
                              Vice President, Chief
                   Financial Officer and Assistant Secretary.

   
                            U.S.B. HOLDING CO., INC.
    

     U.S.B.   Holding  Co.,  Inc.  (the  "Corporation"  or  "USB"),  a  Delaware
corporation incorporated in 1982, is a bank holding company registered under the
Bank Holding Company Act of 1956, as amended,  which provides financial services
through its  wholly-owned  subsidiaries.  The Corporation  and its  subsidiaries
derive  substantially  all of their  revenue and income from the  furnishing  of
banking and related  financial  services  primarily to customers in Rockland and
Westchester Counties, New York.

     Union State Bank (the "Bank"),  the Corporation's sole banking  subsidiary,
is a New York state  chartered  commercial  bank  established  in 1969. The Bank
offers  a  wide  range  of  banking  services  to  individuals,  municipalities,
corporations and small and medium-size  businesses through its 18 retail banking
facilities in Rockland and Westchester  Counties.  The Bank's corporate  offices
are  located  in  Rockland  County  and the Bank  also has a branch  located  in
Westchester  County,  which only closes loans and  disburses  funds.  The Bank's
products and services  include  checking  accounts,  NOW accounts,  money market
accounts,  savings accounts  (passbook and statement),  certificates of deposit,
retirement accounts, business, personal, residential, construction, home equity,
second mortgage and condominium mortgage loans, loans for education,  health and
similar  expenditures,  credit cards, other consumer oriented financial services
and safe deposit  facilities.  The Bank also makes  available  to its  customers
automated  teller  machines (ATMs) and has a remote banking service for business
customers.  The deposits of the Bank are insured to the extent  permitted by law
pursuant to the Federal Deposit Insurance Act of 1950, as amended.

     The Corporation  currently has no banking subsidiaries other than the Bank,
although,  prior to December 31, 1995, the  Corporation  owned Royal Oak Savings
Bank, F.S.B.  ("Royal"),  a federal thrift subsidiary  located in Maryland.  The
Corporation  formed Royal in January 1991 to acquire deposits and certain assets
of two federal thrift institutions located in Maryland from the Resolution Trust
Company.  Prior to its sale by the  Corporation,  Royal  offered a wide range of
services to  individuals  and  businesses  in  Baltimore  and Carroll  Counties,
Maryland. Royal had assets of approximately $47,000,000 as of December 31, 1995.
On  December  31,  1995,  all of the  common  stock  of  Royal  was  sold by the
Corporation  to  Monocacy  Bancshares,  Inc.  Immediately  prior  to such  sale,
substantially  all of Royal's  loans and  investment  securities,  including its
credit card business, were purchased from Royal, for book value, by the Bank and
the Corporation,  in effect  transferring  Royal's branch system, loan servicing
function,  cash and certain immaterial assets to Monocacy  Bancshares,  Inc. The
Bank and the  Corporation  intend to maintain the loan portfolio  purchased from
Royal,  as the  Corporation  believes  such  portfolio  represents an attractive
asset,  and intend to continue to expand the credit card business  acquired from
Royal. The Corporation does not intend,  however, to expand its lending or other
business in the Maryland market, except for its credit card business.

     The  Corporation's  assets at March 31, 1997 totaled $891.4 million,  which
represents  an increase of $87.9 million or 10.9% over assets as of December 31,
1996. The average annual growth rate in assets of the  Corporation  for the five
years ended December 31, 1996 was 15.6%.  The Corporation has, through the Bank,
grown  primarily by  originating  assets through the Bank's lending group and by
acquiring bank qualified  securities.  The Bank's funding requirements have been
met primarily through increased retail deposits which have been generated by the
Bank's  expanding  branch  network and by an  expansion  of the Bank's  existing
retail  deposit base, as well as from  municipal  deposits and  borrowings.  The
Bank's  current  market shares are  approximately  11.6% and .8% of Rockland and
Westchester  deposits,  respectively.  The Bank is the largest  independent bank
headquartered  in Rockland  County and believes it is able to attract and retain
customers because of its knowledge of its local markets,  and the ability of its
professional staff to provide a high degree of service to its customers.

   
     The Bank  expects to  continue  to expand by opening  new retail  branches,
enhancing  computerized  and telephonic  delivery  channels,  and expanding loan
originations  in  the  Bank's  market  area.  Acquisitions  of  other  financial
institutions and branches will be considered to supplement  growth in the Bank's
present  markets and in contiguous  markets.  The  Corporation  has not made any
acquisitions of other banking  institutions to date,  other than its acquisition
of Royal.

     The  Corporation's  net income was $9.4  million in 1996,  compared to $9.3
million in 1995,  or an increase of 1%. The 1995 amount  includes  net income of
$2.1  million as a result of the sale of Royal,  while the 1996 amount  includes
approximately  $.3  million of net income  attributable  to the sale of a branch
facility    which   was    previously    part   of   Royal's    branch   system.
Developments."Excluding these amounts, as well as net income from Royal in 1995,
1996 net income  increased  $2.1 million or 30% over the net income in 1995. Net
income for 1996 and 1995,  excluding the effects of the  transactions  described
above  and net  income  of Royal in 1995,  was $9.1  million  and $7.0  million,
respectively.

     Net income of the Corporation for the three months ended March 31, 1997 was
$2.3 million, an increase of $.1 million or 4% over earnings of $2.2 million for
the same period last year.  Net income for the three months ended March 31, 1996
included net gains on  securities  transactions  of $.3 million,  while the same
period in 1997 did not include  any  material  gains (or  losses)  from sales of
securities.  Net income per common and common  equivalent  share for the quarter
ended March 31, 1997 was $.35 compared to $.34 per common and common  equivalent
share for the same period in the previous year.
    

     The Corporation's  business strategy is to provide  commercial and consumer
banking  services to its local  customer  base.  For the quarter ended March 31,
1997 and the fiscal  year ended  December  31,  1996,  USB  reported a return on
average  assets and return on average  common  equity of 1.11% and  17.12%,  and
1.25% and 18.60%,  respectively.  Management believes that the Corporation's net
interest margin on a tax equivalent  basis and efficiency  ratio for the quarter
ended March 31, 1997 and the fiscal  year ended  December  31, 1996 of 4.25% and
52.71%, and 4.43% and 51.09%,  respectively,  illustrate the underlying strength
of USB's business strategy. See "Selected Historical Financial Information."

     The principal  executive offices of USB are located at 100 Dutch Hill Road,
Orangeburg, New York 10962 and its telephone number is (914) 365-4600.

     USB is a legal  entity  separate and distinct  from its  subsidiaries.  The
ability  of holders of debt and  equity  securities  of USB to benefit  from the
distribution of assets of any subsidiary upon the liquidation or  reorganization
of such subsidiary is subordinate to prior claims of creditors of the subsidiary
(including depositors in the case of banking subsidiaries), except to the extent
that a claim of USB as a creditor may be recognized.

     There are various  statutory and  regulatory  limitations  on the extent to
which present and future  banking  subsidiaries  of USB can finance or otherwise
transfer  funds to USB or its  nonbanking  subsidiaries,  whether in the form of
loans,  extensions  of  credit,   investments  or  asset  purchases,   including
regulatory limitations on the payment of dividends directly or indirectly to USB
from the  Bank.  Federal  and  state  bank  regulatory  agencies  also  have the
authority to limit further the Bank's payment of dividends based on such factors
as the  maintenance of adequate  capital for such subsidiary  bank,  which could
reduce the amount of  dividends  otherwise  payable.  Under  applicable  banking
statutes,  at March 31, 1997, the Bank could have declared additional  dividends
of approximately $14.6 million to USB without prior regulatory approval.

     Under the policy of the Federal Reserve, USB is expected to act as a source
of financial  strength to the Bank and any other subsidiary bank which USB might
own and to commit  resources to support each  subsidiary  bank in  circumstances
where USB might not do so absent such  policy.  In  addition,  any  subordinated
loans by USB to the Bank or any other  subsidiary bank which USB might own would
also be subordinate  in right of payment to deposits and  obligations to general
creditors of such subsidiary banks.

                               RECENT DEVELOPMENTS

     The  Corporation  listed its stock on the American Stock Exchange and began
trading  under the symbol "UBH" on April 16, 1997.  The  Corporation  has been a
publicly traded stockholder-owned  corporation since 1983 (and the Bank has been
publicly  owned  from 1969 to 1983,  at which time all shares of Bank stock were
exchanged for stock of the  Corporation on a one-for-one  basis),  but its stock
had not previously traded on an exchange or through NASDAQ.

   
     On May 14, 1997, the stockholders of U.S.B.  Holding Co., Inc. approved (i)
an amendment to the Certificate of  Incorporation of the Corporation to increase
the amount of common  stock  authorized  to be issued from  7,000,000  shares to
20,000,000  and (ii) the 1997  Employee  Stock  Option  Plan,  which  authorizes
issuance of options to purchase up to 600,000  common shares by employees of the
Company.
    



<PAGE>

                    SELECTED HISTORICAL FINANCIAL INFORMATION

     The following summary sets forth selected  consolidated  financial data for
USB and its subsidiaries for the quarters ended March 31, 1997 and 1996, and for
each of the  years  in the  five-year  period  ended  December  31,  1996.  Such
information is derived from audited  financial  information  for the years ended
December 31, 1992,  1993,  1994,  1995 and 1996,  and from  unaudited  financial
information  for the  quarters  ended  March 31,  1996 and 1997.  The  following
summary   should  be  read  in  conjunction   with  the  financial   information
incorporated  herein by  reference  to other  documents  or  included  elsewhere
herein. See "Incorporation of Certain Documents by Reference."


<PAGE>





<TABLE>
<CAPTION>
                                            Quarter Ended
                                               March 31,                               Years Ended December 31,
                                         1997          1996          1996          1995          1994         1993          1992
                                                                 (in thousands, except ratios and per share amounts)
<S>                                     <C>         <C>         <C>         <C>            <C>            <C>           <C>
Consolidated summary of
    operations:
Interest income......................... $15,953     $13,080      $57,216       $49,692       $39,601      $34,544       $34,007
Interest expense........................   7,950       6,245       27,601        24,318        15,933       13,138        15,293
Net interest income.....................   8,003       6,835       29,615        25,374        23,668       21,406        18,714
Provision for loan losses...............   (630)       (475)      (2,275)       (1,200)         (993)        (763)         (745)
Net gain on sale of Royal Oak Savings         --          --           --         3,520            --           --            --
      Bank, F.S.B.......................
Net gain on sale of branch facility           --          --          600            --            --           --            --
Other non-interest income...............     874         778        3,608         3,628         3,086        3,123         2,949
Net security gains (losses).............     (3)         447          819           167            69          780           321
Non-interest expense.................... (4,899)     (4,242)     (18,179)      (17,851)      (15,704)     (14,741)      (13,790)
                                         -------     -------     --------      --------      --------     --------      --------
Income before income taxes..............   3,345       3,343       14,188        13,638        10,126        9,805         7,449
Provision for income taxes..............   1,013       1,093        4,774         4,311         3,126        3,605         2,699
Net income..............................  $2,332      $2,250       $9,414        $9,327        $7,000       $6,200        $4,750

Weighted average common and common
     equivalent shares outstanding.....6,632,592   6,433,517    6,512,997     6,304,758     6,080,892    5,687,112     5,459,509
Common shares outstanding at
     period end........................6,196,816   6,166,233    6,183,036     6,146,978     5,926,783    5,804,510     5,566,391
Consolidated per share data:
Net income per common and common
     equivalent share..................    $0.35       $0.34        $1.40         $1.43         $1.10        $1.03         $0.81
Cash dividends per common share........    $0.09      $0.068         $.30          $.27          $.22         $.16          $.12
Book value per common share at
     period end........................    $8.76       $7.80        $8.67         $7.74         $5.83        $5.29         $4.41
Consolidated balance sheet data at the
     end of the period:
Securities available-for-sale.......... $206,202    $183,609     $168,756      $170,889       $75,944      $99,981       $88,609
Securities held-to-maturity............   99,901      58,877       81,019        60,266       149,580      100,025        95,250
Loans, net of unearned income
     and fees..........................  528,575     419,503      503,511       391,341       333,570      275,823       232,249
Allowance for loan losses..............    6,265       4,265        5,742         3,904         3,320        2,852         2,496
Total assets...........................  891,360     701,239      803,451       678,783       602,603      508,638       462,634
Deposits...............................  742,056     630,409      682,280       610,635       543,862      469,016       429,272
Borrowings.............................   68,471      14,000       59,692        10,000        15,900           --            --
Long-term debt qualifying as
     regulatory capital................       --          --           --            --         1,800        1,800         2,000
Corporation-Obligated Mandatory
     Redeemable Capital Securities
     of Subsidiary Trust...............   20,000          --           --            --            --           --            --
Stockholders' equity...................   54,259      51,873       56,866        51,333        38,319       34,435        28,525

Consolidated average balance sheet data:
Securities............................. $277,449    $230,390     $252,716      $243,255      $219,017     $206,441      $155,481
Loans, net of unearned income
     and fees..........................  507,703     403,634      449,785       352,244       305,411      244,813       235,921
Total assets...........................  841,240     690,529      751,376       655,147       568,010      494,615       435,547
Deposits...............................  709,082     621,722      665,450       593,853       514,869      454,462       403,925
Borrowings.............................   62,520      12,145       30,857        13,243        10,147        2,858            --
Long-term debt qualifying as
     regulatory capital................       --          --           --           710         1,800        1,908         1,940
Corporation-Obligated Mandatory
     Redeemable Capital Securities
     of Subsidiary Trust...............   12,000          --           --            --            --           --            --
Stockholders' equity...................   55,919      51,806       52,534        44,408        37,756       31,762        26,374
Selected financial ratios:
Return on average total assets.........     1.11%      1.30%        1.25%         1.42%         1.23%        1.25%         1.09%
Return on average common stockholders'
      equity...........................    17.12%     18.07%       18.60%        22.17%        19.66%       21.08%        19.76%
Net interest margin on a tax equivalent
      basis............................     4.25%      4.37%        4.43%         4.46%         4.82%        5.08%         4.94%
Efficiency ratio.......................    52.71%     52.31%       51.09%        57.61%        54.12%       56.19%        60.86%
Tier 1 capital ratio...................    12.65%     11.10%       10.45%        11.37%        10.58%       10.33%         9.67%
Total risk based capital ratio.........    13.93%     12.01%       11.50%        12.26%        11.82%       11.74%        11.22%
Leverage ratio.........................     8.88%      7.53%        7.06%         7.43%         6.86%        6.64%         6.13%
Allowance for loan losses to net loans.     1.20%      1.03%        1.15%         1.01%         1.01%        1.04%         1.09%
Allowance for loan losses/
     nonperforming loans...............    81.33%     59.35%       70.98%        96.73%        56.23%       71.91%        64.76%

Net charge-offs to average net loans...      .09%       .11%         .10%          .17%          .17%         .17%          .06%
Nonperforming assets to total assets...      .94%      1.21%        1.09%          .73%         1.07%         .96%         1.27%
Ratio of earnings to fixed charges:
       Excluding interest on deposits..     3.69x     16.26x        8.08x        13.91x        14.71x       28.44x        29.50x
       Including interest on deposits..     1.42x      1.53x        1.51x         1.56x         1.63x        1.74x         1.48x
Ratio of earnings to combined fixed
     charges and preferred stock
     dividend requirements:
       Excluding interest on deposits..     3.55x      0.59x        6.62x         9.68x         9.10x       11.60x         9.70x
       Including interest on deposits..     1.41x      1.50x        1.49x         1.53x         1.58x        1.67x         1.43x
Proforma ratio of earnings to
     combined fixed charges and
     preferred stock dividend
     requirements, assuming issuance
     of Capital Securities and repayment
     of existing preferred stock at
     beginning of period:
       Excluding interest on deposits..     2.65x         --        4.10x            --            --           --            --
       Including interest on deposits..     1.34x         --        1.41x            --            --           --            --
</TABLE>

<PAGE>

Notes to Selected Historical Financial Information

(1) Net income for the years ended  December  31, 1996 and 1995,  excluding  the
nonrecurring  gain on the  sale of  Royal  in 1995 of $2.1  million,  as well as
Royal's  1995 net  income and net  income  from the sale of a branch,  which was
previously part of the Royal branch system,  in 1996 of $.3 million,  would have
been  approximately $9.1 million,  or $1.35 per share, and $7,000,000,  or $1.06
per share,  respectively.  Return on average  total assets and return on average
total common equity,  excluding the effect of the Royal  transactions  discussed
above,  was 1.21% and 17.99%,  and 1.07% and 16.48% for the years ended December
31, 1996 and 1995, respectively.

(2) Effective  January 1, 1994, the Corporation  adopted  Statement of Financial
Accounting  Standards No. 115,  "Accounting for Certain  Investments in Debt and
Equity Securities." The Statement requires that securities available-for-sale be
reported at fair value, with unrealized gains and losses reflected as a separate
component of stockholders' equity.

(3) In October 1995, the Financial  Accounting  Standards Board issued Statement
of Financial  Accounting Standards ("SFAS") No. 123, "Accounting for Stock-Based
Compensation."  SFAS No. 123 establishes a fair value based method of accounting
for  stock-based  compensation  plans  and  encourages,  but does  not  require,
entities  to  adopt  that  method  in  place  of the  provisions  of  Accounting
Principles  Board  Opinion  ("APB")  No.  25,  "Accounting  for Stock  Issued to
Employees," for all arrangements  under which employees  receive shares of stock
or other equity  instruments of the employer or the employer incurs  liabilities
to employees in amounts based on the price of the Corporation's  stock. SFAS No.
123 requires significantly expanded disclosure in complete financial statements,
including  disclosure  of pro forma net income and  earnings per share as if the
fair value based  method were used to account for stock based  compensation,  if
the  intrinsic  value  method  of APB No.  25 is  retained.  SFAS  No.  123 also
establishes  fair value as the  measurement  basis for  transactions in which an
entity  acquires  goods for services from  non-employees  in exchange for equity
instruments.  The  accounting  provisions  of SFAS  No.  123 are  effective  for
transactions  entered into after December 15, 1995.  Effective  January 1, 1996,
the  Corporation  adopted SFAS No. 123 and has decided that it will  continue to
measure  compensation cost for employee stock  compensation  plans in accordance
with the provisions of APB No. 25.  Information on the  Corporation's net income
and net income per common equivalent share, determined as if the Corporation had
accounted  for its stock  options  under the fair  value  method of SFAS No. 123
resulted in pro forma net income of $8,925,000  and  $8,988,000,  and net income
per common and common  equivalent  share of $1.34 and $1.38 for the years  ended
December 31, 1996 and 1995, respectively.

(4)  The  Corporation  declared  a 10%  stock  dividend  on  April  24,  1996 to
stockholders of record on May 31, 1996,  which was distributed on June 14, 1996.
In addition, the Corporation declared a two-for-one stock split in the form of a
100% stock dividend on November 20, 1996 to  stockholders  of record on December
13, 1996,  which was  distributed  on December 30,  1996.  The weighted  average
common and common equivalent shares outstanding,  common shares outstanding, and
per  share  amounts  have been  adjusted  to  reflect  the  stock  dividend  and
two-for-one stock split distributed in 1996.

   
(5) The efficiency ratio is calculated based upon operating  expenses divided by
net  interest  income  on a  tax  equivalent  basis  plus  non-interest  income,
excluding  gain or loss on security  and loan sales and gain on sale of Royal in
1995, and the gain on sale of the Royal branch in 1996.
    

(6) The  leverage  ratio is computed  based on Tier 1 capital  divided by fourth
quarter average assets for each year.

(7) For the purpose of computing  the  consolidated  ratios of earnings to fixed
charges, earnings represent consolidated income before taxes plus fixed charges.
Fixed charges  excluding  interest on deposits  consist of interest on long-term
and short-term borrowings,  including interest related to the Capital Securities
for the quarter ended March 31, 1997,  and one-third of rental expense (which is
deemed representative of the interest factor).  Fixed charges including interest
on deposits consist of the foregoing items plus interest on deposits.  Preferred
stock dividend requirements represent pre-tax earnings that would be required to
cover dividends on preferred stock. Proforma ratio of earnings to combined fixed
charges and preferred  stock dividend  requirements is adjusted for the issuance
of the Capital Securities offered hereby and the application of a portion of the
net proceeds thereof to redeem the existing  preferred stock as of the first day
of the period reflected.

                                 CAPITALIZATION

     The following table sets forth the unaudited consolidated capitalization of
USB at March 31, 1997 and December  31, 1996,  and December 31, 1996 as adjusted
for Capital Securities  issuance,  and use of proceeds.  The issuance of the New
Capital   Securities  in  the  Exchange   Offer  will  have  no  effect  on  the
capitalization  of USB. This table is based on, and is qualified in its entirety
by, the  historical  consolidated  financial  statements  of USB,  including the
related notes thereto, which are included in documents incorporated by reference
or included elsewhere herein, and should be read in conjunction therewith.

<TABLE>
<CAPTION>
                                                          December 31, 1996
                                                      -----------------------------
                                                                   As Adjusted
                                                                   For Capital
                                                                   Securities
                                                                   Issuance, and        March 31, 1997
                                                      Actual       Use of Proceeds          Actual
                                                      ------------ ----------------    ----------------
<S>                                                   <C>          <C>                  <C>
                                                             (in thousands, except percentages)
Federal Home Loan Bank Long-Term Advances.............    $25,267       $25,267             $24,996
                       Total Long-Term Borrowings.....    $25,267       $25,267             $24,996

Corporation-Obligated Mandatory Redeemable Capital
   Securities of Subsidiary Trust(1)..................        $--       $20,000             $20,000

Minority interest-junior preferred stock of
   consolidated subsidiary                                    $--           $--                 $137
                                                      ============ ================    ================
Stockholders' Equity:
Preferred Stock, no par value; authorized 100,000
   shares; 32,500 shares outstanding (actual)........      $3,250           $--                 $--
Common Stock, authorized 7,000,000 shares; $5.00
   par value; issued 6,334,338 shares and 6,326,808
   shares at March 31, 1997 and December 31, 1996,
   respectively (2)..................................      31,634        31,634              31,672
Additional paid in capital...........................      10,783        10,783              10,899
Retained earnings....................................      12,664        12,664              14,406
Unrealized losses on securities available-for-sale,         (570)         (570)             (1,788)
   net of taxes
Treasury stock, at cost, 137,522 shares at March 31,
   1997 and 143,772 shares at December 31, 1996......       (895)         (895)               (930)
                                                          -------       --------            ------- 
                 Total Stockholders' Equity..........     $56,866       $53,616             $54,259
                                                          =======       =======             =======
Capital Ratios
     Equity/Assets                                          7.08%         6.54%               6.09%
     Tier 1 Capital Ratios(3)(4)                           10.45%        13.07%              12.65%
     Risk Adjusted Capital Ratios(3)                       11.50%        14.47%              13.93%
     Leverage Ratio (4)                                     7.06%         8.89%               8.88%
                                                          =======        =======             =======
</TABLE>

(1)  The  "Corporation-Obligated  Mandatory  Redeemable  Capital  Securities  of
     Subsidiary Trust" reflects the Capital  Securities at their issue price. As
     described  herein,  the sole  asset of the Trust is  $20,619,000  of Junior
     Subordinated  Debt  Securities  (including the amounts  attributable to the
     issuance  of the Common  Securities  of the  Trust),  which will  mature on
     February 1, 2027. The Corporation owns all of the Common  Securities of the
     Trust.  It is  anticipated  that  the  Trust  will  not be  subject  to the
     reporting requirements under the Exchange Act.

(2)  On May 14n/1997,  the stockholders of U.S.B.  Holding Co., Inc. approved an
     amendment  to  the  Certificate  of  Incorporation  of the  Corporation  to
     increase the amount of common stock  authorized to be issued from 7,000,000
     shares to 20,000,000 shares.

(3)  Assumes the proceeds from the issuance of Capital  Securities  are invested
     in  mortgage-backed  securities  at  December  31, 1996 which have a twenty
     percent risk weight.

   
(4)  Capital  Securities are included in the Tier 1 and leverage  capital ratios
     to the extent such amount of Capital  Securities does not exceed 25 percent
     of total Tier 1 or  leverage  capital,  as per  regulations  of the Federal
     Reserve Board.
    




                               THE EXCHANGE OFFER

Purpose of the Exchange Offer

     In connection with the sale of the Old Capital Securities,  the Corporation
and the Trust  entered into a  registration  rights  agreement  with the Initial
Purchaser (the "Registration  Rights Agreement") wherein the Corporation and the
Trust agreed, for the benefit of the holders of the Capital  Securities,  (i) to
file with the  Commission  within 150 calendar  days after  February 5, 1997 the
Registration  Statement  relating to the Exchange  Offer for (1) the New Capital
Securities,  which will have terms identical in all material respects to the Old
Capital  Securities,  (2) the New Guarantee,  which will have terms identical in
all material respects to the Old Guarantee,  and (3) the New Junior Subordinated
Debt Securities, which will have terms identical in all material respects to the
Old Junior  Subordinated Debt Securities,  and (ii) to use their best efforts to
cause the Registration  Statement to be declared  effective under the Securities
Act within 180 calendar days after February 5, 1997.

     The Exchange  Offer is not being made to, nor will the Trust accept tenders
for exchange  from,  holders of Old Capital  Securities in any  jurisdiction  in
which the Exchange  Offer or the  acceptance  thereof would not be in compliance
with the securities or blue sky laws of such jurisdiction.

     Unless the context  requires  otherwise,  the term "holder" with respect to
the Exchange Offer means any person in whose name the Old Capital Securities are
registered  on the books of the Trust or any other  person  who has  obtained  a
properly  completed bond power from the registered  holder,  or any person whose
Old  Capital  Securities  are held of record  by The  Depository  Trust  Company
("DTC") and who desires to deliver  such Old Capital  Securities  by  book-entry
transfer at DTC.

     Pursuant to the Exchange Offer,  the  Corporation  will exchange as soon as
practicable  after the date hereof,  the Old Guarantee for the New Guarantee and
the Old Junior Subordinated Debt Securities,  in an amount  corresponding to the
Old Capital  Securities  accepted for exchange,  for a like aggregate  principal
amount of the New Junior Subordinated Debt Securities. The New Guarantee and New
Junior  Subordinated  Debt Securities have been registered  under the Securities
Act.

Terms of the Exchange Offer

     The Trust hereby  offers,  upon the terms and subject to the conditions set
forth in this  Prospectus  and in the  accompanying  Letter of  Transmittal,  to
exchange  up  to  $20,000,000   aggregate  liquidation  amount  of  New  Capital
Securities for a like  aggregate  liquidation  amount of Old Capital  Securities
properly tendered on or prior to the Expiration Date (as defined herein) and not
properly withdrawn in accordance with the procedures  described below. The Trust
will issue, promptly after the Expiration Date (as defined herein), an aggregate
liquidation  amount of up to $20,000,000  of New Capital  Securities in exchange
for a like principal amount of outstanding Old Capital  Securities  tendered and
accepted in  connection  with the Exchange  Offer.  Holders may tender their Old
Capital  Securities in whole or in part in a liquidation amount of not less than
$100,000 (100 Capital Securities) or any integral multiple of $1,000 liquidation
amount (one Capital Security) in excess thereof.

     The Exchange Offer is not conditioned upon any minimum  liquidation  amount
of Old Capital  Securities  being tendered.  As of the date of this  Prospectus,
$20,000,000  aggregate  liquidation  amount  of the Old  Capital  Securities  is
outstanding.

     Holders of Old Capital  Securities do not have any appraisal or dissenters'
rights in connection  with the Exchange Offer.  Old Capital  Securities that are
not  tendered  for or are  tendered  but not  accepted  in  connection  with the
Exchange  Offer will remain  outstanding  and be entitled to the benefits of the
Declaration,  but will not be entitled to any further  registration rights under
the Registration Rights Agreement, except under limited circumstances. See "Risk
Factors--Consequences  of a Failure to  Exchange  Old  Capital  Securities"  and
"Description of Old Securities."

     If any  tendered  Old Capital  Securities  are not  accepted  for  exchange
because of an invalid  tender,  the occurrence of certain other events set forth
herein or otherwise, certificates for any such unaccepted Old Capital Securities
will be returned,  without  expense,  to the tendering  holder thereof  promptly
after the Expiration Date.

     Holders who tender Old Capital  Securities in connection  with the Exchange
Offer will not be required to pay brokerage  commissions  or fees or, subject to
the  instructions in the Letter of  Transmittal,  transfer taxes with respect to
the exchange of Old Capital  Securities in connection  with the Exchange  Offer.
The Corporation will pay all charges and expenses, other than certain applicable
taxes described  below,  in connection with the Exchange Offer.  See "--Fees and
Expenses."

     NEITHER THE CORPORATION,  THE BOARD OF DIRECTORS OF THE CORPORATION NOR ANY
ISSUER TRUSTEE OF THE TRUST MAKES ANY  RECOMMENDATION  TO HOLDERS OF OLD CAPITAL
SECURITIES AS TO WHETHER TO TENDER OR REFRAIN FROM  TENDERING ALL OR ANY PORTION
OF THEIR OLD CAPITAL SECURITIES PURSUANT TO THE EXCHANGE OFFER. IN ADDITION,  NO
ONE HAS BEEN AUTHORIZED TO MAKE ANY SUCH RECOMMENDATION.  HOLDERS OF OLD CAPITAL
SECURITIES  MUST MAKE  THEIR OWN  DECISION  WHETHER  TO TENDER  PURSUANT  TO THE
EXCHANGE  OFFER AND, IF SO, THE  AGGREGATE  AMOUNT OF OLD CAPITAL  SECURITIES TO
TENDER BASED ON SUCH HOLDERS OWN FINANCIAL POSITION AND REQUIREMENTS.

   
     The term  "Expiration  Date" means 5:00 p.m., New York City time, on August
___, 1997 unless the Exchange Offer is extended by the  Corporation or the Trust
(in which case the term "Expiration Date" shall mean the latest date and time to
which the Exchange Offer is extended).
    

     The Corporation and the Trust expressly reserve the right in their sole and
absolute  discretion,  subject to  applicable  law, at any time and from time to
time,  (i) to delay the  acceptance of the Old Capital  Securities for exchange,
(ii) to terminate the Exchange Offer (whether or not any Old Capital  Securities
have  theretofore  been accepted for exchange) if the Trust  determines,  in its
sole and absolute  discretion,  that any of the events or conditions referred to
under  "--Conditions  to the Exchange  Offer" have occurred or exist or have not
been  satisfied,  (iii) to extend the Expiration  Date of the Exchange Offer and
retain all Old  Capital  Securities  tendered  pursuant to the  Exchange  Offer,
subject,  however, to the right of holders of Old Capital Securities to withdraw
their tendered Old Capital Securities as described under "--Withdrawal  Rights,"
and (iv) to waive any  condition  or  otherwise  amend the terms of the Exchange
Offer in any respect. If the Exchange Offer is amended in a manner determined by
the  Corporation  and the  Trust to  constitute  a  material  change,  or if the
Corporation and the Trust waive a material  condition of the Exchange Offer, the
Corporation  and the Trust will promptly  disclose such  amendment by means of a
prospectus supplement that will be distributed to the holders of the Old Capital
Securities,  and the Corporation and the Trust will extend the Exchange Offer to
the extent required by Rule 14e-1 under the Exchange Act.

     Any such delay in acceptance,  extension,  termination or amendment will be
followed promptly by oral or written notice thereof to the Exchange Agent and by
making a public  announcement  thereof,  and such announcement in the case of an
extension  will be made no later than 9:00 a.m., New York City time, on the next
business day after the previously  scheduled  Expiration Date.  Without limiting
the manner in which the  Corporation and the Trust may choose to make any public
announcement  and subject to applicable law, the Corporation and the Trust shall
have no  obligation  to publish,  advertise  or otherwise  communicate  any such
public  announcement  other  than by issuing a release  to an  appropriate  news
agency.

Acceptance for Exchange and Issuance of the New Capital Securities

     Upon the terms and subject to the  conditions  of the Exchange  Offer,  the
Trust will  exchange,  and will issue to the  Exchange  Agent,  the New  Capital
Securities  for the Old Capital  Securities  validly  tendered and not withdrawn
promptly after the Expiration Date.

     In all cases,  delivery of the New Capital  Securities  in exchange for the
Old Capital  Securities  tendered  and  accepted  for  exchange  pursuant to the
Exchange  Offer will be made only after timely  receipt by the Exchange Agent of
(i) the Old Capital  Securities  or a  book-entry  confirmation  of a book-entry
transfer of the Old Capital Securities into the Exchange Agent's account at DTC,
(ii) the Letter of Transmittal (or facsimile  thereof),  properly  completed and
duly  executed,  with any required  signature  guarantees,  including an agent's
message, and (iii) any other documents required by the Letter of Transmittal.

     The  term  "book-entry  confirmation"  means  a  timely  confirmation  of a
book-entry  transfer of Old Capital Securities into the Exchange Agent's account
at DTC.

     Subject to the terms and conditions of the Exchange  Offer,  the Trust will
be deemed to have accepted for exchange, and thereby exchanged,  the Old Capital
Securities  validly  tendered and not  withdrawn as, if and when the Trust gives
oral or written notice to the Exchange  Agent of the Trust's  acceptance of such
Old Capital Securities for exchange pursuant to the Exchange Offer. The Exchange
Agent will act as agent for the Trust for the  purpose of  receiving  tenders of
the Old Capital Securities, Letters of Transmittal and related documents, and as
agent for tendering holders for the purpose of receiving Old Capital Securities,
Letters of  Transmittal  and  related  documents  and  transmitting  New Capital
Securities  to validly  tendering  holders.  Such exchange will be made promptly
after the Expiration Date. If for any reason whatsoever, acceptance for exchange
or the exchange of any Old Capital Securities  tendered pursuant to the Exchange
Offer is delayed (whether before or after the Trust's acceptance for exchange of
Old Capital  Securities) or the Trust extends the Exchange Offer or is unable to
accept for exchange or exchange the Old Capital Securities  tendered pursuant to
the Exchange  Offer,  then,  without  prejudice to the Trust's  rights set forth
herein, the Exchange Agent may, nevertheless, on behalf of the Trust and subject
to Rule 14e-1(c) under the Exchange Act, retain tendered Old Capital  Securities
and such Old  Capital  Securities  may not be  withdrawn  except  to the  extent
tendering   holders  are  entitled  to  withdrawal  rights  as  described  under
"--Withdrawal Rights."
   
     Pursuant  to the  Letter  of  Transmittal,  a  holder  of the  Old  Capital
Securities will warrant and agree in the Letter of Transmittal  that it has full
power and  authority  to tender,  exchange,  sell,  assign and  transfer the Old
Capital   Securities,   that  the  Trust  will  acquire  good,   marketable  and
unencumbered title to the tendered Old Capital Securities, free and clear of all
liens,  restrictions,  charges and encumbrances,  and the Old Capital Securities
tendered  for  exchange  are not subject to any adverse  claims or proxies.  The
holder  also will  warrant  and agree that it will,  upon  request,  execute and
deliver any additional documents deemed by the Trust or the Exchange Agent to be
necessary or desirable to complete the exchange, sale, assignment,  and transfer
of the Old Capital Securities tendered pursuant to the Exchange Offer. Tendering
holders of Old Capital  Securities that use ATOP will, by doing so,  acknowledge
that they are bound by the terms of the Letter of Transmittal.
    
Procedures for Tendering the Old Capital Securities

     Valid  Tender.  Except as set  forth  below,  in order for the Old  Capital
Securities to be validly  tendered  pursuant to the Exchange  Offer,  a properly
completed and duly executed Letter of Transmittal (or facsimile  thereof),  with
any required  signature  guarantees  and any other required  documents,  must be
received  by the  Exchange  Agent at its  address  set forth  under  "--Exchange
Agent," and either (i) tendered Old Capital  Securities  must be received by the
Exchange Agent, or (ii) such Old Capital Securities must be tendered pursuant to
the  procedures  for  book-entry  transfer  set  forth  below  and a  book-entry
confirmation must be received by the Exchange Agent, in each case on or prior to
the Expiration Date, or (iii) the guaranteed delivery procedures set forth below
must be complied with.

     If less than all of the Old Capital  Securities  are tendered,  a tendering
holder should fill in the amount of Old Capital Securities being tendered in the
appropriate box on the Letter of  Transmittal.  The entire amount of Old Capital
Securities  delivered to the Exchange Agent will be deemed to have been tendered
unless otherwise indicated.

     THE METHOD OF DELIVERY OF  CERTIFICATES,  THE LETTER OF TRANSMITTAL AND ALL
OTHER REQUIRED DOCUMENTS IS AT THE OPTION AND SOLE RISK OF THE TENDERING HOLDER,
AND  DELIVERY  WILL BE DEEMED MADE ONLY WHEN  ACTUALLY  RECEIVED BY THE EXCHANGE
AGENT.  IF DELIVERY  IS BY MAIL,  REGISTERED  MAIL,  RETURN  RECEIPT  REQUESTED,
PROPERLY INSURED, OR AN OVERNIGHT DELIVERY SERVICE IS RECOMMENDED. IN ALL CASES,
SUFFICIENT TIME SHOULD BE ALLOWED TO ENSURE TIMELY DELIVERY.

     Book-Entry  Transfer.  The  Exchange  Agent will  establish an account with
respect to the Old Capital  Securities at DTC for purposes of the Exchange Offer
within  two  business  days  after the date of this  Prospectus.  Any  financial
institution that is a participant in DTC's book-entry  transfer  facility system
may make a book-entry  delivery of the Old Capital  Securities by causing DTC to
transfer such Old Capital Securities into the Exchange Agent's account at DTC in
accordance with DTC's ATOP procedures for transfers.  Such holder of Old Capital
Securities  using ATOP should  transmit its acceptance to DTC on or prior to the
Expiration  Date (or comply with the  guaranteed  delivery  procedures set forth
below).  DTC will verify such acceptance,  execute a book-entry  transfer of the
tendered Old Capital  Securities  into the Exchange  Agent's  account at DTC and
then  send to the  Exchange  Agent  confirmation  of such  book-entry  transfer,
including  an  agent's  message  confirming  that DTC has  received  an  express
acknowledgment  from such holder that such holder has  received and agrees to be
bound by the Letter of Transmittal  and that the Trust and the  Corporation  may
enforce  the  Letter  of   Transmittal   against  such  holder  (a   "book-entry
confirmation").

     A beneficial owner of Old Capital Securities that are held by or registered
in the name of a broker, dealer, commercial bank, trust company or other nominee
or custodian is urged to contact such entity promptly if such  beneficial  owner
wishes to participate in the Exchange Offer.

     Certificates.  If  the  tender  is  not  made  through  ATOP,  certificates
representing  Old Capital  Securities,  as well as the Letter of Transmittal (or
facsimile  thereof),  properly  completed and duly  executed,  with any required
signature  guarantees,  and  any  other  documents  required  by the  Letter  of
Transmittal,  must be  received by the  Exchange  Agent at its address set forth
under "-- Exchange  Agent" on or prior to the Expiration  Date in order for such
tender to be effective (or the  guaranteed  delivery  procedures set forth below
must be complied with).

     If less than all of the Old Capital  Securities  are tendered,  a tendering
holder should fill in the amount of Old Capital Securities being tendered in the
appropriate box on the Letter of  Transmittal.  The entire amount of Old Capital
Securities  delivered to the Exchange Agent will be deemed to have been tendered
unless otherwise indicated.

     Signature Guarantees.  Certificates for the Old Capital Securities need not
be  endorsed  and  signature   guarantees  on  the  Letter  of  Transmittal  are
unnecessary  unless  (a)  a  certificate  for  the  Old  Capital  Securities  is
registered in a name other than that of the person  surrendering the certificate
or (b) such holder completes the box entitled "Special Issuance Instructions" or
"Special Delivery Instructions" in the Letter of Transmittal. In the case of (a)
or (b) above,  such  certificates  for the Old Capital  Securities  must be duly
endorsed or accompanied by a properly  executed bond power, with the endorsement
or signature on the bond power and on the Letter of Transmittal  guaranteed by a
firm or other entity  identified  in Rule  17Ad-15  under the Exchange Act as an
"eligible guarantor institution," including (as such terms are defined therein):
(i) a bank;  (ii) a broker,  dealer,  municipal  securities  broker or dealer or
government  securities  broker or dealer;  (iii) a credit union; (iv) a national
securities exchange,  registered  securities  association or clearing agency; or
(v) a  savings  association  that  is a  participant  in a  Securities  Transfer
Association (an "Eligible  Institution"),  unless  surrendered on behalf of such
Eligible Institution. See Instruction 1 to the Letter of Transmittal.

     Guaranteed  Delivery.  If a  holder  desires  to  tender  the  Old  Capital
Securities  pursuant to the  Exchange  Offer and the  certificates  for such Old
Capital  Securities  are not  immediately  available or time will not permit all
required  documents  to reach the Exchange  Agent on or prior to the  Expiration
Date, or the procedure for book-entry  transfer  cannot be completed on a timely
basis, such Old Capital  Securities may nevertheless be tendered,  provided that
all of the following guaranteed delivery procedures are complied with:

     (a) such tenders are made by or through an Eligible Institution;

     (b) a properly  completed and duly executed Notice of Guaranteed  Delivery,
substantially in the form accompanying the Letter of Transmittal, is received by
the Exchange Agent, as provided below, on or prior to the Expiration Date; and

     (c)  the  certificates  (or a  book-entry  confirmation)  representing  all
tendered Old Capital  Securities,  in proper form for transfer,  together with a
properly  completed  and duly  executed  Letter  of  Transmittal  (or  facsimile
thereof),  with  any  required  signature  guarantees  and any  other  documents
required by the Letter of Transmittal, are received by the Exchange Agent within
three New York Stock  Exchange  trading days after the date of execution of such
Notice of Guaranteed Delivery.

     The Notice of Guaranteed  Delivery may be delivered by hand, or transmitted
by facsimile  or mail to the  Exchange  Agent and must include a guarantee by an
Eligible Institution in the form set forth in such notice.

     Notwithstanding any other provision hereof, the delivery of the New Capital
Securities in exchange for the Old Capital Securities  tendered and accepted for
exchange  pursuant  to the  Exchange  Offer will in all cases be made only after
timely  receipt by the  Exchange  Agent of the Old Capital  Securities,  or of a
book-entry  confirmation  with  respect to such Old  Capital  Securities,  and a
properly  completed  and duly  executed  Letter  of  Transmittal  (or  facsimile
thereof),  together  with  any  required  signature  guarantees  and  any  other
documents  required by the Letter of Transmittal.  Accordingly,  the delivery of
the New Capital  Securities  might not be made to all  tendering  holders at the
same time,  and will  depend upon when the Old  Capital  Securities,  book-entry
confirmations  with  respect to the Old Capital  Securities  and other  required
documents are received by the Exchange Agent.

     The Trust's acceptance for exchange of the Old Capital Securities  tendered
pursuant to any of the  procedures  described  above will  constitute  a binding
agreement  between the tendering holder and the Trust upon the terms and subject
to the conditions of the Exchange Offer.

     Determination  Of  Validity.  All  questions  as to the form of  documents,
validity, eligibility (including time of receipt) and acceptance for exchange of
any tendered Old Capital  Securities  will be determined by the  Corporation and
the Trust,  in their sole  discretion,  whose  determination  shall be final and
binding on all  parties.  The  Corporation  and the Trust  reserve the  absolute
right,  in their sole and  absolute  discretion,  to reject any and all  tenders
determined  by them not to be in proper  form or the  acceptance  of  which,  or
exchange for, may, in the opinion of counsel to the  Corporation  and the Trust,
be unlawful.  The  Corporation  and the Trust also  reserve the absolute  right,
subject to applicable  law, to waive any of the conditions of the Exchange Offer
as set forth under  "--Conditions  to the  Exchange  Offer" or any  condition or
irregularity  in any tender of Old Capital  Securities of any particular  holder
whether or not similar  conditions or  irregularities  are waived in the case of
other holders.

     The  interpretation  by the  Corporation  and the  Trust of the  terms  and
conditions of the Exchange Offer  (including  the Letter of Transmittal  and the
instructions  thereto)  will be final and binding.  No tender of the Old Capital
Securities  will be deemed to have been  validly  made until all  irregularities
with respect to such tender have been cured or waived.  Neither the Corporation,
the  Trust,  any  affiliates  or assigns of the  Corporation  or the Trust,  the
Exchange  Agent  nor any  other  person  shall  be  under  any  duty to give any
notification of any irregularities in tenders or incur any liability for failure
to give any such notification.

     If any Letter of Transmittal,  endorsement,  bond power, power of attorney,
or any other  document  required  by the  Letter of  Transmittal  is signed by a
trustee,  executor,  administrator,  guardian,  attorney-in-fact,  officer  of a
corporation  or other person acting in a fiduciary or  representative  capacity,
such  person  should  so  indicate  when  signing,  and  unless  waived  by  the
Corporation and the Trust,  proper evidence  satisfactory to the Corporation and
the Trust, in their sole discretion,  of such person's  authority to so act must
be submitted.

     A  beneficial  owner  of the Old  Capital  Securities  that  are held by or
registered in the name of a broker,  dealer,  commercial  bank, trust company or
other  nominee or  custodian  is urged to contact  such entity  promptly if such
beneficial holder wishes to participate in the Exchange Offer.

Resales of the New Capital Securities

     The Trust is making the Exchange  Offer for the New Capital  Securities  in
reliance on the position of the staff of the Division of Corporation  Finance of
the Commission as set forth in certain  interpretive  letters addressed to third
parties in other  transactions.  However,  neither the Corporation nor the Trust
sought its own interpretive  letter and there can be no assurance that the staff
of the Division of Corporation  Finance of the  Commission  would make a similar
determination  with respect to the Exchange Offer as it has in such interpretive
letters to third  parties.  Based on these  interpretations  by the staff of the
Division  of  Corporation  Finance  of the  Commission,  and  subject to the two
immediately following sentences,  the Corporation and the Trust believe that the
New Capital  Securities  issued  pursuant to this Exchange Offer in exchange for
the Old  Capital  Securities  may be offered for  resale,  resold and  otherwise
transferred  by a holder  thereof  (other than a holder who is a  broker-dealer)
without  further  compliance  with  the  registration  and  prospectus  delivery
requirements  of the Securities Act,  provided that such New Capital  Securities
are  acquired in the  ordinary  course of such  holder's  business and that such
holder is not  participating,  and has no arrangement or understanding  with any
person to participate,  in a distribution  (within the meaning of the Securities
Act) of such New  Capital  Securities.  However,  any holder of the Old  Capital
Securities who is an "affiliate" of the  Corporation or the Trust or who intends
to  participate in the Exchange  Offer for the purpose of  distributing  the New
Capital  Securities,   or  any  broker-dealer  who  purchased  the  Old  Capital
Securities from the Trust to resell pursuant to Rule 144A or any other available
exemption  under  the  Securities  Act,  (a)  will  not be  able  to rely on the
interpretations  of the staff of the  Division  of  Corporation  Finance  of the
Commission set forth in the above-mentioned  interpretive  letters, (b) will not
be permitted or entitled to tender such Old Capital  Securities  in the Exchange
Offer  and (c)  must  comply  with  the  registration  and  prospectus  delivery
requirements of the Securities Act in connection with any sale or other transfer
of such Old Capital Securities unless such sale is made pursuant to an exemption
from such  requirements.  In addition,  as described below, if any broker-dealer
holds  Old  Capital  Securities  acquired  for its own  account  as a result  of
market-making  or other  trading  activities  and  exchanges  such  Old  Capital
Securities for the New Capital Securities,  then such broker-dealer must deliver
a prospectus  meeting the  requirements of the Securities Act in connection with
any resales of such New Capital Securities.

     Each  holder of Old  Capital  Securities  who  wishes to  exchange  the Old
Capital  Securities for the New Capital Securities in the Exchange Offer will be
required to represent that (i) it is not an  "affiliate"  of the  Corporation or
the  Trust,  (ii) any New  Capital  Securities  to be  received  by it are being
acquired in the ordinary course of its business,  (iii) it has no arrangement or
understanding  with any person to  participate  in a  distribution  (within  the
meaning of the Securities Act) of such New Capital Securities,  and (iv) if such
holder is not a  broker-dealer,  such  holder is not  engaged  in,  and does not
intend to engage in, a distribution  (within the meaning of the Securities  Act)
of such New Capital Securities.  In addition,  the Corporation and the Trust may
require such holder, as a condition to such holder's  eligibility to participate
in the Exchange  Offer, to furnish to the Corporation and the Trust (or an agent
thereof) in writing  information as to the number of "beneficial owners" (within
the meaning of Rule 13d-3 under the Exchange  Act) on behalf of whom such holder
holds the  Capital  Securities  to be  exchanged  in the  Exchange  Offer.  Each
broker-dealer  that  receives  the New  Capital  Securities  for its own account
pursuant to the Exchange Offer must acknowledge that it acquired the Old Capital
Securities  for its own  account as the result of  market-making  activities  or
other  trading  activities  and must  agree  that it will  deliver a  prospectus
meeting the  requirements of the Securities Act in connection with any resale of
such New  Capital  Securities.  The  Letter  of  Transmittal  states  that by so
acknowledging and by delivering a prospectus, a broker-dealer will not be deemed
to admit that it is an  "underwriter"  within the meaning of the Securities Act.
Based on the position taken by the staff of the Division of Corporation  Finance
of the Commission in the interpretive letters referred to above, the Corporation
and the Trust  believe that  Participating  Broker-Dealers  who acquired the Old
Capital  Securities  for  their  own  accounts  as  a  result  of  market-making
activities or other trading  activities  may fulfill their  prospectus  delivery
requirements with respect to the New Capital  Securities  received upon exchange
of such Old  Capital  Securities  (other than the Old  Capital  Securities  that
represent  an  unsold  allotment  from  the  original  sale of the  Old  Capital
Securities)  with a prospectus  meeting the  requirements of the Securities Act,
which  may be the  prospectus  prepared  for an  exchange  offer  so  long as it
contains a description of the plan of distribution with respect to the resale of
such New Capital Securities.  Accordingly, this Prospectus, as it may be amended
or supplemented from time to time, may be used by a Participating  Broker-Dealer
during the period  referred to below in  connection  with resales of New Capital
Securities  received  in  exchange  for Old  Capital  Securities  where such Old
Capital Securities were acquired by such Participating Broker-Dealer for its own
account as a result of  market-making  or other trading  activities.  Subject to
certain  provisions  set  forth  in  the  Registration  Rights  Agreement,   the
Corporation and the Trust have agreed that this Prospectus, as it may be amended
or supplemented from time to time, may be used by a Participating  Broker-Dealer
in connection  with resales of such New Capital  Securities  for a period ending
180 days after the Expiration  Date (subject to extension  under certain limited
circumstances  described  below)  or,  if  earlier,  when all  such New  Capital
Securities have been disposed of by such Participating Broker-Dealer.  See "Plan
of Distribution." However, a Participating Broker-Dealer who intends to use this
Prospectus in connection with the resale of the New Capital Securities  received
in exchange  for Old Capital  Securities  pursuant  to the  Exchange  Offer must
notify the Corporation or the Trust, or cause the Corporation or the Trust to be
notified,  on or  prior  to the  Expiration  Date,  that  it is a  Participating
Broker-Dealer.  Such notice may be given in the space  provided for that purpose
in the Letter of Transmittal or may be delivered to the Exchange Agent at one of
the  addresses  set forth herein  under  "--Exchange  Agent." Any  Participating
Broker-Dealer who is an "affiliate" of the Corporation or the Trust may not rely
on  such  interpretive  letters  and  must  comply  with  the  registration  and
prospectus  delivery  requirements  of the Securities Act in connection with any
resale transaction.

     In that regard,  each  Participating  Broker-Dealer  who surrenders the Old
Capital Securities pursuant to the Exchange Offer will be deemed to have agreed,
by execution of the Letter of Transmittal, that, upon receipt of notice from the
Corporation  or the Trust of the occurrence of any event or the discovery of any
fact that makes any  statement  contained or  incorporated  by reference in this
Prospectus untrue in any material respect or that causes this Prospectus to omit
to state a material fact necessary in order to make the statements  contained or
incorporated by reference herein, in light of the circumstances under which they
were made, not misleading,  such  Participating  Broker-Dealer  will suspend the
sale of the New  Capital  Securities  (or the New  Guarantee  or the New  Junior
Subordinated Debt Securities,  as applicable)  pursuant to this Prospectus until
the  Corporation  or the Trust has amended or  supplemented  this  Prospectus to
correct such misstatement or omission and has furnished copies of the amended or
supplemented  Prospectus to such Participating  Broker-Dealer or the Corporation
or the Trust has given  notice that the sale of the New Capital  Securities  (or
the New Guarantee or the New Junior Subordinated Debt Securities, as applicable)
may be resumed,  as the case may be. If the  Corporation or the Trust gives such
notice to suspend the sale of the New Capital  Securities  (or the New Guarantee
or the New Junior Subordinated Debt Securities, as applicable),  it shall extend
the 180-day period referred to above during which  Participating  Broker-Dealers
are entitled to use this  Prospectus  in  connection  with the resale of the New
Capital  Securities  by the number of days during the period from and  including
the  date  of  the  giving  of  such  notice  to and  including  the  date  when
Participating  Broker-Dealers  shall  have  received  copies of the  amended  or
supplemented   Prospectus  necessary  to  permit  resales  of  the  New  Capital
Securities or to and including  the date on which the  Corporation  or the Trust
has  given  notice  that  the  sale of the New  Capital  Securities  (or the New
Guarantee or the New Junior Subordinated Debt Securities,  as applicable) may be
resumed, as the case may be.

Withdrawal Rights

     Except as otherwise provided herein,  tenders of the Old Capital Securities
may be withdrawn at any time on or prior to the Expiration Date.

     In order for a withdrawal to be effective a written, telegraphic,  telex or
facsimile  transmission  of such notice of withdrawal must be timely received by
the Exchange Agent at its address set forth under "--Exchange Agent" on or prior
to the Expiration  Date. Any such notice of withdrawal  must specify the name of
the  person  who  tendered  the Old  Capital  Securities  to be  withdrawn,  the
aggregate  principal amount of the Old Capital  Securities to be withdrawn,  and
(if certificates for such Old Capital Securities have been tendered) the name of
the  registered  holder of the Old  Capital  Securities  as set forth on the Old
Capital  Securities,  if different from that of the person who tendered such Old
Capital  Securities.  If the Old  Capital  Securities  have  been  delivered  or
otherwise  identified to the Exchange Agent,  then prior to the physical release
of such Old  Capital  Securities,  the  tendering  holder must submit the serial
numbers shown on the particular  Old Capital  Securities to be withdrawn and the
signature  on the  notice  of  withdrawal  must  be  guaranteed  by an  Eligible
Institution,  except in the case of the Old Capital Securities  tendered for the
account of an  Eligible  Institution.  If the Old Capital  Securities  have been
tendered  pursuant  to the  procedures  for  book-entry  transfer  set  forth in
"--Procedures  for Tendering Old Capital  Securities,"  the notice of withdrawal
must  specify the name and number of the account at DTC to be credited  with the
withdrawal of the Old Capital  Securities,  in which case a notice of withdrawal
will be effective if  delivered to the Exchange  Agent by written,  telegraphic,
telex or  facsimile  transmission.  Withdrawals  of tenders  of the Old  Capital
Securities may not be rescinded.  The Old Capital Securities  properly withdrawn
will not be deemed validly  tendered for purposes of the Exchange Offer, but may
be  retendered  at any  subsequent  time on or prior to the  Expiration  Date by
following  any  of  the  procedures  described  above  under  "--Procedures  for
Tendering Old Capital Securities."

     All questions as to the validity,  form and eligibility  (including time of
receipt) of such withdrawal notices will be determined by the Trust, in its sole
discretion,  whose  determination  shall be final and  binding  on all  parties.
Neither the Corporation, the Trust, any affiliates or assigns of the Corporation
or the Trust, the Exchange Agent nor any other person shall be under any duty to
give any notification of any irregularities in any notice of withdrawal or incur
any  liability  for  failure  to give any  such  notification.  Any Old  Capital
Securities  which have been tendered but which are withdrawn will be returned to
the holder thereof promptly after withdrawal.

Distributions on the New Capital Securities

     Holders of the Old  Capital  Securities  whose Old Capital  Securities  are
accepted  for  exchange  will not  receive  Distributions  on such  Old  Capital
Securities  and  will  be  deemed  to have  waived  the  right  to  receive  any
Distributions on such Old Capital Securities accumulated from and after February
5, 1997.  Accordingly,  holders of the New Capital  Securities  as of the record
date for the  payment of  Distributions  on August 1, 1997 will be  entitled  to
receive Distributions accumulated from and after February 5, 1997.

Conditions to the Exchange Offer

     Notwithstanding  any  other  provisions  of  the  Exchange  Offer,  or  any
extension  of the  Exchange  Offer,  the  Corporation  and the Trust will not be
required to accept for exchange, or to exchange,  any Old Capital Securities for
any New Capital Securities,  and, as described below, may terminate the Exchange
Offer (whether or not any Old Capital  Securities have theretofore been accepted
for exchange) or may waive any conditions to or amend the Exchange Offer, if any
of the following conditions have occurred or exists or have not been satisfied:

     (a) there shall occur a change in the current  interpretation  by the staff
of the Commission that permits the New Capital Securities issued pursuant to the
Exchange  Offer in  exchange  for the Old Capital  Securities  to be offered for
resale,  resold  and  otherwise  transferred  by  holders  thereof  (other  than
broker-dealers  and any such holder that is an "affiliate" of the Corporation or
the Trust  within the  meaning  of Rule 405 under the  Securities  Act)  without
compliance  with the  registration  and  prospectus  delivery  provisions of the
Securities  Act,  provided that such New Capital  Securities are acquired in the
ordinary  course of such holders'  business and such holders have no arrangement
or understanding  with any person to participate in the distribution of such New
Capital Securities; or

     (b) any law, statute, rule or regulation shall have been adopted or enacted
which,  in the judgment of the  Corporation  or the Trust,  would  reasonably be
expected to impair its ability to proceed with the Exchange Offer; or

     (c) a stop order  shall  have been  issued by the  Commission  or any state
securities authority suspending the effectiveness of the Registration  Statement
or proceedings shall have been initiated or, to the knowledge of the Corporation
or the Trust, threatened for that purpose any governmental approval has not been
obtained,  which  approval  the  Corporation  or the  Trust  shall,  in its sole
discretion,  deem  necessary  for the  consummation  of the  Exchange  Offer  as
contemplated hereby.

     If the  Corporation  or the  Trust  determines  in its  sole  and  absolute
discretion that any of the foregoing events or conditions has occurred or exists
or has not been  satisfied,  it may,  subject to applicable  law,  terminate the
Exchange Offer (whether or not any Old Capital  Securities have theretofore been
accepted for  exchange) or may waive any such  condition or otherwise  amend the
terms  of the  Exchange  Offer  in any  respect.  If such  waiver  or  amendment
constitutes a material  change to the Exchange  Offer,  the  Corporation  or the
Trust will  promptly  disclose such waiver or amendment by means of a prospectus
supplement that will be distributed to the registered holders of the Old Capital
Securities  and will extend the  Exchange  Offer to the extent  required by Rule
14e-1 under the Exchange Act.

Exchange Agent

     The Chase  Manhattan  Bank has been  appointed  as  Exchange  Agent for the
Exchange  Offer.  Delivery of the Letters of Transmittal  and any other required
documents,  questions,  requests for  assistance,  and  requests for  additional
copies of this Prospectus or of the Letter of Transmittal  should be directed to
the Exchange Agent as follows:



BY REGISTERED OR CERTIFIED MAIL:               BY HAND OR OVERNIGHT DELIVERY:

    The Chase Manhattan Bank                      The Chase Manhattan Bank
450 West 33rd Street, 15th Floor              450 West 33rd Street, 15th Floor
 New York, New York 10001-2697                 New York, New York 10001-2697
Attention: Global Trust Services              Attention: Global Trust Services
        Shiek Wiltshire                               Shiek Wiltshire

                              Confirm By Telephone:
                                 (212) 946-3082

                            Facsimile Transmissions:
                          (ELIGIBLE INSTITUTIONS ONLY)
                                 (212) 946-8158

     Delivery  to other than the above  address  or  facsimile  number  will not
constitute a valid delivery.

Fees and Expenses

     The  Corporation  has  agreed  to pay the  Exchange  Agent  reasonable  and
customary  fees  for its  services  and  will  reimburse  it for its  reasonable
out-of-pocket  expenses in connection  therewith.  The Corporation will also pay
brokerage houses and other  custodians,  nominees and fiduciaries the reasonable
out-of-pocket  expenses incurred by them in forwarding copies of this Prospectus
and related  documents to the beneficial  owners of the Old Capital  Securities,
and in handling or tendering for their customers.

     Holders who tender their Old Capital  Securities  for exchange  will not be
obligated to pay any transfer taxes in connection  therewith.  If, however,  the
New Capital  Securities  are to be delivered to, or are to be issued in the name
of, any person other than the  registered  holder of the Old Capital  Securities
tendered, or if a transfer tax is imposed for any reason other than the exchange
of the Old Capital  Securities in connection with the Exchange  Offer,  then the
amount of any such transfer taxes (whether  imposed on the registered  holder or
any other  persons) will be payable by the  tendering  holder.  If  satisfactory
evidence of payment of such taxes or exemption  therefrom is not submitted  with
the  Letter of  Transmittal,  the amount of such  transfer  taxes will be billed
directly to such tendering holder.

     Neither  the  Corporation  nor the Trust will make any  payment to brokers,
dealers or other nominees soliciting acceptances of the Exchange Offer.

                      DESCRIPTION OF NEW CAPITAL SECURITIES

     Pursuant to the terms of the Declaration,  the Issuer Trustees on behalf of
the Trust have issued the Old Capital  Securities and will issue the New Capital
Securities.  The New Capital  Securities  will  represent  beneficial  ownership
interests in the Trust and the holders  thereof will be entitled to a preference
in certain  circumstances  with respect to Distributions  and amounts payable on
redemption of the Trust  Securities or  liquidation of the Trust over the Common
Securities,  as well as other  benefits as  described  in the  Declaration.  See
"--Subordination of Common Securities." The Declaration has been qualified under
the Trust Indenture Act of 1939, as amended (the "Trust  Indenture  Act").  This
summary of certain  provisions of the New Capital Securities and the Declaration
does not  purport to be  complete  and is subject  to, and is  qualified  in its
entirety by reference to, all the provisions of the  Declaration,  including the
definitions  therein of certain terms.  The form of the Declaration is available
upon request from the Issuer Trustees.

General

     The Capital  Securities  (including the Old Capital  Securities and the New
Capital  Securities) are limited to $20 million aggregate  liquidation amount at
any one time  outstanding.  The Capital  Securities  will rank pari  passu,  and
payments  will be made  thereon  pro rata with the Common  Securities  except as
described  under  "--Subordination  of Common  Securities."  Legal  title to the
Junior  Subordinated  Debt  Securities  will be held by the Property  Trustee on
behalf of the Trust in trust  for the  benefit  of the  holders  of the  Capital
Securities  and Common  Securities.  The  Guarantee  Agreement  executed  by the
Corporation  for the  benefit of the  holders  of the  Capital  Securities  (the
"Guarantee  Agreement")  will provide for the New  Guarantee  on a  subordinated
basis with respect to the New Capital  Securities but will not guarantee payment
of Distributions or amounts payable on redemption of the New Capital  Securities
or on  liquidation  of the  Trust  when the  Trust  does not have  funds on hand
available to make such payments. See "Description of New Guarantee."

Distributions

     Distributions  on each New Capital  Security  will be payable at the annual
rate of 9.58% of the stated  liquidation  amount of $1,000,  and will be payable
semi-annually  in arrears on February 1 and August 1 of each year to the holders
of the New Capital  Securities at the close of business on January 15 or July 15
(each,  a  "record  date"),  as the case may be,  next  preceding  the  relevant
Distribution Date (as defined herein).  Distributions on the Capital  Securities
will be  cumulative.  Distributions  will  accumulate  from the date of original
issuance. The amount of Distributions payable for any period will be computed on
the basis of a 360-day year of twelve 30-day months.  In the event that any date
on which  Distributions  are  payable  on the New  Capital  Securities  is not a
Business Day (as defined herein),  payment of the Distributions  payable on such
date will be made on the next succeeding day that is a Business Day (and without
any  additional  Distributions  or other  payments in respect to any such delay)
with  the  same  force  and  effect  as if made on the  date  such  payment  was
originally  payable (each date on which  Distributions are payable in accordance
with the foregoing,  a "Distribution Date"). A "Business Day" shall mean any day
other than a Saturday or a Sunday, or a day on which banking institutions in The
City of New York are authorized or required by law or executive  order to remain
closed,  or a day on which the corporate trust office of the Property Trustee or
the Debenture Trustee is closed for business.

     So long as no Debenture  Event of Default has  occurred and is  continuing,
the  Corporation  has the right  under the  Indenture  to defer the  payment  of
interest on the New Junior Subordinated Debt Securities at any time or from time
to time for a period not  exceeding  10  consecutive  semi-annual  periods  with
respect to each Extension  Period,  provided that no Extension Period may extend
beyond the Stated Maturity of the New Junior Subordinated Debt Securities.  As a
consequence of any such election,  semi-annual  Distributions on the New Capital
Securities  by the Trust  will be  deferred  during any such  Extension  Period.
Distributions  to which holders of the New Capital  Securities are entitled will
accumulate  additional  Distributions  thereon  at the rate  per  annum of 9.58%
thereof,  compounded  semi-annually  from  the  relevant  payment  date for such
Distributions.  The term  "Distributions"  as used herein shall include any such
additional Distributions.

     During any such Extension  Period,  the  Corporation may not (i) declare or
pay any dividends or distributions  on, or redeem,  purchase,  acquire or make a
liquidation  payment with  respect to, any of the  Corporation's  capital  stock
(which includes common and preferred stock), (ii) make any payment of principal,
interest  or  premium,  if any,  on or  repay,  repurchase  or  redeem  any debt
securities of, the Corporation (including Other Debentures) that rank pari passu
with or junior in interest to the New Junior  Subordinated  Debt Securities,  or
(iii)  make  any  guarantee  payments  with  respect  to  any  guarantee  by the
Corporation  of the  debt  securities  of  any  subsidiary  of  the  Corporation
(including  Other  Guarantees) if such guarantee ranks pari passu with or junior
in  interest  to the New Junior  Subordinated  Debt  Securities  (other than (a)
dividends  or  distributions  in  common  stock  of  the  Corporation,  (b)  any
declaration  of  a  dividend  in  connection  with  the   implementation   of  a
stockholders'  rights plan,  or the issuance of stock under any such plan in the
future, or the redemption or repurchase of any such rights pursuant thereto, (c)
payments under the  Guarantee,  (d) purchases or  acquisitions  of shares of the
Corporation's   common  stock  in  connection  with  the   satisfaction  by  the
Corporation  of its  obligations  under any  employee  benefit plan or any other
contractual  obligation of the Corporation (other than a contractual  obligation
ranking  pari  passu  with  or  junior  to  the  New  Junior  Subordinated  Debt
Securities),  (e) as a result of a reclassification of the Corporation's capital
stock or the exchange or conversion of one class or series of the  Corporation's
capital stock for another class or series of the Corporation's capital stock or,
(f) the purchase of fractional interests in shares of the Corporation's  capital
stock pursuant to the conversion or exchange provisions of such capital stock or
the security being converted or exchanged).

     Prior to the termination of any such Extension Period,  the Corporation may
further  extend such  Extension  Period,  provided that such  extension does not
cause such Extension Period to exceed 10 consecutive  semi-annual  periods or to
extend  beyond  the  Stated  Maturity  of  the  New  Junior   Subordinated  Debt
Securities. Upon the termination of any such Extension Period and the payment of
all amounts then due, and subject to the foregoing limitations,  the Corporation
may  elect  to begin a new  Extension  Period.  The  Corporation  must  give the
Property Trustee,  the Administrative  Trustees and the Debenture Trustee notice
of its election of any such  Extension  Period at least five Business Days prior
to the earlier of (i) the date the  Distributions on the New Capital  Securities
would have been payable except for the election to begin such  Extension  Period
or (ii) the date the Administrative  Trustees are required to give notice to any
automated  quotation system or to holders of such New Capital  Securities of the
record date or the date such  Distributions  are  payable,  but in any event not
less than five Business  Days prior to such record date.  There is no limitation
on the  number of times  that the  Corporation  may elect to begin an  Extension
Period. See "Description of New Junior Subordinated Debt  Securities--Option  to
Extend  Interest  Payment Date" and "Certain  United States  Federal  Income Tax
Considerations--Interest Income and Original Issue Discount."

     Although  the  Corporation  may in the future  exercise  its right to defer
payments of interest on the Junior Subordinated Debt Securities, the Corporation
has no such current intention.

     The revenue of the Trust  available for  distribution to holders of the New
Capital Securities will be limited to payments under the New Junior Subordinated
Debt  Securities  in which the Trust will invest the proceeds  from the issuance
and sale of the Trust  Securities.  See "Description of New Junior  Subordinated
Debt Securities--General." If the Corporation does not make interest payments on
the New Junior Subordinated Debt Securities,  the Property Trustee will not have
funds available to pay Distributions on the New Capital Securities.  The payment
of Distributions (if and to the extent the Trust has funds legally available for
the payment of such  Distributions and cash sufficient to make such payments) is
guaranteed  by the  Corporation  on a limited  basis as set forth  herein  under
"Description of New Guarantee."

Mandatory Redemption

     Upon the  repayment in full at the Stated  Maturity or a redemption  at any
time in whole or in part of the New Junior  Subordinated  Debt Securities (other
than following the distribution of the New Junior  Subordinated  Debt Securities
to the holders of the Trust  Securities),  the proceeds  from such  repayment or
redemption  shall be applied by the Property  Trustee to redeem a Like Amount of
Trust Securities,  upon not less than 30 nor more than 60 days' notice of a date
of redemption (the "Redemption Date"), at the applicable Redemption Price, which
shall  be  equal  to  (i) in  the  case  of the  repayment  of  the  New  Junior
Subordinated  Debt Securities at the Stated  Maturity,  the Maturity  Redemption
Price (equal to the  principal  of, and accrued but unpaid  interest on, the New
Junior Subordinated Debt Securities),  (ii) in the case of the redemption of the
New Junior  Subordinated Debt Securities prior to February 1, 2007 in connection
with the  occurrence  of a Special  Event,  the Special Event  Redemption  Price
(equal to the Special Event Prepayment  Price (as defined under  "Description of
New Junior Subordinated Debt Securities--Special Event Prepayment")) or (iii) in
the  case  of the  optional  redemption  of the  New  Junior  Subordinated  Debt
Securities on or after February 1, 2007, the Optional Redemption Price (equal to
the  Optional  Prepayment  Price (as defined  under  "Description  of New Junior
Subordinated Debt  Securities--Optional  Redemption")).  If less than all of the
New  Junior  Subordinated  Debt  Securities  are to be repaid or  redeemed  on a
Redemption  Date,  then the proceeds from such repayment or redemption  shall be
allocated to the redemption pro rata of the Trust Securities.

     Redemption of the New Junior  Subordinated  Debt Securities prior to Stated
Maturity may be subject to receipt of prior  approval by the Federal  Reserve if
then required  under  applicable  capital  guidelines or policies of the Federal
Reserve.

     If the  Trust is  required  to pay any  additional  taxes,  duties or other
governmental  charges as a result of a Tax Event,  the Corporation will pay such
additional sums on the New Junior Subordinated Debt Securities.

     "Additional Sums" means the additional amounts as may be necessary in order
that the  amount  of  Distributions  then due and  payable  by the  Trust on the
outstanding  Trust Securities shall not be reduced as a result of any additional
taxes,  duties  and other  governmental  charges  to which the Trust has  become
subject as a result of a Tax Event.

Redemption Procedures

     Trust Securities shall be redeemed, if at all, at the applicable Redemption
Price with the proceeds from the contemporaneous  repayment or redemption of the
Junior  Subordinated Debt Securities.  Redemptions of the Trust Securities shall
be made and the applicable  Redemption Price shall be payable on each Redemption
Date only to the  extent  that the Trust  has  funds on hand  available  for the
payment of such applicable Redemption Price. See also "--Subordination of Common
Securities."

     If the Trust  gives a notice of  redemption  in respect of the New  Capital
Securities,  then, by 12:00 noon, New York City time, on the Redemption Date, to
the extent funds are available,  with respect to the New Capital Securities held
in global form,  the Property  Trustee will deposit  irrevocably  with DTC funds
sufficient to pay the applicable  Redemption Price and will give DTC irrevocable
instructions and authority to pay the applicable Redemption Price to the holders
of the Capital Securities. See "--Form, Denomination,  Book-Entry Procedures and
Transfer." With respect to the New Capital Securities held in certificated form,
the  Property  Trustee,  to the extent  funds are  available,  will  irrevocably
deposit with the paying agent for the New Capital Securities funds sufficient to
pay the applicable  Redemption Price and will give such paying agent irrevocable
instructions and authority to pay the applicable Redemption Price to the holders
thereof  upon  surrender  of  their  certificates  evidencing  the  New  Capital
Securities.  See "--Payment and Paying Agency."  Notwithstanding  the foregoing,
Distributions payable on or prior to the Redemption Date shall be payable to the
holders of the New  Capital  Securities  on the  relevant  record  dates for the
related  Distribution  Dates. If notice of redemption  shall have been given and
funds deposited as required,  then upon the date of such deposit,  all rights of
the holders of the New Capital  Securities  will cease,  except the right of the
holders of the New  Capital  Securities  to receive  the  applicable  Redemption
Price,  but  without  interest  on such  Redemption  Price,  and the New Capital
Securities  will cease to be  outstanding.  In the event that any date fixed for
redemption of New Capital  Securities is not a Business Day, then payment of the
applicable  Redemption  Price  payable  on such  date  will be made on the  next
succeeding  day which is a  Business  Day (and  without  any  interest  or other
payment in respect of any such delay),  except that,  if such Business Day falls
in the  next  calendar  year,  such  payment  will be  made  on the  immediately
preceding  Business Day. In the event that payment of the applicable  Redemption
Price is  improperly  withheld or refused and not paid either by the Trust or by
the Corporation pursuant to the Guarantee as described under "Description of New
Guarantee,"  Distributions on New Capital  Securities will continue to accrue at
the then applicable rate, from the Redemption Date originally established by the
Trust to the date such  applicable  Redemption  Price is actually paid, in which
case the actual  payment date will be the date fixed for redemption for purposes
of calculating the applicable Redemption Price.

     Subject to applicable law  (including,  without  limitation,  United States
federal securities law), the Corporation or its subsidiaries may at any time and
from time to time purchase  outstanding New Capital Securities by tender, in the
open market or by private agreement.

     Notice of any redemption  will be mailed at least 30 days but not more than
60 days before the  Redemption  Date to each holder of Trust  Securities  at its
registered address. Unless the Corporation defaults in payment of the applicable
Prepayment  Price on, or in the repayment of, the New Junior  Subordinated  Debt
Securities, on and after the Redemption Date, Distributions will cease to accrue
on the Trust Securities called for redemption.

Liquidation of the Trust and Distribution of Junior Subordinated Debt Securities

     The Corporation  will have the right at any time to terminate the Trust and
cause a Like Amount of the Junior Subordinated Debt Securities to be distributed
to the holders of the Trust  Securities in liquidation of the Trust.  Such right
is subject to (i) the  Corporation  having received an opinion of counsel to the
effect  that such  distribution  will not be a taxable  event to  holders of New
Capital  Securities and (ii) the prior  approval of the Federal  Reserve if then
required under applicable capital guidelines or policies of the Federal Reserve.

     Upon  liquidation  of the Trust and certain  other  events,  the New Junior
Subordinated  Debt  Securities  may be  distributed  to holders  of the  Capital
Securities.  Under current  United States federal income tax law, a distribution
of New Junior  Subordinated  Debt  Securities  upon the dissolution of the Trust
would not be a taxable event to holders of the New Capital Securities.

     The Trust  shall  automatically  terminate  upon the first to occur of: (i)
certain  events of bankruptcy,  dissolution  or liquidation of the  Corporation;
(ii)  the  distribution  of a  Like  Amount  of  the  Junior  Subordinated  Debt
Securities  to the  holders  of the  Trust  Securities  if the  Corporation,  as
Depositor,  has given written direction to the Property Trustee to terminate the
Trust (which direction is optional and, except as described above, wholly within
the discretion of the Corporation, as Depositor); (iii) redemption of all of the
Trust  Securities  as  described  under  "Mandatory   Redemption"   above;  (iv)
expiration  of the term of the  Trust;  and (v) the  entry  of an order  for the
dissolution of the Trust by a court of competent jurisdiction.

     If a  termination  occurs as  described  in clause (i),  (ii),  (iv) or (v)
above,  the Trust shall be liquidated by the Issuer Trustees as expeditiously as
the Issuer Trustees determine to be possible by distributing, after satisfaction
of liabilities  to creditors of the Trust as provided by applicable  law, to the
holders of such Trust  Securities  a Like Amount of the New Junior  Subordinated
Debt Securities, unless such distribution would not be practical, in which event
such  holders  will be  entitled  to  receive  out of the  assets  of the  Trust
available for  distribution  to holders,  after  satisfaction  of liabilities to
creditors  of the Trust as provided by  applicable  law, an amount  equal to the
aggregate of the liquidation  amount plus  accumulated and unpaid  Distributions
thereon  to  the  date  of  payment   (such   amount   being  the   "Liquidation
Distribution").  If  such  Liquidation  Distribution  can be  paid  only in part
because the Trust has insufficient assets available to pay in full the aggregate
Liquidation Distribution,  then the amounts payable directly by the Trust on the
Capital  Securities  shall be paid on a pro rata  basis.  The  holder(s)  of the
Common  Securities  will be  entitled  to  receive  distributions  upon any such
liquidation pro rata with the holders of the Capital Securities,  except that if
a  Debenture  Event of Default  has  occurred  and is  continuing,  the  Capital
Securities   shall   have  a   priority   over  the   Common   Securities.   See
"--Subordination of Common Securities."

     "Like Amount"  means (i) with respect to a redemption of Trust  Securities,
Trust  Securities  having a liquidation  amount equal to the principal amount of
Junior  Subordinated  Debt  Securities  to  be  contemporaneously   redeemed  in
accordance  with the  Indenture,  allocated to the Trust  Securities  based upon
their relative liquidation amounts and the proceeds of which will be used to pay
the  Redemption  Price of such  Trust  Securities  and (ii)  with  respect  to a
distribution  of  Junior  Subordinated  Debt  Securities  to  holders  of  Trust
Securities in connection with a dissolution or liquidation of the Trust,  Junior
Subordinated  Debt Securities having a principal amount equal to the liquidation
amount of the Trust  Securities  of the holder to whom such Junior  Subordinated
Debt Securities are distributed.

     If the  Corporation  elects  not to redeem  the  Junior  Subordinated  Debt
Securities  prior to  maturity  and the Trust is not  liquidated  and the Junior
Subordinated  Debt  Securities  are not  distributed  to  holders  of the  Trust
Securities,  the Capital  Securities will remain outstanding until the repayment
of the Junior Subordinated Debt Securities at the Stated Maturity.

     After  the  liquidation  date is  fixed  for  any  distribution  of  Junior
Subordinated  Debt Securities to holders of the Trust Securities (i) the Capital
Securities will no longer be deemed to be outstanding,  (ii) DTC or its nominee,
as the record holder of the Capital Securities, will receive a registered global
certificate or certificates representing the Junior Subordinated Debt Securities
to be delivered upon such distribution  with respect to Capital  Securities held
by DTC or its nominee and (iii) any certificates representing Capital Securities
not held by DTC or its nominee will be deemed to represent  Junior  Subordinated
Debt Securities  having a principal  amount equal to the  liquidation  amount of
such Capital  Securities  and bearing  accrued and unpaid  interest in an amount
equal to the accumulated  and unpaid  Distributions  on such Capital  Securities
until such  certificates are presented to the  Administrative  Trustees or their
agent for cancellation, whereupon the Corporation will issue to such holder, and
the Debenture Trustee will authenticate,  a certificate representing such Junior
Subordinated Debt Securities.

     There  can  be no  assurance  as to  the  market  prices  for  the  Capital
Securities or the Junior Subordinated Debt Securities that may be distributed in
exchange for the Trust  Securities if a dissolution and liquidation of the Trust
were  to  occur.  Accordingly,  the  Capital  Securities  that an  investor  may
purchase,  or the Junior  Subordinated  Debt  Securities  that the  investor may
receive on dissolution and liquidation of the Trust,  may trade at a discount to
the price that the  investor  paid to purchase  the Capital  Securities  offered
hereby.

Subordination of Common Securities

     Payment  of  Distributions  on,  and the  Redemption  Price  of,  the Trust
Securities  shall be made pro rata to the holders of the Trust  Securities based
on the liquidation amount of the Trust Securities; provided, however, that if on
any Distribution  Date or Redemption Date any Event of Default  resulting from a
Debenture  Event of Default or an Event of Default under the  Declaration  shall
have  occurred  and be  continuing,  no  payment  of  any  Distribution  on,  or
applicable  Redemption  Price of,  any of the  Common  Securities,  and no other
payment on account of the redemption,  liquidation or other  acquisition of such
Common  Securities,  shall  be  made  unless  payment  in  full  in  cash of all
accumulated  and  unpaid   Distributions  on  all  of  the  outstanding  Capital
Securities for all Distribution  periods terminating on or prior thereto, or, in
the case of payment of the applicable  Redemption Price, the full amount of such
Redemption Price on all of the outstanding Capital  Securities,  shall have been
made or provided  for, and all funds  available to the  Property  Trustee  shall
first be applied to the payment in full in cash of all  Distributions on, or the
Redemption Price of, the Capital Securities then due and payable.

     In the case of any Event of Default under the Declaration  resulting from a
Debenture Event of Default,  the Corporation as holder of the Common  Securities
will be deemed to have waived any right to act with respect to any such Event of
Default  until the effect of all such Events of Default have been cured,  waived
or  otherwise  eliminated.  Until all such Events of Default have been so cured,
waived or otherwise eliminated,  the Property Trustee shall act solely on behalf
of the holders of such Capital  Securities and not on behalf of the  Corporation
as  holder  of the  Common  Securities,  and only  the  holders  of the  Capital
Securities  will have the right to direct the  Property  Trustee to act on their
behalf.

Events of Default; Notice

     Any one of the following events constitutes an "Event of Default" under the
Declaration  (an  "Event of  Default")  (whatever  the  reason for such Event of
Default  and  whether it shall be  voluntary  or  involuntary  or be effected by
operation  of law or pursuant to any  judgment,  decree or order of any court or
any order, rule or regulation of any administrative or governmental body):

               (i)  the  occurrence  of  a  Debenture   Event  of  Default  (see
          "Description  of New Junior  Subordinated  Debt  Securities--Debenture
          Events of Default"); or

               (ii) default by the Trust in the payment of any Distribution when
          it becomes due and  payable,  and  continuation  of such default for a
          period of 30 days; or

               (iii) default by the Trust in the payment of any Redemption Price
          of any Trust Security when it becomes due and payable; or

               (iv)  default  in the  performance,  or breach,  in any  material
          respect,  of any  covenant or  warranty of the Issuer  Trustees in the
          Declaration  (other  than a  covenant  or  warranty,  a default in the
          performance  of which or the  breach of which is  addressed  in clause
          (ii) or (iii) above), and continuation of such default or breach for a
          period  of 60 days  after  there  has been  given,  by  registered  or
          certified mail, to the defaulting Issuer Trustee or Issuer Trustees by
          the  holders of at least 25% in  aggregate  liquidation  amount of the
          outstanding  Capital  Securities,  a written  notice  specifying  such
          default or breach and  requiring  it to be remedied  and stating  that
          such notice is a "Notice of Default" under the Declaration; or

               (v) the  occurrence of certain events of bankruptcy or insolvency
          with  respect  to  the  Property   Trustee  and  the  failure  by  the
          Corporation  to appoint a successor  Property  Trustee  within 60 days
          thereof.

     Within 10  Business  Days  after  the  occurrence  of any Event of  Default
actually  known to the Property  Trustee,  the Property  Trustee shall  transmit
notice of such Event of Default to the  holders of the Capital  Securities,  the
Administrative Trustees and the Corporation,  as Depositor, unless such Event of
Default shall have been cured or waived. The Corporation,  as Depositor, and the
Administrative  Trustees are required to file annually with the Property Trustee
a  certificate  as to  whether  or not  they  are in  compliance  with  all  the
conditions and covenants applicable to them under the Declaration.

     If a  Debenture  Event  of  Default  or  an  Event  of  Default  under  the
Declaration has occurred and is continuing,  the Capital Securities shall have a
preference over the Common Securities as described above. See  "--Liquidation of
the Trust and  Distribution  of New Junior  Subordinated  Debt  Securities"  and
"--Subordination of Common Securities."

Removal of Issuer Trustees

     Unless a Debenture  Event of Default shall have occurred and be continuing,
any  Issuer  Trustee  may be  removed  at any time by the  holder of the  Common
Securities. If a Debenture Event of Default has occurred and is continuing,  the
Property  Trustee  and the  Delaware  Trustee may be removed at such time by the
holders  of  a  majority  in  liquidation  amount  of  the  outstanding  Capital
Securities.  In no event will the  holders of the  Capital  Securities  have the
right to vote to appoint, remove or replace the Administrative  Trustees,  which
voting rights are vested  exclusively  in the  Corporation  as the holder of the
Common  Securities.  No  resignation  or  removal  of an Issuer  Trustee  and no
appointment  of a successor  trustee shall be effective  until the acceptance of
appointment  by the successor  trustee in accordance  with the provisions of the
Declaration.

Co-trustees and Separate Property Trustee

     Unless an Event of Default  shall have occurred and be  continuing,  at any
time or times,  for the purpose of meeting the legal  requirements  of the Trust
Indenture Act or of any  jurisdiction in which any part of the Trust's  property
may at the  time be  located,  the  Corporation,  as the  holder  of the  Common
Securities,  and the Administrative  Trustees shall have power to appoint one or
more persons either to act as a co-trustee,  jointly with the Property  Trustee,
of all or any part of such Trust's  property,  or to act as separate  trustee of
any such  property,  in either  case with such  powers as may be provided in the
instrument  of  appointment,  and to vest  in such  person  or  persons  in such
capacity any  property,  title,  right or power deemed  necessary or  desirable,
subject to the  provisions  of the  Declaration.  In case a  Debenture  Event of
Default has occurred and is  continuing,  the Property  Trustee alone shall have
power to make such appointment.

Merger or Consolidation of Issuer Trustees

     Any Person into which the Property  Trustee,  the  Delaware  Trustee or any
Administrative  Trustee that is not a natural  person may be merged or converted
or with which it may be  consolidated  or any Person  resulting from any merger,
conversion or  consolidation  to which such Issuer Trustee shall be a party,  or
any Person  succeeding to all or substantially  all the corporate trust business
of such Issuer Trustee,  shall be the successor of such Issuer Trustee under the
Declaration, provided such Person shall be otherwise qualified and eligible.

Mergers, Consolidations, Amalgamations or Replacements of the Trust

     The  Trust  may not  merge  with or  into,  consolidate,  amalgamate  or be
replaced  by,  or  convey,   transfer  or  lease  its   properties   and  assets
substantially  as an  entirety to any  corporation  or other  Person,  except as
described below or as otherwise set forth in the Declaration.  The Trust may, at
the  request  of  the  Corporation,  as  Depositor,  with  the  consent  of  the
Administrative  Trustees  but  without the consent of the holders of the Capital
Securities,  the Property Trustee or the Delaware  Trustee,  merge with or into,
consolidate,  amalgamate  or be  replaced  by, or convey,  transfer or lease its
properties and assets substantially as an entirety to, a trust organized as such
under the laws of any state;  provided,  however, that (i) such successor entity
either (a) expressly assumes all of the obligations of the Trust with respect to
the Capital  Securities  or (b)  substitutes  for the Capital  Securities  other
securities having  substantially  the same terms as the Capital  Securities (the
"Successor Securities") so long as the Successor Securities rank the same as the
Capital  Securities rank in priority with respect to distributions  and payments
upon  liquidation,  redemption and  otherwise,  (ii) the  Corporation  expressly
appoints a trustee  of such  successor  entity  possessing  the same  powers and
duties as the  Property  Trustee as the holder of the Junior  Subordinated  Debt
Securities,  (iii) if the  Capital  Securities  are then  listed or traded,  the
Successor  Securities are listed or traded, or any Successor  Securities will be
listed or traded upon  notification  of  issuance,  on any  national  securities
exchange or other  organization on which the Capital  Securities are then listed
or traded,  if any,  (iv) if the Capital  Securities  (including  any  Successor
Securities)  are  rated  by  any  nationally   recognized   statistical   rating
organization   prior   to  such   transaction,   such   merger,   consolidation,
amalgamation,  replacement,  conveyance,  transfer  or lease  does not cause the
Capital Securities  (including any Successor Securities) to be downgraded by any
nationally  recognized   statistical  rating  organization,   (v)  such  merger,
consolidation, amalgamation, replacement, conveyance, transfer or lease does not
adversely  affect the rights,  preferences  and privileges of the holders of the
Capital Securities (including any Successor Securities) in any material respect,
(vi) such successor entity has a purpose  identical to that of the Trust,  (vii)
prior to such  merger,  consolidation,  amalgamation,  replacement,  conveyance,
transfer or lease,  the  Corporation  has received an opinion  from  independent
counsel to the Trust  experienced  in such  matters to the effect  that (a) such
merger, consolidation,  amalgamation, replacement, conveyance, transfer or lease
does not adversely affect the rights,  preferences and privileges of the holders
of the Capital Securities  (including any Successor  Securities) in any material
respect,   and  (b)   following   such  merger,   consolidation,   amalgamation,
replacement, conveyance, transfer or lease, neither the Trust nor such successor
entity  will  be  required  to  register  as an  investment  company  under  the
Investment  Company Act of 1940, as amended (the "Investment  Company Act"), and
(viii) the  Corporation  or any permitted  successor or assignee owns all of the
common  securities of such successor  entity and  guarantees the  obligations of
such  successor  entity under the  Successor  Securities  at least to the extent
provided by the Guarantee.  Notwithstanding the foregoing,  the Trust shall not,
except  with the consent of holders of 100% in  liquidation  amount of the Trust
Securities,  consolidate,  amalgamate,  merge with or into, or be replaced by or
convey, transfer or lease its properties and assets substantially as an entirety
to any other entity or permit any other entity to consolidate, amalgamate, merge
with or into,  or  replace  it,  if such  consolidation,  amalgamation,  merger,
replacement,  conveyance,  transfer  or  lease  would  cause  the  Trust  or the
successor  entity to be  classified  as other  than a grantor  trust for  United
States federal income tax purposes.

Voting Rights; Amendment of the Declaration

     Except   as    provided    below   and    under    "Description    of   New
Guarantee--Amendments  and Assignment" and as otherwise  required by law and the
Declaration,  the  holders  of the New  Capital  Securities  will have no voting
rights.

     The  Declaration may be amended from time to time by the  Corporation,  the
Property  Trustee and the  Administrative  Trustees,  without the consent of the
holders  of the  Trust  Securities,  (i)  to  cure  any  ambiguity,  correct  or
supplement any provision in the Declaration  that may be  inconsistent  with any
other  provision,  or to make any other  provisions  with  respect to matters or
questions  arising under the Declaration,  which shall not be inconsistent  with
the other provisions of the Declaration,  or (ii) to modify, eliminate or add to
any provisions of the Declaration to such extent as shall be necessary to ensure
that the Trust will be classified  for United States federal income tax purposes
as a grantor trust at all times that any Trust  Securities are outstanding or to
ensure  that the  Trust  will not be  required  to  register  as an  "investment
company" under the Investment Company Act; provided,  however,  that in the case
of clause (i) such action shall not adversely affect in any material respect the
interests  of  any  holder  of  Trust  Securities,  and  any  amendments  of the
Declaration  shall become  effective when notice thereof is given to the holders
of the Trust  Securities.  The Declaration may be amended by the Issuer Trustees
and the Corporation with (i) the consent of holders representing not less than a
majority (based upon liquidation  amounts) of the outstanding  Trust Securities,
and (ii)  receipt by the Issuer  Trustees of an opinion of counsel to the effect
that such amendment or the exercise of any power granted to the Issuer  Trustees
in  accordance  with such  amendment  will not  affect the  Trust's  status as a
grantor  trust for United  States  federal  income tax  purposes  or the Trust's
exemption  from status as an "investment  company" under the Investment  Company
Act. In addition,  without the consent of each holder of Trust  Securities,  the
Declaration  may not be  amended  to (i)  change  the  amount  or  timing of any
Distribution on the Trust Securities or otherwise adversely affect the amount of
any Distribution  required to be made in respect of the Trust Securities as of a
specified  date or (ii)  restrict the right of a holder of Trust  Securities  to
institute suit for the enforcement of any such payment on or after such date.

     So long as any Junior  Subordinated  Debt Securities are held by the Trust,
the  Issuer  Trustees  shall  not (i)  direct  the  time,  method  and  place of
conducting any proceeding for any remedy available to the Debenture Trustee,  or
executing any trust or power  conferred on the Property  Trustee with respect to
the Junior  Subordinated  Debt  Securities,  (ii) waive any past default that is
waivable  under  Section  5.13 of the  Indenture,  (iii)  exercise  any right to
rescind or annul a declaration that the principal of all the Junior Subordinated
Debt  Securities  shall be due and  payable or (iv)  consent  to any  amendment,
modification  or  termination of the Indenture or the Junior  Subordinated  Debt
Securities,  where  such  consent  shall be  required,  without,  in each  case,
obtaining  the  prior  approval  of  the  holders  of a  majority  in  aggregate
liquidation amount of all outstanding  Capital  Securities;  provided,  however,
that where a consent  under the  Indenture  would  require  the  consent of each
holder of Junior  Subordinated Debt Securities affected thereby, no such consent
shall be given by the Property  Trustee without the prior consent of each holder
of the  Capital  Securities.  The  Issuer  Trustees  shall not revoke any action
previously  authorized  or  approved  by a vote of the  holders  of the  Capital
Securities except by subsequent vote of such holders. The Property Trustee shall
notify each holder of Capital  Securities  of any notice of default with respect
to the Junior  Subordinated  Debt  Securities.  In  addition  to  obtaining  the
foregoing approvals of such holders of the Capital  Securities,  prior to taking
any of the foregoing  actions,  the Issuer  Trustees  shall obtain an opinion of
counsel  experienced  in such  matters to the effect  that the Trust will not be
classified as an association or as a publicly  traded  partnership  taxable as a
corporation  for United  States  federal  income tax purposes on account of such
action.

     Any required  approval of holders of Capital  Securities  may be given at a
meeting  of such  holders  convened  for such  purpose  or  pursuant  to written
consent.  The  Property  Trustee  will  cause a notice of any  meeting  at which
holders of Capital  Securities are entitled to vote, or of any matter upon which
action by written  consent of such  holders is to be taken,  to be given to each
holder  of  record  of  Capital  Securities  in  the  manner  set  forth  in the
Declaration.

     No vote or consent of the  holders of Capital  Securities  will be required
for the Trust to redeem and cancel the New Capital Securities in accordance with
the Declaration.

     Notwithstanding that holders of the Capital Securities are entitled to vote
or consent under any of the  circumstances  described  above, any of the Capital
Securities  that are  owned  by the  Corporation,  the  Issuer  Trustees  or any
affiliate of the Corporation or any Issuer Trustees, shall, for purposes of such
vote or consent, be treated as if they were not outstanding.

Expenses and Taxes

     In the Indenture,  the  Corporation,  as issuer of the Junior  Subordinated
Debt Securities,  has agreed to pay all debts and other obligations  (other than
with respect to payments of  Distributions,  amount payable upon  redemption and
the  liquidation  amount of the Trust  Securities) and all costs and expenses of
the Trust  (including  costs and expenses  relating to the  organization  of the
Trust,  the fees and expenses of the Issuer  Trustees and the costs and expenses
relating  to the  operation  of the Trust) and the  offering  of the New Capital
Securities, and to pay any and all taxes and all costs and expenses with respect
to the foregoing (other than United States withholding taxes) to which the Trust
might become subject.  The foregoing  obligations of the  Corporation  under the
Indenture  are for the  benefit of, and shall be  enforceable  by, any person to
whom  any  such  debts,  obligations,  costs,  expenses  and  taxes  are owed (a
"Creditor")  whether or not such Creditor has received notice thereof.  Any such
Creditor may enforce such  obligations of the Corporation  directly  against the
Corporation,  and the Corporation has irrevocably  waived any right or remedy to
require that any such  Creditor  take any action  against the Trust or any other
person before  proceeding  against the  Corporation.  The  Corporation  has also
agreed in the  Indenture  to  execute  such  additional  agreement(s)  as may be
necessary or desirable to give full effect to the foregoing.

Form, Denomination, Book-Entry Procedures and Transfer

     The New Capital Securities initially will be represented by one or more New
Capital Securities in registered, global form (collectively, the "Global Capital
Securities"). The Global Capital Securities will be deposited upon issuance with
the Property Trustee as custodian for DTC, in New York, New York, and registered
in the name of DTC or its  nominee,  in each case for  credit to an account of a
direct or indirect participant in DTC as described below.

     Except  as  set  forth  below,   the  Global  Capital   Securities  may  be
transferred,  in whole and not in part,  only to another  nominee of DTC or to a
successor  of DTC or its  nominee  and only in  amounts  that  would not cause a
holder to own less than 100  Capital  Securities.  Beneficial  interests  in the
Global  Capital  Securities  may not be  exchanged  for  Capital  Securities  in
certificated form except in the limited circumstances described below.

Depositary Procedures

     DTC has advised the Trust and the Corporation as follows:  DTC is a limited
purpose  trust  company  organized  under the laws of the  State of New York,  a
member of the  Federal  Reserve  System,  a  "clearing  corporation"  within the
meaning  of the  Uniform  Commercial  Code and a  "clearing  agency"  registered
pursuant to the  provisions  of Section 17A of the Exchange Act. DTC was created
to  hold  securities  for its  participating  organizations  (collectively,  the
"Participants")  and to facilitate the clearance and settlement of  transactions
in those securities between Participants  through electronic  book-entry changes
to accounts  of its  Participants,  thereby  eliminating  the need for  physical
movement of certificates.  Participants  include  securities brokers and dealers
(including the Initial Purchaser), banks, trust companies, clearing corporations
and  certain  other  organizations.  Indirect  access  to DTC's  system  is also
available to other entities such as banks, brokers,  dealers and trust companies
that clear  through or maintain a  custodial  relationship  with a  Participant,
either  directly or  indirectly  (collectively,  the  "Indirect  Participants").
Persons who are not  Participants  may beneficially own securities held by or on
behalf of DTC only through the  Participants or the Indirect  Participants.  The
ownership  interest and transfer of ownership  interest of each actual purchaser
of each  security held by or on behalf of DTC are recorded on the records of the
Participants and Indirect Participants.

     DTC has also  advised  the  Trust and the  Corporation  that,  pursuant  to
procedures established by it, (i) upon deposit of the Global Capital Securities,
DTC will credit the accounts of Participants designated by the Initial Purchaser
with portions of the principal amount of the Global Capital  Securities and (ii)
ownership of such interests in the Global Capital  Securities  will be shown on,
and the transfer of ownership  thereof will be effected  only  through,  records
maintained by DTC (with respect to the  Participants) or by the Participants and
the Indirect  Participants (with respect to other owners of beneficial interests
in the Global Capital Securities).

     Investors in the Global Capital Securities may hold their interests therein
directly  through DTC, if they are  Participants  in DTC, or indirectly  through
organizations  which are Participants in such system.  All interests in a Global
Capital  Security will be subject to the procedures and requirements of DTC. The
laws of some states  require that  certain  persons  take  physical  delivery in
certificated form. Consequently, the ability to transfer beneficial interests in
a Global  Capital  Security  to such  persons  will be limited  to that  extent.
Because DTC can act only on behalf of Participants,  which in turn act on behalf
of Indirect  Participants  and  certain  banks,  the ability of a person  having
beneficial  interests in a Global  Capital  Security to pledge such interests to
persons or entities that do not participate in the DTC system, or otherwise take
actions in respect of such interests,  may be affected by the lack of a physical
certificate  evidencing  such interests.  For certain other  restrictions on the
transferability of the Capital  Securities,  see "Exchange of Book-Entry Capital
Securities for Certificated Capital Securities."

     Except as described  below,  owners of  beneficial  interests in the Global
Capital Securities will not be entitled to have Capital Securities registered in
their  names,  will not receive or be entitled to receive  physical  delivery of
Capital  Securities  in  certificated  form  and  will  not  be  considered  the
registered owners or holders thereof under the Declaration for any purpose.

     Payments in respect of the Global Capital  Security  registered in the name
of DTC or its  nominee  will be  payable by the  Property  Trustee to DTC or its
nominee as the  registered  holder  under the  Declaration  by wire  transfer in
immediately  available funds on each interest  payment date.  Under the terms of
the Declaration,  the Property Trustee will treat the persons in whose names the
Capital Securities,  including the Global Capital Securities,  are registered as
the owners  thereof for the purpose of receiving  such  payments and for any and
all other purposes  whatsoever.  Consequently,  neither the Property Trustee nor
any agent thereof has or will have any  responsibility  or liability for (i) any
aspect of DTC's records or any Participant's or Indirect  Participant's  records
relating to, or payments made on account of, beneficial  ownership  interests in
the Global Capital Securities, or for maintaining,  supervising or reviewing any
of DTC's records or any Participant's or Indirect Participant's records relating
to the beneficial ownership interests in the Global Capital Securities,  or (ii)
any other  matter  relating to the actions  and  practices  of DTC or any of its
Participants  or  Indirect  Participants.  DTC has  advised  the  Trust  and the
Corporation that its current practice, upon receipt of any payment in respect of
securities  such as the  Capital  Securities,  is to credit the  accounts of the
relevant  Participants  with  the  payment  on  the  payment  date,  in  amounts
proportionate to their respective  holdings in liquidation  amount of beneficial
interests in the Global Capital Security, as shown on the records of DTC, unless
DTC has reason to  believe it will not  receive  payment on such  payment  date.
Payments by the  Participants  and the Indirect  Participants  to the beneficial
owners of Capital  Securities  represented  by Global  Capital  Securities  held
through  such  Participants  will  be  governed  by  standing  instructions  and
customary  practices and will be the  responsibility  of the Participants or the
Indirect  Participants and will not be the  responsibility  of DTC, the Property
Trustee or the Trust.  Neither the Trust nor the Property Trustee will be liable
for any delay by DTC or any of its  Participants  in identifying  the beneficial
owners of the Capital  Securities,  and the Trust and the  Property  Trustee may
conclusively  rely on and will be protected in relying on instructions  from DTC
or its nominee for all purposes.

     Interests in the Global  Capital  Securities  will trade in DTC's  Same-Day
Funds Settlement  System and secondary market trading activity in such interests
will therefore settle in immediately  available  funds,  subject in all cases to
the  rules  and  procedures  of DTC  and  its  Participants.  Transfers  between
Participants  in DTC will be effected in accordance with DTC's  procedures,  and
will be settled in same-day funds.

     DTC has advised the Trust and the Corporation  that it will take any action
permitted to be taken by a holder of New Capital Securities (including,  without
limitation, the presentation of New Capital Securities for exchange as described
below) only at the direction of one or more  Participants  to whose account with
DTC interests in the Global Capital  Securities are credited and only in respect
of  such  portion  of  the  aggregate  liquidation  amount  of the  New  Capital
Securities  represented  by the  Global  Capital  Securities  as to  which  such
Participant or Participants has or have given such direction.  However, if there
is an Event of Default under the Declaration, DTC reserves the right to exchange
the Global Capital  Securities for New Capital  Securities in certificated  form
and to distribute such New Capital Securities to its Participants.

     So long as DTC or its nominee is the registered owner of the Global Capital
Securities, DTC or such nominee, as the case may be, will be considered the sole
owner or holder of the  Capital  Securities  represented  by the Global  Capital
Security for all purposes under the Declaration.

     The  information in this section  concerning DTC and its book-entry  system
has been obtained from sources that the Trust and the Corporation  believe to be
reliable, but neither the Trust nor the Corporation takes responsibility for the
accuracy thereof.

     Although DTC has agreed to the foregoing procedures to facilitate transfers
of interest in the Global Capital  Securities  among  Participants in DTC, it is
under no  obligation to perform or to continue to perform such  procedures,  and
such  procedures  may be  discontinued  at any time.  Neither  the Trust nor the
Property Trustee will have any  responsibility for the performance by DTC or its
Participants or Indirect Participants of their respective  obligations under the
rules and procedures governing their operations.

Exchange of Book-Entry Capital Securities for Certificated Capital Securities

     A Global Capital  Security is  exchangeable  for New Capital  Securities in
registered  certificated  form if: (i) DTC (x)  notifies the Trust that it is no
longer willing or able to properly discharge its  responsibilities  with respect
to the  Global  Capital  Securities  and the  Corporation  is unable to locate a
qualified  successor,  or (y) has ceased to be a  "clearing  agency"  registered
under the Exchange Act; (ii) the  Corporation  at its option elects to terminate
the  book-entry  system  through DTC; or (iii) there shall have  occurred and be
continuing a Debenture Event of Default. In addition,  beneficial interests in a
Global Capital Security may be exchanged by or on behalf of DTC for certificated
New Capital Securities upon request by DTC, but only upon at least 20 days prior
written notice given to the Property  Trustee in accordance with DTC's customary
procedures.  In all cases,  certificated  New Capital  Securities  delivered  in
exchange for any Global Capital Security or beneficial interests therein will be
registered in the names, and issued in any approved denominations,  requested by
or on behalf of DTC (in  accordance  with its customary  procedures,  unless the
Property  Trustee  (based on an  opinion of  counsel)  determines  otherwise  in
compliance with applicable law.

     The Chase  Manhattan  Bank has informed the Trust that so long as it serves
as paying  agent for the  Capital  Security,  it  anticipates  that  information
regarding  Distributions on the Capital Security  including payment date, Record
Date  and  redemption  information  will be made  available  through  The  Chase
Manhattan Bank at (212) 946-3082.

Payment and Paying Agency

     Payments in respect of the New Capital Securities held in global form shall
be made to the  Depositary,  which  shall  credit the  relevant  accounts at the
Depositary on the applicable Distribution Dates or in respect of the New Capital
Securities that are not held by the  Depositary,  such payments shall be made by
check mailed to the address of the holder entitled thereto as such address shall
appear on the register. The paying agent (the "Paying Agent") shall initially be
the Property  Trustee and any co-paying agent chosen by the Property Trustee and
acceptable to the Administrative Trustees and the Corporation.  The Paying Agent
shall be permitted to resign as Paying Agent upon 30 days' written notice to the
Property Trustee, the Administrative Trustees and the Corporation.  In the event
that  the  Property   Trustee  shall  no  longer  be  the  Paying   Agent,   the
Administrative  Trustees  shall  appoint a successor  (which  shall be a bank or
trust company acceptable to the Administrative  Trustees and the Corporation) to
act as Paying Agent.

Restriction on Transfer

     The New Capital  Securities will be issued, and may be transferred only, in
blocks  having a  liquidation  amount of not less than $100,000 (100 New Capital
Securities) or any integral  multiple of $1,000 (one Capital Security) in excess
thereof. Any attempt, transfer or other disposition of New Capital Securities in
a block having a liquidation  amount of less than $100,000 shall be deemed to be
void and of no legal effect whatsoever.  Any such transferee shall be deemed not
to be the holder of such New Capital  Securities for any purpose,  including but
not limited to the receipt of Distributions on such New Capital Securities,  and
such  transferee  shall be deemed  to have no  interest  whatsoever  in such New
Capital Securities.

Registrar and Transfer Agent

     The Property  Trustee will act as registrar and transfer  agent for the New
Capital Securities.

     Registration  of transfers of the New Capital  Securities  will be effected
without  charge by or on behalf of the  Trust,  but upon  payment  of any tax or
other  governmental  charges that may be imposed in connection with any transfer
or  exchange.  The  Trust  will  not be  required  to  register  or  cause to be
registered  the  transfer  of the New  Capital  Securities  after they have been
called for redemption.

Information Concerning the Property Trustee

     The Property  Trustee,  other than during the occurrence and continuance of
an Event of Default,  undertakes to perform only such duties as are specifically
set forth in the  Declaration  and, during the existence of an Event of Default,
must  exercise  the same  degree  of care and skill as a  prudent  person  would
exercise  or use in the  conduct  of his or her  own  affairs.  Subject  to this
provision,  the Property  Trustee is under no  obligation to exercise any of the
powers  vested in it by the  Declaration  at the  request of any holder of Trust
Securities unless it is offered reasonable indemnity against the costs, expenses
and  liabilities  that might be  incurred  thereby.  If no Event of Default  has
occurred  and is  continuing  and the  Property  Trustee is  required  to decide
between  alternative  causes of action,  construe  ambiguous  provisions  in the
Declaration or is unsure of the application of any provision of the Declaration,
and the matter is not one on which  holders  of the  Capital  Securities  or the
Common  Securities are entitled under the Declaration to vote, then the Property
Trustee shall take such action as is directed by the Corporation  and, if not so
directed, shall take such action as it deems advisable and in the best interests
of the holders of the Trust Securities and will have no liability except for its
own bad faith, negligence or willful misconduct.

Miscellaneous

     The  Administrative  Trustees  are  authorized  and directed to conduct the
affairs  of and to  operate  the Trust in such a way that the Trust  will not be
deemed  to be an  "investment  company"  required  to be  registered  under  the
Investment  Company Act or classified  as an  association  or a publicly  traded
partnership  taxable as a  corporation  for  United  States  federal  income tax
purposes, and so that the Junior Subordinated Debt Securities will be treated as
indebtedness  of the  Corporation for United States federal income tax purposes.
In  this  connection,  the  Corporation  and  the  Administrative  Trustees  are
authorized  to take any  action,  not  inconsistent  with  applicable  law,  the
certificate of trust of the Trust or the  Declaration,  that the Corporation and
the  Administrative  Trustees  determine in their  discretion to be necessary or
desirable  for  such  purposes,  as long  as such  action  does  not  materially
adversely affect the interests of the holders of the Trust Securities.

     Holders of the Trust Securities have no preemptive or similar rights.

     The Trust may not borrow  money or issue debt or  mortgage or pledge any of
its assets.

             DESCRIPTION OF NEW JUNIOR SUBORDINATED DEBT SECURITIES

     The Old Junior  Subordinated Debt Securities were issued and the New Junior
Subordinated  Debt Securities will be issued as a separate series under a Junior
Subordinated  Indenture,  as supplemented from time to time (as so supplemented,
the  "Indenture"),  between the  Corporation  and The Chase  Manhattan  Bank, as
trustee (the  "Debenture  Trustee").  The Indenture has been qualified under the
Trust  Indenture Act. This summary of certain terms and provisions of the Junior
Subordinated  Debt Securities and the Indenture does not purport to be complete,
and where  reference is made to  particular  provisions of the  Indenture,  such
provisions,  including the  definitions of certain terms,  some of which are not
otherwise defined herein, are qualified in their entirety by reference to all of
the  provisions of the Indenture and those terms made a part of the Indenture by
the Trust Indenture Act.

General
   
     Concurrently  with the  issuance of the Old Capital  Securities,  the Trust
invested the  proceeds  thereof,  together  with the  consideration  paid by the
Corporation  for  the  Common  Securities,   in  Old  Junior  Subordinated  Debt
Securities  issued by the  Corporation.  Pursuant  to the  Exchange  Offer,  the
Corporation will exchange the Old Junior  Subordinated  Debt  Securities,  in an
amount corresponding to the Old Capital Securities accepted for exchange,  for a
like aggregate  principal amount of the New Junior  Subordinated Debt Securities
as soon as practicable after the date hereof.
    
     The New Junior  Subordinated  Debt  Securities  will bear  interest  at the
annual rate of 9.58% of the principal amount thereof,  payable  semi-annually in
arrears on  February 1 and August 1 of each year  (each,  an  "Interest  Payment
Date"),  commencing  August 1, 1997,  to the extent Old Capital  Securities  are
exchanged for New Capital  Securities prior to the record date for such payment,
to the  person in whose  name each New  Junior  Subordinated  Debt  Security  is
registered,  subject  to certain  exceptions,  at the close of  business  on the
January  15 or  July  15  next  preceding  such  Interest  Payment  Date.  It is
anticipated   that,  until  the  liquidation  of  the  Trust,  each  New  Junior
Subordinated  Debt  Security  will be held by the Trust for the  benefit  of the
holders of the Trust  Securities.  The amount of interest payable for any period
will be computed on the basis of a 360-day year of twelve 30-day months.  In the
event that any date on which interest is payable on the New Junior  Subordinated
Debt  Securities is not a Business Day, then payment of the interest  payable on
such date will be made on the next  succeeding  day that is a Business  Day (and
without any interest or other  payment in respect of any such  delay),  with the
same  force  and  effect  as if made on the date  such  payment  was  originally
payable.  Accrued  interest that is not paid on the applicable  Interest Payment
Date  will  bear  additional  interest  on the  amount  thereof  (to the  extent
permitted  by  law)  at  the  rate  per  annum  of  9.58%  thereof,   compounded
semi-annually  from the relevant  Interest  Payment Date. The term "interest" as
used herein shall include semi-annual interest payments, interest on semi-annual
interest  payments  not  paid  on  the  applicable  Interest  Payment  Date  and
Additional Sums, as applicable.

     The New Junior  Subordinated  Debt Securities will be issued as a series of
New Junior  Subordinated Debt Securities under the Indenture.  Unless previously
redeemed or repurchased, the New Junior Subordinated Debt Securities will mature
on February 1, 2027.

   
     The New Junior  Subordinated  Debt Securities will rank pari passu with the
Old Junior Subordinated Debt Securities,  will be unsecured and will rank junior
and be subordinate in right of payment to all Senior Debt to the extent provided
in the  Indenture.  With  respect  to all  matters  on which  holders  of Junior
Subordinated  Debt Securities are entitled to vote, the New Junior  Subordinated
Debt  Securities  and the Old  Junior  Subordinated  Debt  Securities  will vote
together as a class.  Because the  Corporation  is a bank holding  company,  the
right of the  Corporation to participate  in any  distribution  of assets of any
subsidiary,   including  the  Bank,  upon  such   subsidiary's   liquidation  or
reorganization  or otherwise (and thus the ability of holders of the New Capital
Securities to benefit indirectly from such distribution) is subject to the prior
claims  of  creditors  of  such  subsidiary,  except  to  the  extent  that  the
Corporation  may  itself  be  recognized  as  a  creditor  of  such  subsidiary.
Accordingly, the New Junior Subordinated Debt Securities will be subordinated to
all  Senior  Debt  and  effectively  subordinated  to all  existing  and  future
liabilities  of the  Corporation's  subsidiaries,  and  holders  of  New  Junior
Subordinated  Debt Securities  should look only to the assets of the Corporation
for payments on the New Junior Subordinated Debt Securities.  The Indenture does
not limit the  incurrence or issuance of other secured or unsecured  debt of the
Corporation,  including Senior Debt, whether under the Indenture or any existing
or  other  indenture  that the  Corporation  may  enter  into in the  future  or
otherwise. See "--Subordination."
    

     The New Junior  Subordinated  Debt Securities will rank pari passu with all
Other  Debentures   issued  under  the  Indenture  and  will  be  unsecured  and
subordinate  and  junior in right of payment to the extent and in the manner set
forth  in  the   Indenture   to  all  Senior  Debt  of  the   Corporation.   See
"--Subordination." The Corporation is a non-operating holding company and almost
all of the operating assets of the Corporation and its consolidated subsidiaries
are owned by such  subsidiaries.  The Corporation  relies primarily on dividends
from such  subsidiaries  to meet its  obligations.  The  Corporation  is a legal
entity separate and distinct from its present and future banking and non-banking
affiliates.   The  Corporation's   bank  subsidiaries  are  subject  to  certain
restrictions  imposed by federal law on any extensions of credit to, and certain
other  transactions  with, the Corporation and certain other affiliates,  and on
investments in stock or other securities thereof.  Such restrictions prevent the
Corporation and such other  affiliates from borrowing from such banks unless the
loans are  secured by  various  types of  collateral.  In  addition,  payment of
dividends to the  Corporation by a bank  subsidiary is subject to ongoing review
by banking  regulators and is subject to various  statutory  limitations  and in
certain circumstances requires approval by banking regulatory  authorities.  The
Corporation does not have any present  intention to issue any Other  Debentures.
The Other  Debentures  will be  issuable  in one or more  series  pursuant to an
indenture  supplemental  to the Indenture or a resolution  of the  Corporation's
Board of Directors or a committee thereof.

Form, Registration and Transfer

     If the New Junior  Subordinated  Debt Securities are distributed to holders
of the Trust  Securities  upon the  termination  of the  Trust,  such New Junior
Subordinated   Debt  Securities  may  be  represented  by  one  or  more  global
certificates  registered  in the name of Cede and Company as the nominee of DTC.
The depository arrangements for such New Junior Subordinated Debt Securities are
expected  to be  substantially  similar  to  those  in  effect  for the  Capital
Securities.   For  a  description  of  DTC  and  the  terms  of  the  depositary
arrangements  relating to payments,  transfers,  voting rights,  redemptions and
other   notices   and  other   matters,   see   "Description   of  New   Capital
Securities--Form, Denomination, Book-Entry Procedures and Transfer."

Payment and Paying Agents

     Payment of  principal  of (and  premium,  if any) and any  interest  on New
Junior  Subordinated Debt Securities will be made at the office of the Debenture
Trustee in the City of New York or at the office of such Paying  Agent or Paying
Agents as the  Corporation  may designate from time to time,  except that at the
option of the  Corporation  payment of any  interest  may be made (except in the
case of New Junior  Subordinated  Debt Securities in global form),  (i) by check
mailed to the  address of the Person  entitled  thereto  as such  address  shall
appear in the register for New Junior  Subordinated  Debt  Securities or (ii) by
transfer to an account maintained by the person entitled thereto as specified in
such register,  provided that proper transfer instructions have been received by
the relevant Record Date. Payment of any interest on any New Junior Subordinated
Debt  Security  will be  made to the  person  in  whose  name  such  New  Junior
Subordinated  Debt Security is registered at the close of business on the Record
Date  for  such  interest,  except  in  the  case  of  defaulted  interest.  The
Corporation  may at any time designate  additional  Paying Agents or rescind the
designation of any Paying Agent;  however the  Corporation  will at all times be
required to maintain a Paying  Agent in each Place of Payment for the New Junior
Subordinated Debt Securities.

     Any moneys  deposited  with the Debenture  Trustee or any Paying Agent,  or
then held by the Corporation in trust,  for the payment of the principal of (and
premium,  if any) or interest on any New Junior  Subordinated  Debt Security and
remaining  unclaimed for two years after such principal (and premium, if any) or
interest has become due and payable shall, at the request of the Corporation, be
repaid to the  Corporation and the holder of such New Junior  Subordinated  Debt
Security shall thereafter  look, as a general  unsecured  creditor,  only to the
Corporation for payment thereof.

Option to Extend Interest Payment Date

     So long as no Debenture  Event of Default has  occurred and is  continuing,
the  Corporation  has the right  under the  Indenture  to defer the  payment  of
interest  at any  time  or from  time to time  for a  period  not  exceeding  10
consecutive semi-annual periods with respect to each Extension Period; provided,
however,  that no Extension  Period may extend beyond the Stated Maturity of the
New Junior Subordinated Debt Securities.  At the end of an Extension Period, the
Corporation  must pay all  interest  then  accrued  and unpaid on the New Junior
Subordinated Debt Securities  (together with interest thereon at the annual rate
of 9.58%,  compounded  semi-annually from the relevant Interest Payment Date, to
the extent permitted by applicable law).  During an Extension  Period,  interest
will continue to accrue and holders of New Junior  Subordinated  Debt Securities
(and holders of the Trust  Securities  while Trust  Securities are  outstanding)
will be  required  to accrue  interest  income  (in the form of OID) for  United
States  federal income tax purposes.  See "Certain  United States Federal Income
Tax Considerations--Interest Income and Original Issue Discount."

     During any Extension Period, the Corporation may not (i) declare or pay any
dividends  or  distributions  on,  or  redeem,  purchase,   acquire  or  make  a
liquidation  payment with  respect to, any of the  Corporation's  capital  stock
(which includes common and preferred stock), (ii) make any payment of principal,
interest  or  premium,  if any,  on or  repay,  repurchase  or  redeem  any debt
securities of the Corporation  (including any Other  Debentures)  that rank pari
passu with or junior in interest to the New Junior  Subordinated Debt Securities
or (iii)  make any  guarantee  payments  with  respect to any  guarantee  by the
Corporation  of the  debt  securities  of  any  subsidiary  of  the  Corporation
(including  any Other  Guarantees)  if such  guarantee  ranks pari passu with or
junior in interest to the New Junior  Subordinated  Debt Securities  (other than
(a)  dividends  or  distributions  in common stock of the  Corporation,  (b) any
declaration  of  a  dividend  in  connection  with  the   implementation   of  a
stockholders'  rights plan,  or the issuance of stock under any such plan in the
future, or the redemption or repurchase of any such rights pursuant thereto, (c)
payments under the  Guarantee,  (d) purchases or  acquisitions  of shares of the
Corporation's   common  stock  in  connection  with  the   satisfaction  by  the
Corporation  of its  obligations  under any  employee  benefit plan or any other
contractual  obligation of the Corporation (other than a contractual  obligation
ranking  pari  passu  with  or  junior  to  the  New  Junior  Subordinated  Debt
Securities),  (e) as a result of a reclassification of the Corporation's capital
stock or the exchange or conversion of one class or series of the  Corporation's
capital stock for another class or series of the Corporation's capital stock, or
(f) the purchase of fractional interests in shares of the Corporation's  capital
stock pursuant to the conversion or exchange provisions of such capital stock or
the security  being  converted or  exchanged).  Prior to the  termination of any
Extension  Period,  the  Corporation  may further extend such Extension  Period;
provided,  however,  that such extension does not cause such Extension Period to
exceed 10  consecutive  semi-annual  periods  or to  extend  beyond  the  Stated
Maturity.  Upon the  termination of any Extension  Period and the payment of all
interest then accrued and unpaid on the New Junior  Subordinated Debt Securities
(together  with  interest  thereon  at the  annual  rate  of  9.58%,  compounded
semi-annually,  to the extent  permitted by applicable law), the Corporation may
elect to begin a new Extension  Period,  subject to the above  requirements.  No
interest shall be due and payable during an Extension Period,  except at the end
thereof.  The Corporation  must give the Property  Trustee,  the  Administrative
Trustees  and the  Debenture  Trustee  notice of its  election of any  Extension
Period  (or an  extension  thereof)  at least  five  Business  Days prior to the
earlier of (i) the date the  Distributions  on the Trust  Securities  would have
been payable except for the election to begin or extend such Extension Period or
(ii) the date the  Administrative  Trustees  are  required to give notice to any
automated  quotation  system or to holders of Capital  Securities  of the record
date or the date such Distributions are payable,  but in any event not less than
five Business Days prior to such record date.  The Debenture  Trustee shall give
notice of the  Corporation's  election to begin or extend a new Extension Period
to the holders of the Capital  Securities.  There is no limitation on the number
of times that the Corporation may elect to begin an Extension Period.

Optional Redemption

     The New Junior Subordinated Debt Securities will be redeemable, in whole or
in part, at the option of the  Corporation at any time prior to Stated  Maturity
and on or after February 1, 2007,  subject to the  Corporation  having  received
prior approval of the Federal Reserve if then required under applicable  capital
guidelines  or policies  of the  Federal  Reserve,  at a  redemption  price (the
"Optional  Prepayment  Price")  equal  to the  following  prices,  expressed  in
percentages  of  the  principal  amount  of the  New  Junior  Subordinated  Debt
Securities  plus accrued but unpaid interest to but excluding the date fixed for
redemption. If redeemed during the 12-month period beginning February 1:

      Year                                      Percentage
      ----                                      ----------

      2007................................       104.790
      2008................................       104.311
      2009................................       103.832
      2010................................       103.353
      2011................................       102.874
      2012................................       102.395
      2013................................       101.916
      2014................................       101.437
      2015................................       100.958
      2016................................       100.479

and at 100% on or after February 1, 2017.

Special Event Prepayment

     If a Special Event shall occur and be continuing prior to February 1, 2007,
the  Corporation  may, at its option and subject to receipt of prior approval of
the Federal  Reserve if then required  under  applicable  capital  guidelines or
policies  of the  Federal  Reserve,  prepay  the New  Junior  Subordinated  Debt
Securities  within 90 days after the occurrence of such Special Event, in whole,
but not in part, at a prepayment  price (the "Special Event  Prepayment  Price")
equal to the  greater  of (i) 100% of the  principal  amount of such New  Junior
Subordinated  Debt  Securities  or (ii) the sum,  as  determined  by a Quotation
Agent, of the present values of the principal amount and premium payable as part
of the  Redemption  Price with  respect to an  optional  redemption  of such New
Junior Subordinated Debt Securities on February 1, 2007, together with scheduled
payments of interest  accruing from the prepayment date to February 1, 2007 (the
"Remaining  Life"),  in  each  case  discounted  to  the  prepayment  date  on a
semi-annual  basis  (assuming a 360-day year consisting of twelve 30-day months)
at the Adjusted  Treasury Rate, plus, in each case,  accrued interest thereon to
the date of prepayment. See "Description of New Capital  Securities--Liquidation
of the Trust and Distribution of New Junior Subordinated Debt Securities."

     "Special Event" means a Tax Event or a Regulatory Capital Event.

     "Tax  Event"  means  the  receipt  by  the  Corporation  of an  opinion  of
independent  counsel experienced in such matters to the effect that, as a result
of any amendment to, or change (including any announced proposed change) in, the
laws  or any  regulations  thereunder  of the  United  States  or any  political
subdivision  or  taxing  authority  thereof  or  therein,  or as a result of any
official  administrative  pronouncement  or judicial  decision  interpreting  or
applying  such laws or  regulations,  which  amendment or change is effective or
which proposed  change,  pronouncement  or decision is announced on or after the
Issue Date, there is more than an  insubstantial  risk that (i) the Trust is, or
will be within 90 days of the date of such  opinion,  subject  to United  States
federal income tax with respect to income  received or accrued on the New Junior
Subordinated  Debt  Securities,  (ii) interest payable by the Corporation on the
New Junior Subordinated Debt Securities is not, or within 90 days of the date of
such opinion,  will not be, deductible by the Corporation,  in whole or in part,
for United States federal income tax purposes, or (iii) the Trust is, or will be
within 90 days of the date of such  opinion,  subject  to more than a de minimis
amount of other taxes, duties or other governmental charges.

     "Regulatory  Capital Event" means that the Corporation  shall have received
an opinion of independent bank regulatory counsel experienced in such matters to
the effect that, as a result of (a) any amendment to, or change  (including  any
announced prospective change) in the laws (or any regulations thereunder) of the
United States or any rules, guidelines or policies of the Federal Reserve or (b)
any official  administrative  pronouncement or judicial decision interpreting or
applying  such laws or  regulations,  which  amendment or change is effective or
such  pronouncement  or decision is  announced  on or after the date of original
issuance of the Capital Securities, the Capital Securities do not constitute, or
within 90 days of the date thereof,  will not constitute  Tier 1 capital (or its
then  equivalent);  provided,  however,  that the distribution of the New Junior
Subordinated  Debt Securities in connection with the liquidation of the Trust by
the Corporation and the treatment thereafter of the New Junior Subordinated Debt
Securities as other than Tier 1 capital shall not in and of itself  constitute a
Regulatory  Capital  Event  unless  such  liquidation  shall  have  occurred  in
connection with a Tax Event.

     "Adjusted  Treasury Rate" means,  with respect to any prepayment  date, the
rate per annum equal to (i) the yield,  under the heading which  represents  the
average for the immediately prior week, appearing in the most recently published
statistical release designated "H.15 (519)" or any successor publication that is
published weekly by the Federal Reserve and which establishes yields on actively
traded United States Treasury securities adjusted to constant maturity under the
caption "Treasury  Constant  Maturities," for the maturity  corresponding to the
Remaining  Life (if no  maturity  is  within  three  months  before or after the
Remaining   Life,   yields  for  the  two  published   maturities  most  closely
corresponding  to the  Remaining  Life  shall  be  determined  and the  Adjusted
Treasury  Rate  shall be  interpolated  or  extrapolated  from such  yields on a
straight-line basis,  rounding to the nearest month) or (ii) if such release (or
any  successor   release)  is  not  published  during  the  week  preceding  the
calculation  date or does not contain such  yields,  the rate per annum equal to
the semi-annual  equivalent yield to maturity of the Comparable  Treasury Issue,
calculated  using a price for the  Comparable  Treasury  Issue  (expressed  as a
percentage of its principal  amount) equal to the Comparable  Treasury Price for
such  prepayment  date,  in each  case  calculated  on the  third  Business  Day
preceding the prepayment  date,  plus in each case (a) 2.25% if such  prepayment
date occurs on or prior to February 1, 1998 and (b) 1.50% in all other cases.

     "Comparable  Treasury  Issue"  means the United  States  Treasury  security
selected by the Quotation Agent as having a maturity comparable to the Remaining
Life of the New Junior  Subordinated Debt Securities to be prepaid that would be
utilized,  at the time of selection and in accordance  with customary  financial
practice,  in pricing new issues of  corporate  debt  securities  of  comparable
maturity with the Remaining Life of the New Junior Subordinated Debt Securities.
If no United States  Treasury  security has a maturity  which is within a period
from three months  before to three months after  February 1, 2007,  the two most
closely  corresponding  United States Treasury  securities  shall be used as the
Comparable  Treasury Issue, and the Adjusted Treasury Rate shall be interpolated
or extrapolated on a  straight-line  basis,  rounding to the nearest month using
such securities.

     "Quotation  Agent"  means the  Reference  Treasury  Dealer  selected by the
Debenture  Trustee  to act as such  after  consultation  with  the  Corporation.
"Reference Treasury Dealer" means: (i) a  nationally-recognized  U.S. Government
Securities dealer selected by the Debenture Trustee after  consultation with the
Corporation  and  its  respective  successors;  provided,  however,  that if the
foregoing shall cease to be a primary U.S.  Government  securities dealer in New
York City (a  "Primary  Treasury  Dealer"),  the  Corporation  shall  substitute
therefor  another Primary  Treasury  Dealer;  or (ii) any other Primary Treasury
Dealer  selected  by  the  Debenture   Trustee  after   consultation   with  the
Corporation.

     "Comparable Treasury Price" means, with respect to any prepayment date, (i)
the  average  of the bid and asked  prices  for the  Comparable  Treasury  Issue
(expressed in each case as a percentage  of its  principal  amount) on the third
Business  Day  preceding  such  prepayment  date,  as set  forth  in  the  daily
statistical  release (or any successor release) published by the Federal Reserve
Bank of New  York  and  designated  "Composite  3:30  p.m.  Quotations  for U.S.
Government Securities" or (ii) if such release (or any successor release) is not
published or does not contain such prices on such  Business Day, (a) the average
of five Reference  Treasury Dealer  Quotations for such prepayment  date,  after
excluding the highest and lowest of such Reference  Treasury Dealer  Quotations,
or (b) if the Debenture Trustee obtains fewer than three such Reference Treasury
Dealer Quotations, the average of all such quotations.

     "Reference   Treasury  Dealer  Quotations"  means,  with  respect  to  each
Reference Treasury Dealer and any prepayment date, the average, as determined by
the Debenture Trustee,  of the bid and asked prices for the Comparable  Treasury
Issue (expressed in each case as a percentage of its principal amount) quoted in
writing to the Debenture Trustee by such Reference Treasury Dealer at 5:00 p.m.,
New York City time, on the third Business Day preceding such prepayment date.

     Notice of any redemption  will be mailed at least 30 days but not more than
60 days before the  redemption  date to each  holder of New Junior  Subordinated
Debt Securities to be redeemed at its registered address. Unless the Corporation
defaults  in payment of the Special  Event  Prepayment  Price,  on and after the
prepayment  date interest ceases to accrue on the New Junior  Subordinated  Debt
Securities.

Additional Sums

     If the  Trust is  required  to pay any  additional  taxes,  duties or other
governmental  charges as a result of a Tax Event,  the  Corporation  will pay as
additional  amounts on the New Junior  Subordinated Debt Securities such amounts
as shall be required so that the Distributions payable by the Trust shall not be
reduced as a result of any such additional taxes,  duties or other  governmental
charges. The Corporation has covenanted in the Indenture,  if and so long as (i)
the Trust is the holder of all New Junior  Subordinated Debt Securities and (ii)
a Tax Event in respect of the Trust has  occurred and is  continuing,  to pay to
the Trust  such  Additional  Sums (as  defined  under  "Description  of  Capital
Securities--Mandatory Redemption").

Restrictions on Certain Payments

     The  Corporation  will also covenant  that, if at such time (i) there shall
have  occurred  and is  continuing  a  Debenture  Event  of  Default,  (ii)  the
Corporation  shall be in default with respect to its payment of any  obligations
under the  Guarantee  or (iii) the  Corporation  shall have given  notice of its
election of an Extension  Period as provided in the Indenture and shall not have
rescinded such notice,  or such Extension Period, or any extension thereof shall
be continuing, it will not (i) declare or pay any dividends or distributions on,
or redeem, purchase,  acquire or make a liquidation payment with respect to, any
of the Corporation's  capital stock (which includes common and preferred stock),
(ii) make any payment of principal,  interest or premium, if any, on or repay or
repurchase or redeem any debt  securities of the  Corporation  (including  Other
Debentures)  that rank pari passu with or junior in  interest  to the New Junior
Subordinated  Debt  Securities  (other  than  with  respect  to the  New  Junior
Subordinated Debt Securities) or (iii) make any guarantee  payments with respect
to any guarantee by the  Corporation of the debt securities of any subsidiary of
the Corporation  (including under Other Guarantees) if such guarantee ranks pari
passu with or junior in interest to the New Junior  Subordinated Debt Securities
(other than (a) dividends or  distributions  in common stock of the Corporation,
(b) any  declaration of a dividend in connection  with the  implementation  of a
stockholders'  rights plan,  or the issuance of stock under any such plan in the
future, or the redemption or repurchase of any such rights pursuant thereto, (c)
payments under the  Guarantee,  (d) purchases or  acquisitions  of shares of the
Corporation's   common  stock  in  connection  with  the   satisfaction  by  the
Corporation  of its  obligations  under any  employee  benefit plan or any other
contractual  obligation of the Corporation (other than a contractual  obligation
ranking  pari passu with or junior in  interest  to the New Junior  Subordinated
Debt  Securities),  (e) as a result of a  reclassification  of the Corporation's
capital  stock or the  exchange  or  conversion  of one  class or  series of the
Corporation's  capital  stock for another  class or series of the  Corporation's
capital  stock or (f) the  purchase  of  fractional  interests  in shares of the
Corporation's capital stock pursuant to the conversion or exchange provisions of
such capital stock or the security being converted or exchanged).

Modification of Indenture

     From time to time the  Corporation and the Debenture  Trustee may,  without
the consent of the holders of New Junior  Subordinated  Debt Securities,  amend,
waive or supplement the Indenture for specified purposes, including, among other
things, curing ambiguities,  defects or inconsistencies  (provided that any such
action does not materially  adversely  affect the interest of the holders of New
Junior  Subordinated Debt Securities or the holders of the Capital Securities so
long  as  they  remain   outstanding)   and   qualifying,   or  maintaining  the
qualification  of, the Indenture  under the Trust  Indenture  Act. The Indenture
contains provisions  permitting the Corporation and the Debenture Trustee,  with
the consent of the holders of not less than a majority  in  principal  amount of
New Junior  Subordinated  Debt  Securities,  to modify the Indenture in a manner
affecting the rights of the holders of New Junior  Subordinated Debt Securities;
provided,  however,  that no such  modification  may, without the consent of the
holder of each  outstanding New Junior  Subordinated  Debt Security so affected,
(i) change the Stated Maturity, or reduce the principal amount of the New Junior
Subordinated  Debt Securities,  or reduce the rate or extend the time of payment
of interest  thereon or (ii) reduce the  percentage  of principal  amount of New
Junior  Subordinated  Debt  Securities,  the  holders of which are  required  to
consent to any such modification of the Indenture.

     In addition, the Corporation and the Debenture Trustee may execute, without
the  consent of any  holder of New  Junior  Subordinated  Debt  Securities,  any
supplemental Indenture for the purpose of creating any Other Debentures.

Debenture Events of Default

     The  Indenture  provides  that any one or more of the  following  described
events with  respect to the New Junior  Subordinated  Debt  Securities  that has
occurred and is continuing constitutes a "Debenture Event of Default":

               (i)  failure  for 30 days to pay any  interest  on the New Junior
          Subordinated  Debt Securities when due (subject to the deferral of any
          due date in the case of an Extension Period); or

               (ii) failure to pay any principal or premium,  if any, on the New
          Junior  Subordinated  Debt Securities  when due,  whether at maturity,
          upon redemption, by declaration of acceleration or otherwise; or

               (iii)  failure to observe  or  perform  in any  material  respect
          certain other  covenants  contained in the Indenture for 90 days after
          written notice to the  Corporation  from the Debenture  Trustee or the
          holders of at least 25% in aggregate  outstanding  principal amount of
          the New Junior Subordinated Debt Securities; or

               (iv) certain events in bankruptcy,  insolvency or  reorganization
          of the Corporation; or

               (v) the  voluntary  or  involuntary  dissolution,  winding-up  or
          termination of the Trust,  except in connection with the  distribution
          of the New Junior  Subordinated Debt Securities to the holder of Trust
          Securities in liquidation  of the Trust,  the redemption of all of the
          Trust Securities of the Trust, or certain mergers,  consolidations  or
          amalgamations, each as permitted by the Declaration.

     The holders of a majority in aggregate  outstanding principal amount of the
New  Junior  Subordinated  Debt  Securities  have the right to direct  the time,
method and place of conducting any  proceeding  for any remedy  available to the
Debenture Trustee.  The Debenture Trustee or the holders of not less than 25% in
aggregate  outstanding  principal  amount of the New  Junior  Subordinated  Debt
Securities  may  declare  the  principal  due  and  payable  immediately  upon a
Debenture Event of Default and, should the Debenture  Trustee or such holders of
New Junior  Subordinated  Debt  Securities  fail to make such  declaration,  the
holders  of at  least  25%  in  aggregate  liquidation  amount  of  the  Capital
Securities  shall  have such  right.  The  holders of a  majority  in  aggregate
outstanding  principal amount of the New Junior Subordinated Debt Securities may
annul such  declaration  and waive the  default if the  default  (other than the
non-payment  of the  principal of the New Junior  Subordinated  Debt  Securities
which has  become  due  solely by such  acceleration)  has been  cured and a sum
sufficient  to pay all  matured  installments  of  interest  and  principal  due
otherwise than by  acceleration  has been deposited with the Debenture  Trustee.
Should the holders of New Junior Subordinated Debt Securities fail to annul such
declaration  and waive such  default,  the  holders of a majority  in  aggregate
liquidation amount of the Capital Securities shall have such right.

     The holders of a majority in aggregate  outstanding principal amount of the
New Junior  Subordinated Debt Securities  affected thereby may, on behalf of the
holders  of all the New  Junior  Subordinated  Debt  Securities,  waive any past
default, except a default in the payment of principal of (or premium, if any) or
interest  (unless  such default has been cured and a sum  sufficient  to pay all
matured   installments   of  interest  and  principal  due  otherwise   than  by
acceleration  has been  deposited  with the  Debenture  Trustee) or a default in
respect of a covenant or provision which under the Indenture  cannot be modified
or amended  without  the  consent of the holder of each  outstanding  New Junior
Subordinated Debt Security.  Should the holders of such New Junior  Subordinated
Debt  Securities  fail to annul such  declaration  and waive such  default,  the
holders of a majority in aggregate  liquidation amount of the Capital Securities
shall have such right.  The  Corporation  is required to file  annually with the
Debenture  Trustee a  certificate  as to  whether or not the  Corporation  is in
compliance  with all the  conditions  and  covenants  applicable to it under the
Indenture.

     In case a Debenture  Event of Default  shall occur and be  continuing,  the
Property  Trustee  will  have the  right to  declare  the  principal  of and the
interest on the New Junior  Subordinated Debt Securities,  and any other amounts
payable under the Indenture,  to be forthwith due and payable and to enforce its
other  rights as a creditor  with  respect to the New Junior  Subordinated  Debt
Securities.

Enforcement of Certain Rights by Holders of New Capital Securities

     If a Debenture  Event of Default has  occurred and is  continuing  and such
event is  attributable  to the  failure of the  Corporation  to pay  interest or
principal  on the New  Junior  Subordinated  Debt  Securities  on the date  such
interest or principal is otherwise  payable,  a holder of Capital Securities may
institute a Direct Action. The Corporation may not amend the Indenture to remove
the foregoing  right to bring a Direct Action without the prior written  consent
of the holders of all of the Capital  Securities.  Notwithstanding  any payments
made to a holder of Capital  Securities by the  Corporation in connection with a
Direct Action, the Corporation shall remain obligated to pay the principal of or
interest on the New Junior  Subordinated  Debt  Securities,  and the Corporation
shall be subrogated to the rights of the holder of such Capital  Securities with
respect to payments on the Capital Securities to the extent of any payments made
by the Corporation to such holder in any Direct Action.

     The holders of the Capital Securities will not be able to exercise directly
any remedies,  other than those set forth in the preceding paragraph,  available
to the holders of the New Junior Subordinated Debt Securities unless there shall
have been an Event of Default under the  Declaration.  See  "Description  New of
Capital Securities--Events of Default; Notice."

Consolidation, Merger, Sale of Assets and Other Transactions

     The Indenture  provides that the Corporation  shall not consolidate with or
merge with or into any other Person or convey,  transfer or lease its properties
and assets  substantially  as an  entirety to any  Person,  and no Person  shall
consolidate  with or merge with or into the  Corporation or convey,  transfer or
lease its properties and assets substantially as an entirety to the Corporation,
unless  (i) in case the  Corporation  consolidates  with or merges  with or into
another Person or conveys or transfers its  properties and assets  substantially
as an entirety to any Person,  the successor  Person is organized under the laws
of the  United  States  or any  state  or the  District  of  Columbia,  and such
successor  Person  expressly  assumes the  Corporation's  obligations on the New
Junior Subordinated Debt Securities issued under the Indenture; (ii) immediately
after giving effect thereto, no Debenture Event of Default,  and no event which,
after  notice  or lapse  of time or both,  would  become  a  Debenture  Event of
Default,  shall have  occurred  and be  continuing;  (iii) such  transaction  is
permitted  under the Declaration and the Guarantee and does not give rise to any
breach or violation of the Declaration or the Guarantee;  and (iv) certain other
conditions as prescribed in the Indenture are met.

     The general  provisions of the  Indenture do not afford  holders of the New
Junior  Subordinated  Debt  Securities  protection  in  the  event  of a  highly
leveraged or other  transaction  involving  the  Corporation  that may adversely
affect holders of the New Junior Subordinated Debt Securities.

Subordination

     In the Indenture,  the  Corporation  has covenanted and agreed that any New
Junior  Subordinated  Debt Securities issued thereunder shall be subordinate and
junior in right of  payment to all Senior  Debt to the  extent  provided  in the
Indenture.  Upon any payment or  distribution  of assets to  creditors  upon any
liquidation, dissolution, winding-up, reorganization, assignment for the benefit
of  creditors,  marshaling  of  assets  or  any  bankruptcy,   insolvency,  debt
restructuring  or similar  proceedings  in  connection  with any  insolvency  or
bankruptcy proceeding of the Corporation,  the holders of Senior Debt will first
be entitled to receive payment in full of principal of (and premium, if any) and
interest,  if any,  on  such  Senior  Debt  before  the  holders  of New  Junior
Subordinated  Debt  Securities will be entitled to receive or retain any payment
or distribution in respect thereof;  provided,  however,  that holders of Senior
Debt shall not be entitled to receive  payment of any such amounts to the extent
that such  holders  would be required by the  subordination  provisions  of such
Senior Debt to pay such amounts over to the obligees on trade  accounts  payable
or other liabilities arising in the ordinary course of business.

     In the  event  of  the  acceleration  of the  maturity  of the  New  Junior
Subordinated Debt Securities,  the holders of all Senior Debt outstanding at the
time of such  acceleration  will first be entitled to receive payment in full of
all amounts due thereon (including any amounts due upon acceleration) before the
holders of the New Junior  Subordinated  Debt  Securities  will be  entitled  to
receive or retain any payment in respect of the  principal  of (or  premium,  if
any) or  interest,  if any,  on the New  Junior  Subordinated  Debt  Securities;
provided,  however, that holders of Senior Debt shall not be entitled to receive
payment of any such amounts to the extent that such holders would be required by
the subordination provisions of such Senior Debt to pay such amounts over to the
obligees on trade accounts payable or other liabilities  arising in the ordinary
course of business.

     In the event  that the  Corporation  shall  default  in the  payment of any
principal of (or premium, if any), or interest,  if any, on any Senior Debt when
the same  becomes  due and  payable,  whether at maturity or at a date fixed for
prepayment or by  declaration of  acceleration  or otherwise,  then,  unless and
until such default shall have been cured or waived or shall have ceased to exist
or all Senior Debt shall have been paid, no direct or indirect payment (in cash,
property,  securities,  by set-off or  otherwise)  shall be made or agreed to be
made for  principal,  premium,  if any, or  interest,  if any, on the New Junior
Subordinated  Debt  Securities,  or in  respect  of any  redemption,  repayment,
retirement,  purchase or other acquisition of any of the New Junior Subordinated
Debt Securities.

     "Debt"  means  (i) the  principal  of (and  premium,  if any),  and  unpaid
interest on  indebtedness  for money  borrowed,  (ii) purchase money and similar
obligations,   (iii)   obligations   under  capital  leases,   (iv)  guarantees,
assumptions  or purchase  commitments  relating to, or other  transactions  as a
result  of  which  the  Corporation  is  responsible  for  the  payment  of such
indebtedness  of others,  (v)  renewals,  extensions  and  refunding of any such
indebtedness,  (vi) interest or obligations in respect of any such  indebtedness
accruing after the commencement of any insolvency or bankruptcy  proceedings and
(vii) obligations  associated with derivative products such as interest rate and
currency exchange contracts, foreign exchange contracts, commodity contracts and
similar  arrangements;  provided,  however,  that Debt shall not  include  trade
accounts payable or accrued liabilities in the ordinary course of business.

     "Senior Debt" means the principal of (and premium, if any) and interest, if
any  (including  interest  accruing  on or after the filing of any  petition  in
bankruptcy or for reorganization relating to the Corporation whether or not such
claim for post-petition interest is allowed in such proceeding),  on Debt of the
Corporation,  whether  incurred  on or  prior to the  date of the  Indenture  or
thereafter  incurred,  unless, in the instrument creating or evidencing the same
or  pursuant  to  which  the  same is  outstanding,  it is  provided  that  such
obligations are not superior in right of payment to the New Junior  Subordinated
Debt Securities or the Other  Debentures;  provided,  however,  that Senior Debt
shall not be deemed  to  include  (i) any Debt of the  Corporation  which,  when
incurred and without respect to any election under Section 1111(b) of the United
States  Bankruptcy  Code of  1978,  as  amended,  was  without  recourse  to the
Corporation, (ii) any Debt of the Corporation to any of its subsidiaries,  (iii)
Debt to any  employee  of the  Corporation,  (iv)  Debt  which  by its  terms is
subordinated  to trade accounts  payable or accrued  liabilities  arising in the
ordinary  course of business to the extent that  payments made to the holders of
such Debt by the holders of the New Junior  Subordinated  Debt  Securities  as a
result of the  subordination  provisions of the Indenture  would be greater than
such payments  otherwise  would have been as a result of any  obligation of such
holders of such debt to pay amounts over to the obligees on such trade  accounts
payable or accrued  liabilities  arising in the ordinary course of business as a
result of  subordination  provisions to which such Debt is subject,  and (v) any
other debt securities issued pursuant to the Indenture.
   
     The Indenture places no limitation on the amount of Senior Debt that may be
incurred  by the  Corporation.  The  Corporation  may  from  time to time  incur
indebtedness  constituting  Senior Debt. On June 30, 1997 the Corporation had no
outstanding Senior Debt.
    
Governing Law

     The  Indenture  and the New Junior  Subordinated  Debt  Securities  will be
governed by and construed in accordance with the laws of the State of New York.

Information Concerning the Debenture Trustee

     Following the Exchange Offer and the  qualification  of the Indenture under
the Trust Indenture Act, the Debenture  Trustee shall have and be subject to all
the duties and  responsibilities  specified with respect to an indenture trustee
under the Trust Indenture Act. Subject to such provisions, the Debenture Trustee
is under  no  obligation  to  exercise  any of the  powers  vested  in it by the
Indenture  at  the  request  of  any  holder  of New  Junior  Subordinated  Debt
Securities,  unless  offered  reasonable  indemnity  by such holder  against the
costs,  expenses and liabilities which might be incurred thereby.  The Debenture
Trustee  is not  required  to expend or risk its own  funds or  otherwise  incur
personal  financial  liability in the performance of its duties if the Debenture
Trustee  reasonably  believes  that  repayment  or  adequate  indemnity  is  not
reasonably assured to it.

                          DESCRIPTION OF NEW GUARANTEE

     The  Old  Guarantee   was  executed  and   delivered  by  the   Corporation
concurrently  with the issuance by the Trust of the Old Capital  Securities  for
the benefit of the holders from time to time of such Old Capital Securities. The
Chase  Manhattan Bank will act as trustee (the  "Guarantee  Trustee")  under the
Guarantee  Agreement.  As soon as  practicable  after the date  hereof,  the Old
Securities  will be exchanged by the  Corporation for the New Securities for the
benefit of the  holders  from time to time of the New  Capital  Securities.  The
Guarantee  Agreement  will be  qualified  under the Trust  Indenture  Act.  This
summary  of  certain  provisions  of the New  Guarantee  does not  purport to be
complete and is subject to, and  qualified in its entirety by reference  to, all
of the provisions of the New  Guarantee,  including the  definitions  therein of
certain terms, and the Trust Indenture Act. The Guarantee  Trustee will hold the
Guarantee for the benefit of the holders of the Capital Securities.

General

     The  Corporation  will  irrevocably  agree to pay in full on a subordinated
basis,  to the extent set forth  herein,  the  Guarantee  Payments  (as  defined
herein)  to the  holders  of the  New  Capital  Securities,  as  and  when  due,
regardless of any defense,  right of set-off or counterclaim  that the Trust may
have or assert other than the defense of payment.  The  following  payments with
respect to the New Capital Securities, to the extent not paid by or on behalf of
the Trust (the "Guarantee Payments"),  will be subject to the New Guarantee: (i)
any  accrued  and unpaid  Distributions  required  to be paid on the New Capital
Securities, to the extent that the Trust has funds on hand available therefor at
such time,  (ii) the  applicable  Redemption  Price with  respect to New Capital
Securities called for redemption, to the extent that the Trust has funds on hand
available  therefor  at such time,  or (iii)  upon a  voluntary  or  involuntary
dissolution,  winding up or  liquidation  of the Trust (other than in connection
with the distribution of New Junior  Subordinated Debt Securities to the holders
of the  New  Capital  Securities  or  the  redemption  of  all  of  the  Capital
Securities)  the lesser of (a) the Liquidation  Distribution,  to the extent the
Trust has funds  available  therefor  and (b) the  amount of assets of the Trust
remaining  available for  distribution to holders of the New Capital  Securities
upon liquidation of the Trust after  satisfaction of liabilities to creditors of
the Trust as required by applicable law. The Corporation's  obligation to make a
Guarantee  Payment may be satisfied by direct payment of the required amounts by
the  Corporation to the holders of the New Capital  Securities or by causing the
Trust to pay such amounts to such holders.

     The New Guarantee will be an irrevocable  guarantee on a subordinated basis
of the Trust's  obligations under the Trust  Securities,  although it will apply
only to the extent that the Trust has funds  sufficient  to make such  payments,
and is not a guarantee of collection.  If the Corporation does not make interest
payments on the New Junior  Subordinated  Debt Securities held by the Trust, the
Trust will not be able to pay  Distributions  on the New Capital  Securities and
will not have funds legally available therefor.

     The New Guarantee will rank  subordinate  and junior in right of payment to
all  Senior  Debt to the same  extent  that  the New  Junior  Subordinated  Debt
Securities are so subordinated. See "--Status of the New Guarantee." Because the
Corporation is a holding company, the right of the Corporation to participate in
any distribution of assets of any subsidiary, upon such subsidiary's liquidation
or reorganization  or otherwise,  is subject to the prior claims of creditors of
such  subsidiary,  except to the extent the Corporation may itself be recognized
as a creditor of that subsidiary.  Accordingly,  the  Corporation's  obligations
under the New Guarantee  will be  effectively  subordinated  to all existing and
future liabilities of the Corporation's  subsidiaries,  including deposits,  and
claimants  should  look  only to the  assets  of the  Corporation  for  payments
thereunder.  See "U.S.B. Holding Co., Inc." The New Guarantee does not limit the
incurrence  or issuance of other secured or unsecured  debt of the  Corporation,
including Senior Debt, whether under the Indenture, any other indenture that the
Corporation may enter into in the future or otherwise.

     The Corporation  has, through the New Guarantee,  the Declaration,  the New
Junior  Subordinated Debt Securities and the Indenture,  taken together,  fully,
irrevocably and unconditionally  guaranteed all of the Trust's obligations under
the New Capital  Securities.  No single document  standing alone or operating in
conjunction  with  fewer  than  all  of the  other  documents  constitutes  such
guarantee.  It is only the combined  operation of these  documents  that has the
effect of  providing a full,  irrevocable  and  unconditional  guarantee  of the
Trust's  obligations under the New Capital  Securities.  See "Relationship Among
the New Capital Securities,  the New Junior Subordinated Debt Securities and the
New Guarantee."

Status of the New Guarantee

     The  New  Guarantee  will   constitute  an  unsecured   obligation  of  the
Corporation  and will rank  subordinate  and  junior in right of  payment to all
Senior Debt in the same manner as New Junior Subordinated Debt Securities.

     The Guarantee will rank pari passu with all Other Guarantees  issued by the
Corporation. The New Guarantee will constitute a guarantee of payment and not of
collection (i.e., the guaranteed party may institute a legal proceeding directly
against the  Corporation  to enforce its rights under the New Guarantee  without
first  instituting a legal proceeding  against any other person or entity).  The
New  Guarantee  will be held  for the  benefit  of the  holders  of the  Capital
Securities.  The New Guarantee  will not be discharged  except by payment of the
Guarantee  Payments  in  full  to the  extent  not  paid  by the  Trust  or upon
distribution  to  the  holders  of  the  Trust  Securities  of  the  New  Junior
Subordinated  Debt Securities.  The New Guarantee does not place a limitation on
the amount of  additional  Senior Debt that may be incurred by the  Corporation.
The Corporation  may from time to time incur  indebtedness  constituting  Senior
Debt.

Amendments and Assignment

     Except with respect to any changes which do not materially adversely affect
the rights of holders of the Capital  Securities  (in which case no vote will be
required),  the New Guarantee may not be amended  without the prior  approval of
the holders of not less than a majority of the aggregate  liquidation  amount of
such  outstanding  New  Capital  Securities.  The manner of  obtaining  any such
approval   will   be  as  set   forth   under   "Description   of  New   Capital
Securities--Voting  Rights;  Amendment of the  Declaration."  All guarantees and
agreements  contained  in the  Guarantee  shall  bind the  successors,  assigns,
receivers,  trustees and  representatives  of the Corporation and shall inure to
the benefit of the holders of the New Capital Securities then outstanding.

Events of Default

     An event of default under the New Guarantee  will occur upon the failure of
the Corporation to perform any of its payment or other  obligations  thereunder;
provided,  however,  that  except  with  respect  to a default in payment of any
Guarantee  Payment,  the  Corporation  shall have received notice of default and
shall not have cured such default  within 60 days after  receipt of such notice.
The holders of not less than a majority in aggregate  liquidation  amount of the
New Capital  Securities  have the right to direct the time,  method and place of
conducting any proceeding for any remedy  available to the Guarantee  Trustee in
respect  of the  Guarantee  or to  direct  the  exercise  of any  trust or power
conferred upon the Guarantee Trustee under the Guarantee.

     Any holder of the New Capital  Securities may institute a legal  proceeding
directly  against the  Corporation to enforce its rights under the New Guarantee
without first  instituting a legal  proceeding  against the Trust, the Guarantee
Trustee or any other person or entity.

     The  Corporation,  as  guarantor,  is  required to file  annually  with the
Guarantee  Trustee a  certificate  as to  whether or not the  Corporation  is in
compliance with all the conditions and covenants  applicable to it under the New
Guarantee.

Consolidation, Merger, Sale of Assets and Other Transactions

     The New Guarantee  provides that the Corporation shall not consolidate with
or merge  with or into  any  other  Person  or  convey,  transfer  or lease  its
properties and assets  substantially as an entirety to any Person, and no Person
shall consolidate with or merge with or into the Corporation or convey, transfer
or  lease  its  properties  and  assets  substantially  as an  entirety  to  the
Corporation, unless (i) in case the Corporation consolidates with or merges with
or into  another  Person or  conveys  or  transfers  its  properties  and assets
substantially  as an entirety to any Person,  the successor  Person is organized
under the laws of the United States or any state or the District of Columbia and
such successor Person expressly assumes the Corporation's  obligations under the
New Guarantee; (ii) immediately after giving effect thereto, no event of default
under the New  Guarantee,  and no event which,  after notice or lapse of time or
both,  would  become an event of  default  under the New  Guarantee,  shall have
happened  and be  continuing;  (iii) such  transaction  is  permitted  under the
Declaration  and the Indenture and does not give rise to any breach or violation
of the  Declaration  or the  Indenture;  and (iv) certain  other  conditions  as
prescribed in the New Guarantee are met.

Information Concerning the Guarantee Trustee

     The Guarantee Trustee,  other than during the occurrence and continuance of
a default by the Corporation in performance of the New Guarantee,  undertakes to
perform only such duties as are specifically set forth in the New Guarantee and,
after default with respect to the New  Guarantee,  must exercise the same degree
of care and skill as a prudent  person  would  exercise or use in the conduct of
his or her own affairs.  Subject to this  provision,  the  Guarantee  Trustee is
under no  obligation  to  exercise  any of the  powers  vested  in it by the New
Guarantee at the request of any holder of the New Capital  Securities  unless it
is offered reasonable indemnity against the costs, expenses and liabilities that
might be incurred thereby.

Termination of the Guarantee

     The New Guarantee will terminate and be of no further force and effect upon
full payment of the applicable  Redemption Price of the New Capital  Securities,
upon full payment of the amounts  payable upon  liquidation of the Trust or upon
distribution  of New Junior  Subordinated  Debt Securities to the holders of the
New Capital Securities.  The New Guarantee will continue to be effective or will
be reinstated,  as the case may be, if at any time any holder of the New Capital
Securities  must  restore  payment  of any  sums  paid  under  the  New  Capital
Securities or the New Guarantee.

Governing Law

     The New Guarantee will be governed by and construed in accordance  with the
laws of the State of New York.

                          DESCRIPTION OF OLD SECURITIES

   
     The terms of the Old Securities  are identical in all material  respects to
the New Securities,  except that (i) the Old Securities have not been registered
under the Securities  Act, are subject to certain  restrictions  on transfer and
are  entitled  to  certain  rights  under  the  applicable  Registration  Rights
Agreement (which rights will terminate upon  consummation of the Exchange Offer,
except under limited  circumstances),  (ii) the New Capital  Securities will not
provide for any increase in the  Distribution  rate  thereon,  and (iii) the New
Junior  Subordinated  Debt  Securities  will not provide for any increase in the
interest  rate  thereon.  The Old  Securities  provide that, in the event that a
registration statement relating to the Exchange Offer has not been filed by July
5, 1997 and been  declared  effective  by August 4, 1997 or, in certain  limited
circumstances,   in  the  event  a  shelf  registration  statement  (the  "Shelf
Registration  Statement")  with  respect  to  the  resale  of  the  Old  Capital
Securities is not declared  effective by July 5, 1997, then interest will accrue
(in addition to the stated  interest  rate on the Old Junior  Subordinated  Debt
Securities)  at the rate of 0.25% per annum on the  principal  amount of the Old
Junior  Subordinated Debt Securities and Distributions  will accrue (in addition
to the stated  Distribution  rate on the Old Capital  Securities) at the rate of
0.25% per annum on the liquidation amount of the Old Capital Securities, for the
period  from the  occurrence  of such  event  until  such time as such  required
Exchange Offer is consummated  or any required Shelf  Registration  Statement is
effective.  The New  Securities are not, and upon  consummation  of the Exchange
Offer the Old Securities will not be,  entitled to any such additional  interest
or Distributions.  Accordingly,  holders of Old Capital Securities should review
the  information  set forth under  "Risk  Factors -- Certain  Consequences  of a
Failure to Exchange Old Capital Securities" and "Description of New Securities."
    

                 RELATIONSHIP AMONG THE NEW CAPITAL SECURITIES,
        THE NEW JUNIOR SUBORDINATED DEBT SECURITIES AND THE NEW GUARANTEE

Full and Unconditional Guarantee

     Payments  of  Distributions  and  other  amounts  due  on the  New  Capital
Securities (to the extent the Trust has funds  available for the payment of such
Distributions)  are  irrevocably  guaranteed  by the  Corporation  as and to the
extent set forth under  "Description  of New  Guarantee."  Taken  together,  the
Corporation's obligations under the New Junior Subordinated Debt Securities, the
Indenture,  the Declaration and the New Guarantee provide,  in the aggregate,  a
full,  irrevocable and unconditional  guarantee of payments of Distributions and
other  amounts  due on the  Capital  Securities.  If and to the extent  that the
Corporation  does  not  make  payments  on  the  New  Junior  Subordinated  Debt
Securities, the Trust will not pay Distributions or other amounts due on the New
Capital  Securities.  The New Guarantee does not cover payment of  Distributions
when the Trust does not have sufficient funds to pay such Distributions. In such
event, the remedy of a holder of New Capital Securities is to institute a Direct
Action.  The  obligations  of  the  Corporation  under  the  New  Guarantee  are
subordinate and junior in right of payment to all Senior Debt.

Sufficiency of Payments

     As long as payments of interest and other payments are made when due on the
New Junior  Subordinated  Debt  Securities,  such payments will be sufficient to
cover  Distributions  and  other  payments  due on the New  Capital  Securities,
primarily because (i) the aggregate  principal amount or Prepayment Price of the
New  Junior  Subordinated  Debt  Securities  will  be  equal  to the  sum of the
aggregate  liquidation  amount or Redemption Price, as applicable,  of the Trust
Securities;  (ii) the interest  rate and interest and other payment dates on the
New Junior  Subordinated  Debt Securities will match the  Distribution  rate and
Distribution and other payment dates for the New Capital  Securities;  (iii) the
Corporation, as issuer of the Junior Subordinated Debt Securities, shall pay for
all costs,  expenses and liabilities of the Trust except the Trust's obligations
to  holders  of Trust  Securities  under  such  Trust  Securities;  and (iv) the
Declaration further provides that the Trust will not engage in any activity that
is not consistent with the limited purposes thereof.

Enforcement Rights of Holders of New Capital Securities

     A holder of any New  Capital  Security  may  institute  a legal  proceeding
directly  against the  Corporation to enforce its rights under the New Guarantee
without first instituting a legal proceeding against the Guarantee Trustee,  the
Trust or any other person or entity.

     A default or event of default under any Senior Debt would not  constitute a
default  or Event of Default  under the  Declaration.  However,  in the event of
payment  defaults  under,  or  acceleration  of, Senior Debt, the  subordination
provisions of the  Indenture  provide that no payments may be made in respect of
the New Junior Subordinated Debt Securities until such Senior Debt has been paid
in full or any payment default  thereunder has been cured or waived.  Failure to
make  required  payments  on  New  Junior  Subordinated  Debt  Securities  would
constitute an Event of Default under the Declaration.

Limited Purpose of the Trust

     The Trust Securities  evidence a beneficial  interest in the Trust, and the
Trust exists for the sole purpose of issuing the Trust Securities, investing the
proceeds of the Trust  Securities in Junior  Subordinated  Debt  Securities  and
engaging in other activities necessary or incidental thereto.

Rights Upon Termination

     Upon any voluntary or involuntary termination, winding-up or liquidation of
the  Trust  involving  the  liquidation  of the  New  Junior  Subordinated  Debt
Securities,  after  satisfaction of the liabilities of creditors of the Trust as
required by applicable law, the holders of the Trust Securities will be entitled
to receive,  out of assets held by the Trust,  the  Liquidation  Distribution in
cash. See "Description of New Capital  Securities--Liquidation  of the Trust and
Distribution of New Junior  Subordinated Debt Securities." Upon any voluntary or
involuntary liquidation or bankruptcy of the Corporation,  the Property Trustee,
as  holder  of  the  New  Junior  Subordinated  Debt  Securities,   would  be  a
subordinated  creditor of the  Corporation,  subordinated in right of payment to
all Senior Debt as set forth in the Indenture,  but entitled to receive  payment
in full of principal and interest,  before any  stockholders  of the Corporation
receive payments or distributions.  Since the Corporation is the guarantor under
the New Guarantee and has agreed to pay for all costs,  expenses and liabilities
of the Trust  (other  than the Trust's  obligations  to the holders of its Trust
Securities), the positions of a holder of New Capital Securities and a holder of
New Junior  Subordinated  Debt  Securities  relative to other  creditors  and to
stockholders of the Corporation in the event of liquidation or bankruptcy of the
Corporation are expected to be substantially the same.

             CERTAIN UNITED STATES FEDERAL INCOME TAX CONSIDERATIONS

General

     The following summary of certain federal income tax considerations is based
on  the  advice  of  Cadwalader,  Wickersham  &  Taft,  special  counsel  to the
Corporation and the Trust ("Tax Counsel").  This summary describes the principal
federal  income tax  consequences  of the  purchase,  beneficial  ownership  and
disposition  of Capital  Securities  purchased  at initial  issuance and held as
capital assets, but does not purport to be a comprehensive description of all of
the tax  considerations  that may be relevant to a decision to purchase  Capital
Securities.  Except to the  extent  discussed  below  under  "Non-United  States
Holders,"  this summary  deals only with (i) citizens or residents of the United
States  or any  State  or  political  subdivision  thereof,  (ii)  corporations,
partnerships and other business  entities created or organized under the laws of
the United States,  (iii) estates the income of which is subject to U.S. federal
income taxation  regardless of its source, and (iv) trusts with respect to which
a court within the United States is able to exercise  primary  supervision  over
its  administration  and one or more  U.S.  fiduciaries  have the  authority  to
control all substantive decisions (each, a "United States Holder"). This summary
does not address  investors that may be subject to special rules, such as banks,
tax-exempt entities,  insurance companies,  dealers in securities or currencies,
persons whose functional  currency is not the U.S. dollar, and persons that will
hold the Capital Securities as part of a "straddle" or "conversion  transaction"
for  federal  income  tax  purposes  or  otherwise  as  part  of  an  integrated
transaction.

     This summary is based on laws, regulations, rulings and decisions in effect
as of the date of this Offering Memorandum,  all of which are subject to change,
with possible  retroactive  effect.  No ruling from the Internal Revenue Service
(the "IRS") will be sought with respect to the Capital  Securities,  and the IRS
could  take a  contrary  view  with  respect  to the  matters  described  below.
PROSPECTIVE HOLDERS SHOULD CONSULT THEIR TAX ADVISORS AS TO THE FEDERAL,  STATE,
LOCAL,  AND  OTHER  TAX  CONSEQUENCES  TO THEM OF THE  PURCHASE,  OWNERSHIP  AND
DISPOSITION OF CAPITAL  SECURITIES.  FOR A DISCUSSION OF THE POSSIBLE REDEMPTION
OF THE  CAPITAL  SECURITIES  UPON THE  OCCURRENCE  OF CERTAIN  TAX  EVENTS,  SEE
"DESCRIPTION   OF  NEW   CAPITAL   SECURITIES--LIQUIDATION   OF  THE  TRUST  AND
DISTRIBUTION OF JUNIOR SUBORDINATED DEBT SECURITIES."

Consequences of the Exchange

     The exchange of New Capital Securities for Old Capital Securities  pursuant
to the  Exchange  Offer will not  constitute  a taxable  event for U.S.  federal
income tax purposes. Accordingly, no gain or loss will be recognized by a Holder
upon receipt of a New Capital  Security,  the holding  period of the New Capital
Security will include the holding period of the Old Capital  Security  exchanged
therefor and the adjusted tax basis of the New Capital Security will be the same
as the  adjusted  tax basis  immediately  before the exchange of the Old Capital
Security exchanged therefor.

Classification of the Junior Subordinated Debt Securities

     Tax Counsel has advised the Corporation that, in its opinion,  and based on
certain  representations,  facts and assumptions set forth in such opinion,  the
Junior  Subordinated  Debt  Securities will be classified as indebtedness of the
Corporation for U.S. federal income tax purposes. The Corporation and the Trust,
and holders of the Capital Securities (by acceptance of a beneficial interest in
a Capital Security), will agree to treat the Junior Subordinated Debt Securities
as indebtedness for all U.S.  federal,  state and local income and franchise tax
purposes.

Classification of the Trust

     Tax Counsel has advised the Corporation that, in its opinion, under current
law and assuming full  compliance  with the terms of the  Declaration  and other
documents,  and based  upon  certain  facts and  assumptions  contained  in such
opinion,  the Trust will be  classified  as a grantor  trust for  United  States
federal income tax purposes and not as an association  taxable as a corporation.
Accordingly,  for U.S.  federal  income  tax  purposes,  each  holder of Capital
Securities  will be considered the owner of an undivided  interest in the Junior
Subordinated Debt Securities and will be required to include in gross income its
allocable  share of interest (or original issue discount  ("OID")) on the Junior
Subordinated Debt Securities.

Interest Income and Original Issue Discount

     Under applicable  Treasury  regulations,  a debt instrument is deemed to be
issued with OID if there is more than a remote  contingency that periodic stated
interest payments due on the instrument will not be timely paid. The exercise by
the  Corporation  of its option to defer the  payment of stated  interest on the
Capital Securities would prevent the Corporation from declaring dividends on any
class of equity. The Corporation  believes that the likelihood of its exercising
its option to defer  payment of stated  interest is remote within the meaning of
such  regulations.  As a result,  the Corporation  intends to take the position,
based on the advice of Tax Counsel, that the Junior Subordinated Debt Securities
will not be deemed to be  issued  with OID and  stated  interest  on the  Junior
Subordinated  Debt Securities  generally will be taxable to a holder as ordinary
interest  income  at the time it is paid or  accrued  in  accordance  with  such
holder's regular method of tax accounting.

     If,  however,  the  Corporation  exercises  its right to defer  payments of
interest on the Junior  Subordinated  Debt Securities,  the Junior  Subordinated
Debt Securities will become OID instruments at such time and, consequently, each
holder  of the  Capital  Securities  will  be  required  to  accrue  as OID  the
difference  between all remaining  amounts  payable on its pro rata share of the
Junior  Subordinated  Debt  Securities and its adjusted tax basis in the Capital
Securities.  In general,  any OID will be accrued by all holders (including cash
method  holders) on a constant yield basis over the remaining term of the Junior
Subordinated  Debt  Securities  (and even during the  Extension  Period when the
Corporation will not pay interest). Moreover, even after the end of an Extension
Period, all holders will be required to continue to include their pro rata share
of any OID on the  Junior  Subordinated  Debt  Securities  in  income  under the
constant  yield  method,  regardless  of their method of tax  accounting  and in
advance of the receipt of the cash  attributable to such interest income.  Under
the OID constant yield method, a holder will accrue an amount of interest income
each year that  approximates  the stated interest  payments called for under the
terms of the Junior  Subordinated  Debt Securities,  and actual cash payments of
interest  on the  Junior  Subordinated  Debt  Securities  will  not be  reported
separately  as taxable  income.  Any amount of OID included in a holder's  gross
income  (whether or not during an  Extension  Period)  with respect to a Capital
Security will increase such holder's tax basis in such Capital Security, and the
amount of distributions received by a holder in respect of such accrued OID will
reduce the tax basis of such Capital Security.

     The Treasury regulations described above have not yet been addressed in any
rulings or other  interpretations  by the IRS,  and it is possible  that the IRS
could take a contrary position.  If the IRS successfully asserts that the Junior
Subordinated  Debt  Securities  are issued  with OID  regardless  of whether the
Corporation  actually  exercises its option to defer  payments of interest,  all
holders of Capital Securities would be required to include such OID in income on
a constant yield basis as described above.

     Corporate  holders  of  Capital  Securities  will  not  be  entitled  to  a
dividends-received  deduction  with  respect  to any income  recognized  by such
holders with respect to the Capital Securities.

Distribution of Junior  Subordinated Debt Securities or Cash Upon Liquidation of
the Trust

     As   described   under   the   caption    "Description   of   New   Capital
Securities--Liquidation of the Trust and Distribution of New Junior Subordinated
Debt  Securities,"  Junior  Subordinated  Debt  Securities may be distributed to
holders in exchange for the Capital  Securities  and in liquidation of the Trust
at any time subject to the prior receipt of the approval of the Federal  Reserve
if such  approval is then so required  and the  Corporation  having  received an
opinion of counsel to the effect that such  liquidation and  distribution  would
not be a taxable event to the holders of Capital Securities. Such a distribution
will be  non-taxable  and will result in the holder  receiving  directly its pro
rata share of the Junior Subordinated Debt Securities previously held indirectly
through the Trust,  with a holding  period and  aggregate tax basis equal to the
holding period and aggregate tax basis such holder had in its Capital Securities
before such distribution.

     A  holder  will  accrue   interest  (or  OID)  in  respect  of  the  Junior
Subordinated Debt Securities received from the Trust in the same manner that the
holder was  required  to accrue  interest  (or OID) in  respect  of the  Capital
Securities. See "--Interest Income and Original Issue Discount."

Sales of Capital Securities

     A holder that sells Capital  Securities  (including a redemption of Capital
Securities by the Corporation for cash) will recognize gain or loss equal to the
difference  between the amount realized by the holder on the sale of the Capital
Securities (except to the extent that such amount realized is characterized as a
payment in respect of accrued  but unpaid  interest on such  holder's  allocable
share  of the  Junior  Subordinated  Debt  Securities  that the  holder  had not
previously  included in gross income) and the holder's adjusted tax basis in the
Capital  Securities sold or redeemed.  Such gain or loss will be capital gain or
loss, and will be long-term capital gain or loss if the Capital  Securities have
been held for more than one year.  Analogous treatment will apply to the sale or
redemption of any Junior Subordinated Debt Securities  distributed to holders in
redemption of their Capital Securities.

Proposed Legislation
   
     On  February 6, 1997,  as part of  President  Clinton's  fiscal 1998 Budget
Proposal,  the United  States  Treasury  Department  proposed  legislation  (the
"Proposed Legislation") that would, among other things, deny an issuer a federal
income tax deduction for interest in respect of certain debt  obligations,  such
as the Junior Subordinated Debt Securities, but only if the debt obligations are
issued on or after "the date of the first committee action." However, neither of
the tax bills passed by the House of Representatives  (H.R. 2014) and the Senate
(S. 949) in June 1997, and currently  scheduled for  reconciliation,  contains a
similar proposal.  If the Proposed Legislation is, nevertheless,  enacted in its
current form, it should not apply to the Junior  Subordinated  Debt  Securities,
which were issued prior to the date of first committee action (which has not yet
occurred).  There can be no assurances,  however, that the Proposed Legislation,
if enacted,  or similar  legislation  enacted  after the date hereof,  would not
adversely affect the tax treatment of the Junior  Subordinated  Debt Securities,
resulting  in a Tax Event.  A Tax Event would permit the  Corporation,  upon the
receipt of any required regulatory approval,  to cause a redemption of the Trust
Securities  at the Special  Event  Redemption  Price.  See  "Description  of New
Capital  Securities--Mandatory   Redemption"  and  "Description  of  New  Junior
Subordinated Debt Securities--Special Event Prepayment."
    

Non-United States Holders

     In the case of a holder that is, for U.S.  federal  income tax purposes,  a
foreign  corporation,  a  nonresident  alien  individual,  a  nonresident  alien
fiduciary of a foreign estate or trust, or a foreign  partnership one or more of
the  members  of which is,  for U.S.  federal  income  tax  purposes,  a foreign
corporation,  a nonresident alien individual or a nonresident alien fiduciary of
a  foreign  estate  or  trust,  and  does not hold  the  Capital  Securities  in
connection  with the conduct of a trade or business in the United States (each a
"Non-United  States  Holder"):  (a)  distributions  of  principal  and  interest
(including OID) on the Junior Subordinated Debt Securities, and distributions on
the Capital  Securities,  each with respect to a Non-United States Holder,  will
not be subject to U.S.  withholding  tax,  provided that (i) the holder does not
actually or  constructively  own 10 percent or more of the combined voting power
of all classes of stock of the Corporation,  (ii) the holder is not a controlled
foreign  corporation that is related to the Corporation through stock ownership,
and (iii) the holder provides a statement signed under penalties of perjury that
includes  its name and  address  and  certifies  that it is not a United  States
holder;  (b) gain  realized  on the sale,  exchange  or  redemption  of  Capital
Securities  will not be subject to U.S.  federal income tax unless the holder is
an  individual  who is present in the United  States for 183 days or more in the
taxable year of the sale,  exchange or redemption,  and certain other conditions
are met; and (c) Capital  Securities will not be subject to U.S.  federal estate
tax as a result of the death of a holder who is not a citizen or resident of the
United  States at the time of death,  provided  that such  holder did not at the
time of death actually or constructively  own 10 percent or more of the combined
voting power of all classes of stock of the Corporation and, at the time of such
holder's death,  payments of interest on such Capital  Securities would not have
been  effectively  connected  with  the  conduct  by such  holder  of a trade or
business in the United States.

     Treasury  regulations  have been  proposed  that would  affect the  persons
required  to  provide  the  statement  described  above  under  clause  (a).  In
particular,  these proposed regulations, if finalized as proposed, would require
a statement to be submitted by direct (and certain  indirect)  owners of certain
entities  that are  treated  as  foreign  partnerships  for  federal  income tax
purposes.  If finalized as proposed,  these proposed Treasury  regulations could
affect certain holders of Capital Securities.

Backup Withholding and Information Reporting

     Information  reporting  requirements apply to certain payments of principal
of and  interest  on  (and  the  amount  of  OID,  if  any,  accrued  on) a debt
obligation,  and to  proceeds  of  certain  sales  of a debt  obligation  before
maturity,  paid to certain nonexempt persons. In addition,  a backup withholding
tax also may  apply  with  respect  to such  amounts  if such a holder  fails to
provide  correct  taxpayer  identification  numbers and other  information.  The
backup  withholding  tax rate is 31%.  The  Corporation,  or a paying agent or a
broker,  as the case may be, will be required to withhold  from any payment that
is  subject to backup  withholding  unless the  holder  furnishes  its  taxpayer
identification   number  in  the  manner   prescribed  in  applicable   Treasury
Regulations and certain other conditions are met.

     Under  current law,  payments on Capital  Securities  owned by a Non-United
States  Holder  will not be subject to  information  reporting  requirements  or
backup  withholding  tax if the  statement  described  above in clause (a) under
"Non-United States Holders" is duly provided.

     Under  current  law,   information   reporting   requirements   and  backup
withholding  tax will not apply to any  payment of the  proceeds  of the sale of
Capital Securities effected outside the United States by the foreign office of a
"broker" (as defined in  applicable  Treasury  regulations),  provided that such
broker (i) is not a U.S. person,  (ii) derives less than 50 percent of its gross
income for certain periods from the conduct of a trade or business in the United
States,  and (iii) is not a  controlled  foreign  corporation  as to the  United
States (a  person  described  in (i),  (ii) and  (iii),  a  "foreign  controlled
person").  Under  current  law,  payment of the  proceeds of the sale of Capital
Securities  effected outside the United States by the foreign office of a broker
that  is  not a  foreign  controlled  person  will  not  be  subject  to  backup
withholding  tax,  but will be subject  to  information  reporting  requirements
unless such broker has  documentary  evidence in its records that the beneficial
owner is not a U.S.  person and certain other  conditions are met, or the holder
otherwise establishes an exemption.  Payment by a U.S. office of a broker of the
proceeds of a sale of Capital  Securities will be subject to backup  withholding
and  information  reporting  unless the holder  certifies  that it is not a U.S.
person under penalties of perjury or otherwise establishes an exemption.

     Treasury  regulations  have been proposed that would alter certain of these
rules.  If finalized as proposed,  these  proposed  Treasury  regulations  could
affect certain holders of Capital Securities.

     Any amounts withheld under the backup withholding rules from a payment to a
holder  will be  allowed  as a refund or a credit  against  such  holder's  U.S.
federal income tax.

                          CERTAIN ERISA CONSIDERATIONS

     Each fiduciary of a pension,  profit-sharing or other employee benefit plan
(a "Plan") subject to Title I of the Employee  Retirement Income Security Act of
1974, as amended ("ERISA"),  should consider the fiduciary standards of ERISA in
the  context  of the  Plan's  particular  circumstances  before  authorizing  an
investment in the New Capital Securities.  Accordingly, among other factors, the
fiduciary  should consider whether the investment would satisfy the prudence and
diversification requirements of ERISA and would be consistent with the documents
and instruments governing the Plan.

     Section 406 of ERISA and Section 4975 of the Internal Revenue Code of 1986,
as  amended  (the  "Code")  prohibit  Plans,  as well as  individual  retirement
accounts  and Keogh plans  subject to Section  4975 of the Code (also  "Plans"),
from engaging in certain  transactions  involving "plan assets" with persons who
are "parties in interest" under ERISA or  "disqualified  persons" under the Code
("Parties  in  Interest")  with  respect  to such  Plan.  A  violation  of these
"prohibited  transaction" rules may result in an excise tax or other liabilities
under ERISA and/or Section 4975 of the Code for such persons,  unless  exemptive
relief is available under an applicable  statutory or administrative  exemption.
Employee benefit plans that are governmental  plans (as defined in Section 3(32)
of ERISA),  certain  church  plans (as  defined  in Section  3(33) of ERISA) and
foreign plans (as described in Section  4(b)(5) of ERISA) are not subject to the
requirements of ERISA or Section 4975 of the Code.

     Under a  regulation  (the  "Plan  Assets  Regulation")  issued  by the U.S.
Department  of Labor (the  "DOL"),  the  assets of the Trust  would be deemed to
include assets of Plans owning New Capital  Securities for purposes of ERISA and
Section  4975 of the  Code  if the New  Capital  Securities  constituted  equity
interests in the Trust and no exception  were  applicable  under the Plan Assets
Regulation.  An "equity interest" is defined under the Plan Assets Regulation as
any  interest  in an  entity  other  than an  instrument  which  is  treated  as
indebtedness  under  applicable  local law and which has no  substantial  equity
features and specifically includes a beneficial interest in a trust.

     Pursuant to exceptions contained in the Plan Assets Regulation,  the assets
of the Trust would not be deemed to include  assets of Plans  owning New Capital
Securities if the aggregate investment in New Capital Securities by Plans, other
employee  benefit  plans not subject to Title I of ERISA or Section  4975 of the
Code, and entities whose  underlying  assets include Plan assets  (collectively,
"Benefit Plan Investors") is not "significant", or if the New Capital Securities
qualify  as  "publicly  offered   securities"  as  defined  in  the  Plan  Asset
Regulation.  For this purpose,  equity  participation  by Benefit Plan Investors
will not be considered  "significant" on any date only if, immediately after the
most recent acquisition of New Capital Securities, the aggregate interest in the
New Capital  Securities  held by Benefit Plan Investors will be less than 25% of
the value of the New Capital Securities. Although it is possible that the equity
participation  by Benefit Plan  Investors in New Capital  Securities on any date
will not be  "significant"  for  purposes  of the Plan Assets  Regulation,  such
result cannot be assured.

     The New Capital  Securities  may qualify as "publicly  offered  securities"
under the Plan Assets  Regulations if, at the time of the Exchange  Offer,  they
are "widely held" and "freely transferable". Under the Plan Assets Regulation, a
class of securities is "widely held" only if it is a class of securities that is
owned by 100 or more  investors  independent  of the issuer and of one  another.
Although it is possible  that at the time of the Exchange  Offer the New Capital
Securities  will be "widely  held",  such result  cannot be  assured.  Whether a
security is "freely  transferable" for purposes of the Plan Assets Regulation is
a factual  question  to be  determined  on the basis of all  relevant  facts and
circumstances.  If at the time of the Exchange Offer the New Capital  Securities
qualify as  "publicly  offered  securities",  the assets of the Trust should not
include  assets of Plans  acquiring New Capital  Securities.  If the New Capital
Securities  do not  qualify as  "publicly  offered  securities",  the plan asset
considerations  discussed  herein could be  applicable  in  connection  with the
investment by Plans in the New Capital Securities.

     Certain  transactions  involving  the Trust  could be deemed to  constitute
direct or indirect  prohibited  transactions under ERISA and Section 4975 of the
Code if the assets of the Trust were  deemed to include  assets of Plans  owning
New Capital  Securities.  For example, if the Corporation is a Party in Interest
with respect to an investing Plan (either directly or by reason of its ownership
of the Trust or of any of the Corporation's other  subsidiaries),  extensions of
credit between the  Corporation  and the Trust (as represented by the New Junior
Subordinated  Debt Securities and the New Guarantee)  would likely be prohibited
by Section  406(a)(1)(B) of ERISA and Section  4975(c)(1)(B) of the Code, unless
exemptive  relief were available  under an applicable  administrative  exemption
(see below).

     The DOL has issued five prohibited  transaction class exemptions  ("PTCEs")
that may provide exemptive relief for direct or indirect prohibited transactions
resulting from the purchase or holding of the New Capital  Securities,  assuming
that  assets of the Trust were  deemed to include  assets of Plans  owning  such
securities.  Those class  exemptions  are PTCE 96-23 (for  certain  transactions
determined by in-house  asset  managers),  PTCE 95-60 (for certain  transactions
involving   insurance  company  general  accounts),   PTCE  91-38  (for  certain
transactions involving bank collective investment funds), PTCE 90-1 (for certain
transactions  involving  insurance  company pooled  separate  accounts) and PTCE
84-14 (for certain transactions determined by independent qualified professional
asset managers).

     Because the New Capital  Securities may constitute  equity interests in the
Trust for  purposes of  applying  ERISA and  Section  4975 of the Code,  the New
Capital  Securities  may not be  purchased  or held by any Plan,  or any  person
investing  the assets of a Plan,  unless  such  purchaser  or holding  meets the
conditions for exemptive relief acting on behalf of or under PTCE 96-23,  95-60,
91-38, 90-1 or 84-14. See "Notice to Investors."  Furthermore,  to avoid certain
prohibited transactions under ERISA and the Code that could result under certain
circumstances  if the New  Capital  Securities  are  deemed  to be  such  equity
interests.

     Due to the  complexity of these rules and the penalties that may be imposed
upon persons involved in non-exempt prohibited transactions,  it is particularly
important  that  fiduciaries  or other persons  considering  purchasing  the New
Capital  Securities  on behalf of or with the  assets of any Plan  consult  with
their counsel  regarding the potential  consequences  if the assets of the Trust
were deemed to include  plan assets and the  availability  of  exemptive  relief
under PTCE 96-23, 95-60, 91-38, 90-1 or 84-14.

                              PLAN OF DISTRIBUTION

     Each broker-dealer that receives New Capital Securities for its own account
pursuant  to the  Exchange  Offer  must  acknowledge  that  it  will  deliver  a
prospectus in connection  with any resale of such New Capital  Securities.  This
Prospectus,  as it may be amended or supplemented from time to time, may be used
by a broker-dealer in connection with resales of New Capital Securities received
in exchange for Old Capital  Securities  where such Old Capital  Securities were
acquired by such broker-dealer as a result of market-making  activities or other
trading activities.  The Trust and the Corporation have agreed that, starting on
the  Expiration  Date and  ending  on the  close of  business  on the  180th day
following  the  Expiration  Date,  it will make this  Prospectus,  as amended or
supplemented, available to any broker-dealer for use in connection with any such
resale.  In addition,  for a period of 180 days after the  Expiration  Date, all
dealers effecting  transactions in the New Capital Securities may be required to
deliver a prospectus.

     The Trust and the  Corporation  will not receive any proceeds from any sale
of New  Capital  Securities  by  broker-dealers  or other  parties.  New Capital
Securities  received by  broker-dealers  for their own  account  pursuant to the
Exchange Offer may be sold from time to time in one or more transactions, in the
over-the-counter  market,  in  negotiated  transactions,  through the writing of
options  on the New  Capital  Securities  or a  combination  of such  methods of
resale,  at market prices prevailing at the time of resale, at prices related to
such prevailing  market prices or at negotiated  prices.  Any such resale may be
made directly to purchasers or to or through  brokers or dealers who may receive
compensation   in  the  form  of  commissions  or  concessions   from  any  such
broker-dealer and/or the purchasers of any such New Capital Securities.

     Any broker-dealer that resells New Capital Securities that were received by
it for its own account  pursuant to the Exchange  Offer and any broker or dealer
that participates in a distribution of such New Capital Securities may be deemed
to be an  "underwriter"  within the meaning of the Securities Act and any profit
concessions  received  by any such  persons  may be  deemed  to be  underwriting
compensation  under the Securities Act. The Letter of Transmittal states that by
acknowledging   that  it  will  deliver  and  by  delivering  a  prospectus,   a
broker-dealer will not be deemed to admit that it is an "underwriter" within the
meaning of the Securities Act.

     For a period  of 180 days  after  the  Expiration  Date,  the Trust and the
Corporation  will promptly send  additional  copies of this  Prospectus  and any
amendment or supplement to this  Prospectus to any  broker-dealer  that requests
such documents in the Letter of Transmittal.  The Trust and the Corporation have
agreed  to pay all  expenses  incident  to the  Exchange  Offer  (including  the
expenses of one counsel  for the holders of the Capital  Securities)  other than
commissions  or  concessions  of any brokers or dealers and will  indemnify  the
holders of the Capital Securities (including any broker-dealers) against certain
liabilities, including liabilities under the Securities Act.

                                  LEGAL MATTERS

     Certain legal matters will be passed upon for the Corporation and the Trust
by Cadwalader, Wickersham & Taft and Ashby & Geddes.

                              INDEPENDENT AUDITORS

     The  consolidated  financial  statements  of U.S.B.  Holding Co.,  Inc. and
subsidiaries  as of December  31, 1996 and 1995 and for each of the years in the
three year period  ended  December  31,  1996,  included in this  Prospectus  or
incorporated by reference in this Prospectus from the Corporation's  1996 Annual
Report on Form 10-K and  appearing in the  Corporation's  1996 Annual  Report to
Shareholders,  have been audited by Deloitte & Touche LLP, independent auditors,
as stated in their  report dated  January 24, 1997  (February 5, 1997 as to Note
17) which is also incorporated by reference herein.



<PAGE>
                                     PART II

                   INFORMATION NOT REQUIRED IN THE PROSPECTUS

ITEM 20.  INDEMNIFICATION OF DIRECTORS AND OFFICERS.

     Section  145  of  the  Delaware   General   Corporation  Law  authorizes  a
corporation to indemnify any director,  officer,  employee or other agent of the
corporation to whatever extent specified in or authorized by (i) the articles of
organization,  (ii) a by-law adopted by the stockholders or (iii) a vote adopted
by the  holders of a majority  of the  shares of stock  entitled  to vote on the
election of directors.

     The Corporation's By-laws provide indemnity to the Corporation's  directors
and  officers in such  capacity or as  directors  or officers of a  wholly-owned
subsidiary of the  Corporation for liability  resulting from  judgments,  fines,
expenses or settlement amounts incurred in connection with any action, including
an action by or in the right of the Corporation,  brought against such person in
such capacity.  Under Delaware law and the By-laws,  no  indemnification  may be
provided  for any person with  respect to any matter as to which he or she shall
have been  adjudicated  in any proceeding not to have acted in good faith in the
reasonable  belief  that  his or her  action  was in the  best  interest  of the
Corporation or of such  subsidiary.  The By-laws also provide that, with respect
to any matter  disposed of by a compromise  payment by such  director or officer
pursuant to a consent decree or otherwise,  no indemnification shall be provided
unless such compromise shall be ordered by a court or shall be approved as being
in the best  interest of the  Corporation,  after  notice that it involves  such
indemnification: (a) by a disinterested majority of the directors then in office
or (b) by a majority of the  disinterested  directors  then in office,  provided
that there has been obtained an opinion in writing of independent counsel to the
effect  that such  person does not appear not to have acted in good faith in the
reasonable  belief  that  his or her  action  was in the best  interests  of the
Corporation or (c) by the holders of a majority of the outstanding  stock at the
time  entitled  to vote  for  directors,  exclusive  of any  stock  owned by any
interested  director  or  officer.  Under  Delaware  law,  a  court  may  uphold
indemnification  in connection with a suit in which there is a recovery or by in
the right of a corporation.

     The By-laws also provide for  indemnification  for all other  directors and
officers of the Corporation's wholly-owned subsidiaries to the extent authorized
by the Board of Directors in each individual  case,  based on the same statutory
standard  set forth in the  preceding  paragraph.  Where such a person is wholly
successful   in   defending   the  claim,   he  or  she  shall  be  entitled  to
indemnification.  Directors and officers of other subsidiaries and employees and
agents of the Corporation and any  subsidiaries may be indemnified as determined
by the Board from time to time.

     In addition,  as permitted  under Delaware law, the  Corporation  maintains
liability  insurance  covering directors and officers of the Corporation and its
subsidiaries.

ITEM 21.  EXHIBITS AND FINANCIAL STATEMENT SCHEDULES

   
EXHIBIT                         DESCRIPTION

4.1  Indenture of U.S.B.  Holding Co., Inc. relating to the Junior  Subordinated
     Debt Securities*

4.2  Form of Certificate of New Junior Subordinated Debt Securities*

4.3  Certificate of Trust of Union State Capital Trust I*

4.4  Declaration of Trust of Union State Capital Trust I*

4.5  Amended and Restated Declaration of Trust for Union State Capital Trust I*

4.6  Form of New Capital Security Certificate for Union State Capital Trust I*

4.7  Form of New  Guarantee  of U.S.B.  Holding  Co.,  Inc.  relating to the New
     Capital Securities*

4.8  Registration Agreement*

5.1  Opinion and consent of Cadwalader, Wickersham & Taft to U.S.B. Holding Co.,
     Inc.  as to legality of the New  Guarantee  to be issued by U.S.B.  Holding
     Co., Inc.*

5.2  Opinion of Ashby & Geddes,  special Delaware counsel, as to legality of the
     New Capital  Securities and the New Junior  Subordinated Debt Securities to
     be issued by Union State Capital Trust I and U.S.B. Holding Co., Inc.*

8.1  Opinion of  Cadwalader,  Wickersham  & Taft,  special  tax  counsel,  as to
     certain federal income tax matters.*

12.1 Amended  Computation  of ratio of  earnings  to  fixed  charges  (excluding
     interest on deposits)

12.2 Amended  Computation  of ratio of  earnings  to  fixed  charges  (including
     interest on deposits)

23.1 Consent of Deloitte & Touche LLP*

23.2 Consent of Cadwalader, Wickersham & Taft (included in Exhibit 5.1)*

23.3 Consent of Ashby & Geddes (included in Exhibit 5.2)*

24   Power of Attorney of certain officers and directors of U.S.B.  Holding Co.,
     Inc. (included on the signature page hereto)*

25.1 Form T-1 Statement of  Eligibility  of The Chase  Manhattan  Bank to act as
     trustee under the Indenture*

25.2 Form T-1 Statement of  Eligibility  of The Chase  Manhattan  Bank to act as
     trustee under the Amended and Restated  Declaration of Trust of Union State
     Capital Trust I*

25.3 Form T-1 Statement of  Eligibility  of The Chase  Manhattan  Bank to act as
     Trustee  under the New  Guarantee  for the  benefit  of the  holders of New
     Capital Securities of Union State Capital Trust I*

99.1 Amended Form of Letter of Transmittal

99.2 Form of Notice of Guaranteed Delivery*

99.3 Form of Exchange Agent Agreement*

99.4 Form of Letter to Brokers,  Dealers,  Commercial Banks, Trust Companies and
     Other Nominees*

99.5 Form of Letter to Clients*

- ---------------------------------   

*  Previously  filed as Exhibits to the  Registration  Statement  on Form S-4 of
U.S.B. Holding Co., Inc. (No. 333-28651) filed June 6, 1997.
    

ITEM 22.  UNDERTAKINGS

     Each of the undersigned Registrants hereby undertakes that, for purposes of
determining  any liability  under the Securities  Act of 1933, as amended,  each
filing,  where applicable,  of a Registrant's  annual report pursuant to Section
13(a) or  Section  15(d) of the  Securities  Exchange  Act of 1934  (and,  where
applicable,  each filing of an employee benefit plan's annual report pursuant to
Section 15(d) of the Securities  Exchange Act of 1934) that is  incorporated  by
reference  in  this  Registration   Statement  shall  be  deemed  to  be  a  new
registration  statement  relating  to the  securities  offered  herein,  and the
offering of such  securities at that time shall be deemed to be the initial bona
fide offering thereof.

     Insofar as indemnification for liabilities arising under the Securities Act
of 1933 may be permitted to directors,  officers and controlling persons of each
undersigned Registrant pursuant to the provisions, or otherwise, each Registrant
has been advised that in the opinion of the Securities  and Exchange  Commission
such  indemnification  is against  public policy as expressed in the Act and is,
therefore,  unenforceable. In the event that a claim for indemnification against
such  liabilities  (other than the  payment by each  undersigned  Registrant  of
expenses incurred or paid by a director,  officer of controlling  person of each
Registrant  in the  successful  defense of any action,  suit or  proceeding)  is
asserted by such director,  officer or controlling person in connection with the
securities being registered,  each Registrant will, unless in the opinion of its
counsel the matter has been settled by the  controlling  precedent,  submit to a
court of appropriate  jurisdiction the question whether such  indemnification by
it is against  public policy as expressed in the Act and will be governed by the
final adjudication of such issue.

     The  undersigned  Registrants  hereby  undertake to respond to requests for
information  that is incorporated  by reference into the Prospectus  pursuant to
Item 4, 10(b), 11 or 13 of this Form, within one business day of receipt of such
request,  and to send the  incorporated  documents  by first class mail or other
equally prompt means.  This includes  information  contained in documents  filed
subsequent to the effective date of the registration  statement through the date
of responding to the request.

     The  undersigned  Registrants  hereby  undertake  to  supply  by means of a
post-effective  amendment  all  information  concerning a  transaction,  and the
company  being  acquired  or involved  therein,  that was not the subject of and
included in the registration statement when it became effective.

                                   SIGNATURES

   
     Pursuant to the requirements of the Securities Act of 1933, U.S.B.  Holding
Co., Inc.  certifies that it has reasonable grounds to believe that it meets all
of the requirements for filing on Form S-4 and has duly caused this Amendment to
be signed on its behalf by the undersigned,  thereunto duly  authorized,  in New
York, New York, as of the 14th of July, 1997.

                                   U.S.B. HOLDING CO., INC.
    


       
   
                                   By  /s/  Thomas E. Hales
                                       ------------------------
                                      (Thomas E. Hales)
                                      (Chairman of the Board, President, 
                                       Chief Executive Officer and Director)




                  Pursuant to the  requirements  of the  Securities Act of 1933,
this Amendment has been signed by the following persons in the capacities and as
of the dates indicated.


    
   
                SIGNATURE                 TITLE                         DATE

/s/ Thomas E. Hales              Chairman of the Board,            July 14, 1997
- -------------------------------- President, Chief
      (Thomas E. Hales)          Executive Officer and Director

/s/ Steven T. Sabatini           Executive Vice President, Chief
- -------------------------------- Financial Officer and
      (Steven T. Sabatini)       Assistant Secretary               July 14, 1997

_____________________________    Director                         ______________
      (Kenneth J. Torsoe)

/s/ Raymond J. Crotty            Executive Vice President, Chief
- -------------------------------- Credit Officer, Assistant
      (Raymond J. Crotty)        Secretary and Director            July 14, 1997

/s/ Fred F. Graziano             Treasurer and Director            July 14, 1997
- --------------------------------
      (Fred F. Graziano)

/s/ Michael H. Fury              Secretary, General Counsel        July 14, 1997
- -------------------------------- and Director
      (Michael H. Fury)

                                 Director                          _____________
- --------------------------------
      (Howard V. Ruderman)

/s/ Herbert Peckman              Director                          July 14, 1997
- --------------------------------
      (Herbert Peckman)
    
   

     Pursuant to the  requirements  of the Securities  Act of 1933,  Union State
Capital  Trust I certifies  that it has  reasonable  grounds to believe  that it
meets  all the  requirements  for  filing on Form S-4 and has duly  caused  this
Amendment  to be  signed  on its  behalf  by  the  undersigned,  thereunto  duly
authorized, in New York, New York, as of the 14th day of July, 1997.
    

                          UNION STATE CAPITAL TRUST I


                          By    /s/   Thomas E. Hales
                                ------------------------
                               Thomas E. Hales,
                               as Administrative Trustee


                          By    /s/ Steven T. Sabatini
                                ------------------------
                               Steven T. Sabatini,
                               as Administrative Trustee


                          By    /s/ Michael H. Fury
                               -------------------------
                               Michael H. Fury,
                               as Administrative Trustee


                          By    /s/ Raymond J. Crotty
                                ------------------------
                               Raymond J. Crotty,
                               as Administrative Trustee


                                  EXHIBIT INDEX

       
   
    EXHIBIT NO.                             DESCRIPTION

4.1  Indenture of U.S.B.  Holding Co., Inc. relating to the Junior  Subordinated
     Debt Securities*

4.2  Form of Certificate of New Junior Subordinated Debt Securities*

4.3  Certificate of Trust of Union State Capital Trust I*

4.4  Declaration of Trust of Union State Capital Trust I*

4.5  Amended and Restated Declaration of Trust for Union State Capital Trust I*

4.6  Form of New Capital Security Certificate for Union State Capital Trust I*

4.7  Form of New  Guarantee  of U.S.B.  Holding  Co.,  Inc.  relating to the New
     Capital Securities*

4.8  Registration Agreement*

5.1  Opinion and consent of Cadwalader, Wickersham & Taft to U.S.B. Holding Co.,
     Inc.  as to legality of the New  Guarantee  to be issued by U.S.B.  Holding
     Co., Inc.*
 
5.2  Opinion of Ashby & Geddes,  special Delaware counsel, as to legality of the
     New Capital  Securities and the New Junior  Subordinated Debt Securities to
     be issued by Union State Capital Trust I and U.S.B. Holding Co., Inc.*

8.1  Opinion of  Cadwalader,  Wickersham  & Taft,  special  tax  counsel,  as to
     certain federal income tax matters.*

12.1 Amended  Computation  of ratio of  earnings  to  fixed  charges  (excluding
     interest on deposits)

12.2 Amended  Computation  of ratio of  earnings  to  fixed  charges  (including
     interest on deposits)

23.1 Consent of Deloitte & Touche LLP*

23.2 Consent of Cadwalader, Wickersham & Taft (included in Exhibit 5.1)*

23.3 Consent of Ashby & Geddes (included in Exhibit 5.2)*

24   Power of Attorney of certain officers and directors of U.S.B.  Holding Co.,
     Inc. (included on the signature page hereto)*

25.1 Form T-1 Statement of  Eligibility  of The Chase  Manhattan  Bank to act as
     trustee under the Indenture*

25.2 Form T-1 Statement of  Eligibility  of The Chase  Manhattan  Bank to act as
     trustee under the Amended and Restated  Declaration of Trust of Union State
     Capital Trust I*

25.3 Form T-1 Statement of  Eligibility  of The Chase  Manhattan  Bank to act as
     trustee  under the New  Guarantee  for the  benefit  of the  holders of New
     Capital Securities of Union State Capital Trust I*

99.1 Amended Form of Letter of Transmittal

99.2 Form of Notice of Guaranteed Delivery*

99.3 Form of Exchange Agent Agreement*

99.4 Form of Letter to Brokers,  Dealers,  Commercial Banks, Trust Companies and
     Other Nominees*

99.5 Form of Letter to Clients*

- ---------------------------------

*  Previously  filed as Exhibits to the  Registration  Statement  on Form S-4 of
U.S.B. Holding Co., Inc. (No. 333-28651) filed July 14, 1997.
    




                            U.S.B. Holding Co., Inc.
                Computation of Ratio of Earnings to Fixed Charges
                        (Excluding Interest on Deposits)
                              (000's except ratios)



Earnings to Fixed Charges
<TABLE>
<CAPTION>

                      Three Months Ended March 31                        Year Ended December 31
                      ---------------------------  ------------------------------------------------------------------
                          1997          1996          1996          1995          1994          1993          1992

<S>                   <C>           <C>           <C>           <C>           <C>           <C>           <C>        
Pre tax earnings..... $  3,345.00   $  3,343.00   $ 14,188.00   $ 13,638.00   $ 10,126.00   $  9,805.00   $  7,449.00
Interest on              
borrowings...........    1,190.00        180.00      1,827.00        880.00        588.00        216.00        142.00
1/3 rent expense.....       54.33         39.00        177.00        176.67        150.67        141.33        119.33
                      -----------   -----------   -----------   -----------   -----------   -----------   ----------- 
                      $  4,589.33   $  3,562.00   $ 16,192.00   $ 14,694.67   $ 10,864.67   $ 10,162.33   $  7,710.33
                      ===========   ===========   ===========   ===========   ===========   ===========   ===========
Fixed charges........ $  1,244.33   $    219.00   $  2,004.00   $  1,056.67   $    738.67   $    357.33   $    261.33
                      ===========   ===========   ===========   ===========   ===========   ===========   ===========
                  
Ratio earnings to
fixed  charges.......        3.69x        16.26x         8.08x        13.91x        14.71x        28.44x        29.50x
                      ===========   ===========   ===========   ===========   ===========   ===========   ===========
</TABLE>


Earnings to Fixed Charges and Preferred Stock Dividend
<TABLE>
<CAPTION>

<S>                   <C>           <C>           <C>           <C>           <C>           <C>           <C>        
Pre tax earnings..... $  3,345.00   $  3,343.00   $ 14,188.00   $ 13,638.00   $ 10,126.00   $  9,805.00   $  7,449.00
Interest on              1,190.00        180.00      1,827.00        880.00        588.00        216.00        142.00
borrowings...........
1/3 rent expense.....       54.33         39.00        177.00        176.67        150.67        141.33        119.33
                      -----------   -----------   -----------   -----------   -----------   -----------   ----------- 
                      $  4,589.33   $  3,562.00   $ 16,192.00   $ 14,694.67   $ 10,864.67   $ 10,162.33   $  7,710.33
                      ===========   ===========   ===========   ===========   ===========   ===========   ===========

Preferred dividend
on tax  equivalent    
basis................ $     48.77   $    117.38   $    443.09   $    460.60   $    455.67   $    518.72   $    533.19
                      ===========   ===========   ===========   ===========   ===========   ===========   ===========

Fixed charges........ $  1,293.10   $    336.38   $  2,447.09   $  1,517.27   $  1,194.34   $    876.05   $    794.52
                      ===========   ===========   ===========   ===========   ===========   ===========   ===========

Ratio earnings to
fixed charges and
preferred dividend...        3.55x        10.59x         6.62x         9.68x         9.10x        11.60x         9.70x
                      ===========   ===========   ===========   ===========   ===========   ===========   ===========

Earnings to Fixed Charges and Preferred Stock Dividend (Proforma)1
</TABLE>

<TABLE>
<CAPTION>

                                     Three Months Ended March 31     Year Ended December 31
                                                1997                          1996

<S>                                     <C>                           <C>           
Pre tax earnings.....................   $     3,345.00                $    14,188.00

Interest on borrowings...............         1,190.00                      1,827.00

1/3 rent expense.....................            54.33                        177.00
                                        --------------                --------------
                                        $     4,589.33                $    16,192.00
                                        ==============                ==============

Fixed charges........................   $     1,731.67                $     3,953.33
                                        ==============                ==============

Ratio earnings to fixed charges and
preferred stock dividend (proforma)..             2.65x                         4.10x
                                        ==============                ==============
</TABLE>

- --------
1 Assumes  issuance of Capital  Securities  and repayment of existing  preferred
stock at beginning of period.


                            U.S.B. Holding Co., Inc.
                Computation of Ratio of Earnings to Fixed Charges
                        (Including Interest on Deposits)
                              (000's except ratios)


<TABLE>
<CAPTION>
Earnings to Fixed Charges

                                   Three Months Ended March 31                        Year Ended December 31
                                       1997          1996          1996          1995          1994          1993          1992
                                    -----------   -----------   -----------   -----------   -----------   -----------   -----------
<S>                                 <C>           <C>           <C>           <C>           <C>           <C>           <C>        
Pre tax earnings................    $ 3,345.00     $3,343.00    $14,188.00    $13,638.00    $10,126.00    $ 9,805.00    $ 7,449.00
Interest on borrowings..........      1,190.00        180.00      1,827.00        880.00        588.00        216.00        142.00
1/3 rent expense................         54.33         39.00        177.00        176.67        150.67        141.33        119.33
Interest on deposits............      6,760.00      6,065.00     25,774.00     23,438.00     15,345.00     12,922.00     15,151.00
                                    -----------   -----------   -----------   -----------   -----------   -----------   -----------
                                    $11,349.33     $9,627.00    $41,966.00    $38,132.67    $26,209.67    $23,084.33    $22,861.33
                                    ===========   ===========   ===========   ===========   ===========   ===========   ===========
Fixed charges...................    $ 8,004.33     $6,284.00    $27,778.00    $24,494.67    $16,083.67    $13,279.33    $15,412.33
                                    ===========   ===========   ===========   ===========   ===========   ===========   ===========
Ratio earnings to fixed charges.          1.42x         1.53x         1.51x         1.56x         1.63x         1.74x         1.48x
                                    ===========   ===========   ===========   ===========   ===========   ===========   ===========
</TABLE>

<TABLE>
<CAPTION>
Earnings to Fixed Charges and Preferred Stock Dividend

<S>                                 <C>           <C>           <C>           <C>           <C>           <C>           <C>        
Pre tax earnings................    $ 3,345.00     $3,343.00    $14,188.00    $13,638.00    $10,126.00    $ 9,805.00    $ 7,449.00
Interest on borrowings..........      1,190.00        180.00      1,827.00        880.00        588.00        216.00        142.00
1/3 rent expense................         54.33         39.00        177.00        176.67        150.67        141.33        119.33
Interest on deposits............      6,760.00      6,065.00     25,774.00     23,438.00     15,345.00     12,922.00     15,151.00
                                    -----------   -----------   -----------   -----------   -----------   -----------   -----------
                                    $11,349.33     $9,627.00    $41,966.00    $38,132.67    $26,209.67    $23,084.33    $22,861.33
Preferred dividend on tax           ===========   ===========   ===========   ===========   ===========   ===========   ===========
   equivalent basis.............    $    48.77     $  117.38    $   443.09    $   460.60    $   455.67    $   518.72    $   533.19
                                    ===========   ===========   ===========   ===========   ===========   ===========   ===========
Fixed charges...................    $ 8,053.10     $6,401.38    $28,221.09    $24,955.27    $16,539.34    $13,798.05    $15,945.52
Ratio earnings to fixed charges     ===========   ===========   ===========   ===========   ===========   ===========   ===========
   and preferred dividend.......          1.41x         1.50x         1.49x         1.53x         1.58x         1.67x         1.43x
                                    ===========   ===========   ===========   ===========   ===========   ===========   ===========
</TABLE>


<TABLE>
<CAPTION>
Earnings to Fixed Charges and Preferred Stock Dividend (Proforma)1

                                          Three Months Ended March 31         Year Ended December 31
                                          ---------------------------         ----------------------
                                                      1997                              1996        
<S>                                             <C>                               <C>                   
Pre tax earnings.........................        $  3,345.00                       $ 14,188.00
Interest on borrowings...................           1,190.00                          1,827.00
1/3 rent expense.........................              54.33                            177.00
Interest on deposits.....................           6,760.00                         25,774.00
                                                 $ 11,349.33                       $ 41,966.00
                                                ==============                    ==============
Fixed charges............................        $  8,491.67                       $ 29,727.33
                                                ==============                    ==============
Ratio earnings to fixed charges and
   Preferred stock dividend (proforma)...               1.34x                             1.41x
                                                ==============                    ==============

- -------------------  
1    Assumes issuance of Capital  Securities and repayment of existing preferred
     stock at beginning of period.

</TABLE>

   
                              LETTER OF TRANSMITTAL
                           UNION STATE CAPITAL TRUST I

                              OFFER TO EXCHANGE ITS
                        9.58% SERIES B CAPITAL SECURITIES
                (LIQUIDATION AMOUNT $1,000 PER CAPITAL SECURITY)
           WHICH HAVE BEEN REGISTERED UNDER THE SECURITIES ACT OF 1933
                       FOR ANY AND ALL OF ITS OUTSTANDING
                        9.58% SERIES A CAPITAL SECURITIES
                (LIQUIDATION AMOUNT $1,000 PER CAPITAL SECURITY)
               UNCONDITIONALLY GUARANTEED, AS DESCRIBED HEREIN, BY
    
                            U.S.B. HOLDING CO., INC.
   
                  PURSUANT TO THE PROSPECTUS DATED JULY __,1997

- --------------------------------------------------------------------------------
THE EXCHANGE OFFER AND WITHDRAWAL RIGHTS WILL EXPIRE AT 5:00 P.M.,
NEW YORK CITY TIME, ON AUGUST ___, 1997, UNLESS THE OFFER IS EXTENDED.
TENDERS MAY BE WITHDRAWN PRIOR TO 5:00 P.M., NEW YORK CITY TIME,
ON THE EXPIRATION DATE.
- --------------------------------------------------------------------------------
    
                  The Exchange Agent For The Exchange Offer Is:
                            The Chase Manhattan Bank

By Hand Or                   Facsimile:                By Registered Or 
Overnight Delivery:          Transimissions:           Certified Mail:
The Chase Manhattan Bank     (Eligible Institutions    The Chase Manhattan Bank
450 West 33rd Street,        Only)                     450 West 33rd Street,
15th Floor                                             15th Floor
New York, New York            (212) 946-3082           New York, New York 
10001-2697                                             10001-2697
Attention:                    To Confirm               Attention: 
  Global Trust Services       by Telephone               Global Trust Services
  Shiek Wiltshire             or for Information         Shiek Wiltshire
                              Call:
                              (212) 946-8150

                                                   


     Delivery  of this  Letter of  Transmittal  to an address  other than as set
forth above or  transmission  of this Letter of  Transmittal  via facsimile to a
number other than as set forth above does not constitute a valid delivery.

     THE  INSTRUCTIONS  CONTAINED  HEREIN SHOULD BE READ  CAREFULLY  BEFORE THIS
LETTER OF TRANSMITTAL IS COMPLETED.

     Capitalized  terms used but not defined  herein shall have the same meaning
given them in the Prospectus (as defined below).

     To  participate  in the  Exchange  Offer (as defined  below),  Holders must
tender by (a)  book-entry  transfer  pursuant to the procedures set forth in the
Prospectus  under "The Exchange  Offer --  Procedures  for Tendering Old Capital
Securities,"  or (b)  forwarding  Certificates  herewith.  Holders  who  are DTC
Participants  tendering by book-entry  transfer must execute such tender through
the Automated  Tender Offer Program  ("ATOP") of DTC. A Holder using ATOP should
transmit its  acceptance  to DTC on or prior to the  Expiration  Date.  DTC will
verify  such  acceptance,  execute a  book-entry  transfer of the  tendered  Old
Capital Securities into the Exchange Agent's account at DTC and then send to the
Exchange  Agent   confirmation  of  such  book-entry   transfer  (a  "book-entry
confirmation"), including an agent's message ("Agent's Message") confirming that
DTC has received an express acknowledgment from such Holder that such Holder has
received and agrees to be bound by this Letter of Transmittal and that the Trust
and the Corporation may enforce this Letter of Transmittal  against such Holder.
The book-entry  confirmation must be received by the Exchange Agent in order for
the tender  relating  thereto to be  effective.  Book-entry  transfer  to DTC in
accordance with DTC's procedures does not constitute  delivery of the book-entry
confirmation to the Exchange Agent.

     If the  tender  is not made  through  ATOP,  Certificates,  as well as this
Letter of  Transmittal  (or  facsimile  thereof),  properly  completed  and duly
executed,  with any  required  signature  guarantees,  and any  other  documents
required by this Letter of  Transmittal,  must be received by the Exchange Agent
at its address set forth herein on or prior to the Expiration  Date in order for
such tender to be effective.

     Holders of Old Capital  Securities  who cannot  complete the procedures for
delivery by book-entry transfer of such Old Capital Securities on a timely basis
or who cannot deliver their Certificates for such Old Capital Securities and all
other  required  documents to the Exchange  Agent on or prior to the  Expiration
Date,  must, in order to  participate  in the Exchange  Offer,  tender their Old
Capital Securities  according to the guaranteed delivery procedures set forth in
the Prospectus under "The Exchange  Offer--Procedures  for Tendering Old Capital
Securities."

     DELIVERY  OF  DOCUMENTS  TO  THE  BOOK-ENTRY  TRANSFER  FACILITY  DOES  NOT
CONSTITUTE DELIVERY TO THE EXCHANGE AGENT.

                     NOTE: SIGNATURES MUST BE PROVIDED BELOW
               PLEASE READ THE ACCOMPANYING INSTRUCTIONS CAREFULLY

ALL TENDERING HOLDERS COMPLETE THIS BOX:


- --------------------------------------------------------------------------------

DESCRIPTION OF OLD CAPITAL SECURITIES TENDERED
- --------------------------------------------------------------------------------
                                 
If blank, please print           Old Capital Securities tendered
name and address of              (Attach additional list if necessary)
registered holder.                 
- ------------------------   ----------------------------------------------------

                                              Aggregate         Principal
                                              Principal         Amount of Old
                                              Amount of Old     Capital
                            Certificate       Capital           Securities (if
                            Number(s)*        Securities        less than all)**
                                                                               
- -------------------------   --------------- ----------------- ----------------

- -------------------------   --------------- ----------------- ----------------

- -------------------------   --------------- ----------------- ----------------

- -------------------------   --------------- ----------------- ----------------

- -------------------------   --------------- ----------------- ----------------

                            TOTAL AMOUNT
                            TENDERED:
- ------------------------------------------------------------------------------
*    Need not be completed by book-entry holders.
- ------------------------------------------------------------------------------

**   Old Capital Securities may be tendered in whole or in part in denominations
     of $100,000 and integral  multiples of $1,000 in excess  thereof,  provided
     that if any Old Capital  Securities  are tendered for exchange in part, the
     untendered  principal  amount  thereof  must be  $100,000  or any  integral
     multiple of $1,000 in excess thereof. All Old Capital Securities held shall
     be deemed tendered unless a lesser number is specified in this column.  See
     Instruction 4.
     
- --------------------------------------------------------------------------------

            (BOXES BELOW TO BE CHECKED BY ELIGIBLE INSTITUTIONS ONLY)

[ ]  CHECK HERE IF  TENDERED  OLD  CAPITAL  SECURITIES  ARE BEING  DELIVERED  BY
     BOOK-ENTRY  TRANSFER MADE TO THE ACCOUNT  MAINTAINED BY THE EXCHANGE  AGENT
     WITH DTC AND COMPLETE THE FOLLOWING:

     Name of Tendering Institution ____________________________________________

     DTC Account Number _______________________________________________________

     Transaction Code Number___________________________________________________

[ ]  CHECK HERE AND ENCLOSE A PHOTOCOPY OF THE NOTICE OF GUARANTEED  DELIVERY IF
     TENDERED OLD CAPITAL SECURITIES ARE BEING DELIVERED PURSUANT TO A NOTICE OF
     GUARANTEED  DELIVERY PREVIOUSLY SENT TO THE EXCHANGE AGENT AND COMPLETE THE
     FOLLOWING:

     Name of Registered Holder(s) _____________________________________________

     Window Ticket Number (if any) ____________________________________________

     Date of Execution of Notice of Guaranteed Delivery _______________________

     Name of Institution which Guaranteed Delivery ____________________________

           If Guaranteed Delivery is to be made By Book-Entry Transfer:

               Name of Tendering Institution____________________________________

               DTC Account Number_______________________________________________

               Transaction Code Number__________________________________________

[ ]  CHECK HERE IF TENDERED BY BOOK-ENTRY TRANSFER AND NON-EXCHANGED OLD CAPITAL
     SECURITIES ARE TO BE RETURNED BY CREDITING THE DTC ACCOUNT NUMBER SET FORTH
     ABOVE.

[ ]  CHECK  HERE  IF YOU  ARE A  BROKER-DEALER  WHO  ACQUIRED  THE  OLD  CAPITAL
     SECURITIES  FOR ITS OWN  ACCOUNT  AS A RESULT  OF  MARKET  MAKING  OR OTHER
     TRADING ACTIVITIES (A "PARTICIPATING BROKER-DEALER") AND WISH TO RECEIVE 10
     ADDITIONAL  COPIES OF THE  PROSPECTUS  AND 10 COPIES OF ANY  AMENDMENTS  OR
     SUPPLEMENTS THERETO.

Name:________________________________________________________________________

Address:______________________________________________________________________


Ladies and Gentlemen:
   
     The  undersigned  hereby  tenders to Union State  Capital  Trust I, a trust
formed under the laws of the State of Delaware (the "Trust"), and U.S.B. Holding
Co.,  Inc., a Delaware  corporation  (the  "Corporation"),  the above  described
aggregate  Liquidation  Amount of the Trust's 9.58% Series A Capital  Securities
(the "Old  Capital  Securities")  in exchange for a like  aggregate  Liquidation
Amount of the  Trust's  9.58%  Series B  Capital  Securities  (the "New  Capital
Securities")  which have been  registered  under the Securities Act of 1933 (the
"Securities Act"), upon the terms and subject to the conditions set forth in the
Prospectus dated July __, 1997 (as the same may be amended or supplemented  from
time to time, the "Prospectus"), receipt of which is hereby acknowledged, and in
this Letter of Transmittal (which, together with the Prospectus,  constitute the
"Exchange Offer").
    
     Subject to and  effective  upon the  acceptance  for exchange of all or any
portion of the Old Capital  Securities  tendered herewith in accordance with the
terms and conditions of the Exchange Offer (including,  if the Exchange Offer is
extended  or  amended,  the  terms  and  conditions  of any  such  extension  or
amendment),  the undersigned hereby sells,  assigns and transfers to or upon the
order of the Trust all  right,  title and  interest  in and to such Old  Capital
Securities as are being tendered  herewith.  The undersigned  hereby irrevocably
constitutes  and appoints the Exchange  Agent as its agent and  attorney-in-fact
(with full  knowledge  that the  Exchange  Agent is also  acting as agent of the
Corporation and the Trust in connection with the Exchange Offer) with respect to
the tendered Old Capital Securities, with full power of substitution (such power
of attorney  being deemed to be an  irrevocable  power coupled with an interest)
subject  only to the right of  withdrawal  described in the  Prospectus,  to (i)
deliver  Certificates for Old Capital Securities to the Corporation or the Trust
together with all  accompanying  evidences of transfer and  authenticity  to, or
upon the order of,  the  Trust,  upon  receipt  by the  Exchange  Agent,  as the
undersigned's  agent, of the New Capital Securities to be issued in exchange for
such Old Capital  Securities,  (ii)  present  Certificates  for such Old Capital
Securities for transfer, and to transfer the Old Capital Securities on the books
of the Trust,  and (iii)  receive for the account of the Trust all  benefits and
otherwise  exercise  all  rights of  beneficial  ownership  of such Old  Capital
Securities,  all in  accordance  with the terms and  conditions  of the Exchange
Offer.

     THE  UNDERSIGNED  HEREBY  REPRESENTS AND WARRANTS THAT THE  UNDERSIGNED HAS
FULL POWER AND AUTHORITY TO TENDER,  EXCHANGE, SELL, ASSIGN AND TRANSFER THE OLD
CAPITAL  SECURITIES  TENDERED  HEREBY AND THAT,  WHEN THE SAME ARE  ACCEPTED FOR
EXCHANGE,  THE TRUST  WILL  ACQUIRE  GOOD,  MARKETABLE  AND  UNENCUMBERED  TITLE
THERETO,  FREE AND CLEAR OF ALL LIENS,  RESTRICTIONS,  CHARGES AND ENCUMBRANCES,
AND THAT THE OLD  CAPITAL  SECURITIES  TENDERED  HEREBY  ARE NOT  SUBJECT TO ANY
ADVERSE  CLAIMS OR PROXIES.  THE  UNDERSIGNED  WILL,  UPON REQUEST,  EXECUTE AND
DELIVER ANY ADDITIONAL  DOCUMENTS  DEEMED BY THE  CORPORATION,  THE TRUST OR THE
EXCHANGE AGENT TO BE NECESSARY OR DESIRABLE TO COMPLETE THE EXCHANGE, ASSIGNMENT
AND TRANSFER OF THE OLD CAPITAL SECURITIES  TENDERED HEREBY, AND THE UNDERSIGNED
WILL COMPLY WITH ITS OBLIGATIONS UNDER THE REGISTRATION  RIGHTS  AGREEMENT.  THE
UNDERSIGNED HAS READ AND AGREES TO ALL OF THE TERMS OF THE EXCHANGE OFFER.

     The name(s) and address(es) of the registered  holder(s) of the Old Capital
Securities  tendered hereby should be printed above, if they are not already set
forth above, as they appear on the  Certificates  representing  such Old Capital
Securities.  The Certificate  number(s) and the Old Capital  Securities that the
undersigned wishes to tender should be indicated in the appropriate boxes above.

     If any tendered Old Capital  Securities  are not exchanged  pursuant to the
Exchange  Offer for any reason,  or if  Certificates  are submitted for more Old
Capital Securities than are tendered or accepted for exchange,  Certificates for
such nonexchanged or nontendered Old Capital Securities will be returned (or, in
the case of Old Capital  Securities  tendered by book-entry  transfer,  such Old
Capital  Securities will be credited to an account  maintained at DTC),  without
expense  to  the  tendering  holder,   promptly   following  the  expiration  or
termination of the Exchange Offer.

     The undersigned understands that tenders of Old Capital Securities pursuant
to any one of the procedures  described in "The Exchange  Offer--Procedures  for
Tendering the Old Capital  Securities" in the Prospectus and in the instructions
attached  hereto will,  upon the  Corporation's  and the Trust's  acceptance for
exchange of such tendered Old Capital Securities, constitute a binding agreement
between  the  undersigned,  the  Corporation  and the  Trust  upon the terms and
subject to the  conditions of the Exchange  Offer.  The  undersigned  recognizes
that, under certain  circumstances set forth in the Prospectus,  the Corporation
and the Trust may not be required to accept for  exchange any of the Old Capital
Securities tendered hereby.

     Unless  otherwise  indicated herein in the box entitled  "Special  Issuance
Instructions"  below,  the  undersigned  hereby  directs  that  the New  Capital
Securities  be issued in the  name(s)  of the  undersigned  or, in the case of a
book-entry transfer of Old Capital Securities,  that such New Capital Securities
be credited to the account  indicated  above  maintained at DTC. If  applicable,
substitute Certificates representing Old Capital Securities not exchanged or not
accepted for  exchange  will be issued to the  undersigned  or, in the case of a
book-entry transfer of Old Capital  Securities,  will be credited to the account
indicated above maintained at DTC.  Similarly,  unless otherwise indicated under
"Special Delivery  Instructions,"  please deliver New Capital  Securities to the
undersigned at the address shown below the undersigned's signature.

     BY  TENDERING  OLD  CAPITAL   SECURITIES   AND  EXECUTING  THIS  LETTER  OF
TRANSMITTAL,   THE  UNDERSIGNED  HEREBY  REPRESENTS  AND  AGREES  THAT  (I)  THE
UNDERSIGNED IS NOT AN "AFFILIATE" OF THE CORPORATION OR THE TRUST,  (II) ANY NEW
CAPITAL  SECURITIES TO BE RECEIVED BY THE  UNDERSIGNED ARE BEING ACQUIRED IN THE
ORDINARY  COURSE OF ITS BUSINESS,  (III) THE  UNDERSIGNED  HAS NO ARRANGEMENT OR
UNDERSTANDING  WITH ANY PERSON TO  PARTICIPATE  IN A  DISTRIBUTION  (WITHIN  THE
MEANING OF THE SECURITIES  ACT) OF NEW CAPITAL  SECURITIES TO BE RECEIVED IN THE
EXCHANGE  OFFER,  AND  (IV)  IF  THE  UNDERSIGNED  IS NOT A  BROKER-DEALER,  THE
UNDERSIGNED  IS NOT ENGAGED IN, AND DOES NOT INTEND TO ENGAGE IN, A DISTRIBUTION
(WITHIN THE MEANING OF THE SECURITIES  ACT) OF SUCH NEW CAPITAL  SECURITIES.  BY
TENDERING OLD CAPITAL  SECURITIES  PURSUANT TO THE EXCHANGE  OFFER AND EXECUTING
THIS  LETTER OF  TRANSMITTAL,  A HOLDER  OF OLD  CAPITAL  SECURITIES  WHICH IS A
BROKER-DEALER  REPRESENTS  AND  AGREES,  CONSISTENT  WITH  CERTAIN  INTERPRETIVE
LETTERS  ISSUED BY THE  STAFF OF THE  DIVISION  OF  CORPORATION  FINANCE  OF THE
SECURITIES AND EXCHANGE  COMMISSION TO THIRD PARTIES,  THAT (A) SUCH OLD CAPITAL
SECURITIES HELD BY THE BROKER-DEALER ARE HELD ONLY AS A NOMINEE, OR (B) SUCH OLD
CAPITAL  SECURITIES WERE ACQUIRED BY SUCH BROKER-DEALER FOR ITS OWN ACCOUNT AS A
RESULT OF  MARKET-MAKING  ACTIVITIES  OR OTHER  TRADING  ACTIVITIES  AND IT WILL
DELIVER THE  PROSPECTUS (AS AMENDED OR  SUPPLEMENTED  FROM TIME TO TIME) MEETING
THE REQUIREMENTS OF THE SECURITIES ACT IN CONNECTION WITH ANY RESALE OF SUCH NEW
CAPITAL  SECURITIES  (PROVIDED  THAT,  BY SO  ACKNOWLEDGING  AND BY DELIVERING A
PROSPECTUS,  SUCH  BROKER-DEALER  WILL  NOT BE  DEEMED  TO  ADMIT  THAT IT IS AN
"UNDERWRITER" WITHIN THE MEANING OF THE SECURITIES ACT).

     THE CORPORATION  AND THE TRUST HAVE AGREED THAT,  SUBJECT TO THE PROVISIONS
OF THE REGISTRATION  RIGHTS AGREEMENT,  THE PROSPECTUS,  AS IT MAY BE AMENDED OR
SUPPLEMENTED FROM TIME TO TIME, MAY BE USED BY A PARTICIPATING BROKER-DEALER (AS
DEFINED BELOW) IN CONNECTION WITH RESALES OF NEW CAPITAL SECURITIES  RECEIVED IN
EXCHANGE  FOR OLD CAPITAL  SECURITIES,  WHERE SUCH OLD CAPITAL  SECURITIES  WERE
ACQUIRED BY SUCH PARTICIPATING  BROKER-DEALER FOR ITS OWN ACCOUNT AS A RESULT OF
MARKET-MAKING  ACTIVITIES  OR OTHER TRADING  ACTIVITIES,  FOR A PERIOD ENDING 90
DAYS AFTER THE  EXPIRATION  DATE  (SUBJECT TO EXTENSION  UNDER  CERTAIN  LIMITED
CIRCUMSTANCES  DESCRIBED IN THE  PROSPECTUS)  OR, IF EARLIER,  WHEN ALL SUCH NEW
CAPITAL SECURITIES HAVE BEEN DISPOSED OF BY SUCH PARTICIPATING BROKER-DEALER. IN
THAT REGARD,  EACH BROKER-DEALER WHO ACQUIRED OLD CAPITAL SECURITIES FOR ITS OWN
ACCOUNT  AS  A  RESULT  OF   MARKET-MAKING   OR  OTHER  TRADING   ACTIVITIES  (A
"PARTICIPATING  BROKER-DEALER"),  BY TENDERING  SUCH OLD CAPITAL  SECURITIES AND
EXECUTING THIS LETTER OF  TRANSMITTAL,  AGREES THAT, UPON RECEIPT OF NOTICE FROM
THE  CORPORATION OR THE TRUST OF THE OCCURRENCE OF ANY EVENT OR THE DISCOVERY OF
ANY FACT WHICH MAKES ANY STATEMENT CONTAINED OR INCORPORATED BY REFERENCE IN THE
PROSPECTUS UNTRUE IN ANY MATERIAL RESPECT OR WHICH CAUSES THE PROSPECTUS TO OMIT
TO STATE A MATERIAL FACT NECESSARY IN ORDER TO MAKE THE STATEMENTS  CONTAINED OR
INCORPORATED BY REFERENCE  THEREIN,  IN LIGHT OF THE  CIRCUMSTANCES  UNDER WHICH
THEY WERE MADE,  NOT  MISLEADING  OR OF THE  OCCURRENCE  OF CERTAIN OTHER EVENTS
SPECIFIED IN THE REGISTRATION RIGHTS AGREEMENT, SUCH PARTICIPATING BROKER-DEALER
WILL SUSPEND THE SALE OF NEW CAPITAL SECURITIES PURSUANT TO THE PROSPECTUS UNTIL
THE  CORPORATION  AND THE TRUST HAVE AMENDED OR  SUPPLEMENTED  THE PROSPECTUS TO
CORRECT SUCH  MISSTATEMENT OR OMISSION AND HAVE FURNISHED  COPIES OF THE AMENDED
OR SUPPLEMENTED PROSPECTUS TO THE PARTICIPATING BROKER-DEALER OR THE CORPORATION
OR THE TRUST HAS GIVEN NOTICE THAT THE SALE OF THE NEW CAPITAL SECURITIES MAY BE
RESUMED,  AS THE CASE MAY BE. IF THE  CORPORATION OR THE TRUST GIVES SUCH NOTICE
TO SUSPEND THE SALE OF THE NEW CAPITAL SECURITIES,  THEY SHALL EXTEND THE 90-DAY
PERIOD REFERRED TO ABOVE DURING WHICH PARTICIPATING  BROKER-DEALERS ARE ENTITLED
TO USE THE PROSPECTUS IN CONNECTION WITH THE RESALE OF NEW CAPITAL SECURITIES BY
THE NUMBER OF DAYS DURING THE PERIOD FROM AND  INCLUDING  THE DATE OF THE GIVING
OF SUCH NOTICE TO AND INCLUDING THE DATE WHEN PARTICIPATING BROKER-DEALERS SHALL
HAVE RECEIVED  COPIES OF THE  SUPPLEMENTED  OR AMENDED  PROSPECTUS  NECESSARY TO
PERMIT  RESALES OF THE NEW CAPITAL  SECURITIES  OR TO AND  INCLUDING THE DATE ON
WHICH THE CORPORATION OR THE TRUST HAS GIVEN NOTICE THAT THE SALE OF NEW CAPITAL
SECURITIES MAY BE RESUMED, AS THE CASE MAY BE.

     AS  A  RESULT,  A  PARTICIPATING  BROKER-DEALER  WHO  INTENDS  TO  USE  THE
PROSPECTUS  IN  CONNECTION  WITH RESALES OF NEW CAPITAL  SECURITIES  RECEIVED IN
EXCHANGE FOR OLD CAPITAL  SECURITIES  PURSUANT TO THE EXCHANGE OFFER MUST NOTIFY
THE  CORPORATION  AND THE TRUST,  OR CAUSE THE  CORPORATION  AND THE TRUST TO BE
NOTIFIED,  ON OR  PRIOR  TO THE  EXPIRATION  DATE,  THAT  IT IS A  PARTICIPATING
BROKER-DEALER.  SUCH NOTICE MAY BE GIVEN IN THE SPACE  PROVIDED  ABOVE OR MAY BE
DELIVERED TO THE EXCHANGE AGENT AT THE ADDRESS SET FORTH IN THE PROSPECTUS UNDER
"THE EXCHANGE OFFER--EXCHANGE AGENT."
   
     Holders of Old Capital Securities whose Old Capital Securities are accepted
for exchange will not receive  Distributions on such Old Capital  Securities and
the  undersigned  waive(s)  the right to receive any  Distributions  on such Old
Capital Securities accumulated from and including February 5, 1997. Accordingly,
holders  of New  Capital  Securities  as of the record  date for the  payment of
Distributions  on August 1, 1997 will be entitled to  Distributions  accumulated
from and including February 5, 1997.
    
     The  undersigned  will,  upon request,  execute and deliver any  additional
documents deemed by the Corporation or the Trust to be necessary or desirable to
complete  the  sale,  assignment  and  transfer  of the Old  Capital  Securities
tendered  hereby.  All authority  herein  conferred or agreed to be conferred in
this  Letter  of  Transmittal  shall  survive  the  death or  incapacity  of the
undersigned  and any obligation of the  undersigned  hereunder  shall be binding
upon the heirs, executors, administrators, personal representatives, trustees in
bankruptcy,  legal  representatives,  successors and assigns of the undersigned.
Except as stated in the Prospectus, this tender is irrevocable.

     THE UNDERSIGNED, BY COMPLETING THE BOX ENTITLED "DESCRIPTION OF OLD CAPITAL
SECURITIES"  ABOVE AND SIGNING THIS LETTER,  WILL BE DEEMED TO HAVE TENDERED THE
OLD CAPITAL SECURITIES AS SET FORTH IN SUCH BOX.


- --------------------------------------------------------------------------------

                               HOLDER(S) SIGN HERE
                          (SEE INSTRUCTIONS 2, 5 AND 6)
             (PLEASE COMPLETE SUBSTITUTE FORM W-9 ON PAGE 11) (NOTE:
          SIGNATURE(S) MUST BE GUARANTEED IF REQUIRED BY INSTRUCTION 2)

     Must be signed by  registered  holder(s)  exactly as name(s)  appear(s)  on
Certificate(s) for the Old Capital Securities hereby tendered or on the register
of holders maintained by the Trust, or by any person(s) authorized to become the
registered   holder(s)  by  endorsements  and  documents   transmitted  herewith
(including such opinions of counsel, certifications and other information as may
be required by the Trust or the Trustee for the Old Capital Securities to comply
with the restrictions on transfer applicable to the Old Capital Securities).  If
signature is by an attorney-in-fact, executor, administrator, trustee, guardian,
officer  of  a  corporation  or  another  acting  in  a  fiduciary  capacity  or
representative  capacity,   please  set  forth  the  signer's  full  title.  See
Instruction 5.

________________________________________________________________________________

________________________________________________________________________________
                           (SIGNATURE(S) OF HOLDER(S))

Date:__________________________________________, 1997

Name(s)_________________________________________________________________________

________________________________________________________________________________
                                 (PLEASE PRINT)

Capacity (full title____________________________________________________________

Address_________________________________________________________________________

________________________________________________________________________________

________________________________________________________________________________
                               (INCLUDE ZIP CODE)

Area Code and Telephone Number__________________________________________________


________________________________________________________________________________
                (TAX IDENTIFICATION OR SOCIAL SECURITY NUMBER(S))

________________________________________________________________________________

________________________________________________________________________________
                            GUARANTEE OF SIGNATURE(S)
                           (SEE INSTRUCTIONS 2 AND 5)


________________________________________________________________________________
                             (AUTHORIZED SIGNATURE)

Date:__________________________________________, 1997

Name of Firm____________________________________________________________________

Capacity (full title)___________________________________________________________
                                 (PLEASE PRINT)

Address_________________________________________________________________________

________________________________________________________________________________

________________________________________________________________________________
                               (INCLUDE ZIP CODE)

Area Code and Telephone Number__________________________________________________

________________________________________________________________________________

(TAX INDENTIFICATION OR SOCIAL SECURITY NUMBER(S)
________________________________________________________________________________


                          SPECIAL ISSUANCE INSTRUCTIONS
                          (SEE INSTRUCTIONS 1, 5 AND 6)

To be completed  ONLY if New Capital  Securities or Old Capital  Securities  not
tendered  are to be  issued in the name of  someone  other  than the  registered
holder of the Old Capital Securities whose name(s) appear(s) above.

Mail

[  ]     Old Capital Securities not tendered to:_______________________

[  ]     New Capital Securities to:_____________________________

Name(s)_________________________________________________________________________

Address_________________________________________________________________________

________________________________________________________________________________
                               (INCLUDE ZIP CODE)

Area Code and Telephone Number__________________________________________________

- --------------------------------------------------------------------------------
(TAX IDENTIFICATION OR SOCIAL SECURITY NUMBER(S))
- --------------------------------------------------------------------------------
                          SPECIAL DELIVERY INSTRUCTIONS
                          (SEE INSTRUCTIONS 1, 5 AND 6)

To be completed  ONLY if New Capital  Securities or Old Capital  Securities  not
tendered are to be sent to someone other than the  registered  holder of the Old
Capital  Securities whose name(s) appear(s) above, or such registered  holder(s)
at an address other than that shown above.

Mail

[ ]      Old Capital Securities not tendered to:

[ ]      New Capital Securities to:

Name(s)_________________________________________________________________________

Address_________________________________________________________________________

________________________________________________________________________________
                               (INCLUDE ZIP CODE)

Area Code and Telephone Number__________________________________________________

- --------------------------------------------------------------------------------
(TAX IDENTIFICATION OR SOCIAL SECURITY NUMBER(S))
- --------------------------------------------------------------------------------
                                  INSTRUCTIONS

         FORMING PART OF THE TERMS AND CONDITIONS OF THE EXCHANGE OFFER

     1. DELIVERY OF LETTER OF TRANSMITTAL AND CERTIFICATES;  GUARANTEED DELIVERY
PROCEDURES.  To  tender  in the  Exchange  Offer,  Holders  must  tender  by (a)
forwarding  Certificates  herewith or (b)  book-entry  transfer  pursuant to the
procedures  set forth in "The  Exchange  Offer --  Procedures  for Tendering Old
Capital  Securities"  in  the  Prospectus.  Holders  who  are  DTC  Participants
tendering by  book-entry  transfer  must execute such tender  through DTC's ATOP
system. A Holder using ATOP should transmit its acceptance to DTC on or prior to
the  Expiration  Date.  DTC will verify such  acceptance,  execute a  book-entry
transfer  to the  tendered  Old Capital  Securities  into the  Exchange  Agent's
account at DTC and then send to the Exchange  Agent a  book-entry  confirmation,
including  an  Agent's  Message  confirming  that DTC has  received  an  express
acknowledgment  from such Holder that such Holder has  received and agrees to be
bound by this Letter of Transmittal  and that the Trust and the  Corporation may
enforce  this  Letter  of  Transmittal   against  such  Holder.  The  book-entry
confirmation  must be  received  by the  Exchange  Agent in order for the tender
relating thereto to be effective.  Book entry transfer to DTC in accordance with
DTC's procedure does not constitute  delivery of the book-entry  confirmation to
the Exchange Agent.

     If the  tender  is not made  through  ATOP,  Certificates,  as well as this
Letter of  Transmittal  (or  facsimile  thereof),  properly  completed  and duly
executed,  with any  required  signature  guarantees,  and any  other  documents
required by this Letter of  Transmittal,  must be received by the Exchange Agent
at its address set forth herein on or prior to the Expiration  Date in order for
such tender to be effective.

     Old Capital Securities may be tendered in whole or in part in the principal
amount of $100,000 (100 Capital  Securities) and integral multiples of $1,000 in
excess  thereof,  provided that, if any Old Capital  Securities are tendered for
exchange in part, the untendered  principal amount thereof must be $100,000 (100
Capital Securities) or any integral multiple of $1,000 in excess thereof.

     Holders who wish to tender their Old Capital  Securities  and (i) whose Old
Capital  Securities  are not  immediately  available or (ii) who cannot  deliver
their Old Capital Securities,  this Letter of Transmittal and all other required
documents to the Exchange Agent on or prior to the Expiration  Date or (iii) who
cannot  complete the procedures for delivery by book-entry  transfer on a timely
basis, may tender their Old Capital  Securities by properly  completing and duly
executing a Notice of Guaranteed  Delivery  pursuant to the guaranteed  delivery
procedures  set forth in "The Exchange  Offer--Procedures  for Tendering the Old
Capital  Securities" in the Prospectus.  Pursuant to such  procedures:  (i) such
tender must be made by or through an Eligible  Institution  (as defined  below);
(ii) a properly  completed  and duly  executed  Notice of  Guaranteed  Delivery,
substantially  in the form made available by the Trust,  must be received by the
Exchange  Agent on or prior to the Expiration  Date; and (iii) the  Certificates
(or a book-entry confirmation (as defined in this Prospectus))  representing all
tendered Old Capital  Securities,  in proper form for transfer,  together with a
Letter of  Transmittal  (or  facsimile  thereof),  properly  completed  and duly
executed,  with  any  required  signature  guarantees  and any  other  documents
required by this Letter of  Transmittal,  must be received by the Exchange Agent
within  three New York  Stock  Exchange,  Inc.  trading  days  after the date of
execution  of such  Notice  of  Guaranteed  Delivery,  all as  provided  in "The
Exchange  Offer--Procedures  for  Tendering the Old Capital  Securities"  in the
Prospectus.

     The Notice of Guaranteed  Delivery may be delivered by hand or  transmitted
by facsimile or mail to the Exchange  Agent,  and must include a guarantee by an
Eligible  Institution  in the form set  forth in such  Notice.  For Old  Capital
Securities  to  be  properly  tendered  pursuant  to  the  guaranteed   delivery
procedure, the Exchange Agent must receive a Notice of Guaranteed Delivery on or
prior to the Expiration  Date. As used herein and in the  Prospectus,  "Eligible
Institution"  means a firm or other entity  identified in Rule 17Ad-15 under the
Exchange Act as "an eligible  guarantor  institution,"  including (as such terms
are defined  therein) (i) a bank; (ii) a broker,  dealer,  municipal  securities
broker or dealer  or  government  securities  broker or  dealer;  (iii) a credit
union; (iv) a national securities exchange, registered securities association or
clearing  agency;  or (v) a  savings  association  that  is a  participant  in a
Securities Transfer Association.

     THE METHOD OF DELIVERY OF CERTIFICATES,  THIS LETTER OF TRANSMITTAL AND ALL
OTHER REQUIRED  DOCUMENTS IS AT THE OPTION AND SOLE RISK OF THE TENDERING HOLDER
AND THE DELIVERY WILL BE DEEMED MADE ONLY WHEN ACTUALLY RECEIVED BY THE EXCHANGE
AGENT. IF DELIVERY IS BY MAIL,  REGISTERED  MAIL WITH RETURN RECEIPT  REQUESTED,
PROPERLY INSURED,  OR OVERNIGHT  DELIVERY SERVICE IS RECOMMENDED.  IN ALL CASES,
SUFFICIENT TIME SHOULD BE ALLOWED TO ENSURE TIMELY DELIVERY.

     Neither  the  Corporation  nor  the  Trust  will  accept  any  alternative,
conditional  or contingent  tenders.  Each tendering  holder,  by execution of a
Letter of Transmittal  (or facsimile  thereof),  waives any right to receive any
notice of the acceptance of such tender.

     2.  GUARANTEE  OF  SIGNATURES.  No  signature  guarantee  on this Letter of
Transmittal is required if:

          (i)       this  Letter of  Transmittal  is  signed  by the  registered
                    holder  (which term,  for purposes of this  document,  shall
                    include  any  participant  in DTC whose  name  appears  on a
                    security  position  listing as the owner of the Old  Capital
                    Securities)  of Old Capital  Securities  tendered  herewith,
                    unless such holder(s) has completed  either the box entitled
                    "Special Issuance Instructions" or the box entitled "Special
                    Delivery Instructions" above, or

          (ii)      such Old Capital  Securities are tendered for the account of
                    a firm that is an Eligible Institution.

     In all other cases, an Eligible Institution must guarantee the signature(s)
on this Letter of Transmittal. See Instruction 5.

     3.   INADEQUATE   SPACE.  If  the  space  provided  in  the  box  captioned
"Description of Old Capital Securities" is inadequate, the Certificate number(s)
and/or the principal  amount of Old Capital  Securities  and any other  required
information  should be listed on a separate signed schedule which is attached to
this Letter of Transmittal.

     4. PARTIAL TENDERS AND WITHDRAWAL RIGHTS. Tenders of Old Capital Securities
will  be  accepted  only  in the  principal  amount  of  $100,000  (100  Capital
Securities) and integral multiples of $1,000 in excess thereof, provided that if
any Old Capital  Securities  are tendered for exchange in part,  the  untendered
principal  amount  thereof  must be $100,000  (100  Capital  Securities)  or any
integral multiple of $1,000 in excess thereof.  If less than all the Old Capital
Securities  evidenced by any Certificate  submitted are to be tendered,  fill in
the principal  amount of Old Capital  Securities which are to be tendered in the
box entitled  "Principal  Amount of Old Capital  Securities  Tendered."  In such
case, new  Certificate(s)  for the remainder of the Old Capital  Securities that
were evidenced by your old Certificate(s) will only be sent to the holder of the
Old  Capital  Security,  promptly  after the  Expiration  Date.  All Old Capital
Securities  represented by Certificates  delivered to the Exchange Agent will be
deemed to have been tendered unless otherwise indicated.

     Except as otherwise provided herein,  tenders of Old Capital Securities may
be  withdrawn  at any time on or prior to the  Expiration  Date.  In order for a
withdrawal  to be  effective  on or prior to that time,  a written or  facsimile
transmission  of such  notice  of  withdrawal  must be  timely  received  by the
Exchange  Agent at one of its addresses set forth above or in the  Prospectus on
or prior to the Expiration  Date. Any such notice of withdrawal must specify the
name of the person who tendered the Old Capital Securities to be withdrawn,  the
aggregate  principal amount of Old Capital  Securities to be withdrawn,  and (if
Certificates  for Old Capital  Securities  have been  tendered)  the name of the
registered holder of the Old Capital  Securities as set forth on the Certificate
for the Old  Capital  Securities,  if  different  from  that of the  person  who
tendered  such Old  Capital  Securities.  If  Certificates  for the Old  Capital
Securities  have been delivered or otherwise  identified to the Exchange  Agent,
then prior to the  physical  release of such  Certificates  for the Old  Capital
Securities,  the  tendering  holder must submit the serial  numbers shown on the
particular  Certificates for the Old Capital  Securities to be withdrawn and the
signature  on the  notice  of  withdrawal  must  be  guaranteed  by an  Eligible
Institution,  except  in the case of Old  Capital  Securities  tendered  for the
account of an Eligible Institution. If Old Capital Securities have been tendered
pursuant to the  procedures for book- entry transfer set forth in the Prospectus
under  "The  Exchange   Offer--   Procedures   for  Tendering  the  Old  Capital
Securities,"  the notice of  withdrawal  must specify the name and number of the
account at DTC to be credited with the withdrawal of Old Capital Securities,  in
which case a notice of withdrawal will be effective if delivered to the Exchange
Agent by  written  or  facsimile  transmission.  Withdrawals  of  tenders of Old
Capital  Securities  may  not be  rescinded.  Old  Capital  Securities  properly
withdrawn  will not be deemed  validly  tendered  for  purposes of the  Exchange
Offer,  but  may be  retendered  at  any  subsequent  time  on or  prior  to the
Expiration  Date by following any of the procedures  described in the Prospectus
under "The Exchange Offer--Procedures for Tendering the Old Capital Securities."

     All questions as to the validity,  form and eligibility  (including time of
receipt) of such  withdrawal  notices will be determined by the  Corporation and
the Trust,  in their sole  discretion,  whose  determination  shall be final and
binding on all parties.  Neither the  Corporation,  the Trust, any affiliates or
assigns of the Corporation or the Trust, the Exchange Agent nor any other person
shall be under any duty to give any  notification of any  irregularities  in any
notice  of  withdrawal  or incur  any  liability  for  failure  to give any such
notification.  Any Old Capital Securities which have been tendered but which are
withdrawn  will be returned to the holder  thereof  without  cost to such holder
promptly after withdrawal.

     5. SIGNATURES ON LETTER OF TRANSMITTAL,  ASSIGNMENTS AND  ENDORSEMENTS.  If
this Letter of  Transmittal  is signed by the  registered  holder(s)  of the Old
Capital  Securities  tendered hereby,  the signature(s) must correspond  exactly
with  the  name(s)  as  written  on  the  face  of  the  Certificate(s)  without
alteration, enlargement or any change whatsoever.

     If any of the Old Capital Securities tendered hereby are owned of record by
two or more joint owners, all such owners must sign this Letter of Transmittal.

     If any tendered Old Capital  Securities are registered in different name(s)
on several  Certificates,  it will be necessary to complete,  sign and submit as
many  separate  Letters of  Transmittal  (or  facsimiles  thereof)  as there are
different registrations of Certificates.

     If this Letter of Transmittal or any Certificates or bond powers are signed
by trustees, executors, administrators,  guardians, attorneys-in- fact, officers
of corporations or others acting in a fiduciary or representative capacity, such
persons  should  so  indicate  when  signing  and must  submit  proper  evidence
satisfactory to the Corporation and the Trust, in their sole discretion, of each
such person's authority so to act.

     When this Letter of Transmittal is signed by the registered owner(s) of the
Old Capital  Securities  listed and transmitted  hereby,  no  endorsement(s)  of
Certificate(s)  or  separate  bond  power(s)  are  required  unless New  Capital
Securities  are to be issued in the name of a person  other than the  registered
holder(s).  Signature(s)  on  such  Certificate(s)  or  bond  power(s)  must  be
guaranteed by an Eligible Institution.

     If this  Letter  of  Transmittal  is  signed  by a  person  other  than the
registered  owner(s) of the Old Capital Securities listed, the Certificates must
be endorsed or  accompanied by  appropriate  bond powers,  signed exactly as the
name or names of the registered owner(s) appear(s) on the Certificates, and also
must be  accompanied  by such  opinions  of  counsel,  certifications  and other
information  as the  Corporation,  the Trust or the  Trustee for the Old Capital
Securities  may  require  in  accordance  with  the   restrictions  on  transfer
applicable to the Old Capital  Securities.  Signatures on such  Certificates  or
bond powers must be guaranteed by an Eligible Institution.

     6. SPECIAL ISSUANCE AND DELIVERY  INSTRUCTIONS.  If New Capital  Securities
are to be issued in the name of a person other than the signer of this Letter of
Transmittal,  or if New Capital  Securities are to be sent to someone other than
the signer of this Letter of  Transmittal or to an address other than that shown
above, the appropriate boxes on this Letter of Transmittal  should be completed.
Certificates  for Old Capital  Securities not exchanged will be returned by mail
or, if tendered by book-entry transfer, by crediting the account indicated above
maintained at DTC. See Instruction 4.

     7. IRREGULARITIES.  The Corporation and the Trust will determine,  in their
sole  discretion,  all  questions  as  to  the  form  of  documents,   validity,
eligibility  (including  time of receipt)  and  acceptance  for  exchange of any
tender of Old Capital Securities, which determination shall be final and binding
on all parties.  The  Corporation  and the Trust  reserve the absolute  right to
reject any and all tenders determined by either of them not to be in proper form
or the acceptance of which,  or exchange for which,  may, in the view of counsel
to the Corporation and the Trust be unlawful. The Corporation and the Trust also
reserve  the  absolute  right,  subject to  applicable  law, to waive any of the
conditions of the Exchange Offer set forth in the Prospectus under "The Exchange
Offer--Conditions  to the Exchange  Offer" or any conditions or  irregularity in
any tender of Old Capital  Securities of any  particular  holder  whether or not
similar  conditions or  irregularities  are waived in the case of other holders.
The Corporation's and the Trust's  interpretation of the terms and conditions of
the Exchange Offer  (including this Letter of Transmittal  and the  instructions
hereto) will be final and binding.  No tender of Old Capital  Securities will be
deemed to have been validity made until all irregularities  with respect to such
tender have been cured or waived. The Corporation,  the Trust, any affiliates or
assigns of the  Corporation,  the Trust, the Exchange Agent, or any other person
shall  not be  under  any duty to give  notification  of any  irregularities  in
tenders or incur any liability for failure to give such notification.

     8. QUESTIONS,  REQUESTS FOR THE ASSISTANCE AND ADDITIONAL COPIES. Questions
and requests for assistance may be directed to the Exchange Agent at its address
and  telephone  number  set  forth on the front of this  Letter of  Transmittal.
Additional copies of the Prospectus,  the Notice of Guaranteed  Delivery and the
Letter of  Transmittal  may be  obtained  from the  Exchange  Agent or from your
broker, dealer, commercial bank, trust company or other nominee.

     9. 31% BACKUP  WITHHOLDING;  SUBSTITUTE FORM W-9. Under U.S. Federal income
tax law, a holder  whose  tendered  Old  Capital  Securities  are  accepted  for
exchange is required to provide the Exchange  Agent with such  holder's  correct
taxpayer  identification  number  ("TIN") on Substitute  Form W-9 below.  If the
Exchange  Agent is not  provided  with the correct  TIN,  the  Internal  Revenue
Service (the "IRS") may subject the holder or other payee to a $50  penalty.  In
addition,  payments to such  holders or other payees with respect to Old Capital
Securities exchanged pursuant to the Exchange Offer may be subject to 31% backup
withholding.

     The  box  in  Part 2 of the  Substitute  Form  W-9  may be  checked  if the
tendering  holder has not been issued a TIN and has applied for a TIN or intends
to apply  for a TIN in the near  future.  If the box in Part 2 is  checked,  the
holder or other payee must also complete the  Certificate  of Awaiting  Taxpayer
Identification   Number   below   in  order   to   avoid   backup   withholding.
Notwithstanding  that  the  box in Part 2 is  checked  and  the  Certificate  of
Awaiting Taxpayer  Identification  Number is completed,  the Exchange Agent will
withhold 31% of all payments made prior to the time a properly  certified TIN is
provided to the  Exchange  Agent.  The  Exchange  Agent will retain such amounts
withheld during the 60-day period following the date of the Substitute Form W-9.
If the holder furnishes the Exchange Agent with its TIN within 60 days after the
date of the Substitute Form W- 9, the amounts  retained during the 60-day period
will be  remitted  to the holder and no further  amounts  shall be  retained  or
withheld from payments made to the holder  thereafter.  If, however,  the holder
has not  provided  the  Exchange  Agent with its TIN within such 60-day  period,
amounts withheld will be remitted to the IRS as backup withholding. In addition,
31% of all  payments  made  thereafter  will be withheld and remitted to the IRS
until a correct TIN is provided.

     The holder is required  to give the  Exchange  Agent the TIN (e.g.,  social
security number or employer  identification  number) of the registered  owner of
the Old Capital Securities or of the last transferee  appearing on the transfers
attached  to, or  endorsed  on, the Old Capital  Securities.  If the Old Capital
Securities  are  registered  in more than one name or are not in the name of the
actual owner,  consult the enclosed  "Guidelines for  Certification  of Taxpayer
Identification  Number on Substitute Form W-9" for additional  guidance on which
number to report.

     Certain  holders   (including,   among  others,   corporations,   financial
institutions  and certain  foreign  persons)  may not be subject to these backup
withholding  and  reporting  requirements.   Such  holders  should  nevertheless
complete the attached  Substitute Form W-9 below, and write "exempt" on the face
thereof,  to avoid possible erroneous backup  withholding.  A foreign person may
qualify as an exempt recipient by submitting a properly  completed IRS Form W-8,
signed under  penalties of perjury,  attesting to that holder's  exempt  status.
Please  consult  the  enclosed   "Guidelines  for   Certification   of  Taxpayer
Identification  Number on Substitute Form W-9" for additional  guidance on which
holders are exempt from backup withholding.

     Backup  withholding is not an additional U.S.  Federal income tax.  Rather,
the U.S. Federal income tax liability of a person subject to backup  withholding
will be reduced  by the amount of tax  withheld.  If  withholding  results in an
overpayment of taxes, a refund may be obtained.

     10.  WAIVER  OF  CONDITIONS.  The  Corporation  and the Trust  reserve  the
absolute right to waive satisfaction of any or all conditions  enumerated in the
Prospectus.

     11. NO  CONDITIONAL  TENDERS.  No  alternative,  conditional  or contingent
tenders will be accepted.  All tendering holders of Old Capital  Securities,  by
execution of this Letter of Transmittal, shall waive any right to receive notice
of the acceptance of Old Capital Securities for exchange.

     Neither the Corporation, the Trust, the Exchange Agent nor any other person
is  obligated to give notice of any defect or  irregularity  with respect to any
tender of Old Capital  Securities  nor shall any of them incur any liability for
failure to give any such notice.

     12.  LOST,  DESTROYED  OR  STOLEN   CERTIFICATES.   If  any  Certificate(s)
representing  Old Capital  Securities have been lost,  destroyed or stolen,  the
holder  should  promptly  notify the  Exchange  Agent.  The holder  will then be
instructed  as to the  steps  that  must  be  taken  in  order  to  replace  the
Certificate(s).  This  Letter of  Transmittal  and related  documents  cannot be
processed  until  the  procedures  for  replacing  lost,   destroyed  or  stolen
Certificate(s) have been followed.

     13.  SECURITY  TRANSFER  TAXES.   Holders  who  tender  their  Old  Capital
Securities  for exchange  will not be  obligated  to pay any  transfer  taxes in
connection  therewith.  If, however,  New Capital Securities are to be delivered
to, or are to be issued in the name of,  any person  other  than the  registered
holder of the Old Capital Securities  tendered,  or if a transfer tax is imposed
for any reason other than the exchange of Old Capital  Securities  in connection
with the  Exchange  Offer,  then the amount of any such  transfer  tax  (whether
imposed on the  registered  holder or any other  persons) will be payable by the
tendering holder. If satisfactory evidence of payment of such taxes or exemption
therefrom is not submitted  with the Letter of  Transmittal,  the amount of such
transfer taxes will be billed directly to such tendering holder.

          IMPORTANT: THIS LETTER OF TRANSMITTAL (OR FACSIMILE THEREOF)
            AND ALL OTHER REQUIRED DOCUMENTS MUST BE RECEIVED BY THE
               EXCHANGE AGENT ON OR PRIOR TO THE EXPIRATION DATE.

                TO BE COMPLETED BY ALL TENDERING SECURITYHOLDERS
                               (See Instruction 9)

                     PAYER'S NAME: THE CHASE MANHATTAN BANK

<PAGE>




- --------------------------------------------------------------------------------

SUBSTITUTE           Part 1--PLEASE PROVIDE                  TIN:
Form W-9             YOUR TIN ON THE LINE         ________________________
                     AT RIGHT AND CERTIFY         Social Security Number or 
                     BY SIGNING AND DATING        Employer Identification Number
                     BELOW
                     -----------------------------------------------------------
Department of 
the Treasury
Internal Revenue 
PART 2-TIN Applied   [  ]
For Service
                     --------------------------------------- -------------------
Payer's Request for  CERTIFICATION-UNDER THE PENALTIES OF PERJURY, 
Taxpayer                  I CERTIFY THAT:
Identification       (1)      the   number   shown   on  this   form  is my 
Number("TIN") and             my   correct   taxpayer identification  number
Certification                 (or I am  waiting  for a  number  and to be
                              issued to me).
                     (2)      I  am  not  subject  to  backup withholding  
                              either because (i) I   am   exempt   from   backup
                              withholding,  (ii) I  have  not been  notified by 
                              the  Internal Revenue  Service ("IRS") that I am
                              subject to    backup withholding  as a  result
                              of a failure to report all  interest or dividends,
                              or (iii) the IRS has  notified  me  that I am no
                              longer    subject   to   backup withholding, and
                     (3)      any other information provided on this form is 
                              true and correct.
                     Signature _________________ Date_______________, 1997


- --------------------------------------------------------------------------------
You must cross out item (iii) in Part (2) above if you have been notified by the
IRS that  you are  subject  to  backup  withholding  because  of  underreporting
interest or dividends  on your tax return and you have not been  notified by the
IRS   that   you   are   no    longer    subject    to    backup    withholding.
- --------------------------------------------------------------------------------
NOTE:  FAILURE TO  COMPLETE  AND RETURN  THIS FORM MAY IN CERTAIN  CIRCUMSTANCES
RESULT IN BACKUP  WITHHOLDING  OF 31% OF ANY AMOUNTS PAID TO YOU PURSUANT TO THE
EXCHANGE  OFFER.  PLEASE REVIEW THE ENCLOSED  GUIDELINES  FOR  CERTIFICATION  OF
TAXPAYER IDENTIFICATION NUMBER ON SUBSTITUTE FORM W-9 FOR ADDITIONAL DETAILS.

YOU MUST COMPLETE THE FOLLOWING  CERTIFICATE IF YOU CHECKED THE BOX IN PART 2 OF
THE SUBSTITUTE FORM W-9

- --------------------------------------------------------------------------------
             CERTIFICATE OF AWAITING TAXPAYER IDENTIFICATION NUMBER

     I certify under penalties of perjury that a taxpayer  identification number
has not been  issued  to me,  and  either  (1) I have  mailed  or  delivered  an
application  to  receive a  taxpayer  identification  number to the  appropriate
Internal Revenue Service Center or Social Security  Administration Office or (2)
I intend to mail or deliver an application in the near future. I understand that
if I do not provide a taxpayer identification number by the time of payment, 31%
of all  payments  made to me on account of the New Capital  Securities  shall be
retained until I provide a taxpayer  identification number to the Exchange Agent
and that, if I do not provide my taxpayer  identification number within 60 days,
such  retained  amounts  shall be remitted to the  Internal  Revenue  Service as
backup withholding and 31% of all reportable payments made to me thereafter will
be withheld  and  remitted to the  Internal  Revenue  Service  until I provide a
taxpayer identification number.

Signature ________________________________ Date ____________________, 1997



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