HUBCO INC
S-4/A, 1994-05-11
STATE COMMERCIAL BANKS
Previous: HUBCO INC, S-4/A, 1994-05-11
Next: INTRUST FINANCIAL CORP /, 10-Q, 1994-05-11



   
   AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON MAY  11, 1994
                                                    REGISTRATION NO. 33-53197
=============================================================================
                           SECURITIES AND EXCHANGE COMMISSION
                                 WASHINGTON, D.C. 20549
                                  --------------------
                                    AMENDMENT NO. 1
                                           TO 
    
                                        FORM S-4
                                 REGISTRATION STATEMENT
                                         UNDER
                               THE SECURITIES ACT OF 1933
                                  --------------------
                                      HUBCO, INC.
<TABLE>
<CAPTION>
                     (Exact name of registrant as specified in its charter)
<S>                             <C>                              <C>
    NEW JERSEY                               6711                    22-2405746
(STATE OR OTHER JURISDICTION OF  (PRIMARY STANDARD INDUSTRIAL     (I.R.S. EMPLOYER
INCORPORATION OR ORGANIZATION)    CLASSIFICATION CODE NUMBER)    IDENTIFICATION NO.)

                                    3100 BERGENLINE AVENUE
                                 UNION CITY, NEW JERSEY 07087
                                        (201) 348-2300
</TABLE>

  (Address, including zip code, and telephone number, including area code, of
                    registrant's principal executive offices)

                             KENNETH T. NEILSON, PRESIDENT
                                 3100 BERGENLINE AVENUE
                              UNION CITY, NEW JERSEY 07087
                                     (201) 348-2300

    (Name, address, including zip code, and telephone number, including area
                          code, of agent for service)
                                 --------------------
                      Please send copies of all communications to:

      RONALD H. JANIS, ESQ.                     PETER H. EHRENBERG, ESQ.
     Clapp & Eisenberg, P.C.                      LAURA R. KUNTZ, ESQ.
        One Newark Center                      Lowenstein, Sandler, Kohl,
    Newark, New Jersey 07102                      Fisher & Boylan, P.C.
         (201) 642-3900                           65 Livingston Avenue
                                               Roseland, New Jersey 07068
                                                     (201) 992-8700

     APPROXIMATE DATE OF COMMENCEMENT OF PROPOSED SALE TO THE PUBLIC: At the
Effective Time of the Merger, as defined in the Agreement and Plan of Merger
dated as of November 8, 1993, as amended (the "Merger Agreement"), among the
Registrant, Hudson United Bank, Washington Bancorp, Inc. and Washington
Savings Bank attached as Appendix A to the Proxy Statement-Prospectus.

     If the securities being registered on this form are being offered in
connection with the formation of a holding company and there is compliance
with General Instruction G, check the following box. / /
                                  --------------------
<TABLE>
<CAPTION>
   
                                     CALCULATION OF REGISTRATION FEE
=============================================================================================
                                              PROPOSED        PROPOSED
                                               MAXIMUM         MAXIMUM       AMOUNT OF
TITLE OF EACH CLASS OF       AMOUNT TO BE  OFFERING PRICE     AGGREGATE    REGISTRATION
SECURITIES TO BE REGISTERED   REGISTERED     PER UNIT(1)  OFFERING PRICE(1)   FEE(1)
- ---------------------------------------------------------------------------------------------
<S>                         <C>               <C>           <C>              <C>
Series A Preferred Stock.   938,690 shares     $14.00       $13,141,660      $4,531.61(2)
- ---------------------------------------------------------------------------------------------
Common Stock. . . . . . .         (3)            (4)            (4)          None (5)
=============================================================================================
<FN>
(1)  Estimated solely for the purpose of calculating the registration fee pursuant to
     Regulation (SECTION MARK)230.457(c), (f)(1) and (i), based on the average of the high
     and low prices for Washington Bancorp, Inc. Common Stock on, April 14, 1994.
(2)  Previously paid.
(3)  Such indeterminate number of shares of Common Stock as may be issuable upon conversion of
     the Preferred Stock referred to above.
(4)  No additional consideration will be received in connection with the exercise of the
     conversion privilege.
(5)  No additional fee is required pursuant to Regulation (SECTION MARK)230.457 (i).
    
</FN>
</TABLE>
                                          --------------------

     THE REGISTRANT HEREBY AMENDS THIS REGISTRATION STATEMENT ON SUCH DATE OR
DATES AS MAY BE NECESSARY TO DELAY ITS EFFECTIVE DATE UNTIL THE REGISTRANT
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 THE REGISTRATION
STATEMENT SHALL BECOME EFFECTIVE ON SUCH DATE AS THE COMMISSION, ACTING
PURSUANT TO SAID SECTION 8(A), MAY DETERMINE.
============================================================================




<PAGE>
                                  HUBCO, INC.
                                    PART I
                                 ------------
                      INFORMATION REQUIRED IN PROSPECTUS
                             CROSS REFERENCE SHEET
                                 ------------
   
Item 1. Cross Reference Sheet.

Pursuant to Item 501 of Regulation S-K, this cross reference sheet shows the
location in the Proxy Statement--Prospectus of responses to Items 1 through 19
of Part I of Form S-4.

                                             Location or Heading In
                Item No.                   Prospectus-Proxy Statement
                --------                    -------------------------
 A. Information About the Transaction

 1. Forepart of Registration Statement
    and Outside Front Cover Page of
    Prospectus   . . . . . . . . .     Cross Reference Sheet, Cover Page
                                       of Proxy Statement--Prospectus
 2. Inside Front and Outside Back Cover
    Pages of Prospectus  . . . . .     Inside Front Cover

 3. Risk Factors, Ratio of Earnings to
    Fixed Charges and Other
    Information  . . . . . . . . .     SUMMARY; SPECIAL CONSIDERATIONS
    (a)  . . . . . . . . . . . . .     SUMMARY--Introduction
    (b)  . . . . . . . . . . . .       SUMMARY--Introduction
    (c)  . . . . . . . . . . . .       SUMMARY
    (d)  . . . . . . . . . . . .       SELECTED FINANCIAL DATA
    (e)  . . . . . . . . . . . .       PRO FORMA COMBINED FINANCIAL
                                       INFORMATION
    (f)  . . . . . . . . . . . . .     PRO FORMA COMBINED FINANCIAL
                                       INFORMATION
    (g)  . . . . . . . . . . . . .     COMPARATIVE MARKET PRICE DATA
    (h)  . . . . . . . . . . . . .     THE MEETING--Votes Required
    (i)  . . . . . . . . . . . . .     THE MERGER--Regulatory Approvals
    (j)  . . . . . . . . . . . . .     THE MERGER--Rights of Dissenting
                                       Stockholders
    (k)  . . . . . . . . . . . . .     THE MERGER--Federal Income Tax
                                       Consequences of the Merger
 4. Terms of the Transaction
    (a)  . . . . . . . . . . . . .     THE MERGER; DESCRIPTION OF HUBCO
                                       CAPITAL STOCK
    (b)  . . . . . . . . . . . . .     THE MERGER--Opinions of
                                       Washington's Financial Adviser
    (c)  . . . . . . . . . . . . .     THE MERGER--General
    

<PAGE>

 5.  Pro Forma Financial Information   PRO FORMA COMBINED FINANCIAL
                                       INFORMATION
 6.  Material Contacts with the
     Company Being Acquired  . . .     THE MERGER--Background of the
                                       Merger
 7.  Additional Information Required
     for Reoffering by Persons and
     Parties Deemed to be Underwriters NOT APPLICABLE

 8.  Interests of Named Experts and
     Counsel   . . . . . . . . .       NOT APPLICABLE
 9.  Disclosure of Commission Position
     on Indemnification for Securities
     Act Liabilities   . . . . .       NOT APPLICABLE
 B. Information About the Registrant
 10. Information with Respect to S-3
     Registrants   . . . . . . . .     INCORPORATION OF CERTAIN DOCUMENTS
                                       BY REFERENCE; RECENT DEVELOPMENTS
 11. Incorporation of Certain
     Information by Reference  . .     INCORPORATION OF CERTAIN DOCUMENTS
                                       BY REFERENCE
 12. Information with Respect to S-2
     or S-3 Registrants  . . . . .     NOT APPLICABLE
 13. Incorporation of Certain
     Information by Reference  .       INCORPORATION OF CERTAIN DOCUMENTS
                                       BY REFERENCE
 14. Information with Respect to
     Registrants Other Than S-3 or
     S-2 Registrants   . . . . .       NOT APPLICABLE
 C. Information About the Company 
    Being Acquired
 15. Information with Respect to S-3
     Companies   . . . . . . . .       NOT APPLICABLE
 16. Information with Respect to S-2
     or S-3 Companies  . . . . .       INCORPORATION OF CERTAIN DOCUMENTS
                                       BY REFERENCE
 17. Information with Respect to
     Companies Other Than S-3 or S-2
     Companies   . . . . . . . .       NOT APPLICABLE
 D. Voting and Management Information
 18. Information if Proxies, Consents
     or Authorizations are to be
     Solicited   . . . . . . . .       ANNUAL MEETING OF WASHINGTON
                                       STOCKHOLDERS; THE MERGER--Rights of
                                       Dissenting Stockholders; Interests
                                       of Certain Persons in the Merger;
                                       Management and Operations of
                                       Washington and the Savings Bank
                                       Following the Merger
 19. Information if Proxies Consents
     or Authorizations are not to be
     Solicited or in an Exchange Offer NOT APPLICABLE



<PAGE>
                         [Washington Bancorp, Inc. letterhead]
                                                            May 12, 1994
Dear Stockholder:
   
     You are cordially invited to attend the Annual Meeting of Stockholders of
Washington Bancorp, Inc. ("Washington"), which will be held at Schuetzen Park,
North Bergen, New Jersey on June 21, 1994 at 10:00 a.m. (the "Meeting").

     At the Meeting, you will be asked to consider and vote upon a proposal to
approve an Agreement and Plan of Merger (the "Merger Agreement") pursuant to
which Washington will merge (the "Merger") with and into HUBCO, Inc. ("HUBCO")
and Washington Savings Bank will merge with and into Hudson United Bank, a
subsidiary of HUBCO. Pursuant to the Merger, Washington's stockholders will be
entitled to receive either $16.10 in cash or 0.6708 of a share of HUBCO's Series
A Preferred Stock ("HUBCO Preferred Stock"), a new series established in
connection with the Merger, in exchange for each share of Washington's Common
Stock which they own on the effective date of the Merger, subject to limitations
and allocation provisions set forth in the Merger Agreement. Under the terms of
the Merger Agreement, no more than 49% of Washington's Common Stock may be
exchanged for cash and no more than 51% may be exchanged for HUBCO Preferred
Stock. Each full share of HUBCO Preferred Stock will have a stated value of, and
be redeemable for, $24.00. Each full share of HUBCO Preferred Stock also will be
convertible into one share of HUBCO Common Stock. The Merger Agreement has been
amended to provide that the dividend rate on the HUBCO Preferred Stock will be
fixed at the closing. Specifically, the holders of HUBCO Preferred Stock will be
entitled to receive an annual dividend to be fixed at the closing on the basis
of the average market price of HUBCO's Common Stock during a twenty consecutive
business day period ending two days prior to the closing. The dividend will be
$1.32 per share of HUBCO Preferred Stock if such average market price is at
$21.00 or higher, will be $1.44 per share if such average market price is
between $20.00 and $20.99, will be 1.56 per share if such average market price
is between $19.00 and $19.99, and will be $1.68 per share if such average market
price is below $19.00. Consummation of the Merger is subject to certain
conditions, including the approval of the Merger by various regulatory agencies
and approval of Washington's stockholders as described below.

    
     Your Board of Directors has unanimously approved the Merger Agreement and
recommends that you vote FOR approval of the Merger Agreement.

     In addition, the holders of Washington's Common Stock will be asked to
elect three directors to serve on Washington's Board of Directors. Your Board
of Directors recommends that you vote FOR the proposed slate of directors.
   
     The enclosed Notice of Annual Meeting of Stockholders and Proxy
Statement-Prospectus describe the Merger and provide specific information
concerning the Meeting. Your attention is also directed to the enclosed 1993
Annual Report. Please read these materials carefully and consider the
information contained in them. Your vote is of great importance, as the
approval by Washington's stockholders of the Merger Agreement is required to
consummate the Merger.
    
     It is very important that your shares be represented at the Meeting,
regardless of whether you plan to attend in person. The affirmative vote of a
majority of the outstanding shares of Washington's Common Stock will be
required to approve the Merger Agreement. Consequently, the failure of a
stockholder to vote will have the same effect as a vote against the proposal.
Therefore, I urge you to execute, date and return the enclosed proxy card in
the enclosed postage-paid envelope as soon as possible to ensure that your
shares will be voted at the Annual Meeting. You should not send in
certificates for your shares at this time.

     On behalf of the Board of Directors, I urge you to vote FOR approval of
the Merger Agreement and FOR the proposed slate of directors.

                                                  Sincerely,


                                                  /s/ Paul Rotondi
                                                  Paul Rotondi
                                                  Chairman of the Board 
                                                  and Chief Executive Officer




<PAGE>
                        NOTICE OF ANNUAL MEETING OF STOCKHOLDERS
                                           OF
                                WASHINGTON BANCORP, INC.
   
     NOTICE IS HEREBY GIVEN that, pursuant to the call of its directors, the
Annual Meeting of Stockholders of Washington Bancorp, Inc. ("Washington") will
be held at Schuetzen Park, North Bergen, New Jersey, on June 21, 1994 at
10:00 a.m. for the purpose of considering and voting upon the following
matters:

     1. To consider and act upon a proposal to approve an Agreement and Plan of
Merger, dated as of November 8, 1993, as amended (the "Merger Agreement"),
attached as Appendix A to the accompanying Proxy Statement-Prospectus, providing
for the merger (the "Merger") of Washington with and into HUBCO, Inc. ("HUBCO").
Pursuant to the Merger Agreement, shareholders of Washington will be entitled to
receive either $16.10 in cash or 0.6708 of a share of a new series of HUBCO's
Series A Preferred Stock ("HUBCO Preferred Stock") in exchange for each share of
Washington's Common Stock which they own on the effective date of the Merger,
subject to limitations and allocation provisions set forth in the Merger
Agreement. Under the terms of the Merger Agreement, no more than 49% of
Washington's Common Stock may be exchanged for cash and no more than 51% may be
exchanged for HUBCO Preferred Stock. Each full share of HUBCO Preferred Stock
will have a stated value of, and be redeemable for, $24.00. Each full share of
HUBCO Preferred Stock also will be convertible into one share of HUBCO Common
Stock. The holders of HUBCO Preferred Stock will be entitled to receive an
annual dividend to be fixed at closing on the basis of the average market price
of HUBCO's Common Stock during a twenty consecutive business day period ending
two days prior to the closing. The dividend will be $1.32 per share of HUBCO
Preferred Stock if such average market price is $21.00 or higher, will be $1.44
per share if such average market price is between $20.00 and $20.99, will be
$1.56 per share if such average market price is between $19.00 and $19.99, and
will be $1.68 per share if such average market price is below $19.00.
    

     2. To elect three directors to serve on the Board of Directors.

     3. To consider and act upon other matters that may properly come before
the meeting or any adjournment thereof.
   
     The Board of Directors has fixed the close of business on May 6, 1994 as
the date for determining the stockholders of record entitled to receive notice
of, and to vote at, the Meeting.
    
     Holders of Washington's Common Stock have the right to dissent from the
vote on the Merger Agreement and to receive payment of the fair value of their
shares upon compliance with the applicable provisions of Section 262 of the
Delaware General Corporation Law, the full text of which is included as
Appendix C to the Proxy Statement-Prospectus that is attached to this Notice
of Annual Meeting. For a summary of the dissenters' rights of Washington's
stockholders, see "THE MERGER--Rights of Dissenting Stockholders" in the Proxy
Statement-Prospectus.

                                            BY ORDER OF THE BOARD OF DIRECTORS,

                                            /s/ Thomas Bingham
                                            By:  Thomas Bingham,
                                                  Secretary
Hoboken, New Jersey
   
May 12, 1994
    
     WE URGE YOU TO SIGN AND RETURN THE ENCLOSED PROXY AS PROMPTLY AS
POSSIBLE, WHETHER OR NOT YOU INTEND TO ATTEND THE MEETING IN PERSON. IF YOU DO
ATTEND THE MEETING, YOU MAY THEN WITHDRAW YOUR PROXY. THE PROXY MAY BE REVOKED
AT ANY TIME PRIOR TO ITS EXERCISE.



<PAGE>
                                    PROXY STATEMENT

                                WASHINGTON BANCORP, INC.

                                       PROSPECTUS

                                      HUBCO, INC.

                     Series A Preferred Stock, Stated Value $24.00
   
     This Proxy Statement-Prospectus is being furnished to the holders of
common stock, par value $.10 per share ("Washington Common Stock"), of
Washington Bancorp, Inc., a Delaware corporation ("Washington"), in connection
with the solicitation of proxies by the Board of Directors of Washington for
use at the Annual Meeting of Washington's stockholders to be held at Schuetzen
Park, North Bergen, New Jersey, on June 21, 1994 at 10:00 a.m., and at any
adjournments or postponements thereof (the "Meeting").

     At the Meeting, the stockholders of record of Washington Common Stock as of
the close of business on May 6, 1994 will elect three directors and will
consider and vote upon a proposal (the "Merger Proposal") to approve the
Agreement and Plan of Merger, dated as of November 8, 1993, as amended (the
"Merger Agreement"), by and among HUBCO, Inc., a New Jersey corporation
("HUBCO"), HUBCO's wholly-owned Hudson United Bank subsidiary (the "Bank"),
Washington and Washington's wholly-owned Washington Savings Bank subsidiary (the
"Savings Bank"), pursuant to which Washington will merge with and into HUBCO
(the "Merger") and the Savings Bank will merge with and into the Bank. Pursuant
to the Merger, Washington's stockholders will be entitled to receive either
$16.10 in cash or 0.6708 of a share of a new series of HUBCO's Preferred Stock
(the "HUBCO Preferred Stock") in exchange for each share of Washington Common
Stock which they own on the effective date of the Merger, subject to limitations
and allocation provisions set forth in the Merger Agreement. Under the terms of
the Merger Agreement, no more than 49% of the Washington Common Stock may be
exchanged for cash and no more than 51% may be exchanged for HUBCO Preferred
Stock. Each full share of HUBCO Preferred Stock will have a stated value of, and
be redeemable for, $24.00. Each full share of HUBCO Preferred Stock also will be
convertible into one share of HUBCO Common Stock. The holders of the HUBCO
Preferred Stock will be entitled to receive an annual dividend to be fixed at
the closing on the basis of the average market price of HUBCO's Common Stock
during a twenty consecutive business day period ending two days prior to the
closing. The dividend will be $1.32 per share of HUBCO Preferred Stock
if such average market price is $21.00 or higher, will be $1.44 per share if
such average market price is between $20.00 and $20.99, will be $1.56 per share
if such average market price is between $19.00 and $19.99, and will be $1.68 per
share if such average market price is below $19.00. For a description of the
Merger Agreement, which is included in its entirety as Appendix A and Appendix
A-1 to this Proxy Statement-Prospectus, see "THE MERGER". This Proxy
Statement-Prospectus and the accompanying proxy card are first being mailed to
stockholders of Washington on or about May 13, 1994.

     For a description of certain factors which should be considered by
Washington stockholders in voting on the Merger Proposal, see "SPECIAL
CONSIDERATIONS".
    
                                    ---------------

     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 PROXY STATEMENT-PROSPECTUS. ANY
REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.

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

     THE SECURITIES OFFERED HEREBY ARE NOT SAVINGS ACCOUNTS, DEPOSITS OR OTHER
OBLIGATIONS OF A BANK OR SAVINGS ASSOCIATION AND ARE NOT INSURED BY THE
FEDERAL DEPOSIT INSURANCE CORPORATION OR ANY OTHER GOVERNMENTAL AGENCY.

                                    ---------------
   
              The date of this Proxy Statement-Prospectus is May 12, 1994.
    



<PAGE>
     This Proxy Statement-Prospectus also constitutes a prospectus of HUBCO
with respect to up to 938,690 shares of HUBCO Preferred Stock issuable
pursuant to the Merger, including shares issuable to holders of Washington
stock options, and the shares of HUBCO Common Stock issuable upon conversion
of such Preferred Stock. The number of shares of HUBCO Preferred Stock is
based upon the conversion of 51% of the outstanding shares of Washington
Common Stock into 0.6708 of a share of HUBCO Preferred Stock and the assumed
conversion of outstanding Washington stock options. Each share of HUBCO
Preferred Stock is initially convertible into one share of HUBCO Common Stock.
See "THE MERGER--Effect of the Merger."
   
     The HUBCO Preferred Stock is being created for purposes of the Merger.
Accordingly, there is no market for the HUBCO Preferred Stock at the present
time. HUBCO Common Stock, into which the HUBCO Preferred Stock will be
convertible, is quoted on the NASDAQ National Market ("NASDAQ"). The closing
sale price of HUBCO Common Stock on NASDAQ on May 9, 1994 was $21 1/4 per share.
Application will be made to list the HUBCO Preferred Stock on NASDAQ, but
there can be no assurance that such listing will be successful, since it is
necessary to have at least two market makers for the stock to be listed.
    
                                 AVAILABLE INFORMATION

     HUBCO and Washington are subject to the informational requirements of the
Securities Exchange Act of 1934 (the "Exchange Act"), and in accordance
therewith file reports, proxy statements and other information with the
Securities and Exchange Commission (the "SEC"). Copies of such reports, proxy
statements and other information can be obtained, upon payment of prescribed
fees, from the SEC at the Public Reference Room, 450 Fifth Street, N.W.,
Judiciary Plaza, Washington, D.C. 20549. In addition, such reports, proxy
statements and other information can be inspected and copied at the SEC's
facilities referred to above and at the SEC's Regional Offices at 7 World
Trade Center, 13th Floor, New York, New York 10048 and Northwestern Atrium
Center, 500 West Madison, Suite 1400, Chicago, Illinois 60661. HUBCO has filed
with the SEC a Registration Statement on Form S-4 (together with any
amendments thereto, the "Registration Statement") under the Securities Act of
1933 (the "Securities Act"), with respect to the shares of HUBCO Preferred
Stock issuable pursuant to the Merger and the shares of HUBCO Common Stock
issuable upon conversion of the HUBCO Preferred Stock. This Proxy
Statement-Prospectus does not contain all the information set forth in the
Registration Statement. Such additional information may be obtained from the
SEC's principal office in Washington, D.C.

     Statements contained in this Proxy Statement-Prospectus or in any
document incorporated by reference in this Proxy Statement-Prospectus, as to
the contents of any contract or other document referred to herein or therein,
are not necessarily complete, and in each instance reference is made to the
copy of such contract or other document filed as an exhibit to the
Registration Statement or such other document, each such statement being
qualified in all respects by such reference. 

                    INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

     The following documents filed with the SEC by HUBCO (File No. 0-10699)
and Washington (File No. 0-15826) pursuant to the Exchange Act are hereby
incorporated by reference in this Proxy Statement-Prospectus and made a part
hereof:
   
        1. HUBCO's Annual Report on Form 10-K for the year ended December 31,
     1993 as amended;

        2. The description of HUBCO's Common Stock set forth in HUBCO's
     Registration Statement on Form 8-A filed by HUBCO pursuant to Section 12
     of the Exchange Act, and any amendment or report filed for the purpose of
     updating any such description; 

        3. HUBCO's Current Reports on Form 8-K filed with the SEC on January
     20, March 3, and May 10, 1994;

        4. Washington's Annual Report on Form 10-K for the year ended
     December 31, 1993 as amended; and

        5. Washington's 1993 Annual Report to Stockholders excluding
     the Chairman's and President's letter. A copy of Washington's Annual
     Report to Stockholders accompanies this Proxy Statement--Prospectus.

    

     All documents filed by HUBCO pursuant to Section 13(a), 13(c), 14 or
15(d) of the Exchange Act after the date of this Proxy Statement-Prospectus
and prior to the Meeting shall be deemed incorporated by reference in this
Proxy

                                           2


<PAGE>
Statement-Prospectus and a part hereof from the date of filing of such
documents. Any statement contained in a document incorporated or deemed
incorporated herein by reference will be deemed to be modified or superseded
for the purpose of this Proxy Statement-Prospectus to the extent that a
statement contained herein or in the other subsequently filed document which
also is, or is deemed to be, incorporated herein by reference modifies or
supersedes such statement. Any such statement so modified or superseded will
not be deemed, except as so modified or superseded, to constitute a part of
this Proxy Statement-Prospectus.
   
     This Proxy Statement-Prospectus incorporates by reference documents which
are not presented herein or delivered herewith. Such documents relating to
HUBCO, other than certain exhibits to such documents, are available without
charge upon request made to HUBCO, Inc., 3100 Bergenline Avenue, Union City,
New Jersey 07087, Attention: D. Lynn Van Borkulo-Nuzzo, Esq., Corporate
Secretary (telephone: 201-348-2326). Such documents relating to Washington,
other than certain exhibits to such documents, are available without charge
upon request made by any person to whom this Proxy Statement-Prospectus is
delivered, including any beneficial owner, to Washington Bancorp, Inc., 609
Washington Street, Hoboken, New Jersey 07030, Attention: Thomas Bingham
(telephone: 201-798-8600). In order to ensure timely delivery of the
documents, any request should be made by June 14, 1994.
    
                            INFORMATION REGARDING STATEWIDE

     HUBCO has entered into an Agreement and Plan of Reorganization with
Statewide Savings Bank ("Statewide") which, together with Statewide's plan of
conversion, provides for (i) the conversion of Statewide from a
state-chartered mutual savings and loan association to a state-chartered
mutual savings bank, (ii) the conversion of Statewide from the mutual to the
stock form of organization, (iii) the acquisition by HUBCO of all of the
outstanding shares of capital stock to be issued by Statewide in exchange for
cash in an amount equal to Statewide's appraised value, (iv) the offering of
stock by HUBCO in a like amount, (v) the conversion of Statewide to a
state-chartered commercial bank, and (vi) the merger of Statewide with and
into the Bank (collectively, the "Statewide Acquisition"). For information
regarding the Statewide Acquisition and for financial information regarding
Statewide, see "INTRODUCTION--Statewide Acquistion", "SPECIAL CONSIDERATIONS",
"Pro Forma Combined Condensed Unaudited Financial Statements" and Appendix E
to this Proxy Statement-Prospectus.

     All information contained in this Proxy Statement-Prospectus with respect
to HUBCO was supplied by HUBCO, all such information with respect to
Washington was supplied by Washington and all such information with respect to
Statewide was supplied by Statewide. Although neither HUBCO nor Washington nor
Statewide have any knowledge that would indicate that any statements or
information relating to the other entities contained herein are inaccurate or
incomplete, none of such entities can warrant the accuracy or completeness of
such information or statements as they relate to any other entity.


     No person is authorized to give any information or to make any
representations other than as contained herein and, if given or made, such
information or representations must not be relied upon as having been
authorized. This Proxy Statement-Prospectus does not constitute an offer or
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 to any person to whom it is unlawful to make such
offer or solicitation. Neither the delivery of this document nor any
distribution of securities made hereunder shall under any circumstances create
an implication that there has been no change in the affairs of HUBCO,
Washington or Statewide since the date hereof or that the information herein
is correct as of any time subsequent to the date hereof.

                                           3



<PAGE>
                                   TABLE OF CONTENTS
                                                                       Page
   
                                                                       -----
AVAILABLE INFORMATION. . . . . . . . . . . . . . . . . . . . . . . . .    2
INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE. . . . . . . . . . . .    2
INFORMATION REGARDING STATEWIDE. . . . . . . . . . . . . . . . . . . .    3
SUMMARY. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    6
RECENT DEVELOPMENTS. . . . . . . . . . . . . . . . . . . . . . . . . .   12
COMPARATIVE MARKET PRICE DATA. . . . . . . . . . . . . . . . . . . . .   13
ACTUAL AND PRO FORMA PER SHARE DATA. . . . . . . . . . . . . . . . . .   15
SELECTED FINANCIAL DATA. . . . . . . . . . . . . . . . . . . . . . . .   17
SUMMARY SELECTED PRO FORMA DATA. . . . . . . . . . . . . . . . . . . .   21
SPECIAL  CONSIDERATIONS. . . . . . . . . . . . . . . . . . . . . . . .   23
INTRODUCTION . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   25
 General . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   25
 Parties to the Merger . . . . . . . . . . . . . . . . . . . . . . . .   26
 Statewide Acquisition . . . . . . . . . . . . . . . . . . . . . . . .   26
THE MEETING. . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   27
 The Meeting . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   27
 Votes Required. . . . . . . . . . . . . . . . . . . . . . . . . . . .   28
 Recommendation of the Washington Board. . . . . . . . . . . . . . . .   28
THE MERGER . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   29
 Background of and Reasons for the Merger. . . . . . . . . . . . . . .   29
 Opinions of Washington's Financial Advisor. . . . . . . . . . . . . .   31
 Conversion of Washington's Shares . . . . . . . . . . . . . . . . . .   34
 Election Procedure. . . . . . . . . . . . . . . . . . . . . . . . . .   35
 Allocation Procedure. . . . . . . . . . . . . . . . . . . . . . . . .   36
 No Fractional Shares. . . . . . . . . . . . . . . . . . . . . . . . .   37
 Conversion of Stock Options . . . . . . . . . . . . . . . . . . . . .   37
 Payment of Cash and Delivery of Shares. . . . . . . . . . . . . . . .   38
 Federal Income Tax Consequences . . . . . . . . . . . . . . . . . . .   38
 Effect of the Merger. . . . . . . . . . . . . . . . . . . . . . . . .   41
 Effective Time. . . . . . . . . . . . . . . . . . . . . . . . . . . .   41
 Surrender of Certificates . . . . . . . . . . . . . . . . . . . . . .   41
 Conditions to Consummation of the Merger. . . . . . . . . . . . . . .   42
 Regulatory Approvals. . . . . . . . . . . . . . . . . . . . . . . . .   43
 Conduct of Washington's Business Pending the Merger . . . . . . . . .   43
 HUBCO's Stock Option for Washington Shares. . . . . . . . . . . . . .   44
 Termination, Waiver and Amendment . . . . . . . . . . . . . . . . . .   45
 Management and Operations of Washington and the Savings Bank
  Following the Merger . . . . . . . . . . . . . . . . . . . . . . . .   46
 Interests of Certain Persons in the Merger. . . . . . . . . . . . . .   46
 Accounting Treatment of the Merger. . . . . . . . . . . . . . . . . .   47
 Rights of Dissenting Stockholders . . . . . . . . . . . . . . . . . .   47
DESCRIPTION OF CAPITAL STOCK OF HUBCO  . . . . . . . . . . . . . . . .   49
DESCRIPTION OF HUBCO PREFERRED STOCK . . . . . . . . . . . . . . . . .   50
DESCRIPTION OF HUBCO COMMON STOCK. . . . . . . . . . . . . . . . . . .   53
COMPARISON OF THE RIGHTS OF STOCKHOLDERS UNDER DELAWARE
 AND NEW JERSEY LAW. . . . . . . . . . . . . . . . . . . . . . . . . .   54
    
                                       4



<PAGE>
   
                                                                       Page
                                                                       ----
PRO FORMA COMBINED CONDENSED UNAUDITED FINANCIAL STATEMENTS. . . . . .   61
ELECTION OF WASHINGTON'S DIRECTORS . . . . . . . . . . . . . . . . . .   66
STOCKHOLDER PROPOSALS. . . . . . . . . . . . . . . . . . . . . . . . .   74
ADVANCE NOTICE OF CERTAIN MATTERS TO BE CONDUCTED AT AN
 ANNUAL MEETING. . . . . . . . . . . . . . . . . . . . . . . . . . . .   74
OTHER MATTERS. . . . . . . . . . . . . . . . . . . . . . . . . . . . .   74
LEGAL OPINION. . . . . . . . . . . . . . . . . . . . . . . . . . . . .   74
EXPERTS. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   75
APPENDICES:
 Appendix A: Agreement and Plan of Merger . . . . . . . . . . . . . .   A-1
 Appendix A-1: Amendment No. 1 to Agreement and Plan of Merger  . . . A-1-1
 Appendix B: Stock Option Agreement . . . . . . . . . . . . . . . . .   B-1
 Appendix C: Section 262 of the Delaware General Corporation Law. . .   C-1
 Appendix D: Fairness Opinion of Capital Consultants of
             Princeton, Inc.. . . . . . . . . . . . . . . . . . . . .   D-1
 Appendix E: Information Regarding Statewide. . . . . . . . . . . . .   E-1
    






                                           5




<PAGE>
                                        SUMMARY

     The following summary is not intended to be a complete description of all
material facts regarding HUBCO, Washington or the matters to be considered at
the Meeting and is qualified in all respects by the information appearing
elsewhere or incorporated by reference in this Proxy Statement-Prospectus, the
Appendices hereto and the documents referred to herein.

     This Proxy Statement-Prospectus contains detailed information regarding
the Statewide Acquisition. Although it was initially contemplated that the
Statewide Acquisition would be completed prior to the consummation of the
Merger, HUBCO and Statewide have experienced certain regulatory delays which
make it difficult to predict when and if the Statewide Acquisition will be
completed. Consummation of the Statewide Acquisition is subject to numerous
conditions described herein, but is not a condition precedent to the
consummation of the Merger.

Parties to the Merger
   
     HUBCO. HUBCO is a bank holding company whose principal operating
subsidiary is Hudson United Bank (the "Bank"), a New Jersey-chartered commercial
bank. The corporate headquarters of HUBCO and the main office of the Bank are
located at 3100 Bergenline Avenue, Union City, New Jersey 07087; telephone
(201) 348-2300. Incorporated in 1890, the Bank is a full service commercial
bank which primarily serves small and mid-sized businesses and consumers in
Northern New Jersey, its primary market area. The Bank currently operates 41
branches in Hudson, Bergen, Passaic, Essex, Middlesex and Morris counties. The
deposits of the Bank are insured by the Bank Insurance Fund (the "BIF") of the
Federal Deposit Insurance Corporation (the "FDIC"). As of December 31, 1993,
HUBCO had consolidated assets of $1.042 billion, consolidated deposits of
$935.7 million and consolidated stockholders' equity of $79.0 million. Based
on assets, at December 31, 1993, HUBCO was the 12th largest commercial bank
holding company headquartered in New Jersey. HUBCO's strategy is to enhance
profitability and build market share through both internal growth and
acquisitions. Since October, 1990, HUBCO has acquired 24 branches, $802.1
million in deposits and $807.2 million in assets from six financial
institutions in both government-assisted and private transactions. As a result
of certain of these transactions, HUBCO's asset base grew 38% to $931.9
million at year end 1992 from $673 million at year end 1991. In 1993, HUBCO's
asset base grew 12% to $1.042 billion at December 31, 1993.

     Washington. Washington is a bank holding company incorporated under the
laws of Delaware. Washington conducts substantially all of its operations
through the Savings Bank, its wholly-owned New Jersey-chartered subsidiary.
The principal executive offices of Washington and the main office of the Savings
Bank are located at 101 Washington Street, Hoboken, New Jersey 07030;
telephone: (201) 659-0013. The Savings Bank conducts business in New Jersey
through eight branches located in the New Jersey counties of Bergen and
Hudson. As of December 31, 1993, Washington had consolidated assets of $282.6
million, consolidated deposits of $246.0 million and consolidated
stockholders' equity of $33.5 million.
    
Effect of the Merger; Exchange of Stock

   

     Pursuant to the Merger Agreement, Washington will merge with and into HUBCO
and the Savings Bank will merge with and into the Bank. On the effective date of
the Merger (the "Effective Date"), each outstanding share of Washington Common
Stock will be converted into either $16.10 in cash or 0.6708 of a share of
HUBCO's Series A Preferred Stock (the "HUBCO Preferred Stock"), subject to
limitations and allocation provisions set forth in the Merger Agreement. Under
the terms of the Merger Agreement, no more than 49% of the Washington Common
Stock may be exchanged for cash and no more than 51% may be exchanged for HUBCO
Preferred Stock. Each full share of HUBCO Preferred Stock will have a stated
value of, and be redeemable for, $24.00. Each full share of HUBCO Preferred
Stock also will be convertible into one share of HUBCO Common Stock. The holders
of HUBCO Preferred Stock will be entitled to receive an annual dividend to be
fixed at the closing on the basis of the average market price of the HUBCO
Common Stock during a twenty consecutive business day period ending two days
prior to the closing. The dividend will be $1.32 per share of HUBCO Preferred
Stock if such average market price is $21.00 or higher, will be $1.44 per share
if such average market price is between $20.00 and $20.99, will be $1.56 per
share if such average market price is between $19.00 and $19.99, and will be
$1.68 per share if such average market price is below $19.00.

    

                                           6


<PAGE>
Election and Allocation Procedures
   
     Each record holder of Washington Common Stock will receive a form of
Preference Statement, which includes a Letter of Transmittal ("Preference
Statement"), together with this Proxy Statement-Prospectus. The Preference
Statement is to be used by Washington stockholders to submit their Washington
stock certificates and, if they wish, to specify whether they prefer to have
their shares converted into the right to receive cash or into HUBCO Preferred
Stock or have no preference. SUCH SPECIFICATIONS WILL BE EFFECTIVE ONLY IF
SUCH SPECIFICATIONS, ACCOMPANIED BY THE STOCK CERTIFICATES FOR THE SHARES TO
WHICH THEY RELATE, ARE RECEIVED BY THE EXCHANGE AGENT, NO LATER THAN 5:00 P.M.
ON THE THIRD BUSINESS DAY PRIOR TO THE CLOSING (THE "PREFERENCE DEADLINE").
SINCE ALL ELECTIONS MADE ON A PREFERENCE STATEMENT ARE IRREVOCABLE, AND SINCE
THE SUBMISSION OF STOCK CERTIFICATES WILL PRECLUDE A STOCKHOLDER FROM
THEREAFTER SELLING SUCH SHARES ON THE MARKET, STOCKHOLDERS MAY WISH TO DEFER
SUBMITTING THEIR COMPLETED PREFERENCE STATEMENTS UNTIL SHORTLY BEFORE THE
PREFERENCE DEADLINE. WASHINGTON WILL SEND TO ALL STOCKHOLDERS OF RECORD A
NOTICE IDENTIFYING THE DATE OF THE PREFERENCE DEADLINE AS PROMPTLY AS
PRACTICAL AFTER THE CLOSING DATE HAS BEEN ESTABLISHED BUT IN NO EVENT LATER
THAN 25 DAYS PRIOR TO THE PREFERENCE DEADLINE. THE CLOSING IS EXPECTED TO
OCCUR LATE IN THE SECOND QUARTER OR EARLY IN THE THIRD QUARTER OF 1994. Except
with respect to stockholders who hold shares for two or more beneficial
owners, a stockholder may not specify a preference that part of such
stockholder's shares be converted into cash and part into HUBCO Preferred
Stock and must include in his Preference Statement all shares of Washington
Common Stock owned by such holder. See "THE MERGER--Election Procedure". ANY
WASHINGTON STOCKHOLDER WHO DOES NOT SUBMIT A PROPERLY COMPLETED PREFERENCE
STATEMENT PRIOR TO THE PREFERENCE DEADLINE WILL BE DEEMED TO HAVE SPECIFIED
"NO PREFERENCE". The Merger Agreement contains provisions governing the
allocation of cash and HUBCO Preferred Stock, based upon the tabulation of the
Preference Statements submitted to the Exchange Agent. In general, the
allocation procedures contemplate that the preferences set forth in the
Preference Statements will be honored to the maximum extent consistent with
certain cash and stock limitations provided for in the Merger Agreement. See
"The Merger--Allocation Procedure".

Meeting of Shareholders

     The Meeting will be held at Schuetzen Park, North Bergen, New Jersey, on
June 21, 1994 at 10:00 a.m. The purposes of the Meeting are to consider and vote
upon a proposal to approve the Merger Agreement and to elect three directors.

Votes Required; Record Date

     Only holders of record of shares of Washington Common Stock at the close
of business on May 6, 1994 (the "Record Date") will be entitled to vote at the
Meeting. The affirmative vote of holders of a majority of the outstanding
shares of Washington Common Stock will be required to approve the Merger
Agreement. The affirmative vote of a plurality of the outstanding shares of
Washington Common Stock voted at the Meeting is required to elect
directors. See "ELECTION OF WASHINGTON'S DIRECTORS." As of March 15, 1994,
there were 2,307,937 shares of Washington Common Stock outstanding and
entitled to be voted.

     The directors and executive officers of Washington and their affiliates
beneficially owned, as of March 15, 1994, 386,917 shares (or approximately
15.7% of the outstanding shares) of Washington Common Stock. HUBCO owned, as
of March 15, 1994, 92,000 shares (or approximately 4.0% of the outstanding
shares) of Washington Common Stock. As of March 15, 1994, the directors and
executive officers of HUBCO and their affiliates did not beneficially own any
shares of Washington Common Stock. Also, as of that date, neither the Bank nor
the Savings Bank beneficially owned any shares of Washington Common Stock
directly or in a fiduciary capacity. HUBCO and the directors of Washington
intend to vote their shares in favor of the Merger. See "THE MEETING--Votes
Required."
    
Conversion of Outstanding Washington Stock Options
   

     The Merger Agreement provides that all outstanding Washington stock
options that have not been exercised prior to the Effective Time, whether or
not then vested, will be converted into cash, HUBCO Preferred Stock or

    


                                           7


<PAGE>

options for HUBCO  Preferred  Stock,  at the election of the option holder.
Washington  maintains a Stock Option Plan for  employees and a Stock Option Plan
for directors and options are outstanding under both Plans.

   

     Under the terms of the Merger Agreement, holders of options may convert
their unexercised options into cash or HUBCO Preferred Stock. In exchange for
each unexercised option to purchase a share of Washington Common Stock, a holder
may elect to receive either (i) cash equal to the difference between the
exercise price and $16.10 (the "Cash-Out Amount") or (ii) shares of HUBCO
Preferred Stock in an amount equal to the Cash-Out Amount divided by $24.00.
However, no more than 51% of the outstanding options may be converted into HUBCO
Preferred Stock and, if holders of more than 51% of the options elect to convert
their options to Preferred Stock, HUBCO and Washington will agree on allocation
procedures. Option holders who receive either cash or HUBCO Preferred Stock will
surrender their option for cancellation and the option will be canceled upon
consummation of the Merger. No fractional shares of HUBCO Preferred Stock will
be issued and in lieu thereof a holder will receive cash equal to such fraction
multiplied by a valuation of $24.00. See "THE MERGER--No Fractional Shares." If
a holder elects to convert the options to cash or HUBCO Preferred Stock, he or
she will realize taxable income at ordinary income tax rates in an amount equal
to the value of what the holder has received. See "THE MERGER--Federal Income
Tax Consequences."

     As an alternative to receiving cash or HUBCO Preferred Stock equal to the
Cash-Out Amount, a holder of an option to purchase Washington Common Stock may
elect to have his or her options converted into an option to purchase HUBCO
Preferred Stock. In such event, each option to purchase one share of
Washington Common Stock will be converted into the right to purchase 0.6708
of a share of HUBCO Preferred Stock. Under the terms of the Merger Agreement,
options to purchase only up to 20,000 shares of HUBCO Preferred Stock may be
issued under this alternative and, if too many holders select this
alternative, HUBCO could terminate the Merger.
    
     Holders of options to purchase Washington Common Stock will receive an
Option Preference Form together with this Proxy Statement-Prospectus and may
exercise the election by submitting the Option Preference Form to the Exchange
Agent together with the Stock Option Award by the Preference Deadline. Option
holders will be notified of the Preference Deadline as promptly as practical
after the Closing date has been established but in no event later than 25 days
prior to the Preference Deadline. An option holder who fails to submit an
Option Preference Form by the Preference Deadline or who fails to specify a
preference on the form will be deemed to have elected to receive cash in
exchange for his or her options. See "THE MERGER--Conversion Of Stock
Options."

Recommendation of the Washington Board of Directors

     Washington's Board of Directors (the "Washington Board") believes that
the Merger will provide significant value to all of Washington's stockholders.
ACCORDINGLY, WASHINGTON'S BOARD HAS UNANIMOUSLY APPROVED THE MERGER AGREEMENT
AND RECOMMENDS THAT WASHINGTON'S STOCKHOLDERS VOTE "FOR" APPROVAL OF THE
MERGER AGREEMENT.

     See "THE MERGER--Background of and Reasons for the Merger." For
information regarding the interests of certain officers and directors of
Washington in the Merger, see "THE MERGER--Interests of Certain Persons in the
Merger."

Benefits of the Transaction

     Pursuant to the Merger Agreement, the Savings Bank will merge with and
into the Bank. HUBCO expects the combined bank to achieve revenue growth and
to achieve substantial noninterest expense savings by consolidating
operations.

Opinions of Financial Adviser
   
     Capital Consultants of Princeton, Inc. ("Capital Consultants") has served
as financial adviser to Washington in connection with the Merger and has
rendered an opinion to the Washington Board that, as of November 8, 1993, the
consideration to be received in the Merger was fair to the holders of the
Washington Common Stock from a financial point of view. Capital Consultants
has delivered an opinion dated as of the date of this Proxy
Statement-Prospectus to
    
                                           8


<PAGE>
the same effect. For additional information, see "THE MERGER--Opinions of
Washington's Financial Advisor."The opinion of Capital Consultants dated as of
the date of this Proxy Statement-Prospectus is attached as Appendix D to this
Proxy Statement-Prospectus. Stockholders are urged to read such opinion in its
entirety for a description of the procedures followed, matters considered and
limitations on the review undertaken in connection therewith.

Effective Time

     The Merger will become effective at the date and time (the "Effective
Time") that certificates of merger are filed in accordance with the New Jersey
Business Corporation Act (the "BCA") and the Delaware General Corporation Law
(the "GCL"). The certificates of merger will be filed as soon as practicable
after the expiration of all applicable waiting periods in connection with
approvals of governmental authorities and the satisfaction or waiver of all
other conditions to the consummation of the Merger, or on such other date as
may be agreed upon by HUBCO and Washington.

Conditions; Regulatory Approvals

     Consummation of the Merger is subject to various conditions, including
receipt of the stockholder approval solicited hereby, receipt of the necessary
regulatory approvals, receipt of opinions of counsel regarding certain
matters, including certain tax aspects of the Merger, and satisfaction of
other customary closing conditions.
   
     The regulatory approvals and consents necessary to consummate the Merger
include the approval of or waiver by the Board of Governors of the Federal
Reserve System (the "FRB"), the approval of the Department of
Banking of the State of New Jersey (the "Department"), and the approval of the
Federal Deposit Insurance Corporation ("FDIC"). There can be no assurance that
such regulatory approvals or waiver will be obtained, and, if obtained, there
can be no assurance as to the date of any such approval or waiver. Furthermore,
there can be no assurance that any such approvals will not contain a condition
or requirement that causes such approvals to fail to satisfy the conditions set
forth in the Merger Agreement and described under "THE MERGER--Conditions to
Consummation of the Merger." 
    
     See "THE MERGER--Conditions to Consummation of the Merger," "--Regulatory
Approvals," and "--Conduct of Washington's Business Pending the Merger".

Termination of the Merger Agreement

     The Merger Agreement may be terminated, and the Merger abandoned, prior
to the Effective Date, either before or after its approval by Washington's
shareholders, (i) by the mutual consent of Washington and HUBCO; (ii) by
Washington if the "Pre-Closing Price" is less than $18.00 per share or if
Washington's Board shall have approved another transaction (which is not
contemplated) through exercise of its fiduciary obligations; or (iii) by
either Washington or HUBCO individually under certain specified circumstances,
including the failure of the Merger to become effective by October 31, 1994,
unless the failure to consummate the Merger by such time is due to the breach
of a covenant contained in the Merger Agreement by the party seeking to
terminate. The "Pre-Closing Price" is the median closing sale price of the
HUBCO Common Stock, as quoted on the Nasdaq National Market, for the first 20
of the 22 consecutive trading days immediately preceding the closing date of
the Merger. See "THE MERGER--Termination, Waiver and Amendment."

Management After the Merger

     HUBCO has agreed that immediately after the Effective Time, it will cause
two directors of the Savings Bank to be named to the Board of Directors of the
Bank. The Merger will have no other impact upon the composition of the Boards
of Directors of HUBCO or the Bank. See "THE MERGER--Management and Operations
of Washington and the Savings Bank Following the Merger."

Interests of Certain Persons in the Merger

     Certain members of Washington's management and the Washington Board may
be deemed to have interests in the Merger in addition to their interests, if
any, as stockholders of Washington generally. These include, among other

                                           9


<PAGE>
   
things, provisions in the Merger Agreement relating to indemnification,
Mr. Rotondi's severance agreement, certain other employee benefits and the
appointment of Savings Bank directors to the Board of Directors or advisory
board of the Bank. See "THE MERGER--Interests of Certain Persons in the
Merger."
    
Certain Federal Income Tax Considerations

     The Merger is conditioned upon receipt of an opinion of counsel to the
effect that the Merger will constitute a tax-free reorganization as defined in
Section 368(a)(1) of the Internal Revenue Code of 1986, as amended. For
information regarding certain federal income tax matters, see "THE
MERGER--Federal Income Tax Consequences."

Accounting Treatment

     The Merger will be accounted for as a purchase for financial reporting
purposes. Under the purchase method of accounting, the assets and liabilities
of Washington will be adjusted to their estimated fair market values at the
date that the Merger is consummated. The resulting premiums and discounts will
be accreted to and amortized against income, respectively, over the remaining
estimated lives of the assets and liabilities on a level yield basis. For a
discussion of the effects of purchase accounting, see "PRO FORMA COMBINED
CONDENSED UNAUDITED FINANCIAL STATEMENTS" and "THE MERGER--Accounting
Treatment of the Merger."

Stock Option Agreement

     As an inducement and a condition to HUBCO's entering into the Merger
Agreement, HUBCO and Washington entered into a Stock Option Agreement, dated
as of November 8, 1993 (the "Stock Option Agreement"), pursuant to which HUBCO
received an option (the "Option"), upon the occurrence of certain events (none
of which has yet occurred to the best of HUBCO's and Washington's knowledge),
to purchase up to 765,000 shares of Washington Common Stock (representing
approximately 33% of the outstanding shares of Washington Common Stock on
November 8, 1993), at a price of $11.50 per share, subject to adjustment in
certain circumstances and subject to termination within certain periods. The
Stock Option Agreement may discourage competing offers to the Merger and is
intended to increase the likelihood that the Merger will be consummated in
accordance with the terms of the Merger Agreement.

     The Stock Option Agreement will terminate upon either (i) the termination
of the Merger Agreement or (ii) the consummation of the Merger; provided,
however, that if termination of the Merger Agreement occurs after the
occurrence of a "Triggering Event" (as defined in the Stock Option Agreement),
then the Stock Option Agreement will not terminate until the later of 18
months following the date of the termination of the Merger Agreement or the
consummation of any proposed transactions which constitute the Triggering
Event.

     A copy of the Stock Option Agreement is attached to this Proxy
Statement-Prospectus as Appendix B. See "THE MERGER--HUBCO's Stock Option for
Washington Shares."

Certain Differences in Stockholders' Rights
   
     At the Effective Time, stockholders of Washington, except those who
receive only cash in the Merger (including those who perfect dissenters'
rights in accordance with the GCL), will become stockholders of HUBCO. The
rights of stockholders of HUBCO are determined by the BCA and by HUBCO's
certificate of incorporation and by-laws. The rights of stockholders of HUBCO
differ from the rights of stockholders of Washington with respect to certain
important matters, including certain voting requirements. For a summary of
these differences, see "COMPARISON OF THE RIGHTS OF STOCKHOLDERS UNDER
DELAWARE AND NEW JERSEY LAW."
    
Dissenters' Rights

     Under the GCL, holders of Washington Common Stock who do not vote in
favor of the Merger Agreement and who comply with certain notice requirements
and other procedures will have the right to dissent from the Merger and to be
paid cash for the fair value of their shares of Washington Common Stock. "Fair
value" is determined by a court as of the day prior to the day of the meeting
of shareholders at which the Merger is approved, excluding any

                                           10


<PAGE>
appreciation or depreciation in anticipation of the Merger. In order for
a holder of Washington Common Stock to perfect dissenters' rights, such holder
must file with Washington, prior to the vote of stockholders at the Meeting, a
written notice of dissent indicating an intent to demand payment for such
holder's shares. Neither the delivery of a proxy card directing a vote against
the Merger Agreement nor the failure to vote for the Merger Agreement will
constitute such written notice. Certain additional procedures must be followed
in order for a holder of Washington Common Stock to exercise dissenters'
rights. Any deviation from such procedures may result in the forfeiture of
dissenters' rights. Accordingly, holders of Washington Common Stock wishing to
dissent from the Merger Agreement are urged to read carefully "THE
MERGER--Rights of Dissenting Stockholders" and Appendix C attached to this
Proxy Statement-Prospectus and to consult with their own legal advisers.

Statewide Acquisition
   
     Statewide Savings Bank, S.L.A. ("Statewide"), headquartered in Jersey
City, New Jersey, was organized in 1943 as a state-chartered savings and loan
association under the name First Savings and Loan Association of Jersey City.
In 1973, Statewide changed its name to Statewide Savings and Loan Association,
and in 1988, to Statewide Savings Bank, S.L.A. As of December 31, 1993,
Statewide had total assets of $500.3 million, total deposits of $425.8
million, and total retained earnings of $32.2 million, of which $14.9 million
represented goodwill. Statewide's principal business is attracting deposits
and investing primarily in one to four family mortgage loans and
mortgage-backed securities and, to a lesser extent, consumer loans and
investment securities. Through its wholly-owned subsidiary, Statewide
Financial Services, Inc., Statewide also engages in the sale of annuity
products. Statewide's deposits are insured by the Savings Association
Insurance Fund (the "SAIF") of the FDIC. The primary market area for Statewide
includes the neighborhoods surrounding its 13 branch offices in Northern New
Jersey.

     HUBCO has entered into an Agreement and Plan of Reorganization with
Statewide which, together with Statewide's plan of conversion (the
"Conversion"), provides for (i) the conversion of Statewide from a
state-chartered mutual savings and loan association to a state-chartered
mutual savings bank, (ii) the conversion of Statewide from the mutual to the
stock form of organization,(iii) the acquisition by HUBCO of all of the
outstanding shares of capital stock to be issued by Statewide in exchange for
cash in an amount equal to Statewide's appraised value, (iv) the offering of
stock by HUBCO in a like amount, (v) the conversion of Statewide to a
state-chartered commercial bank, and (vi) the merger of Statewide with and
into the Bank (collectively, the "Statewide Acquisition"). For information
regarding the Statewide Acquisition and for financial information regarding
Statewide, see "INTRODUCTION--Statewide Acquisition", "PRO FORMA COMBINED
CONDENSED UNAUDITED FINANCIAL STATEMENTS" and Appendix E to this Proxy
Statement-Prospectus.
    
     The Statewide Acquisition is subject to various conditions. These
conditions include approval of Statewide's plan of conversion by Statewide's
depositors, receipt of regulatory approvals, the absence of a material adverse
change in the business or financial condition of Statewide since March 31,
1993, the receipt by HUBCO and Statewide of certain legal opinions and the
sale of an aggregate dollar amount of HUBCO's Common Stock equal to the
appraised value of Statewide. There can be no assurance that the conditions
necessary to consummate the Statewide Acquisition will be satisfied.
CONSUMMATION OF THE MERGER IS NOT CONTINGENT ON CONSUMMATION OF THE STATEWIDE
ACQUISITION. Consummation of the Statewide Acquisition has been delayed as a
result of increased regulatory scrutiny of mutual-to-stock conversions and
certain proposed legislation. Because of such delays, HUBCO and Statewide have
extended the period during which the Conversion may occur. The Agreement
between HUBCO and Statewide currently provides that either HUBCO or
Statewide may terminate the transaction if any required application for
regulatory approval is denied or is approved with certain adverse conditions or
if the Conversion is not consummated by June 30, 1994. See "SPECIAL
CONSIDERATIONS."

Special Considerations
   
     See "SPECIAL CONSIDERATIONS" for a discussion of additional factors to be
considered prior to voting upon the Merger.
    
                                           11



<PAGE>
                                  RECENT DEVELOPMENTS

     On November 8, 1993, HUBCO's Board of Directors authorized a stock
repurchase plan and authorized management to repurchase up to 10% of its
outstanding common stock per year beginning immediately. At that time, HUBCO
had approximately 6.9 million shares outstanding. As of March 1, 1994, HUBCO
had repurchased 455,081 shares at a cost of $10,131,898, of which 12,300
shares have been reissued by HUBCO as awards under its restricted stock plan.
HUBCO's management currently does not intend to purchase additional shares
under the stock repurchase plan but intends to re-examine the issue from time
to time. HUBCO's last repurchase of shares was on January 24, 1994.
   
     On January 14, 1994, HUBCO sold $25 million aggregate principal amount of
subordinated debt in a private placement. The subordinated debentures bear
interest at 7.75% per annum, payable semi-annually. The debentures mature in
2004 and payment of the principal of the debentures may be accelerated only
upon the bankruptcy or insolvency of HUBCO or its major banking subsidiary.
The subordinated debt has been structured to comply with the current rules of
the Board of Governors of the Federal Reserve System ("FRB") regarding debt
which will qualify as Tier 2 Capital under the FRB's Capital Adequacy Rules.
The subordinated debt must be registered with the SEC for public resale prior
to July 13, 1994 or the interest rate on the subordinated debt will increase
by 1%. A registration statement with respect to the subordinated debt has been
filed with the Commission and is expected to become effective prior to the
July 13, 1994 deadline. HUBCO sold the debt as part of a long-term strategy to
raise capital and did not need the additional capital or funds raised to pay
for pending acquisitions. HUBCO intends to use the net proceeds from the sale
of the subordinated debt for general corporate purposes, including
investments, advances to HUBCO's subsidiaries, and to fund future
acquisitions.
    
     On March 18, 1994, HUBCO entered into an interest rate exchange agreement
intended to hedge the interest risk related to the $25 million subordinated
debt. The agreement is a contractual agreement between HUBCO and its
counter-party to exchange fixed and floating rate interest obligations.
HUBCO's counter-party to the agreement is the fixed rate payor and HUBCO is
the floating rate payor. The floating rate is reset every three months. The
term of the agreement is three years.
   
     On April 13, 1994, HUBCO issued a press release announcing that its net
income for the first quarter ended March 31, 1994 had increased to $3,786,000,
or $.58 per share, from $3,207,000, or $.46 per share for the year ago period.
HUBCO's net income for the quarter ended December 31, 1993 was $3,755,000, or
$.55 per share. For the first quarter of 1994, net interest income increased
to $12,379,000, up 12% from $11,092,000 from the year ago period. The net
interest margin was 5.05%, which is lower than last year partially due to the
subordinated debt which was issued in January 1994. The provision for possible
loan losses decreased to $450,000 for the first quarter of 1994, compared to
$750,000 in the same quarter of the last year. At March 31, 1994, HUBCO's
total assets increased to $1.079 billion, total loans were $512 million and
deposits were $953 million. As of March 31, 1994, HUBCO reported total
non-performing assets of $8,279,000, up $285,000 from March 31, 1993, but down
$1,743,000 from December 31, 1993. HUBCO is expected to file its quarterly
report on Form 10-Q for the period ended March 31, 1994 on or before May 15,
1994 and the Form 10-Q may be requested from HUBCO. See "INCORPORATION OF
CERTAIN DOCUMENTS BY REFERENCE".

     On May 2, 1994, Washington issued a press release announcing that its net
income for the quarter ended March 31, 1994 was $392,000 or $.17 per share,
compared to $1,162,000, or $.51 per share, for the first quarter of 1993. Net
income for the 1993 period included an income tax refund of $747,000 and
interest of $136,000 on such amount, as well as a $300,000 benefit upon the
adoption of SFAS 109 -- "Accounting for Income Taxes". Excluding these
amounts, net income improved $413,000 from the first quarter of 1993 to the
first quarter of 1994, primarily as a result of a $286,000 improvement in net
interest income, a $231,000 reduction in non-interest expense and a $125,000
decrease in the provision for losses on loans, partially offset by a $167,000
increase in the provision for income taxes. Washington's interest rate spread
increased to 3.53% for the three months ended March 31, 1994, from 3.16% for
the comparable period of 1993, due primarily to a reduction in real estate
owned and the fact that rates paid on interest-bearing liabilities declined
more rapidly than yields on interest-earning assets. The decrease in the
provision for loan losses reflects an approximately 60% decrease in
non-performing loans (excluding Washington's largest non-performing loan,
which had a principal balance at March 31, 1994 of $9.2 million and which
Washington's management believes to be adequately collateralized). At March
31, 1994, Washington had consolidated total assets, loans, deposits (excluding
escrow) and stockholders' equity of $279.5 million, $163.0 million, $243.2
milion and $33.0 million, respectively. 


    
                                       12
<PAGE>

   

     On May 6, 1994, Hudson United Bank acquired certain deposits and loans of
Polify Federal Savings and Loan Association ("Polifly") from the Resolution
Trust Corporation (the "RTC"). In connection with the acquistion, the Bank
assumed deposits of approximately 105 million, received approximately $98
million in cash and cash equivalents, and acquired approximately $500,000 in
passbook loans. Effective May 7, 1994, the bank opened branches at four
locations formerly housing Polifly branches, including two locations in
Bergenfield, one in Maywood and one in Hackensack, New Jersey. The Bank also
acquired an option to buy the bank premises formerly owned by Polify at three
of the four acquired branches at 93% of their fair market value. The Bank paid
the RTC a premium of $6,180,000 in connection with the acquistion of the
deposits. HUBCO will continue to evaluate opportunities to acquire deposits
and loans in governemet-assisted types of transactions in the future. See
SPECIAL CONSIDERATIONS -- Significant Impact of Acquistitions on HUBCO --
Acquisition Strategy," below.

    

     HUBCO has outgrown the space at its headquarters office and commencing in
the second half of 1993 HUBCO actively undertook a search for additional space
to expand its headquarters operations. In April 1994, HUBCO purchased a 64,350
square foot building in Mahwah, New Jersey to house the executive offices of
HUBCO and HUBCO's data processing subsidiary, which will service the Bank's data
processing and check processing needs and will offer its services to smaller
banks in the New York and New Jersey area. The net increase in HUBCO's total
other expenses directly attributable to this purchase is anticipated to be
approximately one percent.

                             COMPARATIVE MARKET PRICE DATA
   
     Pursuant to the Merger Agreement, shareholders may elect to receive
$16.10 in cash or 0.6708 of a share of the Series A Preferred Stock of HUBCO for
each share of Washington Common Stock that they own. There will be no market
for this HUBCO Preferred Stock until after the Effective Time. In general, the
HUBCO Preferred Stock is redeemable for $24.00 per share at HUBCO's option at
any time after the closing sale price of HUBCO Common Stock is $24.00 or more
for 20 consecutive business days. Accordingly, based solely upon the
redemption price, 0.6708 of a share of the HUBCO Preferred Stock may be deemed
to have a value of $16.10 (i.e., 0.6708 multiplied by $24.00). Each full share
of HUBCO Preferred Stock is convertible into one full share of HUBCO Common
Stock. 
    
     The HUBCO Preferred Stock has a significantly higher dividend rate than
the HUBCO Common Stock into which it is convertible. Consequently, HUBCO
Preferred Stock may trade at a value higher than the HUBCO Common Stock when
the HUBCO Common Stock is trading at values significantly below $24.00 a
share, although there can be no assurance that the HUBCO Preferred Stock will
trade at a higher price and it may trade at a lower price. As a consequence,
the equivalent price per share of Washington Common Stock, as shown in the
following table for Common Stock, may be lower or higher than the equivalent
market price per share data for the HUBCO Preferred Stock when it commences
trading.
   
     HUBCO Common Stock (into which the HUBCO Series A Preferred Stock will be
convertible) and Washington Common Stock are included for quotation on NASDAQ.
HUBCO's NASDAQ symbol is HUBC and Washington's NASDAQ symbol is WBNC. Prior to
March 1, 1993, HUBCO Common Stock was listed on the American Stock Exchange
(AMEX). The following table sets forth, for the indicated periods, the high
and low closing prices per share of HUBCO Common Stock and Washington Common
Stock as reported by NASDAQ or AMEX, as the case may be, and the equivalent
price per share of Washington Common Stock (a "Washington Common Share") based
on the price of HUBCO Common Stock issuable in the Merger.
    

                                       13
<PAGE>

<TABLE>
<CAPTION>
   
                                                                      Equivalent
                                                                      Price Per 
                                                                      Washington
                            HUBCO             Washington             Common Share
                       ---------------     -----------------        ---------------
                       High       Low       High         Low        High       Low
                       ----       ---       ----         ---        ----       ---
<S>                  <C>       <C>          <C>       <C>         <C>       <C>
1992 Quarter Ended:
March 31. . . . . .  $12 1/2   $ 8 3/8      $ 5       $ 3 1/2     $ 8 3/8   $ 5 5/8
June 30 . . . . . .   12 5/8    10 5/8        5 3/4     4           8 1/2     7 1/8
September 30. . . .   13        11 3/8        6         4 3/4       8 3/4     7 5/8
December 31 . . . .   16 7/8    12            7 1/2     5 3/4      10 2/8     8

1993 Quarter Ended:
March 31. . . . . .   24 5/8    16            8 1/4     6 1/2      16 1/12   10 3/4
June 30 . . . . . .   24 3/8    19            8         6 1/4      16 3/8    12 3/4
September 30. . . .   25 1/4    20 1/8        8         6 1/4      17        13 1/2
December 31 . . . .   24 1/4    20           14 1/2     7 1/2      16 1/4    13 7/16

1994 Quarter Ended:
March 31. . . . . .   23 3/4    20 1/4       14 1/2    12 1/4      15 15/16  13 9/16
Second Quarter through
  May 9, 1994 . . .   22 1/2    19 1/2       14 1/2    13 3/4      15 1/2    13 1/2                                             
    
</TABLE>

   
     The following table sets forth the reported closing price per share of
HUBCO Common Stock, the reported closing price per share of Washington Common
Stock and the equivalent price per Washington Common Share on (i) October 1,
1993, the last business day preceding issuance by Washington of a press
release indicating that it was reviewing merger proposals; (ii) November 5,
1993, the last business day preceding public announcement of the signing of
the Merger Agreement; and (iii) May 9, 1994, a date shortly prior to the
mailing of this Proxy Statement-Prospectus:


                                                             Equivalent
                                HUBCO                        Price Per 
                               Common       Washington       Washington
                                Stock      Common Stock     Common Share
                               ------      ------------      -----------
October 1, 1993 . . . . . .    $24 1/4        $ 7 1/2          $16 1/4
November 5, 1993. . . . . .     20 1/2         12 1/2           13 3/4
May  9, 1994. . . . . . . .     21 1/4         14               14 1/4

     The equivalent price per Washington Common Share at each specified date
and for each period represents the reported closing price of a share of HUBCO
Common Stock on such date or for such period multiplied by 0.6708 (the
"Ratio"). Based on such equivalent prices, the Ratio would have resulted in a
premium over the market price per share of Washington Common Stock of 116.7%
as of October 1, 1993, 10.0% as of November 5, 1993 and 1.8% as of May 9, 1994.
    


     Washington stockholders are advised to obtain current market quotations
for HUBCO Common Stock and Washington Common Stock. Inasmuch as the Ratio is
fixed, Washington stockholders who receive HUBCO Preferred Stock in the
Merger and who intend to convert those shares into shares of HUBCO Common
Stock are not assured of receiving any specific market value of HUBCO Common
Stock upon such conversion. The market price of HUBCO Common Stock at the
Effective Time may be higher or lower than the market price at the time the
Merger Agreement was executed, at the date of mailing of this Proxy
Statement-Prospectus or at the time of the Meeting.

     On November 8, 1993, HUBCO's Board of Directors authorized a stock
repurchase program under which HUBCO may repurchase up to 10% of its
outstanding stock each year. As of March 1, 1994, HUBCO had repurchased
455,081, or 6.56%, of its outstanding Common Stock. HUBCO's management
currently does not intend to purchase additional shares under the stock
repurchase plan but intends to re-examine the issue from time to time. 

     The holders of HUBCO Common Stock are entitled to receive dividends when
and if declared by HUBCO's Board of Directors out of funds legally available
therefor. HUBCO has paid regular cash dividends since its inception in 1982.
Although HUBCO currently intends to continue to pay cash dividends on the
HUBCO Common Stock, there can be no assurance that HUBCO's dividend policy
will remain unchanged after the Merger. In addition, the payment

                                      14
<PAGE>

of dividends by the Bank to HUBCO is regulated. Under the New Jersey
Banking Act of 1948, as amended, the Bank may pay dividends only out of
retained earnings, and out of surplus to the extent that surplus exceeds 50%
of stated capital. The FDIC has the authority to prohibit a state-chartered
bank from engaging in conduct which, in the FDIC's opinion, constitutes an
unsafe or unsound banking practice. Under certain circumstances, the FDIC
could claim that the payment of a dividend or other distribution by a bank to
its sole shareholder constitutes an unsafe or unsound practice.

   
     Adjusted for stock dividends declared during the period, HUBCO declared the
following per share cash dividends for the periods indicated below:

                                   1992       1993        1994
                                   ----       ----        ----
First Quarter . . . . . . . . .    $.09       $.10        $.12
Second Quarter. . . . . . . . .     .09        .11         .12 
Third Quarter . . . . . . . . .     .09        .11
Fourth Quarter. . . . . . . . .     .10        .12
Special Year-end Dividend . . .     .03        .03
                                    ---        ---    
 Total. . . . . . . . . . . . .    $.40       $.47
                                   ====       ====

     Washington has not paid any cash dividends since 1990. During 1993 and
1992, Washington was subject to a Memorandum of Understanding with the FRB
which required FRB approval prior to the payment of any cash dividends. That
Memorandum of Understanding was rescinded in January 1994. No dividends have
been declared subsequent to that date. Due to the proposed Merger and the
terms of the Merger Agreement,Washington does not anticipate declaring a
dividend.
    
                         ACTUAL AND PRO FORMA PER SHARE DATA

     The following table sets forth per share data relating to dividends, net
income and book value of HUBCO Common Stock and Washington Common Stock, both
on an actual (historical) basis and on a pro forma combined basis. The actual
per share data has been derived from the consolidated financial statements of
HUBCO and Washington incorporated by reference herein. See "INCORPORATION OF
CERTAIN DOCUMENTS BY REFERENCE".
   
     The pro forma per share data has been derived from the pro forma
combined condensed consolidated financial statements (appearing elsewhere
herein) of HUBCO, Washington and Statewide as of and for the year-ended
December 31, 1993 and gives effect to (i) the Merger, accounted for as a
purchase, (ii) the Statewide Acquisition, accounted for as a purchase, (iii)
the issuance by HUBCO of $25,000,000 of 7.75% subordinated debentures due
2004 (completed on January 14, 1994) and (iv) the repurchase by HUBCO of
shares of its Common Stock at a cost of $9,869,000 under its stock repurchase
program with respect to repurchases that occurred between January 1 and
January 24, 1994. See "PRO FORMA COMBINED CONDENSED UNAUDITED FINANCIAL
STATEMENTS". Pro forma per share amounts have been determined based on the
assumptions set forth in the Pro Forma Combined Condensed Unaudited Financial
Statements, including the assumption that 829,995 shares of HUBCO Preferred
Stock are issued in the Merger. To the extent that the table presents data
reflecting conversion of the HUBCO Preferred Stock, it has been further
assumed that each share of HUBCO Preferred Stock will be converted into one
share of HUBCO Common Stock. Upon consummation of the Statewide Acquisition,
Statewide will cease to be a mutual financial institution and instead will
issue stock to be held by HUBCO. For purposes of this table, it has been
assumed that in the Statewide Acquisition HUBCO will issue 1,944,444 shares
of HUBCO Common Stock at a subscription price of $18.00 per share for
aggregate consideration, before expenses, of $35 million. While pro forma
information about Statewide is included in the following table, there can be
no assurance that the Statewide Acquisition will be consummated. Consummation
of the Merger is not conditioned upon the Statewide Acquisition. See
"INTRODUCTION--Statewide Acquisition."

    
   
     The actual, pro forma and pro forma equivalent per share data included in
the table should be read in conjunction with the financial statements of
HUBCO, Washington and Statewide, the pro forma combined condensed financial
statements of HUBCO, Washington and Statewide, and the related notes
accompanying such financial statements, all of which are incorporated by
reference herein or appear elsewhere herein. See "INCORPORATION OF CERTAIN
DOCUMENTS BY REFERENCE," "PRO FORMA COMBINED CONDENSED UNAUDITED FINANCIAL

    

                                      15
<PAGE>
   

STATEMENTS" and Appendix E. The pro forma data presented below is not
necessarily indicative of the results that would actually have been attained
if the Merger and the Statewide Acquisition had been consummated as of
January 1, 1993, or results that may be attained in the future.

                                                        For the Year Ending
                                                         December 31, 1993 
                                                        -------------------
CASH DIVIDENDS DECLARED PER:
 Common Share of HUBCO--Actual (1) . . . . . . . . .         $ .47
 Common Share of Washington--Actual (1). . . . . . .            --
 Common Share of Washington converted into HUBCO
  Preferred Stock, pro forma (1)(2). . . . . . . . .           .89
 Common Share of Washington, converted into HUBCO
  Common Stock, pro forma (1)(3)(4)                            .32

NET INCOME PER:
 Common Share of HUBCO--Actual . . . . . . . . . . .          2.06
 Common Share of Washington--Actual. . . . . . . . .          1.23

 HUBCO and Washington pro forma (5):
  Common Share of HUBCO--primary . . . . . . . . . .          2.17
  Common Share of HUBCO--fully diluted . . . . . . .          2.11
  Common Share of Washington converted into HUBCO
   Common Stock (3)(6) . . . . . . . . . . . . . . .          1.42

 HUBCO, Washington and Statewide pro forma(7):
  Common Share of HUBCO--primary . . . . . . . . . .          2.53
  Common Share of HUBCO--fully diluted . . . . . . .          2.46
  Common Share of Washington converted into HUBCO
   Common Stock (3)(6) . . . . . . . . . . . . . . .          1.65

NET BOOK VALUE PER:                               As of December 31, 1993
                                                  -----------------------
 Common Share of HUBCO--Pro Forma (8). . . . . . . .        $11.35
 Common Share of Washington--Actual. . . . . . . . .         14.53

 HUBCO and Washington pro forma (5)
  Common Share of HUBCO. . . . . . . . . . . . . . .         11.35
  Common Share of Washington converted into HUBCO
   Common Stock (3)(9) . . . . . . . . . . . . . . .          9.67

 HUBCO, Washington and Statewide pro forma (7)
  Common Share of HUBCO. . . . . . . . . . . . . . .         12.60
  Common Share of Washington converted into HUBCO
   Common Stock (3)(9) . . . . . . . . . . . . . . .         10.04

PRO FORMA EQUIVALENT VALUE OF SERIES A PREFERRED
 STOCK, BASED SOLELY UPON $24.00 REDEMPTION PRICE
 FOR PREFERRED STOCK (2)(10) . . . . . . . . . . . .        $16.10
    
                                           (Footnotes start on next page)

                                           16



<PAGE>
- ----------
   
 (1)  For information regarding HUBCO's and Washington's dividends, and the
      market price of HUBCO Common Stock, see "COMPARATIVE MARKET PRICE
      DATA." The dividend rate on the HUBCO Preferred Stock will
      be fixed at the closing, depending upon the average closing 
      price of the HUBCO Common Stock as quoted on NASDAQ during
      a twenty (20) business day period ending two days before the Closing.
      See "DESCRIPTION OF HUBCO PREFERRED STOCK." For
      purposes of this table, the dividend on the HUBCO Preferred
      Stock reflects (i) the dividend that would be payable
      if such average price equalled the closing price of HUBCO Common Stock
      on May 9, 1994 multiplied by the exchange ratio of 0.6708.
      The equivalent dividend in fact may range from $.89 to
      $1.13 depending on the actual average closing price of the HUBCO Common
      Stock.

 (2)  This pro forma equivalent calculation assumes the conversion of a share
      of Washington Common Stock into 0.6708 of a share of HUBCO Preferred
      Stock.

 (3)  This pro forma equivalent calculation assumes the conversion of a 
      share of Washington Common Stock into 0.6708 of a share of HUBCO
      Preferred Stock and thereafter the conversion of the 0.6708 of a share
      of HUBCO Preferred Stock into 0.6708 of a share of HUBCO Common Stock.

 (4)  The dividend rate shown assumes the HUBCO Preferred Stock is converted
      into HUBCO Common Stock and is based on the $.47 of cash dividends paid
      by HUBCO on its Common Stock during the calendar year 1993. See
      "COMPARATIVE MARKET PRICE DATA" for the history of dividends paid by
      HUBCO since 1992.
    
 (5)  The pro forma information shown here assumes only that HUBCO and
      Washington are combined and does not take into account the effect of
      the Statewide Acquisition.

 (6)  The net income per Common Share of Washington is shown assuming
      conversion of a share of the Washington Common Stock into HUBCO
      Preferred Stock and the subsequent conversion of the HUBCO Preferred
      Stock into HUBCO Common Stock. Preferred stock does not normally have
      ascribed to it an income per share.

 (7)  The information shown reflects the combination of HUBCO, Washington and
      Statewide.

 (8)  The information shown reflects the actual book value of HUBCO Common
      Stock as of December 31, 1993, with pro forma adjustments for the sale
      of $25,000,000 in subordinated debt, the repurchase of HUBCO Common
      Stock on or after January 1, 1994 and consummation of the Merger. See
      "PRO FORMA COMBINED CONDENSED UNAUDITED FINANCIAL STATEMENTS."

 (9)  The net book value per common share of Washington is only shown
      assuming conversion of the Washington Common Stock into HUBCO Preferred
      Stock and the subsequent conversion of the HUBCO Preferred Stock into
      HUBCO Common Stock, since preferred stock has ascribed to it only a
      liquidation preference and does not reflect a net book value.

(10)  This value assumes that the HUBCO Preferred Stock is redeemed at $24.00
      per share and that at the time of redemption no accumulated and unpaid
      dividends are outstanding.

                                SELECTED FINANCIAL DATA

     The following tables present selected consolidated financial and other
data of HUBCO, Washington and Statewide. Results of operations for the nine
months ended December 31, 1993 for Statewide are derived in part from the
unaudited consolidated financial statements included in Appendix E of this
Proxy Statement-Prospectus. The interim data have been prepared on the same
basis as the other consolidated financial statements of Statewide presented
in Appendix E. The Management of Statewide has represented that such data
includes all adjustments (consisting solely of normal recurring accruals
except for the effects of the adoption of Statement of Financial Accounting
Standard No. 109 "Accounting for Income Taxes") necessary for a fair
presentation of the results for the unaudited periods. The results of
operations for the period ended December 31, 1993 for Statewide are not
necessarily indicative of the results that may be expected for any other
period.


                                           17



<PAGE>
<TABLE>
<CAPTION>
   
                                 SELECTED CONSOLIDATED FINANCIAL DATA OF HUBCO

                                                   Years Ended December 31,
                                              1993      1992       1991       1990      1989
                                           ---------------------------------------------------
                                                 (In thousands except per share amounts)
<S>                                        <C>        <C>        <C>       <C>        <C>
Earnings Summary:
Interest income . . . . . . . . . .      $   67,759  $ 67,646   $ 51,759   $ 49,809  $ 51,113
Interest expense. . . . . . . . . .          20,741    26,633     25,287     26,818    27,820
                                           --------  --------   --------   --------  --------
Net interest income . . . . . . . .          47,018    41,013     26,472     22,991    23,293
Provision for possible loan losses.           3,600     4,116      2,312      4,150     1,860
                                           --------  --------   --------   --------  --------
Net interest income after provision for
 possible loan losses . . . . . . .          43,418    36,897     24,160     18,841    21,433
Other income. . . . . . . . . . . .           8,606     7,657      5,471      4,532     4,196
Other expenses. . . . . . . . . . .          29,971    34,349     22,274     20,013    19,863
                                           --------  --------   --------   --------  --------
Income before income taxes. . . . .          22,053    10,205      7,357      3,360     5,766
Income tax provision. . . . . . . .           7,851       564      2,336      1,145     2,457
                                           --------  --------   --------   --------  --------
Net Income. . . . . . . . . . . . .      $   14,202  $  9,641   $  5,021   $  2,215  $  3,309
                                           ========  ========   ========   ========  ========
Per Share Data:
Weighted average common shares
 outstanding. . . . . . . . . . . .           6,909     6,091      4,955      4,941     4,969
Net income per common share(1). . .           $2.06     $1.58      $1.01      $0.45     $0.67
Cash dividends per common share(1).           $0.47     $0.40      $0.33      $0.33     $0.33
Balance Sheet Summary:
Investment securities . . . . . . .      $  426,685  $322,522   $138,915   $150,536  $ 89,177
Loans, net. . . . . . . . . . . . .         529,390   513,448    465,883    371,700   369,232
Total assets. . . . . . . . . . . .       1,041,825   931,911    673,159    595,128   548,132
Deposits. . . . . . . . . . . . . .         935,688   843,226    608,857    512,823   484,192
Stockholders' equity. . . . . . . .          78,954    68,313     41,099     37,567    37,400
Performance Ratios:
Return on average assets. . . . . .            1.44%     1.05%      0.82%      0.40%     0.62%
Return on average equity. . . . . .           19.34     17.38      12.75       5.89      8.91
Dividend payout . . . . . . . . . .           23.01     25.04      33.44      73.63     49.65
Average equity to average assets. .            7.44      6.04       6.45       6.85      7.00
Net interest margin(2). . . . . . .            5.20      4.97       4.94       4.72      4.92
Asset Quality Ratios:
Allowance for possible loan losses to
 total loans, net(3). . . . . . . .            2.04      1.48       1.44       1.41       .82
Allowance for possible loan losses to 
 non-performing loans(4). . . . . .          118.10     96.10      75.53      52.71     58.93
Allowance for possible loan losses to
 non-performing assets (excluding loans
 past due 90 days or more and
 accruing)(5) . . . . . . . . . . .          107.87     98.04      50.10      39.39     90.40
Non-performing loans to total loans,
 net(3)(4). . . . . . . . . . . . .            1.73      1.54       1.90       2.67      1.38
Non-performing assets to total
 loans, net plus other real
 estate(3)(5) . . . . . . . . . . .            2.16      1.78       3.09       3.77      1.38
Non-performing assets (excluding loans
 past due 90 days or more and accruing)
 to total loans, net plus other real
 estate(3)(5) . . . . . . . . . . .            1.88      1.51       2.84       3.53       .90
Net charge-offs to average loans,
 net. . . . . . . . . . . . . . . .             .15       .91        .58        .54       .28
Ratio of earnings to combined fixed
 charges and preferred stock dividend
 requirements(6):
  Excluding Interest on Deposits. .           33.91x    13.37x      8.31x      3.85x     4.68x
  Including Interest on Deposits. .            2.05      1.38       1.29       1.12      1.21
- --------------
<FN>
(1)  Income per share and dividends paid have been restated to reflect a 10% stock dividend paid
     June 1, 1993.
(2)  Computed on a tax equivalent basis.
(3)  Total loans are net of unearned income and deferred loan fees.
(4)  Non-performing loans include non-accruing loans, loans past due 90 days or more and accruing
     and renegotiated loans.
(5)  Non-performing assets include non-performing loans plus other real estate.
(6)  The ratio of earnings to combined fixed charges and preferred stock dividend requirements is
     computed by dividing the sum of income before taxes, fixed charges and preferred dividends by
     the sum of fixed charges and preferred dividends. Fixed charges represent interest expenses
     (including interest attributable to capital leases, the estimated interest component of
     operating lease rental payments and both excluding and including interest on deposits). Prior
     to the Merger, HUBCO will not have issued any preferred stock. Accordingly, HUBCO's ratios
     include no amount with respect to preferred dividends.
    
</FN>
</TABLE>
                                                      18



<PAGE>
<TABLE>
<CAPTION>
   
                              SELECTED CONSOLIDATED FINANCIAL DATA OF WASHINGTON

                                                    Year Ended December 31,
                                    ------------------------------------------------------
                                         1993      1992      1991         1990       1989
                                         ----      ----      ----         ----       ----
                                           (dollars in thousands, except per share data)
<S>                                   <C>       <C>         <C>        <C>         <C>
Operating Data:
Interest income . . . . . . . . . .   $ 18,557  $ 21,879   $ 27,594    $ 31,301   $ 33,142
Interest expense. . . . . . . . . .      8,812    12,190     19,119      22,543     23,730
                                      --------  --------   --------    --------   --------
Net interest income . . . . . . . .      9,745     9,689      8,475       8,758      9,412
Provision for losses on loans . . .        420     1,100      1,500       2,350      6,927
                                      --------  --------   --------    --------   --------
Net interest income after provision
 for losses on loans. . . . . . . .      9,325     8,589      6,975       6,408      2,485
Other income. . . . . . . . . . . .        949     2,290      2,569         859        585
Other expenses. . . . . . . . . . .      8,768     8,694      9,306      10,674      7,959
                                      --------  --------   --------    --------   --------
Income/(loss) before income taxes,
 extraordinary items and change in
 accounting principle . . . . . . .     1,506      2,185        238     (3,407)    (4,889)
Income tax expense/(benefit). . . .    (1,018)       628        552     (1,538)      (989)
                                      --------  --------   --------    --------   --------
Income/(loss) before extraordinary
 items and change in accounting
 principle. . . . . . . . . . . . .      2,524     1,557      (314)     (1,869)    (3,900)
Extraordinary items . . . . . . . .        --        539    (1,034)        --         -- 
Change in accounting principle. . .        300       --        --          --         -- 
Net income/(loss) . . . . . . . . .    $ 2,824   $ 2,096   $(1,348)    $(1,869)   $(3,900)
                                       =======   =======   ========    ========   ========
Per Share Data:
Weighted average number of common
 shares outstanding (in thousands).      2,297     2,276     2,264       2,264      2,262
Dividends per share.. . . . . . . .    $   --    $   --    $   --      $  0.07    $  0.28
Income per share:
 Income/(loss) before extraordinary
 item and cumulative effect of change
 in accounting principle. . . . . .    $  1.10   $  0.68   $ (0.14)    $ (0.83)   $ (1.72)
 Extraordinary items. . . . . . . .        --       0.24     (0.46)        --         -- 
 Cumulative effect of change in
  accounting principle. . . . . . .        .13       --        --          --         -- 
                                      --------  --------   --------    --------   --------
 Net income/(loss) per share. . . .    $  1.23   $  0.92   $ (0.60)    $ (0.83)   $ (1.72)
                                      ========  ========   ========    ========   ========
Balance Sheet Summary:
Investment and mortgage-backed
 securities . . . . . . . . . . . .   $ 92,264  $ 67,576   $ 56,455    $ 79,904   $ 57,677
Loans, net. . . . . . . . . . . . .    170,185   191,501    195,508     230,557    244,714
Total assets. . . . . . . . . . . .    282,635   285,771    293,727     337,626    351,281
Deposits. . . . . . . . . . . . . .    246,043   252,623    259,021     275,327    273,383
Advances from FHLB. . . . . . . . .        400       --         --       28,500     40,500
Stockholders' equity. . . . . . . .     33,541    30,469     28,216      29,215     30,830
Performance Ratios:
Return on average assets. . . . . .       0.99%     0.72%     (0.42%)     (0.54%)    (1.08%)
Return on average equity. . . . . .       8.98      7.21      (4.72)      (6.16)    (11.16)
Dividend payout . . . . . . . . . .        --        --         --        (8.43)    (16.54)
Average equity to average assets. .      11.04     10.03       8.91        8.78       9.70
Net interest margin . . . . . . . .       3.58      3.55       2.80        2.65       2.69
Asset Quality Ratios:
Allowance for losses on loans to
 total loans, net . . . . . . . . .       1.66%     1.45%      1.53%       1.12%      1.93%
Allowance for losses on loans to
 non-performing loans . . . . . . .      21.84     31.52      17.97       14.86      27.01
Allowance for losses on loans and REO
 to non-performing assets . . . . .      21.49     19.39      14.14       12.00      18.77
Non-performing loans to total loans,
 net. . . . . . . . . . . . . . . .       7.61      4.60       8.51        7.52       7.14
Non-performing assets to total loans,
 net plus other real estate, net. .      11.30     10.66      14.03       11.83       9.96
Net charge-offs to average loans,
 net. . . . . . . . . . . . . . . .       0.19      0.66       0.47        1.89       2.07
- ----------

    
</TABLE>

                                                      19



<PAGE>
<TABLE>
<CAPTION>
   
                                        SELECTED CONSOLIDATED FINANCIAL DATA OF STATEWIDE

                                             Nine Months Ended
                                               December 31,                     Year Ended March 31,
                                             -----------------    -------------------------------------------------
                                              1993      1992      1993       1992      1991       1990       1989
                                              ----      ----      ----       ----      ----       ----       ----
                                                                        (In thousands)
<S>                                          <C>      <C>       <C>        <C>       <C>        <C>        <C>
Consolidated Statement of Operations:                                                
 Interest and dividend income . . . . . . .$ 26,120  $ 30,860  $ 39,822   $ 44,400   $ 48,150   $ 52,202   $ 56,452
 Interest expense . . . . . . . . . . . . .  12,857    17,073    21,829     30,605     37,387     42,252     42,928
                                            -------   -------  --------   --------   --------   --------   --------
 Net interest and dividend income before 
  provision for loan losses . . . . . . . .  13,263    13,787    17,993     13,795     10,763      9,950     13,524
 Provision for loan losses. . . . . . . . .     360       182       193      1,933        186      3,762        194
                                            -------   -------  --------   --------   --------   --------   --------
 Net interest and dividend income after 
  provision for loan losses . . . . . . . .  12,903    13,605    17,800     11,862     10,577      6,188     13,330
 Other income . . . . . . . . . . . . . . .   1,102     1,402     2,010      3,564      1,739      4,122     (2,720)
 Operating expenses . . . . . . . . . . . .   9,045     8,911    12,233     12,964     13,611     13,386     11,586
                                            -------   -------  --------   --------   --------   --------   --------
 Income (loss) before income taxes 
  and extraordinary credit. . . . . . . . .   4,960     6,096     7,577      2,462     (1,295)    (3,076)      (976)
 Income taxes . . . . . . . . . . . . . . .   1,700     2,052     2,490      1,461         35         77         64
                                            -------   -------  --------   --------   --------   --------   --------
 Income (loss) before extraordinary credit
  and change in accounting principle. . . .   3,260     4,044     5,087      1,001     (1,330)    (3,153)    (1,040)
 Extraordinary credit from utilization of 
  net operating loss carryforward . . . . .       0         0         0      1,233          0          0          0
 Cumulative effect of change in
  accounting principle. . . . . . . . . . .     669         0         0          0          0          0          0
                                            -------   -------  --------   --------   --------   --------   -------- 
Net income (loss). . . . . . . . . . . . .$  3,929  $  4,044  $  5,087   $  2,234   $ (1,330)  $ (3,153)  $ (1,040)
                                            =======  ========  ========   ========   ========   ========   ========
    
</TABLE>

<TABLE>
<CAPTION>
                                              At December 31,                       At March 31,
                                             -----------------    ------------------------------------------------
                                              1993      1992      1993       1992      1991       1990       1989
                                              ----      ----      ----       ----      ----       ----       ----
                                                                        (In thousands)
<S>                                          <C>      <C>       <C>        <C>       <C>        <C>        <C>
Consolidated Statement of 
 Financial Condition:                                                             
 Total assets . . . . . . . . . . . . . . .$500,275  $525,596  $517,885   $531,785   $529,225   $564,786   $599,125
 Deposits . . . . . . . . . . . . . . . . . 425,802   443,210   440,034    460,926    454,783    484,939    488,317
 Investment securities. . . . . . . . . . .  46,176    24,954    18,224     23,945     23,580     38,694     37,764
 Mortgage-backed securities available 
  for sale. . . . . . . . . . . . . . . . .   4,789         0     7,517          0          0          0          0
 Mortgage-backed securities . . . . . . . . 201,397   205,644   208,248    180,304    142,693    133,331    141,526
 Loans receivable, net. . . . . . . . . . . 186,453   240,012   230,929    264,914    308,905    343,320    373,547
 Federal Home Loan Bank advances. . . . . .  39,367    51,667    45,092     43,392     49,192     46,492     52,792
 Retained earnings, substantially
  restricted. . . . . . . . . . . . . . . .  32,240    27,268    28,312     23,225     20,991     22,321     25,474
Selected Financial Ratios:                                             
 Return on average total assets . . . . . .    1.03%     1.01%     0.96%      0.42%     (0.24)%    (0.54)%    (0.16)%
 Return on average retained earnings. . . .   17.16     21.20     19.43      10.16      (6.14)    (12.19)     (3.90)
 Average retained earnings to average 
  total assets. . . . . . . . . . . . . . .    6.02      4.78      4.95       4.15       3.98       4.42       4.21
 Allowance for loan losses to total loans 
  at end of period. . . . . . . . . . . . .    0.58      0.16      0.59       0.69       0.54       0.57       0.02
 Nonperforming loans to total loans at 
  end of period . . . . . . . . . . . . . .    1.44      1.79      1.23       1.22       4.17       2.24       0.71
 Allowance for loan losses to 
  nonperforming loans . . . . . . . . . . .   40.22     40.35     47.23      56.42      13.00      25.49       2.85
 Nonperforming assets to total loans and
  real estate owned . . . . . . . . . . . .    6.28      5.86      5.77       6.51       7.10       4.58       0.82
Other Data:                                                            
 Number of:                                                            
  Outstanding real estate loans originated    1,966     2,357     2,280      2,578      2,851      3,058      3,199
  Deposit accounts. . . . . . . . . . . . .  49,215    54,580    50,807     56,671     56,531     60,996     64,560
  Full service offices open . . . . . . . .      13        13        13         13         13         13         15
</TABLE>

                                                                20




<PAGE>
                            SUMMARY SELECTED PRO FORMA DATA
   
     The following table presents certain unaudited pro forma combined
financial information from the Pro Forma Combined Condensed Statement of
Income for the year ended December 31, 1993 and from the Pro Forma Combined
Condensed Statement of Condition at December 31, 1993, in each case after
giving effect to: (i) in the first column, the Merger, and in the second
column, both the Merger and the Statewide Acquisition, (ii) the issuance by
HUBCO of $25,000,000 of 7.75% subordinated debentures due 2004 (completed on
January 14, 1994) and (iii) the purchase by HUBCO of shares of its Common
Stock at a cost of $9,869,000 under its stock repurchase program, as if such
transactions had been consummated on January 1, 1993 (with respect to such
repurchases that occurred between January 1 and January 24, 1994). The pro
forma information is based on the historical financial statements of HUBCO,
Statewide and Washington after giving effect, using the purchase method of
accounting, to, in the first column, the Merger, and in the second column,
both the Merger and the Statewide Acquisition, as well as the above mentioned
issuance of subordinated debentures and stock repurchases. Such information is
based upon the assumptions and adjustments which are set forth elsewhere in
this Proxy Statement--Prospectus. See "PRO FORMA COMBINED CONDENSED UNAUDITED
FINANCIAL STATEMENTS". The pro forma financial information assumes that the
gross proceeds from the sale of HUBCO Common Stock in connection with the
Statewide Acquisition will total $35 million, that 1,944,444 shares of HUBCO
Common Stock will be sold as part of the Statewide Acquisition at a
subscription price of $18.00 per share and that HUBCO will pay an aggregate of
$40,397,000, including the issuance of a total of 829,995 shares of Preferred
Stock, in connection with its acquisition of Washington. In addition, the pro
forma financial information assumes net proceeds of $24,671,000 from the
issuance of the $25,000,000 of subordinated debentures. While pro forma
information about Statewide is included in the following tables, there can be
no assurance that the Statewide Acquisition will be consummated and
consummation of the Merger is not conditioned upon consummation of the
Statewide Acquisition. See "INTRODUCTION--Statewide Acquisition.
    
     Also presented are certain selected ratios derived from the pro forma
information which should be read and compared to HUBCO's historical
information. See "SELECTED FINANCIAL DATA."

     The unaudited pro forma information should be read in conjunction with
the consolidated financial statements and related notes included and
incorporated by reference in this Proxy Statement-Prospectus. The pro forma
information in not necessarily indicative of operating results which would
have been achieved had the above transactions  been consummated as of the
beginning of such periods presented and should not be construed as being
representative of future periods.



                                           21



<PAGE>
<TABLE>
<CAPTION>
   
                           PRO FORMA COMBINED UNAUDITED FINANCIAL INFORMATION

                                                              Year Ended December 31, 1993
                                                              ----------------------------
                                                                                 Pro Forma
                                                                Pro Forma        Combined
                                                                Combined          Hubco,
                                                                Hubco and       Washington
                                                               Washington        Statewide
                                                               ----------       ----------
                                                                  (Dollars in Thousands,
                                                                 Except Per Share Amounts)
<S>                                                           <C>               <C>
RESULTS OF OPERATIONS:
 Net interest income before provision for loan losses . . . . $   55,914       $   75,042
 Provision for possible loan losses . . . . . . . . . . . . .      4,020            4,740
 Net interest income after provision for possible loan
  losses. . . . . . . . . . . . . . . . . . . . . . . . . . .     51,894           70,302
 Income before income taxes . . . . . . . . . . . . . . . . .     22,171           33,683
 Net income before cumulative effect of change in accounting
  principle . . . . . . . . . . . . . . . . . . . . . . . . .     15,865           23,212
FINANCIAL CONDITION AT END OF PERIOD:
 Total assets . . . . . . . . . . . . . . . . . . . . . . . .  1,334,128        1,821,724
 Total deposits . . . . . . . . . . . . . . . . . . . . . . .  1,183,720        1,612,023
 Total stockholders' equity . . . . . . . . . . . . . . . . .     93,576          126,203
PER SHARE DATA:
 Net income per common share--primary(1). . . . . . . . . . .       2.17             2.53
 Net income per common share--fully diluted . . . . . . . . .       2.11             2.46
 Book value per common share. . . . . . . . . . . . . . . . .      11.35            12.60
SELECTED RATIOS:(2)
 Performance ratios:
  Return on assets. . . . . . . . . . . . . . . . . . . . . .       1.19%            1.27%
  Return on common stockholders' equity . . . . . . . . . . .      21.54            21.84
 Capital adequacy ratios:
  Total stockholders' equity to assets. . . . . . . . . . . .       7.01             6.93
  Tier 1 leverage ratio . . . . . . . . . . . . . . . . . . .       7.18             6.97
 Risk-based capital ratios:
  Tier 1 capital. . . . . . . . . . . . . . . . . . . . . . .      12.89            14.55
  Total capital . . . . . . . . . . . . . . . . . . . . . . .      17.78            18.81
 Asset quality ratios:
  Allowance for possible loan losses to total loans, net. . .       1.94             1.64
  Non-performing assets to total loans net plus other
   real estate(3) . . . . . . . . . . . . . . . . . . . . . .       4.00             4.01
  Non-performing assets to total assets (3) . . . . . . . . .       2.14             2.01
  Allowance for possible loan losses to non-performing
   loans(4) . . . . . . . . . . . . . . . . . . . . . . . . .      71.39            67.51
 Asset quality ratios: (5)
  Allowance for possible loan losses to total loans, net. . .       1.96             1.64
  Non-performing assets to total loans net plus other real
   estate(3). . . . . . . . . . . . . . . . . . . . . . . . .       3.18             2.80
  Non-performing assets to total assets(3). . . . . . . . . .       1.69             1.39
  Allowance for possible loan losses to non-performing
   loans(4) . . . . . . . . . . . . . . . . . . . . . . . . .     104.08            93.11
- -------------
<FN>
(1)  After payment of dividends on HUBCO Preferred Stock of $1,394 (representing an annual
     dividend of $1.68 per share), the maximum dividend payable under the Merger Agreement.
(2)  Ratios are based on period end.
(3)  Non-performing assets consist of non-accruing loans, loans past due 90 days and still
     accruing, renegotiated loans and real estate acquired in settlement of loans, including
     in-substance foreclosures.
(4)  Non-performing loans consist of non-accruing loans, loans past due 90 days and still
     accruing and renegotiated loans.
(5)  Assuming Hubco completes the intended sale of non-performing assets on which a reserve for
     liquidation has been recorded, the asset quality ratios would be as shown.
    
</FN>
</TABLE>

                                                   22



<PAGE>
                                SPECIAL CONSIDERATIONS
                                           
     The following factors, among others described throughout this Proxy
Statement-Prospectus, should be considered carefully by stockholders of
Washington. 

Significant Impact of Acquisitions on HUBCO

     HUBCO's profitability and its financial condition may be significantly
impacted by the continuing implementation of its acquisition strategy and by
the consummation of the Merger and the Statewide Acquisition.

     If the Merger and the Statewide Acquisition are both consummated, HUBCO
will add 21 branch offices (some of which it may close) and approximately $780
million in assets, increasing HUBCO's branches by more than 50% and its assets
by 75%. While HUBCO has successfully absorbed smaller institutions in the
recent past, no assurance can be given that HUBCO will be able to efficiently
integrate the operations of Washington and Statewide with HUBCO's operations
or to operate the resulting entity profitably.

     Moreover, it is likely that an expansion of this magnitude will necessi-
tate substantially increased staffing in HUBCO's operations. While HUBCO's
management team has developed substantial experience and skill in integrating
acquired institutions and their personnel into HUBCO, given the significant
impact on operations which would result from the Merger and the Statewide
Acquisition, there can be no assurances that HUBCO's management will be able
to manage the combination of HUBCO, Washington and Statewide to achieve the
level of personnel integration or the cost savings achieved in its previous
acquisitions.
   
     In addition to the other challenges presented by the acquisitions of
Washington and Statewide, both institutions have a significant volume of
non-performing assets, including non-accrual loans and real estate acquired in
connection with collection actions on loans ("OREO properties"). At December
31, 1993, HUBCO had $11.5 million in non-performing assets, Washington had
$20.0 million and Statewide had $12.5 million. There can be no assurance that
HUBCO's management will be able to deal with these problem assets effectively
or profitably. Moreover, the acquisitions, taken as if they were consummated
at December 31, 1993, will increase HUBCO's ratio of non-performing assets to
total loans and other real estate ("ORE" or "REO") from 2.20% to 4.01% and
will decrease HUBCO's coverage ratio on its allowance for possible loan losses
to non-performing loans from 118.10% to 67.51%. While HUBCO expects to take
aggressive action to sell and resolve the acquired non-performing assets, no
assurance can be given that the actions of HUBCO's management will
substantially lessen HUBCO's exposure to non-performing assets acquired in
these transactions. If HUBCO completes the intended sale of non-performing
assets on which a reserve for liquidation has been recorded, the asset quality
ratios would be as shown at the bottom of the previous page under the caption
"PRO FORMA COMBINED UNAUDITED FINANCIAL INFORMATION."

     Acquisition Strategy. HUBCO seeks to enhance profitability and build
market share through both internal growth and acquisitions. HUBCO's acquisi-
tion philosophy is to seek in-market or contiguous market opportunities which
can be accomplished with little dilution to earnings. Since October of 1990,
HUBCO has acquired assets and liabilities from seven other financial institu-
tions, through both government-assisted and private transactions. Both the
Merger and the Statewide Acquisition represent traditional private transac-
tions which present a different level of risk than government-assisted
transactions. HUBCO has advised Washington that it intends to continue to seek
acquisition opportunities that arise in its market area. There can be no
assurance that HUBCO will be able to acquire additional financial institutions
or, if additional financial institutions are acquired, that these acquisitions
can be managed successfully to enhance the profitability of HUBCO. 

     In December 1993, the government appropriated money to allow the RTC to
sell the remaining thrift institutions that are presently under RTC
conservatorship, including a number of such institutions in New Jersey. The
bidding process for such institutions has commenced and is expected to
continue during the next several months. As it has in the past, HUBCO may bid
on such institutions. HUBCO anticipates that if it does acquire any such
institutions it will only acquire branches and deposit liabilities. Management
of HUBCO does not believe that the acquisition of such branches and deposit
liabilities would have a material impact on HUBCO's earnings or reduce its
capital ratios below the well capitalized classification, although HUBCO may
experience some growth in assets and in the number of branches as a result of
such acquisitions. There can be no assurance that HUBCO will be able to
acquire additional financial institutions or, if additional financial
institutions are acquired, that these acquisitions can be managed successfully
to enhance the profitability of HUBCO See "RECENT DEVELOPMENTS."
     

                                      23
<PAGE>

     When evaluating acquisitions, HUBCO has advised Washington that it
conducts a due diligence review to attempt to identify both risks and income
potential and then attempts to structure a transaction which allows it to
manage the risks while earning a fair return on the investment. The success of
HUBCO's acquisition strategy depends on management's skill in identifying,
analyzing, bidding on and acquiring banking entities or the assets and
liabilities of such entities being sold by federal regulators, integrating
such entities, assets and liabilities into HUBCO, and causing the resulting
entity as a whole to operate profitably. In light of this acquisition strate-
gy, Washington stockholders should not rely upon the financial information
regarding HUBCO, Washington and Statewide contained or incorporated by
reference in this Proxy Statement-Prospectus as necessarily being indicative
of future operating results of the combined entities.

     Proposed Acquisition of Statewide. Upon consummation of the Statewide
Acquisition, HUBCO's total assets will increase by approximately $507 million,
resulting in a 48.7% increase in HUBCO's asset base from its level at
December 31, 1993. An expansion of this magnitude will result in major changes
in HUBCO's financial situation. Unlike most of HUBCO's other recent acquisi-
tions, the Statewide Acquisition does not afford HUBCO the right to acquire
only those loans of the acquired institution which HUBCO desires to retain.
See Appendix E.
   
     Non-Performing Asset. At December 31, 1993, Washington had $20.0 million
of non-performing assets, including one nonperforming asset of approximately
$9 million. The Internal Revenue Service, which rents the building which
secures Washington's largest non-performing asset, has announced that the site
will be converted into a customer service center with a potential loss of
2,500 permanent and seasonal jobs. If the Merger is consummated, there can be
no assurance that this non-performing loan (or other non-performing assets of
HUBCO, Washington and Statewide) will not have a material adverse impact upon
HUBCO's financial performance. Washington and HUBCO have agreed to cooperate
to market this non-performing loan so that the Bank is in a position to sell
the loan following the Effective Time of the Merger. No assurance can be
given, however, that the Bank will be able to sell such loan or about the
terms of any such sale.
    
Potential Impact of Changes in Interest Rate Environment

     Significant changes in the interest rate environment, especially a
continuation of the recent increases in interest rates, may have a negative
impact upon the profitability of HUBCO and that impact may be magnified by the
acquisitions of Washington and/or Statewide. In part, HUBCO has managed to
become more profitable because it has increased its net interest margin in a
falling rate environment. While HUBCO's management has taken some precautions
to limit the impact of upward swings in interest rates, there can be no
assurance that HUBCO could continue to perform as well if interest rates were
to continue to rise. Washington and Statewide both reported losses in the
years 1989, 1990 and 1991 and both reported profits in the periods since 1991
as interest rates were falling. Moreover, both Washington and Statewide have a
significant amount of their assets deployed in fixed rate instruments in their
investment and loan portfolios and these instruments have helped their
earnings as rates have fallen. While HUBCO may take certain actions to limit
its exposure to interest rate increases after the consummation of the acquisi-
tions, a continued rise in interest rates could have a material adverse effect
on HUBCO's financial performance, especially after the consummation of both
acquisitions. 

Proposed Legislation; Impact on the Statewide Acquisition

   

     Statewide Savings Bank, S.L.A., as part of the Statewide Acquisition,
will become a New Jersey chartered, savings bank that is subject to regulation
by the Department and the FDIC. Statewide's plan of conversion was prepared in
accordance with the regulations of the Department and approved by the Commis-
sioner of Banking. Statewide, as part of the Statewide Acquisition, must
convert from a mutual savings bank to a state-chartered stock savings bank. On
November 22, 1993, a bill was introduced in the United States House of
Representatives entitled the "Mutual Bank Conversion Act". The proposed
legislation provides that no state-chartered savings bank may convert from a
mutual form to the stock form on or after November 22, 1993, except in
accordance with regulations adopted by the FDIC. Other legislation was
introduced in the United States Senate which would, among other things, reduce
the compensation available to directors and officers of a mutual institution
participating in a conversion transaction. In late January, 1994, the FDIC
announced a new policy on conversions and followed that policy with an interim
rule requiring the filing of notice applications with the FDIC for all
conversions of state savings banks from mutual to stock form. The Office of
Thrift Supervision ("OTS") separately adopted a new policy imposing a morato-
rium on merger conversions of state savings and loan associations and federal
savings banks, both of which are subject to OTS jurisdiction. The OTS on April
21, 1994 adopted of a new regulation limiting compensation to directors and
officers in
    


                                           24

<PAGE>

   

conversion transactions and making permanent the moratorium on merger
conversions, including merger conversions for which applications have been
submitted. For pending applications, the new regulation permits waivers for
good cause shown. The FDIC is expected to adopt a similar regulation.
Statewide submitted a notice application to the FDIC with respect to its
conversion, which the FDIC deemed complete on March 25, 1994. In light of the
regulatory and legislative activity, HUBCO and Statewide thereafter amended
the Statewide Acquisition Agreement to delete the award of all stock-based
compensation to the directors and executive officers of Statewide. However,
HUBCO has indicated that it believes it is in the best interests of HUBCO and
its shareholders that the directors and executive officers of Statewide
receive some incentive compensation, including possibly stock-based
compensation, and has proposed procedures to make such a recommendation after
consummation of the Statewide Acquisition. HUBCO believes, based on these
changes, that Statewide's conversion application will be recommended for
approval by the staff of the FDIC, although there can be no assurance that the
staff will recommend approval. The FDIC staff has indicated to HUBCO and
Statewide that conversion applications will be submitted for approval to the
FDIC Board. The OTS has expressed strong objections to merger conversions
generally and the Director of the OTS is a member of the FDIC Board. Because
of the proposed legislation, the intensified scrutiny of conversions by the
FDIC, the new OTS regulations, the expected FDIC regulation and the objections
of the OTS to merger conversions, there can be no assurance that the Statewide
Acquisition will occur or, if it were to occur, when it may take place. If the
Statewide Acquisition does take place, the former directors and executive
officers of Statewide may be granted compensation, including stock-based
compensation, subject to the approval of HUBCO's shareholders at their next
annual meeting.

    

Adverse Impact on HUBCO's Earnings If Statewide Acquisition Terminated
   
     The proposed acquisition of Statewide has taken HUBCO longer than HUBCO
anticipated due to a variety of factors. As a consequence, HUBCO has incurred
and continues to incur substantial expenses for legal, accounting and printing
costs in connection with the Statewide Acquisition. If the Statewide
Acquisition is not consummated, these expenses, which have been capitalized,
would adversely impact HUBCO's earnings and there probably would be a decline
in earnings for the quarter in which the Statewide Acquisition agreement was
terminated. Throughout the last two years, HUBCO has reported increases in
quarter-to-quarter earnings.
    

                                  INTRODUCTION
                                           
General
   
     This Proxy Statement-Prospectus is being furnished to the holders of
common stock, par value $.10 per share ("Washington Common Stock"), of
Washington Bancorp, Inc., a Delaware corporation ("Washington"), in connection
with the solicitation of proxies by the Board of Directors of Washington (the
"Board") for use at the Annual Meeting of Washington's stockholders to be held
at Schuetzen Park, North Bergen, New Jersey on June 21, 1994 at 10:00 a.m., and
at any adjournments or postponements thereof (the "Meeting").

     At the Meeting, the holders of record of Washington Common Stock as of
the close of business on May 6, 1994 (the "Record Date") will consider and
vote upon a proposal (the "Merger Proposal") to approve the Agreement and Plan
of Merger, dated as of November 8, 1993 , as amended (the "Merger Agreement"),
by and among HUBCO, Inc., a New Jersey corporation ("HUBCO"), Hudson United
Bank, a New Jersey commercial bank (the "Bank") and a wholly-owned subsidiary
of HUBCO, Washington Savings Bank, a New Jersey savings bank and wholly-owned
subsidiary of Washington (the "Savings Bank"), and Washington, pursuant to
which Washington will merge with and into HUBCO (the "Merger"), with HUBCO
surviving the Merger, and Washington Savings Bank will merge with and into the
Bank, with the Bank surviving that merger. Pursuant to the Merger Agreement,
stockholders of Washington will be entitled to receive either $16.10 in cash
or 0.6708 of a share of HUBCO's Series A Preferred Stock, stated value $24.00
per share. ("HUBCO Preferred Stock"), for each share of Washington Common
Stock outstanding at the time that the Merger is consummated (the "Effective
Time"), subject to certain allocation and election provisions set forth in the
Merger Agreement. See "THE MERGER."
    
     In addition, at the Meeting the holders of record of Washington Common
Stock as of the close of business on the Record Date will elect three direc-
tors to serve until the earlier of (i) the Effective Time of the Merger or
(ii) the 1997 annual meeting of Washington stockholders or such time thereaf-
ter as their successors have been elected and have qualified.

     This Proxy Statement-Prospectus also constitutes a prospectus of HUBCO in
respect of the shares of HUBCO Preferred Stock issuable pursuant to the
Merger.


                                           25

<PAGE>



Parties to the Merger
   
     HUBCO. HUBCO is a bank holding company whose principal operating
subsidiary is Hudson United Bank (the "Bank"), a state-chartered commercial
bank. The corporate headquarters of HUBCO and the main office of the Bank are
located at 3100 Bergenline Avenue, Union City, New Jersey 07087; telephone
(201) 348-2300. Incorporated in 1890, the Bank is a full service commercial
bank which primarily serves small and mid-sized businesses and consumers in
Northern New Jersey, its primary market area. The Bank currently operates 37
branches in Hudson, Bergen, Passaic, Essex, Middlesex and Morris counties. The
deposits of the Bank are insured by the Bank Insurance Fund (the "BIF") of the
Federal Deposit Insurance Corporation (the "FDIC"). As of December 31, 1993,
HUBCO had consolidated assets of $1.042 billion, consolidated deposits of
$935.7 million and consolidated stockholders' equity of $79.0 million. Based on
assets, at December 31, 1993, HUBCO was the 12th largest commercial bank
holding company headquartered in New Jersey.

     HUBCO's principal assets and sources of income are its investments in its
subsidiaries. HUBCO is a legal entity separate and distinct from its subsid-
iaries. There are various federal and state legal limitations on the extent to
which a bank subsidiary of HUBCO may pay dividends to, finance or otherwise
supply funds to HUBCO. See "COMPARATIVE MARKET PRICE DATA."

    
   
     Washington. Washington is a bank holding company subject to the Bank
Holding Company Act of 1956, as amended, with its principal executive offices
at 101 Washington Street, Hoboken, New Jersey 07030, telephone number (201)
659-0013. Washington conducts its operations through its sole direct
subsidiary, Washington Savings Bank (the "Savings Bank"), a New Jersey
chartered FDIC insured non-member savings bank. The Savings Bank conducts
business in New Jersey through eight branches located in the counties of
Bergen and Hudson. At December 31, 1993, Washington had total assets of
approximately $282.6 million, consolidated total deposits of approximately
$246.0 million and consolidated stockholders' equity of approximately $33.5
million.
    
     Additional information about HUBCO and Washington and their respective
subsidiaries is included in documents incorporated by reference in this Proxy
Statement-Prospectus and in Washington's 1993 Annual Report which accompanies
this Proxy Statement-Prospectus. See "INCORPORATION OF CERTAIN DOCUMENTS BY
REFERENCE."

Statewide Acquisition

     HUBCO has entered into an Acquisition Agreement with Statewide. State-
wide, headquartered in Jersey City, New Jersey, was organized in 1943 as a
state-chartered savings and loan association under the name First Savings and
Loan Association of Jersey City. In 1973, Statewide changed its name to
Statewide Savings and Loan Association, and in 1988, to Statewide Savings
Bank, S.L.A. As of December 31, 1993, Statewide had total assets of $500.3
million, total deposits of $425.8 million, and total retained earnings of
$32.2 million, of which $14.9 million represented goodwill. Statewide's
principal business is attracting deposits and investing primarily in one to
four family mortgage loans and mortgage-backed securities and, to a lesser
extent, consumer loans and investment securities. Through its wholly owned
subsidiary, Statewide Financial Services, Inc., Statewide also engages in the
sale of annuity products. Statewide's deposits are insured by the Savings
Association Insurance Fund (the "SAIF") of the FDIC. The primary market area
for Statewide includes the neighborhoods surrounding its 13 branch offices,
which include Hudson, Union and Bergen Counties. 

     The Statewide Acquisition is subject to various conditions. These
conditions include approval of Statewide's plan of conversion by Statewide's
depositors, receipt of regulatory approvals, the absence of a material adverse
change in the business or financial condition of Statewide since March 31,
1993, the receipt by HUBCO and Statewide of certain legal opinions and the
sale of an aggregate dollar amount of HUBCO's Common Stock equal to the
appraised value of Statewide. There can be no assurance that the conditions
necessary to consummate the Statewide Acquisition will be satisfied.
CONSUMMATION OF THE MERGER IS NOT CONTINGENT ON CONSUMMATION OF THE STATEWIDE
ACQUISITION. Consummation of the Statewide Acquisition has been delayed as a
result of increased regulatory scrutiny of mutual to stock conversions and
certain proposed legislation. Because of such delays, HUBCO and Statewide have
extended the period during which the conversion may occur. The Agreement
between HUBCO and Statewide currently provides that either HUBCO or Statewide
may terminate the transaction if any required application for regulatory
approval is denied or is approved with certain adverse conditions or if the
conversion is not consummated by June 30, 1994.


     Statewide, as part of the Statewide Acquisition, must convert from a
mutual savings bank to a state-chartered stock savings bank. On November 22,
1993, a bill was introduced in the United States House of Representatives


                                           26

<PAGE>

   


entitled the "Mutual Bank Conversion Act". The proposed legislation provides
that no state-chartered savings bank may convert from a mutual form to the
stock form on or after November 22, 1993, except in accordance with
regulations adopted by the FDIC. Other legislation was introduced in the
United States Senate which would, among other things, reduce the compensation
available to directors and officers of a mutual institution participating in a
conversion transaction. In late January, 1994, the FDIC announced a new policy
on conversions and followed that policy with an interim rule requiring the
filing of notice applications with the FDIC for all conversions of state
savings banks from mutual-to-stock form. The OTS separately adopted a new
policy imposing a temporary moratorium on merger conversions of state savings
and loan associations and federal savings banks, both of which are subject to
OTS jurisdiction. The OTS on April 21, 1994 adopted a new regulation which,
among other things, limited compensation to directors and officers in
conversion transactions and made permanent the moratorium on merger
conversions. The OTS regulation applies to all pending conversions, but with
respect to filed applications states that the OTS will consider waivers for
good cause shown. The FDIC is expected to adopt a similar regulation.
Statewide submitted a notice application to the FDIC with respect to its
conversion, which the FDIC deemed complete on March 25, 1994. In light of the
regulatory and legislative activity, HUBCO and Statewide thereafter amended
the Statewide Acquisition Agreement to delete the award of all stock-based
compensation to the directors and executive officers of Statewide. However,
HUBCO has indicated that it believes it is in the best interests of HUBCO and
its shareholders that the directors and executive officers of Statewide
receive some compensation, including possibly stock-based compensation, and
has proposed procedures to make such a recommendation after consummation of
the Statewide Acquisition. HUBCO believes, based on these changes, that
Statewide's conversion application will be recommended for approval by the
staff of the FDIC, although there can be no assurance that the staff will
recommend approval. The FDIC staff has indicated to HUBCO and Statewide that
conversion applications will be submitted for approval to the FDIC Board. The
OTS has expressed strong objections to merger conversions generally and the
Director of the OTS is a member of the FDIC Board. Because of the proposed
legislation, the intensified scrutiny of conversions by the FDIC, the
objections of the OTS to merger conversions, the OTS's new regulation and the
expected FDIC regulation, there can be no assurance that the Statewide
Acquisition will occur or, if it were to occur, when it may take place. If the
Statewide Acquisition does take place, the former directors and executive
officers of Statewide may be granted compensation, including stock-based
compensation, subject to the approval of HUBCO's shareholders at their next
annual meeting. If the Statewide acquisition does not take place, the
substantial legal, accounting and printing costs incurred by HUBCO in the
proposed acquisition, which HUBCO has capitalized, would be written off and
for the quarter in which such write-off occurred would adversely affect
earnings, probably causing a decline in earnings to comparable quarters.

    


                                     THE MEETING
                                           
The Meeting
   
     Each copy of this Proxy Statement-Prospectus mailed to holders of
Washington Common Stock is accompanied by a proxy card furnished in connection
with the Washington Board's solicitation of proxies for use at the Meeting.
The Meeting is scheduled to be held at Schuetzen Park, North Bergen, New
Jersey, on June 21, 1994 at 10:00 a.m. Only holders of record of Washington
Common Stock at the close of business on the Record Date are entitled to
receive notice of and to vote at the Meeting. At the Meeting, holders of
Washington Common Stock will consider and vote upon (i) the Merger Proposal,
(ii) the election of directors and (iii) such other matters as may properly be
brought before the Meeting. On each matter to be considered at the Meeting by
holders of Washington Common Stock, including the election of directors, such
holders will have one vote for each share of Washington Common Stock held of
record on the Record Date. Holders of Washington Common Stock are not entitled
to cumulative voting in the election of directors.

     HOLDERS OF WASHINGTON COMMON STOCK ARE REQUESTED TO PROMPTLY SIGN, DATE
AND RETURN THE ACCOMPANYING PROXY CARD TO WASHINGTON IN THE ENCLOSED
POSTAGE-PAID, ADDRESSED ENVELOPE.

     Any holder of Washington Common Stock who has delivered a proxy may
revoke it at any time before it is voted by (i) attending the Meeting and
voting in person at the Meeting, (ii) giving notice of revocation in writing
to the address noted below or (iii) submitting a signed proxy card bearing a
later date than the proxy last received to Washington Bancorp, Inc., 609
Washington Street, Hoboken, New Jersey 07030, Attention: Corporate Secretary,
provided that such notice or proxy card is actually received by Washington
before the vote of stockholders. A proxy will not be revoked by the death or
supervening incapacity of the shareholder executing the proxy unless, before
the
    
                                           27

<PAGE>
   

vote, the proxy is revoked by the personal representative or guardian of
the stockholder. Unless contrary instructions are provided, the shares of
Washington represented by properly executed proxies received at or prior to
the Meeting and not subsequently revoked will be voted FOR approval of the
Merger Agreement and FOR the election of the proposed nominees as directors.
If any other matters are properly presented for consideration at the Meeting,
the persons named in the proxy card enclosed herewith will have discretionary
authority to vote on such matters in accordance with their best judgment,
provided, however, that such discretionary authority will be exercised only to
the extent permissible under applicable federal and state securities and
corporation laws. As of the date of this Proxy Statement-Prospectus,
Washington is unaware of any other matter to be presented at the Meeting.
    
     The cost of soliciting proxies from stockholders of Washington will be
borne by Washington. Such solicitation will be made by mail, but also may be
made by telephone or in person by the directors, officers and employees of
Washington (who will receive no additional compensation for doing so).
Washington will make arrangements with brokerage firms and other custodians,
nominees and fiduciaries to send proxy materials to their principals.
Washington will also retain the services of a proxy solicitating firm. The
cost of such services will depend upon the volume of usage but is not expected
to exceed $10,000.

     SHAREHOLDERS SHOULD NOT FORWARD ANY STOCK CERTIFICATES WITH THEIR PROXY
CARDS.

Votes Required
   
     Only holders of record of shares of Washington Common Stock on the Record
Date will be entitled to vote at the Meeting. The affirmative vote of the
holders of a majority of the Washington Common Stock outstanding on the Record
Date will be required to approve the Merger Agreement. Therefore, a failure by
a holder of Common Stock to return a properly executed proxy card or to
vote in person at the Meeting will have the same effect as a vote against the
Merger Agreement. The affirmative vote of a plurality of the votes cast by
holders of shares of Washington Common Stock represented at the Meeting is
required to elect directors. For purposes of determining the votes cast with
respect to any matter presented for consideration at the Meeting, including
the vote with respect to the Merger, only those cast "for" or "against" will
be included. Except as described in the following paragraph, abstentions and
broker non-votes are counted only for the purpose of determining whether a
quorum is present at such Meeting.
    
     FAILURE BY A HOLDER OF WASHINGTON COMMON STOCK TO RETURN A PROPERLY
EXECUTED PROXY CARD OR TO VOTE AT THE MEETING WILL HAVE THE SAME EFFECT AS A
VOTE AGAINST THE MERGER AGREEMENT. ABSTENTIONS AND BROKER NON-VOTES WILL HAVE
THE SAME EFFECT AS VOTES AGAINST THE MERGER AGREEMENT.
   
     As of the Record Date, there were 2,307,937 shares of Washington Common
Stock outstanding and entitled to vote at the Meeting. Each such share is
entitled to one vote.

     The directors and executive officers of Washington and their affiliates
beneficially owned, as of March 15, 1994, 386,917 shares (or approximately
15.7% of the outstanding shares) of Washington Common Stock. HUBCO
beneficially owned, as of March 15, 1994, 92,000 shares (or approximately 4.0%
of the outstanding shares) of Washington Common Stock. As of March 15, 1994,
the directors and executive officers of HUBCO and their affiliates did not
beneficially own any shares of Washington Common Stock. Also, as of that date,
neither the Bank nor the Savings Bank beneficially owned any shares of
Washington Common Stock directly or in a fiduciary capacity. HUBCO and the
directors of Washington intend to vote their shares in favor of the Merger
Agreement.
    
     Washington's management is not aware of any individual or entity that
owned of record or beneficially more than 5% of the outstanding Washington
Common Stock as of March 15, 1994.

Recommendation of the Washington Board
   
     The Washington Board has unanimously approved the Merger Agreement and
recommends that Washington stockholders vote FOR approval of the Merger
Agreement. For the reasons described below, the Washington Board
believes that the Merger will provide significant value to all Washington
shareholders and also will enable those who receive HUBCO Preferred Stock in
the Merger to participate in opportunities for growth that the Washington
Board believes the Merger makes possible. See "THE MERGER--Background of and
Reasons for the Merger" and "--Opinions of Washington's Financial Advisor."

    
                                           28

<PAGE>


                                       THE MERGER

   
     The following information, insofar as it relates to matters contained in
the Merger Agreement or the Stock Option Agreement, is qualified in its
entirety by reference to the Merger Agreement and the Stock Option Agreement,
which are incorporated herein by reference and are attached hereto as Appendix
A and A-1, and Appendix B, respectively. Washington stockholders are urged to
read the Merger Agreement and the Stock Option Agreement carefully.
    

Background of and Reasons for the Merger

     During the years ended December 31, 1988, 1989, 1990 and 1991, Washington
experienced difficulties within its loan portfolio reflecting, among other
things, weaknesses in the New Jersey real estate market and general
economic conditions. As a result, Washington recognized net losses in each of
these years and the per share price of its Common Stock fell from $14 1/4 on
November 15,1988 (the day prior to Washington's announcement of a substantial
increase in its provision for possible loan losses) to $2.00 (the lowest
reported closing sale price of Washington Common Stock subsequent to that
announcement) on various dates in November 1990 and January 1991. While
Washington's operating performance improved and resulted in net profits in
both 1992 and 1993, and while the market price of Washington Common Stock has
recovered somewhat in recent periods, the Washington Board believes that it
may be difficult for Washington to return to the levels of profitability and
potential shareholder value that had been realized prior to the economic
difficulties of the late 1980's.

     In September, 1993, Kenneth T. Neilson, the president and chief executive
officer of HUBCO, indicated to Paul Rotondi and Theodore J. Doll, the chief
executive officer and chief operating officer of Washington, that HUBCO was
interested in acquiring Washington. He noted that while HUBCO had been
focusing on government-assisted transactions, its pending acquisition of
Statewide and the potential acquisition of Washington were consistent with
HUBCO's goals for expansion.

     From the outset, HUBCO's acquisition proposal was structured as a part
stock, part cash transaction, designed from HUBCO's perspective to limit per
share dilution. Washington, on the other hand, made it clear that in order for
a purchase price to be agreed upon, it would be essential for HUBCO to
recognize the strength of Washington's capital position and other underlying
strengths in Washington's balance sheet. 
   
     On September 24, 1993, discussions among the most senior executive
officers of Washington and HUBCO had reached a sufficiently advanced stage
such that both parties agreed that counsel should commence preparation of
appropriate documentation. Shortly thereafter, HUBCO presented to Washington a
letter of intent describing a transaction in which stockholders would
either elect to receive cash or HUBCO stock. The letter of intent assumed
that prior to closing, Washington would pay a substantial cash dividend to all
stockholders in order to enable stockholders to realize certain of the value
reflected on Washington's balance sheet. HUBCO contemplated that
contemporaneously with the execution of a letter of intent, HUBCO would
receive a stock option covering a substantial number of shares of Washington
Common Stock.
    
     On September 28, 1993, Washington's Board met to discuss the proposed
letter of intent and stock option. The Board concluded that it was premature
to agree to grant any stock option. With the advice of special counsel and its
financial advisor, the Board authorized management to pursue discussions with
HUBCO, to determine whether there was any continuing interest in Washington by
a second banking institution (the "Other Bank") that had previously expressed
certain interest in Washington and to continue analyzing the alternatives of
remaining independent and affiliating with any third-party. As a result of
that meeting, HUBCO abandoned its efforts to arrange for a letter of intent to
be executed and, instead, instructed its counsel to commence the preparation
of a definitive agreement at the same time that the two banks conducted due
diligence with respect to each other.
   
     On October 4, 1993, Washington received an inquiry from the National
Association of Securities Dealers, Inc. ("NASD"), questioning an increase in
the volume of trading and the market price of Washington Common Stock. In re-
sponse, Washington issued a press release disclosing that it was engaged in
preliminary merger negotiations with an unidentified financial institution. 

     On October 8, 1993, Washington received from HUBCO a preliminary draft of
a definitive Merger Agreement. The draft Merger Agreement contemplated that
each share of Washington Common Stock would be converted either into cash or a
fraction of a share of HUBCO Common Stock. Like the letter of intent, the
initial draft of the definitive agreement contemplated that if funds were
available, Washington would pay a cash dividend to its shareholders prior

    


                                           29

<PAGE>

to closing. On the same date that Washington received the first draft of
the definitive agreement from HUBCO, Washington was advised by the Other Bank
that it would be submitting an offer to Washington in the near future.

     At the time that HUBCO submitted its first draft of the Merger Agreement
to Washington, HUBCO advised Washington that it would not be in a position to
negotiate the Merger Agreement until after October 15, 1993. In the interim,
Washington received a letter from the Other Bank disclosing the dollar amount
of cash that the Other Bank would be willing to pay to Washington's stockhold-
ers.

     On October 12, 1993, Washington's Board met to review the status of
negotiations. It was noted that the amount of the all cash offer by the Other
Bank was significantly less than the amount of cash and/or stock that HUBCO was
proposing to pay and/or permit Washington to pay to stockholders in the form of
a dividend. The Board reiterated its earlier position that no determination had
yet been made as to whether or not to enter into a business combination.
However, the Washington Board instructed management to pursue discussions with
both the Other Bank and HUBCO. During such further discussions, it became
apparent to management of Washington that the Other Bank was not willing to
increase its offer to a point where the Other Bank's offer would be suffi-
ciently close to the HUBCO offer to permit Washington to pursue the Other Bank's
interest in Washington.

    

     The executive officers of Washington and HUBCO, together with their special
counsel and financial advisors, conducted several meetings during the balance of
October and early November negotiating various aspects of the definitive
agreement. Washington convinced HUBCO to increase the purchase price by the
amount of the anticipated dividend, so as to eliminate any risks that might
arise in the event that Washington were unable to pay the full amount of the
dividend. Special attention was placed upon the manner in which Washington
shares were to be converted into HUBCO Common Stock. HUBCO insisted on a fixed
conversion rate with respect to this exchange. Washington, on the other hand,
indicated substantial concern with a fixed exchange rate, noting that if HUBCO's
Common Stock declined in value at or near the effective time of a merger, the
consequences of such a decline would be to increase the likelihood that the cash
portion of the total consideration paid by HUBCO would exceed the ceiling above
which a tax-free reorganization could not be accomplished. To solve this
problem, HUBCO proposed that shares of Washington Common Stock be converted into
a preferred stock that would contain dividend features designed to insulate the
preferred stock from the effect of a decline in the market price of HUBCO's
Common Stock prior to the Effective Time. HUBCO proposed a dividend feature
which was reflected in the HUBCO Preferred Stock until the Merger Agreement was
amended on May 10, 1994. As initially agreed upon, the dividend was to reset on
an annual basis within a range from $1.00 per share of HUBCO Preferred Stock if
the average market price of HUBCO Common Stock were $24.00 or higher during a
twenty consecutive business day period ending two days prior to the date the
dividend was to be set, up to $1.68 per share if the average market price of
HUBCO Common Stock is below $19.00. If the average market price of HUBCO Common
Stock were between $19.00 and $23.99, the dividend was to be between $1.56 and
$1.10 per share.

     On November 3, 1993, the Washington Board met again to consider the terms
of the Merger proposed by HUBCO. After reports by Washington's financial
advisor and a detailed review of the proposed Merger Agreement and Option
Agreement, the Board authorized management to continue discussions with HUBCO.
Ultimately, on November 8, 1993, the Board approved the Merger Agreement and
authorized the execution of the Stock Option Agreement.

     In negotiating the Merger Agreement, HUBCO focused upon the status of
Washington's largest non-performing loan, a loan to a partnership secured by
real estate located in Philadelphia (the "Partnership Loan"). As of December 31,
1993, the aggregate principal amount of the Partnership Loan was approximately
$9.0 million. See "SPECIAL CONSIDERATIONS -- Significant Impact of Acquisitions
on HUBCO -- Non-Performing Asset." In response to HUBCO's concerns regarding
this loan, the Merger Agreement provides that HUBCO will have the right to
terminate the Merger Agreement unless, at the time of the Closing, either the
Partnership Loan is a performing loan or Washington has taken substantial steps
to foreclose upon the Partnership Loan.

     Subsequent to the execution of the Merger Agreement, newspaper articles
were published regarding the tenancy of the buildings securing the Partnership
Loan. Those articles indicated that the Internal Revenue Service intends to
convert certain sites in Philadelphia (which may include the collateralized
property) into a customer service center with a potential loss of 2,500
permanent and seasonal jobs. Based upon its knowledge of the collateral,
Washington remains convinced that the Partnership Loan is adequately secured.

  Washington has commenced and has proceed with foreclosure proceedings
with respect to the Partnership Loan. After commencing the foreclosure
proceedings, the Savings Bank entered into negotiations with the borrower
    

                                           30

<PAGE>

   
relating to a restructuring of the Partnership Loan. As part of those
negotiations, the borrower demanded that the Savings Bank agree that upon
consummation of the restructuring of the Partnership Loan, the foreclosure of
the Partnership Loan would be abandoned. While negotiations with the borrower
have not yet resulted in a restructuring of the Partnership Loan, the Savings
Bank has determined that it is in its best interests to pursue such a
restructuring. Since Washington cannot be assured that the restructured loan
will be a performing loan from the outset of the restructure, Washington found
it necessary to negotiate an amendment to the termination provisions of the
Merger Agreement so as to enable it to abandon the foreclosure proceedings,
consummate the restructuring and not be in jeopardy that HUBCO would have the
ability to terminate the Merger Agreement if the restructured loan is not in
performing status as of the Closing.

     HUBCO has determined that upon consummation of the Merger, the Bank will
seek to sell its interest in the Partnership Loan to a third-party. When
Washington advised HUBCO regarding the inter-relationship of the above-
mentioned restructuring negotiations with the termination provisions of the
Merger Agreement, HUBCO indicated that it would be willing to amend the Merger
Agreement in the manner requested by Washington, provided that such amendment
assures HUBCO that (a) prior to the Closing, the Savings Bank will cooperate
with the Bank in preparing the Partnership Loan for sale to a third-party
after the Closing and (b) the restructuring is in accordance with conditions
mutually acceptable to the Bank and the Savings Bank.

     Also, in response to certain regulatory concerns, HUBCO proposed to
eliminate the feature of the HUBCO Preferred Stock that was to provide for the
dividend rate to be reset each year. In lieu of the annual reset at rates which
could be as low as $1.00 per share, HUBCO proposed (i) that the dividend be
fixed at the Closing on the basis of the average market price of HUBCO's Common
Stock during a twenty consecutive business day period ending two days prior to
the Closing and (ii) that the dividend would be $1.32 per share of HUBCO
Preferred Stock if such average market price is at $21.00 or higher, would be
$1.44 per share if such average market price is between $20.00 and $20.99, would
be $1.56 per share if such average market price is between $19.00 and $19.99,
and would be $1.68 per share if such average market price is below $19.00.
Washington advised HUBCO that such a revision would be acceptable, provided that
the HUBCO Preferred Stock would not be redeemable at HUBCO's option (except in
certain limited circumstances) for a period of one year after the Closing. On
May 10, 1994, Washington's board met to consider the proposed revisions to the
dividend rate. After discussing the revisions with Washington's financial
advisor, the board approved the proposed revisions to the dividend rate.

     As a result, on May 10, 1994, the Merger Agreement was amended to enable
Washington to pursue a restructuring of the Partnership Loan, to provide
assurances that the Savings Bank will cooperate with the Bank's intention to
sell the Partnership Loan after the Closing and to reflect the new dividend
provisions. The amendment (which also provides for certain technical
amendments to the Merger Agreement) is set forth in its entirety as Appendix
A-1 to this Proxy Statement-Prospectus.

    
Opinions of Washington's Financial Advisor

     On September 27, 1993, the Washington Board retained Capital Consultants
of Princeton, Inc. ("Capital Consultants") to act as Washington's financial
advisor, to assist management of Washington in connection with the Merger and
related matters and, if negotiations resulted in the execution of a definitive
agreement, to render its opinion with respect to the fairness, from a finan-
cial point of view, to the stockholders of Washington of the consideration to
be received in the Merger.

     Capital Consultants is regularly engaged in the valuation of banks, bank
holding companies, savings and loan associations, and thrift holding companies
in connection with mergers, acquisitions and other securities transactions.
Capital Consultants has knowledge of, and experience with, the New Jersey
banking and thrift market and financial organizations operating in that market
and was selected by Washington because of its knowledge of, experience with,
and reputation in the financial services industry. Capital Consultants is not
a market maker in either HUBCO or Washington Common Stock.

     Capital Consultants has delivered to the Board of Directors of Washington
its opinion that, based upon and subject to various items set forth in its
written opinion, the consideration to be received by Washington's stockholders
pursuant to the Merger Agreement is fair, from a financial point of view, to
Washington's stockholders. In requesting Capital Consultants' advice and
opinion, Washington's Board did not impose any limitations upon Capital
Consultants with respect to the investigations made or procedures followed by
it in rendering its opinion.
   
     The full text of the written opinion of Capital Consultants, dated as of
May 12, 1994, which sets forth assumptions made and matters considered, is
substantially the same as the opinion rendered by Capital Consultants as of
November 8, 1993, and is attached as Appendix D to this Proxy
Statement-Prospectus. Washington stockholders
    
                                      31
 
<PAGE>
   

are urged to read this opinion in its entirety. Capital Consultants' opinion is
directed only to the financial terms of the Merger and does not constitute a
recommendation to any Washington stockholder as to how such stockholder should
vote at the Meeting. The summary information regarding Capital Consultants'
opinion and the procedures followed in rendering such opinion set forth in this
Proxy Statement-Prospectus is qualified in its entirety by reference to the full
text of such opinion.

     In arriving at its opinion, Capital Consultants reviewed and analyzed,
among other things, (i) the Merger Agreement; (ii) the Registration Statement
on Form S-4 of HUBCO of which this Proxy Statement-Prospectus is a
part; (iii) publicly available information relating to Washington and HUBCO,
including, for each, annual reports to stockholders and annual reports on Form
10-K filed with the SEC for the years ended December 31, 1991 through 1993 and
the quarterly reports to stockholders and quarterly reports on Form 10-Q filed
with the SEC for the periods ended March 31, June 30 and September 30, 1993;
(iv) certain historical operating and financial information provided to
Capital Consultants by the managements of Washington and HUBCO; (v) historical
and current market data for the Washington Common Stock and the HUBCO Common
Stock; (vi) the publicly available financial data and stock market performance
data of publicly traded banking and thrift institutions which Capital Consul-
tants deemed generally comparable to Washington and HUBCO; (vii) the nature
and terms of recent acquisitions and merger transactions involving thrift
institutions and bank and thrift holding companies that Capital Consultants
considered reasonably similar to Washington and HUBCO in financial character,
operating character, historical performance, geographic market and economy;
and (viii) such other studies, analyses, inquiries and reports as Capital
Consultants deemed appropriate. Capital Consultants has also been engaged as
the financial advisor to Statewide in connection with the Statewide
Acquisition and, in that capacity, has reviewed various documents pertaining
to Statewide--including financial statements, business plans, a valuation
appraisal of Statewide as of December 7, 1993 and other documents. In
addition, Capital Consultants conducted meetings with members of senior
management of Washington and HUBCO for purposes of reviewing the future
prospects of Washington and HUBCO. Capital Consultants evaluated the pro forma
ownership of the HUBCO Common Stock (after the conversion of the HUBCO
Preferred Stock, and before and after HUBCO's acquisition of Statewide) by
Washington's stockholders after receipt of the cash to be paid to Washington
stockholders, relative to the pro forma contribution of Washington's assets,
deposits, equity and earnings to the pro forma resulting company in the
Merger. Capital Consultants also took into account its experience in other
transactions, as well as its knowledge of the banking and thrift industries
and its experience in securities valuations.
    
     In rendering its opinion, Capital Consultants assumed, without
independent verification, the accuracy and completeness of the financial and
other information and representations provided to it by Washington and HUBCO.
Capital Consultants did not conduct a physical inspection of any of the
properties or assets of Washington or HUBCO, and has not made any independent
evaluation or appraisal of any properties, assets or liabilities of Washington
or HUBCO. Capital Consultants has assumed and relied upon the accuracy and
completeness of the publicly available financial and other information
provided to it, has relied upon the representations and warranties of Washing-
ton and HUBCO made pursuant to the Merger Agreement, and has not independently
attempted to verify any of such information.

     In rendering its opinion, Capital Consultants assumed that in the course
of obtaining the necessary regulatory approvals for the Merger, no conditions
will be imposed that will have a material adverse effect on the contemplated
benefits of the Merger on a pro forma basis to Washington.
   
     In arriving at its opinion, Capital Consultants performed a variety of
financial analyses. Capital Consultants believes that its analyses must be
considered as a whole and that consideration of portions of such analyses and
the factors considered therein, without considering all factors and analyses,
could create an incomplete view of the analyses and the process underlying
Capital Consultants' opinion. The preparation of an opinion with respect to
fairness, from a financial point of view, of the consideration to be received
by stockholders is a complex process involving judgments and is not necessari-
ly susceptible to partial analyses and summary description.
    
     In its analyses, Capital Consultants made numerous assumptions with
respect to Washington's and HUBCO's industry performance, business and
economic conditions, and other matters, many of which are beyond the control
of Washington and/or HUBCO. Any estimates reflected in Capital Consultants'
analyses are not necessarily indicative of future results or values, which may
be significantly more or less favorable than such estimates. Estimates of
values of companies do not purport to be appraisals or necessarily reflect the
prices at which companies or their securities may actually be sold.


                                       32
<PAGE>

     In connection with its opinion, Capital Consultants performed various
analyses with respect to Washington and HUBCO. The following is a brief
summary of such analyses, certain of which were presented to the Washington
Board by Capital Consultants on or before November 8, 1993.

Valuation Analysis

     Using a valuation analysis, Capital Consultants estimated the present
value of theoretical values of Washington based on a range of
price-to-earnings ("P/E") multiples between 9.0x and 12.0x and a range of
discount rates between 6% and 8%. The range of values were based on a range of
estimated earnings for the next five years assuming annual earnings growth
rates between 5% and 10%. The results of this analysis indicated a range of
theoretical values for Washington between $8.58 per share (5% earnings growth
rate; P/E of 9.0x; 8% discount rate) and $15.87 per share (10% growth rate;
P/E of 12.0x; 6% discount rate). Capital Consultants estimated the present
value of the future dividend streams that Washington could produce over a five
year period, assuming a payout ratio from current earnings of 10% starting in
1995 and increasing to 30% by 1998. Capital Consultants also prepared a net
present value analysis that indicated theoretical values for Washington based
on a range of terminal book value multiples between 0.90x and 1.05x and a
range of discount rates between 6% and 8%. Capital Consultants determined that
these dividend payout ratios are within target ranges consistent with industry
standards; the range of terminal multiples of book value are based on the
current price/book value multiples of selected comparable companies. Such
comparable companies are referred to in the Comparable Company Analysis and
Transaction Analysis set forth below. The dividend streams and terminal values
were discounted to present value using discount rates which reflect
assumptions regarding the required rates of return of the current and
prospective stockholders of Washington Common Stock in these economic times.
The range of present values per fully diluted shares of Washington resulting
from the above referenced assumptions were $12.13 to $16.13.

Comparable Company Analysis
   
     Capital Consultants compared the operating performance of Washington to
publicly traded thrift institutions that Capital Consultants deemed to be
similar to Washington. The group consists of nine New Jersey publicly traded
thrift institutions with total assets of between $301 million and $606 million
with an equity to assets ratio in excess of 7.0%. Capital Consultants compared
Washington with these thrift institutions based on selected operating
fundamentals, including capital adequacy, profitability and asset quality.
Using pricing data as of September 30, 1993, the median price to latest twelve
months earnings multiple was 9.3x for the comparable thrift and 5.6x for
Washington. The median price to stated book value was 99% for the comparable
thrift and 58% for Washington. The implied market trading values derived from
such comparable company analysis, utilizing the resulting valuation ratio
medians, ranged from approximately $13.39 to $13.88 per share for Washington.
At September 30, 1993, the median equity to assets ratio was 10.05% for the
group of comparable thrift institutions and 11.37% for Washington. The median
return on average equity for the twelve months ending September 30, 1993 was
13.09% for the comparable group of thrift institutions and 7.01% for
Washington. Based on HUBCO's offer of $16.10 (in cash or HUBCO Preferred
Stock) for each share of Washington Common Stock, the HUBCO offer represented
120% of Washington's fully diluted book value and 17.1 times Washington's
latest twelve months earnings through September 30, 1993.

     Finally, Capital Consultants compared the market price, market-to-book
value and price-to-earnings multiples of the HUBCO Common Stock with
individual market multiples and medians of eighteen New Jersey publicly traded
bank holding companies having total assets between $92.4 million and $4.1
billion. The analysis also compared returns on average assets and average
equity of HUBCO to those of selected companies and the medians of the
comparable group. The analysis indicated that the HUBCO Common Stock traded on
September 30, 1993 at a price-to-earnings multiple of 13.5 times trailing
twelve months earnings for the period ended September 30, 1993 as compared to
a comparative group median of 12.2 times trailing twelve months earnings for
the period ended September 30, 1993. While the HUBCO Common Stock traded at a
price-to-book value of 229%, the comparative group median was 160%. HUBCO's
financial performance, as measured by returns on average assets and average
equity, was 1.40% and 18.91%, respectively, as compared to the median of the
selected comparable companies which was 0.82% and 11.53%, respectively. The
Capital Consultants' analyses also included summary income statement and
balance sheet data and selected ratio analyses for HUBCO and various other
potential acquirors of Washington.
    
Contribution Analysis

     Capital Consultants prepared a contribution analysis showing the
percentage of assets, deposits, net common equity and 1992 and first nine
months of 1993 net income Washington would contribute to the combined company
on


                                       33
<PAGE>

a pro forma basis, and compared these percentages to the pro forma ownership
after 49% of Washington shares are cashed out by HUBCO. This analysis was
prepared with the Statewide Acquisition included and excluded. This analysis
showed that Washington, after the Statewide Acquisition, would contribute 15.5%
of pro forma consolidated total assets, 15.4% of pro forma consolidated
deposits, 16.6% of pro forma consolidated stockholders' equity, 9.3% of pro
forma consolidated net income for 1992 and 9.8% of pro forma consolidated net
income for the first nine months of 1993, while Washington stockholders would
hold 9.0% of the pro forma ownership of HUBCO after conversion of the HUBCO
Preferred Stock.


     This analysis showed that Washington, before the acquisition of
Statewide, would contribute 21.2% of pro forma consolidated total assets,
20.9% of pro forma consolidated deposits, 35.8% of pro forma consolidated
stockholders equity, 15.9% of pro forma consolidated net income for 1992 and
14.3% of pro forma consolidated net income for the first nine months of 1993,
while Washington stockholders would hold 12.2% of the pro forma ownership of
HUBCO after conversion of the Preferred Stock.

Impact Analysis

     Capital Consultants analyzed the financial implications of the Merger on
HUBCO's earnings per common share and book value per common share. The
analysis was based on September 30, 1993 financial data for HUBCO and Washing-
ton and indicated that the acquisition of Washington by HUBCO would be (on a
pro forma basis for the nine months ended September 30, 1993, assuming the
acquisition was effective as of January 1, 1993) approximately 2.2% dilutive
to the earnings per share of HUBCO Common Stock and approximately 9.3%
accretive to tangible book value per share of HUBCO Common Stock on a fully
diluted basis.

Comparable Transaction Analysis
   
     Capital Consultants performed an analysis of prices and premiums offered
in recently announced thrift acquisition transactions in the region. Multiples
of earnings and fully diluted book value implied by the consideration to be
received by Washington's stockholders in the Merger were compared with
multiples offered in such regional thrift transactions, which included pending
and completed thrift acquisitions announced between January 1, 1992 and
November 8, 1993. The median offer price to book value for this regional group
of comparable transactions was 147%. The equivalent offer price to full
diluted book value for Washington was 120% based on the HUBCO offer price of
$16.10 (in cash or HUBCO Preferred Stock) for each outstanding share of
Washington Common Stock and Washington's stockholders' equity as of September
30, 1993. The median multiple of offer price to latest twelve months earnings
was 15.0x for the comparative group, as compared to 17.1x for Washington on a
full diluted basis. Capital Consultants also reviewed the core capital ratio
to total assets of the comparative group and non-performing assets as a
percentage of total assets and in both analyses Washington was substantially
above the median of the comparative group.

     It is important to note that when Capital Consultants took into account
the values shown in the comparables used in connection with the rendering of
its opinions, no company or transaction used in these analyses was identical
to Washington or the Merger. Accordingly, an analysis of the results of the
foregoing is not mathematical; rather, it involves complex considerations and
judgements concerning differences in financial and operating characteristics
of the companies, the timing of the transactions and prospective buyer
interest, the earnings trends and prospects for the future, as well as other
factors that could affect the public trading values of the companies included
in the comparisons.
    
     For Capital Consultants' services in connection with the Merger,
Washington has agreed to pay Capital Consultants a fee, if the Merger is
consummated, of approximately $75,000 plus reimbursement for reasonable
out-of-pocket expenses. Washington has also agreed to indemnify Capital
Consultants against certain liabilities, including liabilities under the
federal securities laws. Washington has paid Capital Consultants $20,000 and
will pay an additional $30,000 on the mailing of this Proxy
Statement-Prospectus, with the balance of the fee due upon consummation of the
Merger. The amount of Capital Consultants' fee was determined by negotiation
between Washington and Capital Consultants.

Conversion of Washington's Shares
   
     At the Effective Time, each share of Washington Common Stock which is not
then held in Washington's treasury and which is not a Dissenting Share (as
defined below) or held by HUBCO, will be converted into either (i) the right
to receive $16.10 in cash, (ii) the right to receive 0.6708 of a share of
HUBCO Preferred Stock, each full share of
    

                                       34
<PAGE>
   
HUBCO Preferred Stock to be convertible into one share of HUBCO Common Stock, or
(iii) the right to receive a combination of shares of HUBCO Preferred Stock and
cash, in each case as the Washington stockholder shall elect, subject to the
limitations and allocation procedures described below.
     

     The Merger Agreement provides, in general, that (i) in the event that
holders of 49% or less of the Washington Common Stock elect to receive cash in
exchange for their shares, each such stockholder will receive cash, (ii) in the
event that holders of more than 49% of the Washington Common Stock elect to
receive cash, allocation procedures will provide for 49% of Washington's shares
to be exchanged for cash and the balance of Washington's shares will be
exchanged for HUBCO Preferred Stock, (iii) in the event that holders of 51% or
less of the Washington Common Stock elect to receive HUBCO Preferred Stock in
exchange for their shares, each such stockholder will receive HUBCO Preferred
Stock and (iv) in the event that holders of more than 51% of the Washington
Common Stock elect to receive HUBCO Preferred Stock, allocation procedures will
provide for 51% of Washington's shares to be exchanged for HUBCO Preferred
Stock and the balance of Washington's shares will be exchanged for cash.
Allocation provisions in the Merger Agreement also apply with respect to shares
for which no preference is specified. See "Allocation Procedure".

   
     As of March 15, 1994, there were 2,307,937 shares of Washington Common
Stock outstanding. At that date, no shares of such stock were held in
Washington's treasury and HUBCO held 92,000 shares of Washington Common Stock.
HUBCO may purchase additional shares of Washington Common Stock after the
date hereof.
    


Election Procedure
   
     A statement of preference ("Preference Statement") will be mailed to each
Washington stockholder along with this Proxy Statement-Prospectus. A Prefer-
ence Statement and a copy of this Proxy Statement-Prospectus will also be
mailed to persons who become stockholders of record of Washington after the
Record Date and before the Preference Deadline. Preference Statements will
also be available at Washington's Administrative Headquarters at all times
through the Preference Deadline described below.
    
     The Preference Statement will enable each holder of record of Washington
Common Stock to specify whether such holder (i) has no preference as to
whether all of such holder's Washington shares will be converted into cash or
HUBCO Preferred Stock, (ii) prefers to have all of such holder's Washington
shares converted into cash at a price of $16.10 per share or (iii) prefers to
have all of such holder's Washington shares converted into HUBCO Preferred
Stock at an exchange rate of 0.6708 shares of HUBCO Preferred Stock for each
Washington share. Except as otherwise noted below with respect to a person who
holds shares for two or more beneficial owners, a holder may not specify a
preference that part of such holder's shares be converted into cash and part
into HUBCO Preferred Stock and must include in his Preference Statement all
shares of Washington Common Stock owned of record by such holder.

     Shares of Washington Common Stock as to which an effective Preference
Statement specifies a preference for the right to receive HUBCO Preferred
Stock are referred to herein as "Stock Preference Shares"; shares as to which
an effective Preference Statement specifies a preference for the right to
receive cash are referred to herein as "Cash Preference Shares"; shares of
Washington Common Stock (other than Dissenting Shares) as to which no
Preference Statement is in effect, or as to which an effective Preference
Statement indicates no preference, are referred to herein as "No Preference
Shares"; and shares subject to appraisal (see "Rights of Dissenting
Stockholders") are referred to herein as "Dissenting Shares".
   
     A statement of preference in a Preference Statement will be effective
only if the Statement is properly completed, signed and, accompanied by the
stock certificates for the shares to which it relates, received by Hudson
United Bank, Trust Department, the Exchange Agent, at 3100 Bergenline Ave,
Union City, New Jersey, whether sent by mail or delivered by hand, no later
than the Preference Deadline. IN ANY EVENT, HOWEVER, STOCK CERTIFICATES
REPRESENTING WASHINGTON SHARES NEED NOT BE SENT TO THE EXCHANGE AGENT AT THIS
TIME. SINCE A COMPLETED PREFERENCE STATEMENT IS IRREVOCABLE AND SINCE THE
SUBMISSION OF STOCK CERTIFICATES WILL PRECLUDE A STOCKHOLDER FROM THEREAFTER
SELLING SUCH SHARES ON THE MARKET, STOCKHOLDERS MAY WISH TO DEFER SUBMITTING
THEIR PREFERENCE STATEMENTS AND STOCK CERTIFICATES UNTIL SHORTLY BEFORE THE
PREFERENCE DEADLINE. The Preference Deadline is 5:00 p.m. on the third
business day prior to the Closing. Washington will send to all stockholders of
record a notice identifying the Closing date and the date of the Preference
Deadline as promptly as practicable after the Closing date has been
established but in no event later than 25 days prior to the Preference
Deadline. The Closing is expected to occur late in the second or early in the
third quarter of 1994.
    

                                       35
<PAGE>

     The method of delivery of the Preference Statement and the stock
certificates for shares to which it relates is at the election and risk of the
stockholder submitting them. If delivery is by mail, insured registered mail,
return receipt requested, should be considered.

     Any Preference Statement relating to shares which are or become
Dissenting Shares will be deemed automatically revoked.

     Any record holder of Washington Common Stock who holds such stock as
nominee for two or more beneficial owners may submit separate Preference
Statements for the shares owned by each beneficial owner, each Statement to
contain a different statement of preference. For purposes of the allocation
procedures referred to below, each such separate Preference Statement will be
deemed to be submitted by a separate Washington stockholder.

     Information concerning the completion and delivery of Preference
Statements and related matters are also contained in the instructions (which
stockholders are urged to read carefully) on the reverse side of the
Preference Statement. ANY SHARES COVERED BY A PREFERENCE STATEMENT DETERMINED
BY HUBCO, WASHINGTON OR THE EXCHANGE AGENT TO BE DEFECTIVE AND ANY SHARES FOR
WHICH NO PREFERENCE STATEMENT IS RECEIVED BEFORE THE PREFERENCE DEADLINE WILL
BE TREATED AS NO PREFERENCE SHARES. 

     For purposes of calculating the Maximum Cash Number (as defined below)
and the Maximum Stock Number (as defined below), the shares of Washington
Common Stock held by HUBCO will be considered to be outstanding stock of
Washington. HUBCO has indicated that it presently intends to submit a cash
election because it has been informed by tax counsel that for purposes of the
tax opinion to be rendered by such counsel, the shares owned by HUBCO will be
treated as if they had been converted into cash regardless of which election
is chosen. However, HUBCO reserves the right to submit a Preference Statement
electing no preference or a preference for HUBCO Preferred Stock, depending
upon a variety of factors, including whether its election for HUBCO Preferred
Stock would cause tax counsel to require more HUBCO Preferred Stock to be
issued to other holders of Washington Common Stock. The Washington shares
owned by HUBCO will be treated like any other shares in the allocation
procedures.

Allocation Procedure

     The allocation among Washington stockholders (other than holders of
Dissenting Shares) of rights to receive cash or HUBCO Preferred Stock in the
Merger will be effected as follows:

          (i) If the number of Cash Preference Shares is equal to 49% of the
     shares of Washington Common Stock outstanding immediately prior to the
     Effective Time (the "Maximum Cash Number"), then:

               (a) all Stock Preference Shares and No Preference Shares will
          be converted into HUBCO Preferred Stock (except as otherwise
          provided for fractional shares); and 

               (b) all Cash Preference Shares will be converted into the right
          to receive cash.

          (ii) If the number of Cash Preference Shares is less than the
     Maximum Cash Number and the number of Cash Preference Shares plus No
     Preference Shares is equal to or greater than the Maximum Cash Number,
     then:

               (a) all Stock Preference Shares will be converted into HUBCO
          Preferred Stock (except as otherwise provided for fractional
          shares);

               (b) all Cash Preference Shares will be converted into the right
          to receive cash;

               (c) selected No Preference Shares will be converted into the
          right to receive cash, as determined by the Exchange Agent by random
          selection among the holders thereof, such that the aggregate of the
          Cash Preference Shares and the No Preference Shares to be converted
          into the right to receive cash will equal as closely as possible,
          but in no event exceed, the Maximum Cash Number; and

               (d) all No Preference Shares that are not converted into the
          right to receive cash will be converted into HUBCO Preferred Stock
          (except as otherwise provided for fractional shares).

          (iii) If the number of Cash Preference Shares is greater than the
     Maximum Cash Number, then:


                                       36
<PAGE>

               (a) all Stock Preference Shares and No Preference Shares will
          be converted into HUBCO Preferred Stock (except as otherwise
          provided for fractional shares); and

               (b) each Cash Preference Share will be converted into the right
          to receive (i) an amount in cash, without interest, equal to the
          product of (x) $16.10 and (y) a fraction (the "Cash Fraction"), the
          numerator of which shall be the Maximum Cash Number and the
          denominator of which will be the total number of Cash Preference
          Shares and (ii) a number of shares of HUBCO Preferred Stock equal to
          the product of (x) 0.6708 and (y) a fraction equal to 1 minus the Cash
          Fraction.

   
          (iv) If the number of Stock Preference Shares exceeds 51% of the
     shares of Washington Common Stock outstanding immediately prior to the
     Effective Time (the "Maximum Stock Number"), then:
    
               (a) all Cash Preference Shares and No Preference Shares will be
          converted into the right to receive cash;

               (b) selected Stock Preference Shares will be converted into the
          right to receive cash, as determined by the Exchange Agent by random
          selection among the holders thereof, such that the aggregate of the
          Cash Preference Shares, the No Preference Shares and the Stock
          Preference Shares to be converted into the right to receive cash
          will equal as closely as possible, but in no event exceed, the
          Maximum Cash Number; and

               (c) all Stock Preference Shares not converted into the right to
          receive cash will be converted into HUBCO Preferred Stock (except as
          otherwise provided for fractional shares).

          (v) If the number of Stock Preference Shares equals the Maximum
     Stock Number, then:

               (a) all Cash Preference Shares and No Preference Shares will be
          converted into the right to receive cash; and

               (b) all Stock Preference Shares will be converted into HUBCO
          Preferred Stock (except as provided for fractional shares).

     HUBCO and Washington will have the right to make rules, not inconsistent
with the Merger Agreement, governing the manner and extent to which Preference
Statements are to be taken into account in making the determinations described
above. The Merger Agreement provides that if the tax opinion which is a
condition to the consummation of the Merger cannot reasonably be rendered,
then the Maximum Stock Number will be automatically increased and the Maximum
Cash Number will be automatically decreased to the minimum extent necessary to
enable such tax opinion to be rendered. The tax opinion depends upon a number
of factors, including among other things, the anticipated market value of the
HUBCO Preferred Stock. Based upon the circumstances as they presently exist,
tax counsel expects to be able to render the tax opinion without requiring an
increase in the Maximum Stock Number.

No Fractional Shares

     No fractional shares of HUBCO Preferred Stock will be issued in
connection with the Merger, but in lieu thereof each holder of shares of
Washington Common Stock otherwise entitled to a fraction of a share of HUBCO
Preferred Stock will be paid in cash an amount equal to such fraction
multiplied by a valuation of $24.00 per whole share of HUBCO Preferred Stock.
No such holder will be entitled to dividends, voting rights or other rights in
respect of any such fractional share.

Conversion of Stock Options
   
     The Merger Agreement provides that all outstanding stock options that
have not been exercised prior to the Effective Time, whether or not then
vested, will be converted into cash, HUBCO Preferred Stock or options for
HUBCO Preferred Stock, at the election of the option holder. Washington
maintains a Stock Option Plan for employees and a Stock Option Plan for
directors and options are outstanding under both Plans.

     Under the terms of the Merger Agreement, holders of options may convert
their unexercised options into cash or HUBCO Preferred Stock. In exchange for
each unexercised option to purchase a share of Washington Common Stock, a holder
may elect to receive either (i) cash equal to the difference between the
exercise price and $16.10 (the "Cash-Out Amount") or (ii) a fraction of a share
of HUBCO Preferred Stock in an amount equal to the Cash-Out

    

                                       37
<PAGE>
   

Amount divided by $24.00. However, no more than 51% of the outstanding options
may be converted into HUBCO Preferred Stock and, if holders of more than 51% of
the options elect to convert their options to HUBCO Preferred Stock, HUBCO and
Washington will agree on allocation procedures. Option holders who receive
either cash or HUBCO Preferred Stock will surrender their option for
cancellation and the option will be canceled upon consummation of the Merger. No
fractional shares of HUBCO Preferred Stock will be issued and in lieu thereof a
holder will receive cash equal to such fraction multiplied by a valuation of
$24.00. See "No Fractional Shares." If a holder elects to convert the options to
cash or HUBCO Preferred Stock, he or she will realize taxable income at ordinary
income tax rates in an amount equal to the value of what the holder has
received. See "Federal Income Tax Consequences."

     As an alternative to receiving cash or HUBCO Preferred Stock in an amount
based upon the Cash-Out Amount, a holder of an option to purchase Washington
Common Stock may elect to have his or her options converted into an option to
purchase HUBCO Preferred Stock. In such event, each option to purchase one share
of Washington Common Stock will be converted into the right to purchase 0.6708
of a share of HUBCO Preferred Stock. Under the terms of the Merger Agreement,
options to purchase only up to 20,000 shares of HUBCO Preferred Stock may be
issued under this alternative and, if too many holders select this
alternative, HUBCO could terminate the Merger.
    
     Holders of options to purchase Washington Common Stock will receive an
Option Preference Form together with this Proxy Statement-Prospectus and may
exercise the election by submitting the Option Preference Form to the Exchange
Agent together with the Stock Option Award by the Preference Deadline. Option
holders will be notified of the Preference Deadline as promptly as practical
after the Closing date has been established but in no event later than 25 days
prior to the Preference Deadline. An option holder who fails to submit an
Option Preference Form by the Preference Deadline or who fails to specify a
preference on the form will be deemed to have elected to receive cash in
exchange for his or her options.

Payment of Cash and Delivery of Shares
   
     As soon as practicable after the Effective Time of the Merger, the
required allocations will be completed and distributions of cash (by check of
the Exchange Agent) and certificates for HUBCO Preferred Stock will be
effected; provided, however, that no cash or new certificates will be
delivered to or for the account of any holder of Washington Common Stock until
the Merger is consummated and the holder has surrendered to the Exchange Agent
(to the extent not previously surrendered with a Preference Statement) the old
certificates for such holder's Washington Common Stock, accompanied by a duly
executed letter of transmittal in proper form. A reminder notice will be sent
by the Exchange Agent after the Effective Time of the Merger to all Washington
stockholders of record who have not submitted a Preference Statement.
    
     No dividends or other distributions which are declared or made with
respect to shares of HUBCO Preferred Stock to be issued or transferred to
holders of Washington Common Stock will be paid or made to persons otherwise
entitled to receive them until the certificates for their Washington Common
Stock have been surrendered. In no event will holders of Washington Common
Stock be entitled to receive any interest on any funds to be distributed to
them.

     No transfer taxes will be payable by Washington stockholders in
connection with the exchange of old certificates representing Washington
Common Stock for new certificates representing HUBCO Preferred Stock, except
that if any new certificate is to be issued in a name other than that in which
the Washington certificate surrendered in exchange therefor is registered, it
will be a condition of such exchange that the person requesting such exchange
pay to the Exchange Agent any transfer or other taxes required in connection
therewith or satisfy the Exchange Agent that such tax has been paid or is not
applicable.

     At the Effective Time of the Merger, the stock transfer books of
Washington will be closed and no transfer of Washington Common Stock will
thereafter be made on such books.

Federal Income Tax Consequences

     THE FEDERAL INCOME TAX DISCUSSION SET FORTH BELOW IS INCLUDED FOR GENERAL
INFORMATION ONLY. IT MAY NOT BE APPLICABLE TO CERTAIN CLASSES OF TAXPAYERS,
INCLUDING INSURANCE COMPANIES, SECURITIES DEALERS, FINANCIAL INSTITUTIONS,
FOREIGN PERSONS AND PERSONS WHO ACQUIRED SHARES OF WASHINGTON COMMON STOCK
PURSUANT TO THE EXERCISE OF EMPLOYEE STOCK OPTIONS OR RIGHTS OR OTHERWISE AS
COMPENSATION.


                                       38
<PAGE>
WASHINGTON STOCKHOLDERS ARE URGED TO CONSULT THEIR OWN TAX
ADVISERS AS TO THE SPECIFIC TAX CONSEQUENCES TO THEM OF THE MERGER, INCLUDING
THE APPLICABILITY AND EFFECT OF FEDERAL, STATE, LOCAL AND OTHER TAX LAWS.

     General: It is intended that the Merger will be treated as a tax-free
reorganization as defined in Section 368(a)(1)(A) of the Internal Revenue Code
of 1986, as amended (the "Code"), and that, accordingly, (i) no gain or
loss will be recognized by the stockholders of Washington upon the
exchange of their shares of Washington Common Stock solely for shares of HUBCO
Preferred Stock pursuant to the Merger; (ii) in the case of Washington
stockholders who receive cash in whole or in part in exchange for their
Washington Common Stock, gain, if any, realized by the recipient on the
exchange shall be recognized, but in an amount not in excess of the amount of
such cash; (iii) in the case of Washington stockholders who recognize gain on
the exchange of their Washington Common Stock and in whose hands such stock
was a capital asset, such gain will be treated as capital gain (except in the
case of any stockholder as to which the exchange has the effect of a dividend
by reason of the applicability of certain attribution rules described below);
(iv) the basis of HUBCO Preferred Stock received by each stockholder of
Washington in exchange for shares of Washington Common Stock will be the same,
immediately after the exchange, as the basis of such stockholder's Washington
Common Stock exchanged therefor, reduced by the amount of cash received, if
any, on the exchange, and increased by the amount of the gain recognized, if
any, on the exchange; and (v) the holding period for any HUBCO Preferred Stock
received in exchange for Washington Common Stock will include the period
during which the Washington Common Stock surrendered on the exchange was held,
provided such stock was held as a capital asset on the date of the exchange.

     Counsel to Hubco is required, as a condition of closing, to provide an
opinion to HUBCO and to Washington, with respect to the matters covered by the
foregoing paragraph. With respect to this Proxy Statement--Prospectus, counsel
has provided an opinion that, based upon the circumstances as they presently
exist, it expects to be able to render the required opinion.

     Consequences to Shareholders Who Receive Cash Only: A stockholder
(including a Dissenting Shareholder) who receives only cash for his shares of
Washington Common Stock will recognize gain or loss for federal income tax
purposes measured by the difference, if any, between such holder's basis in
the stock and the amount received by him for his stock. The gain or loss will
be characterized for federal income tax purposes as capital gain or loss or as
ordinary income. The gain or loss will be characterized as a capital gain if
(a) the holder's shares of Washington Common Stock are held as capital assets
and (b) the holder receives cash with respect to all shares of Washington
Common Stock which he owns actually and by application of the attribution
rules of Section 318 of the Code discussed below. If a stockholder is not
considered as having disposed of all of his stock by reason of such attribu-
tion rules, the characterization of the gain as ordinary income or as capital
gain will depend upon whether the receipt of the cash has the "effect of the
distribution of a dividend". The application of this standard is discussed
below (see "Consequences to Stockholders Who Receive Cash and HUBCO Preferred
Stock").

     Section 318 of the Code provides, in part, that a stockholder will be
considered to be the owner of shares which are owned by certain corporations,
partnerships, trusts and estates in which the stockholder has a beneficial
ownership interest, shares which such stockholder has an option to acquire,
and shares owned by certain members of his family (not including brothers and
sisters). Under certain circumstances, the attribution rules with respect to
shares attributed from a family member may be waived.

     Consequences to Stockholders Who Receive Cash and HUBCO Preferred
Stock: A stockholder who receives or is considered to have received not only
cash in exchange for his Washington Stock but also HUBCO Preferred Stock
(through application of the allocation procedures described above, the
attribution rules of Section 318 of the Code or otherwise) must recognize any
gain realized (measured by the excess of (a) the sum of the cash received and
the fair market value of the HUBCO Preferred Stock received over (b) his
basis), but not in excess of the cash received. No loss may be recognized. The
characterization of the gain as either a dividend or as capital gain will be
determined on a stockholder-by-stockholder basis. In general, if the distribu-
tion of the cash is considered as having the "effect of the distribution of a
dividend", then any gain recognized will be taxed as a dividend. If the cash
is considered as not having the "effect of the distribution of a dividend",
then any gain recognized will be taxed as capital gain if the Washington
Common Stock was held as a capital asset.

     The Internal Revenue Service (the "Service") applies two tests to
determine whether a distribution has the "effect of the distribution of a
dividend". Capital gains treatment will apply if the exchange is either "not
essentially equivalent to a dividend" or "substantially disproportionate" with
respect to the stockholder's interest.

                                           39


<PAGE>

     Whether a distribution is "not essentially equivalent to a dividend"
depends on the facts and circumstances concerning the individual stockholder.
It is difficult to rely upon this test because it is not subject to objective
measure and because the Service takes the view that only in very special
circumstances (generally, circumstances unrelated to the Merger) will this
test be considered to be met. The "substantially disproportionate" test,
according to the Service, apparently would be satisfied if a Washington
stockholder exchanged a portion of his Washington Common Stock for cash under
circumstances in which there has been a significant reduction in his percent-
age interest in Washington. The percentage reduction which is required by the
Service involves an analysis in which there has been a hypothetical redemption
by Washington. The analysis is complex but, in general, the Service would
assume that the Washington shares exchanged for cash by HUBCO had instead been
redeemed by Washington for an identical amount of cash immediately prior to
the exchange with HUBCO. The stockholder's percentage of all of the Washington
stock after this hypothetical redemption would be compared to the percentage
owned by the stockholder before the hypothetical redemption. If the first
percentage is less than 80% of the second percentage, no dividend will be
present. If the first percentage is equal to or greater than 80% of the second
percentage, the cash, according to the Service, will be taxed as a dividend.
All hypothetical measurements will include shares constructively owned by
application of the attribution rules. Any stockholder who seeks to rely on
this test should exercise extreme caution in light of the complex analysis
involved.

     Consequences of Receipt of Cash in Lieu of Fractional Shares: In general,
cash paid in lieu of fractional share interests in corporate reorganizations
is treated as having been received in part or full payment in exchange for the
fractional share interest (and therefore subject to capital gains treatment if
the related shares are held as capital assets) if the cash distribution is
undertaken solely for purposes of saving the corporation the expense and
inconvenience of issuing and transferring fractional shares and is not
separately bargained for consideration.

     Basis of HUBCO Preferred Stock: The basis of HUBCO Preferred Stock
received by a Washington stockholder who receives only HUBCO Preferred Stock
will be identical to the basis of the Washington Common Stock exchanged
therefor. Where a Washington stockholder is deemed to receive both HUBCO
Preferred Stock and cash, the basis of the HUBCO Preferred Stock received will
equal (a) the basis of the Washington Common Stock exchanged therefor, (b)
decreased by the amount of cash received and (c) increased by (i) the amount,
if any, taxed as a dividend, and (ii) the amount of gain recognized on the
exchange (not including any portion of the gain taxed as a dividend).

     Holding Period: The holding period of HUBCO Preferred Stock received by a
Washington stockholder will include the holding period for the Washington
Common Stock exchanged therefor.
   
     Redemptions and Other Dispositions: In general, the HUBCO Preferred
Stock is redeemable by HUBCO at any time from and after the later of (i) one
year from the date of closing and (ii) the date on which the market price for
HUBCO Common Stock is $24.00 or more for 20 consecutive business days, and, in
general, may be disposed of by means other than pursuant to a redemption at any
time. Whether the proceeds received by a stockholder upon a redemption or other
disposition of the HUBCO Preferred Stock will be treated as ordinary income, or
the amount of gain realized upon such redemption will be treated as capital
gain, will be dependent in part upon whether the HUBCO Preferred Stock is
"Section 306 stock" within the meaning of Section 306 of the Code. If the HUBCO
Preferred Stock is "Section 306 stock" as defined in Section 306 of the Code,
under certain circumstances all or a portion of the amount paid in redemption or
other disposition could be considered to be ordinary income. Section 306 of the
Code will not apply, however, if it can be established to the satisfaction of
the Internal Revenue Service that the distribution of the stock and its
redemption or disposition was not pursuant to a plan having as one of its
principal purposes the avoidance of federal income taxes. There are also other
exceptions from the application of Section 306 which may be available to
Washington's stockholders. Stockholders are urged to contact their advisors
concerning the application of Section 306 of the Code.
     

     Tax Treatment of Dissenting Stockholders: A dissenting Washington
stockholder who receives cash as a result of the exercise of appraisal rights
will recognize gain or loss for federal income tax purposes which will be
capital gain or loss if his shares of Washington Common Stock are held as
capital assets and if such stockholder dissents as to all of the shares of
Washington Common Stock which he owns actually and by application of the
attribution rules set forth in Section 318 of the Code. The capital gain (or
loss) to be realized by such dissenting stockholder will be either long or
short term capital gain (or loss) depending on the individual stockholder's
holding period.

     Consequences to Holders of Unexercised Washington Stock Options. Holders
of options to purchase Washington Common Stock which have been issued pursuant
to the two stock option plans maintained by Washington may elect to convert
their unexercised options to purchase shares of Washington Common Stock either

                                           40

<PAGE>

into options having substantially the same terms and conditions to purchase a
number of shares of HUBCO Preferred Stock equal to the number of shares of
Washington Common Stock covered by such options multiplied by 0.6708 or into
the right to receive alternatively certain cash payments or HUBCO Preferred
Stock at the time of the Merger. See "THE MERGER--Conversion of Stock Options."

     In the case of holders of Washington stock options treated as "incentive
stock options" pursuant to Section 422 of the Code, no gain or loss will be
recognized on a substitution of HUBCO Preferred Stock options for Washington
Common Stock options, provided the excess of the aggregate fair market value
of the HUBCO Preferred Stock subject to the options over the aggregate option
price for such shares is not greater than the excess of the aggregate fair
market value of the Washington Common Stock subject to the  aggregate options
over the option price for such shares immediately prior to the substitution,
and further provided that no additional benefits are conferred upon the
holders of the new options. The substituted HUBCO Preferred Stock options also
should qualify as incentive stock options under Section 422 of the Code,
provided the terms of the new options are in full compliance with such
statutory provision. Those holders of incentive stock options who receive cash
or HUBCO Preferred Stock in cancellation of their Washington Common Stock
options will be treated as having received compensation taxable as ordinary
income equal to the amount by which the amount of cash or the value of the
HUBCO Preferred Stock received exceeds their adjusted basis in their incentive
stock options, if any.

     In the case of holders of Washington Common Stock options treated as
nonstatutory options, the substitution of HUBCO Preferred Stock options for
Washington Common Stock options also does not give rise to any gain or loss,
while the receipt of cash or HUBCO Preferred Stock in cancellation of
nonstatutory Washington Common Stock options will be treated as compensation
taxable as ordinary income equal to the amount by which the amount of such
cash or the value of the HUBCO Preferred Stock received exceeds the adjusted
basis of such options, if any.

Effect of the Merger
   
     At the Effective Time, Washington will merge with and into HUBCO, with
HUBCO surviving. Immediately thereafter, the Savings Bank will merge with and
into the Bank, with the Bank surviving. In the Merger, each share of
Washington Common Stock outstanding immediately prior to the Effective Time
will either be converted into $16.10 in cash or 0.6708 of a share of HUBCO
Preferred Stock. The manner of determining whether shares of Washington Common
Stock are converted into cash or stock is described herein under the caption
"THE MERGER--Election Procedure" and "Allocation Procedure". Any shares of
Washington Common Stock held in Washington's treasury or held directly or
indirectly by Washington or HUBCO (other than shares held by the Washington
Employee Stock Ownership Plan and the Washington Management Recognition Plan)
will be canceled and retired and no payment will be made with respect thereto.
    
     If, prior to the Effective Time, the outstanding shares of HUBCO Common
Stock are increased, decreased, changed into or exchanged for a different
number or kind of shares or securities through a change in HUBCO's
capitalization, then an appropriate and proportionate adjustment in the stock
consideration to be received by Washington stockholders will be made.
   
     For a discussion of the rights of dissenting holders of Washington Common
Stock, see "Rights of Dissenting Stockholders."
    
Effective Time

     The "Effective Time" of the Merger will be the date and time at which
certificates of merger are filed in accordance with the New Jersey Business
Corporation Act (the "NJBCA") and the Delaware General Corporation Law (the
"GCL"). The certificates of merger will be filed as soon as practicable after
the expiration of all applicable waiting periods in connection with approvals
of governmental authorities, and the satisfaction or waiver of all other
conditions to the consummation of the Merger, or on such other date as may be
agreed upon by HUBCO and Washington.

Surrender of Certificates
   
     Upon surrender to the Exchange Agent of one or more certificates for
Washington Common Stock, together with a properly completed letter of
transmittal and Preference Statement, the holder of Washington Common Stock
surrendering such items will receive (promptly after consummation of the
Merger) a check in cash and/or a certificate or certificates representing the
number of shares of HUBCO Preferred Stock, as the case may be, to which such
holder is entitled, and, where applicable, a check for the amount to be paid
in lieu of any fractional share interest, determined in the manner described
above, without interest.
    
                                           41

<PAGE>

     No dividends or other distributions declared or paid by HUBCO after the
Effective Time and with a record date after the Effective Time with respect to
HUBCO Preferred Stock will be paid to the holders of any unsurrendered
certificates representing Washington Common Stock until the holder duly
surrenders such certificate. Further, no interest will be paid on any cash to
be paid pursuant to the Merger. Following the surrender of certificates
representing Washington Common Stock, there will be paid to those holders of
the certificates representing shares of HUBCO Preferred Stock issued in
exchange therefor, without interest, (i) at the time of such surrender, the
amount of dividends or other distributions having a record date after the
Effective Time theretofore payable with respect to such shares of HUBCO
Preferred Stock and not yet paid and (ii) at the appropriate payment date, the
amount of dividends or other distributions having (x) a record date after the
Effective Time but prior to surrender and (y) a payment date subsequent to
surrender payable with respect to such shares of HUBCO Preferred Stock.

     At the Effective Time, the stock transfer books of Washington will be
closed and no transfers of Washington Common Stock will thereafter be made. If
certificates representing shares of Washington Common Stock are presented for
transfer after the Effective Time, they will be canceled and exchanged for the
shares of HUBCO Preferred Stock and/or cash, including cash in lieu of
fractional shares, deliverable pursuant to the Merger. 

     Neither HUBCO nor Washington will be liable to any former holder of
Washington Common Stock for any amount delivered to a public official pursuant
to applicable abandoned property, escheat or similar laws.
   
     Any shares of Washington Common Stock as to which the holder has
perfected dissenters' rights under Delaware law will be purchased in
accordance with the procedures described under "Rights of Dissenting
Stockholders" and in Appendix C to this Proxy Statement-Prospectus.
    
     Since Preference Statements are irrevocable and since the submission of
stock certificates will preclude a stockholder from thereafter selling such
shares on the market, stockholders may wish to defer submitting their
completed Preference Statements and stock certificates until shortly before
the Preference Deadline. Washington will send to all stockholders of record a
notice identifying the date of the Preference Deadline as promptly as
practical after the Closing date has been established but in no event later
than 25 days prior to the Preference Deadline. The closing is expected to
occur late in the second or early in the third quarter of 1994.

Conditions to Consummation of the Merger
   
     Consummation of the Merger by HUBCO and Washington is subject to the
fulfillment (or, where permissible under applicable law, waiver) at or before
the Effective Time of certain conditions, including, but not limited to, the
following conditions: (a) the required approval of the Merger Agreement and
the transactions contemplated thereby by stockholders of Washington shall have
been obtained; (b) all necessary regulatory or governmental approvals and
consents required to consummate the Merger and the transactions contemplated
by the Merger Agreement, shall have been received without the imposition of
conditions which would materially impair the value of Washington and the Savings
Bank, taken as a whole, to HUBCO, all conditions required to be satisfied by the
terms of such approvals or consents shall have been satisfied and all statutory
waiting periods in respect thereof shall have expired; (c) no order, judgment or
decree shall be outstanding against Washington, the Savings Bank, HUBCO, the
Bank or a third party that would have the effect of preventing completion of
the Merger; no suit, action or other proceeding shall be pending or threatened
by any governmental body in which it is sought to restrain or prohibit the
Merger; and no suit, action or other proceeding shall be pending before any
court or governmental agency in which it is sought to restrain or prohibit the
Merger or obtain other substantial monetary or other relief against one or
more parties in connection with the Merger Agreement and which HUBCO or
Washington determines in good faith, based upon the advice of its counsel,
makes it inadvisable to proceed with the Merger because any such suit, action
or proceeding has a significant potential to be resolved in a way so as to
deprive the party electing not to proceed of any of the material benefits to
it of the Merger; and (d) HUBCO and Washington shall have received certain tax
opinions of HUBCO's counsel.

     In addition to the foregoing conditions, HUBCO's obligations under the
Merger Agreement are conditioned upon the following, any one or more of which
may be waived by HUBCO: (a) in general, the representations and warranties of
Washington set forth in the Merger Agreement shall be true and correct in all
material respects at the closing date; (b) Washington shall have complied in
all material respects with its obligations under the Merger Agreement; (c)
HUBCO shall have received certain legal opinions of counsel for Washington;
(d) Washington shall have furnished to HUBCO such certificates of its
officers or others and such other documents to evidence fulfillment of the
conditions as HUBCO may reasonably request; (e) holders of stock options
entitling them to purchase Washington Common Stock shall have filed elections
such that, in the aggregate, such holders will not be entitled to purchase
more than 20,000 shares of HUBCO Preferred Stock; (f) Paul Rotondi,
Washington's Chief Executive
    
                                           42

<PAGE>

Officer, shall have waived certain rights under his severance agreement; and
(g) with respect to certain real property located in Jersey City, New Jersey,
the Savings Bank shall have transferred ownership of such property in
compliance with applicable environmental laws and provided HUBCO with
assurances concerning the purchase price and the potential future liability of
the Savings Bank and its successors relating to environmental matters in
connection with such property or taken other action in connection with certain
environmental matters at such property.
   
     In addition to the other conditions set forth above, the obligations of
Washington under the Merger Agreement are also subject to the satisfaction of
the following conditions, any one or more of which may be waived by Washing-
ton; (a) in general, the representations and warranties of HUBCO set forth in
the Merger Agreement shall be true and correct in all material respects at the
closing date; (b) HUBCO shall have complied in all material respects with its
obligations under the Merger Agreement; (c) Washington shall have received
certain legal opinions of legal counsel for HUBCO; (d) in certain circumstances,
Washington shall have received an additional opinion (beyond the opinions
received to date) from Capital Consultants to the effect that the consideration
to be paid to Washington stockholders is fair, from a financial point of view;
and (e) Washington shall have received from HUBCO such certificates of
officers or others and such other documents to evidence satisfaction of the
conditions set forth in the Merger Agreement as Washington may reasonably
request.
    
Regulatory Approvals
   
     Consummation of the Merger is subject, among other things, to prior
receipt of all necessary regulatory approvals. In order to consummate the
transaction, HUBCO must obtain regulatory approvals from the FDIC and the New
Jersey Department of Banking (the "Department") and an approval or waiver from
the FRB. HUBCO has applied to the FDIC to merge the Savings Bank into the
Bank, has applied to the FRB for approval or a waiver to acquire Washington
under the Bank Holding Company Act of 1956, as amended (the "Bank Holding
Company Act"), and has applied to the Department for approval of the acquisition
of the Savings Bank. Other applications required under state securities laws
have been or will be filed with the appropriate regulatory authorities.
    
     The Merger will not proceed in the absence of all requisite regulatory
approvals. Although neither HUBCO nor Washington is aware of any basis for
disapproving the Merger, there can be no assurance that all such approvals
will be obtained, that such approvals will be received on a timely basis or
that such approvals will not impose conditions which would materially impair
the value of Washington and the Savings Bank, taken as a whole, to HUBCO. If
any such condition is imposed, the Merger Agreement permits the Board of
Directors of HUBCO to terminate the Merger Agreement.

     No assurance can be given as to when, or if, necessary regulatory
approvals will be obtained or the other conditions precedent to the Merger
will be satisfied or waived by the party permitted to do so. In the event that
the Merger is not effected on or before October 31, 1994, the Merger Agreement
may be terminated by Washington or HUBCO, unless the failure of the Merger to
be effected is due to the failure of the party seeking to terminate the Merger
Agreement to perform or observe its agreements set forth in the Merger
Agreement at or before the Effective Time.

Conduct of Washington's Business Pending the Merger

     The Merger Agreement requires Washington to conduct, and to cause the
Savings Bank to conduct, each of their respective businesses and engage in
transactions permitted under the Merger Agreement prior to the Effective Time
only in the ordinary course of business consistent with prudent banking
practices, except as permitted under the Merger Agreement or with the written
consent of HUBCO. Under the Merger Agreement, Washington has agreed not to
take certain actions (or to permit the Savings Bank to take such actions)
without the prior written consent of HUBCO or unless permitted by the Merger
Agreement, including, among other things, the following: (a) except for the
issuance of shares of Washington Common Stock pursuant to grants made under
Washington's Management Recognition Plan or pursuant to stock options which
are outstanding under the Washington's two stock option plans on the date of
the Merger Agreement, change the number of shares of its authorized or issued
capital stock or issue or grant any option, warrant, call, commitment,
subscription, right to purchase or agreement of any character relating to the
authorized or issued capital stock of Washington or the Savings Bank, or any
securities convertible into shares of such stock, or split, combine or
reclassify any shares of its capital stock, or declare, set aside or pay any
dividend, or other distribution (whether in cash, stock or property or any
combination thereof) in respect of its capital stock; (b) except for the
adoption of the Savings Bank's Deferred Compensation Plan for Outside
Directors, grant any severance or termination pay (other than pursuant to
policies or contracts of Washington in effect on the date of the

                                           43

<PAGE>
   
Merger Agreement and disclosed to HUBCO) to, or enter into or amend any
employment or severance agreement with, any of its directors, officers or
employees; (c) adopt any new employee benefit plan or arrangement of any type,
or award any increase in compensation or benefits to its directors, officers
or employees except with respect to a one-time performance bonus of $25,000 to
Chief Executive Officer Paul Rotondi and employee increases in the ordinary
course of business and consistent with past practices and policies: (d) sell
or dispose of any substantial amount of assets or incur any significant
liabilities other than in the ordinary course of business consistent with past
practices and policies or in response to substantial financial demands upon
the business of Washington; (e) make any capital expenditures other than
pursuant to binding commitments existing on the date of the Merger Agreement
and other than expenditures necessary to maintain existing assets in good
repair; (f) file any applications or make any contract with respect to
branching or site location or relocation; (g) agree to acquire in any manner
whatsoever (other than to realize upon collateral for a defaulted loan) any
business or entity; (h) make any material change in its accounting methods or
practices, other than changes required in accordance with generally accepted
accounting principles; (i) take any action that would result in any of
Washington's representations or warranties being untrue at the Effective Time
in any material respect; (j) change any provision of the Certificate of
Incorporation or By-laws of Washington or the Savings Bank; or (k) agree to do
any of the foregoing.

     Under the Merger Agreement, neither Washington nor the Savings Bank shall,
directly or indirectly, encourage or solicit or hold discussions or negotia-
tions with, or provide any information to, any person, entity or group (other
than HUBCO) concerning any merger, sale of shares or sale of substantial
assets or liabilities not in the ordinary course of business or similar
transactions involving the Savings Bank (an "Acquisition Transaction");
provided, however, that notwithstanding the foregoing, Washington may enter
into discussions or negotiations or provide any information in connection with
an unsolicited possible Acquisition Transaction if the Board of Directors of
Washington, after consulting with counsel, determines in the exercise of its
fiduciary responsibilities that such discussions or negotiations should be
commenced or such information should be furnished. Washington has agreed to
promptly communicate to HUBCO the terms of any proposal, whether written or
oral, which it may receive with respect to any such Acquisition Transaction,
and the fact that it is having discussions or negotiations with a third party
about an Acquisition Transaction.
    
HUBCO's Stock Option for Washington Shares 

     HUBCO and Washington entered into the Stock Option Agreement in
connection with the execution of the Merger Agreement. Pursuant to the terms
of the Stock Option Agreement, Washington has granted to HUBCO an option to
purchase up to 765,000 authorized but unissued shares of Washington Common
Stock, representing 33% of the outstanding Washington Common Stock as of the
date of the Stock Option Agreement, at a price of $11.50 per share. HUBCO does
not have any voting rights with respect to shares of Washington Common Stock
subject to the option prior to exercise of the option. The terms of the Stock
Option Agreement are set forth in Appendix B annexed hereto. 

     The purpose of the option is to increase the likelihood that the Merger
will occur by making it more difficult for another party to acquire
Washington. In the event that specifically enumerated "Triggering Events"
occur, as defined below, including but not limited to the acquisition of
beneficial ownership of at least 20% of the outstanding shares of Washington
Common Stock by a person or group other than HUBCO or an affiliate of HUBCO,
HUBCO may exercise the option in whole or in part. The ability of HUBCO to
exercise the option and to cause up to an additional 765,000 shares of
Washington Common Stock to be issued may be considered a deterrent to other
potential acquisitions of control of Washington because it is likely to
increase the cost of an acquisition of all of the outstanding shares of
Washington Common Stock. In the event that a Triggering Event occurs and the
Merger is not consummated, HUBCO would recognize a gain on the sale of the
shares of Washington Common Stock received pursuant to the exercise of the
option if such shares were sold at prices exceeding $11.50 per share.
   
     Upon or after the occurrence of certain "Triggering Events" (as
hereinafter defined, none of which has yet occurred to the best of HUBCO's and
Washington's knowledge), the option may be exercised by HUBCO in whole or in
part. The term "Triggering Event" is defined to mean the occurrence of any of
the following events: a person or group (as such terms are defined in the
Exchange Act and the rules and regulations thereunder), other than HUBCO or an
affiliate of HUBCO, (a) acquires beneficial ownership (as such term is defined
in Rule 13d-3 promulgated under the Exchange Act) of at least 20% of the then
outstanding Washington Common Stock; (b) enters into a letter of intent or an
agreement with Washington pursuant to which such person would (i) merge or
consolidate, or enter into any similar transaction, with Washington, (ii)
acquire all or a significant portion of the assets or liabilities of
Washington,
    
                                           44

<PAGE>
   
or (iii) acquire beneficial ownership of securities representing, or the right
to acquire the beneficial ownership or to vote securities representing, 20% or
more of the then outstanding Washington Common Stock; or (c) makes a filing
with bank or thrift regulatory authorities or publicly announces a bona fide
proposal for (i) any merger, consolidation or acquisition of all or a
significant portion of all the assets or liabilities of Washington or any
other business combination involving Washington or (ii) a transaction
involving the transfer of beneficial ownership or the right to vote securities
representing 20% or more of the outstanding Washington Common Stock (a
"Proposal"), and thereafter, such Proposal is not Publicly Withdrawn (as
defined in the Stock Option Agreement) at least 15 days prior to the Meeting
and Washington's stockholders fail to approve the Merger by the vote required
by applicable law at the Meeting; or (d) makes a bona fide Proposal and
thereafter, but before such Proposal has been publicly withdrawn, Washington
willfully takes any action in any manner that would materially interfere with
its ability to consummate the Merger or materially reduce the value of the
transaction to HUBCO. The term "Triggering Event" also means the taking of any
material direct or indirect action by Washington or any of its directors,
officers or agents to invite, encourage or solicit any proposal which has as
its purpose a tender offer for the Washington Common Stock, a merger,
consolidation, plan of exchange, plan of acquisition or reorganization of
Washington, or a sale of a significant number of shares of Washington Common
Stock or any significant portion of its assets or liabilities. Under the Stock
Option Agreement, a significant number means 10% of the outstanding shares of
Common Stock and a significant portion means 25% of the assets or liabilities
of Washington. "Publicly Withdrawn" for purposes of the Stock Option Agreement
means an unconditional bona fide withdrawal of a Proposal coupled with a
public announcement of no further interest in pursuing such Proposal or
acquiring any controlling influence over Washington or in soliciting or
inducing any other person (other than HUBCO or any affiliate) to do so.

     HUBCO may not sell, assign or otherwise transfer its rights and
obligations under the Stock Option Agreement in whole or in part to any person
or any group of persons other than to an affiliate of HUBCO, except upon or
after the occurrence of a Triggering Event. Washington is not obligated to
issue shares of Washington Common Stock upon exercise of the option (i) in the
absence of any required governmental or regulatory approval or consent
necessary for Washington to issue the Washington Common Stock covered by the
option or HUBCO to exercise the option or prior to the expiration or termina-
tion of any waiting period required by law, or (ii) so long as any injunction
or other order, decree or ruling issued by any federal or state court of
competent jurisdiction is in effect which prohibits the sale or delivery of
the Washington Common Stock subject to the option.
    
     The Stock Option Agreement further provides that after the occurrence of
a Triggering Event and upon receipt of a written request from HUBCO,
Washington shall prepare and file a registration statement with the SEC,
covering the option and such number of shares subject thereto as HUBCO shall
specify in order to permit the sale or other disposition of the option and the
shares subject thereto; provided, however, that in no event will HUBCO have
the right to have more than one such registration statement become effective.

     The Stock Option Agreement will terminate upon the termination or
consummation of the Merger Agreement and the Merger; provided, however, that
if termination of the Merger Agreement occurs after a Triggering Event, the
Stock Option Agreement shall not terminate until the later of 18 months
following the date of termination of the Merger Agreement or the consummation
of any proposed transaction which constituted a Triggering Event.

Termination, Waiver and Amendment
   
     The Merger Agreement may be terminated at any time prior to the Effective
Time, whether before or after approval by the stockholders of Washington: (a)
by mutual written consent of HUBCO and Washington for any reason; or (b) by
either HUBCO or Washington (i) if the Merger shall not have been consummated
on or before October 31, 1994 (unless the failure to consummate the Merger is
due to the failure of the terminating party to perform or observe its cove-
nants under the Merger Agreement) or (ii) if the stockholders of Washington
fail to approve the Merger Agreement submitted to them for approval in
connection with the Merger. The Merger Agreement may also be terminated by
HUBCO or Washington if any application for regulatory or governmental approval
necessary to consummate the Merger and the other transactions contemplated by
the Merger Agreement is denied or withdrawn at the request or recommendation of
the applicable regulatory agency or governmental authority or by HUBCO if any
such application is approved with conditions which materially impair the value
of Washington and the Savings Bank, taken as a whole, to HUBCO.

     HUBCO may terminate the Merger Agreement if (a) there shall have been a
material adverse change in the business, operations, assets, or financial
condition of Washington and the Savings Bank, taken as a whole, from that set
forth in Washington's Quarterly Report on Form 10-Q for the six months ended
June 30, 1993 and from that set
    
                                           45

<PAGE>
   
forth in Washington's Annual Report on Form 10-K for the fiscal year ended
December 31, 1992 or (b) there shall have been any material breach of any
representation, warranty, covenant, agreement or obligation of Washington
under the Merger Agreement which breach shall not have been cured within
thirty (30) days after receipt by Washington of notice of such breach. The
Merger Agreement may be terminated by Washington if (a) there shall be a
material adverse change in the business, operations, assets or financial
condition of HUBCO and its subsidiaries, taken as a whole, from that set forth
in HUBCO's Quarterly Report on Form 10-Q for the six months ended June 30,
1993 and from that set forth in HUBCO's Annual Report on Form 10-K for the
year ended December 31, 1992, (b) there shall have been any material breach of
any representation, warranty, covenant, agreement or obligation of HUBCO under
the Merger Agreement which breach shall not have been cured within thirty (30)
days after receipt by HUBCO of notice of such breach, (c) during the first 20
of 22 consecutive trading days immediately preceding the Effective Time, the
price of HUBCO Common Stock on NASDAQ is less than $18.00 (determined by
taking the average price of the two closing sale prices left after discarding
the nine lowest and nine highest closing sale prices during such period) or
(d) Washington's Board shall have approved an Acquisition Transaction after
determining, upon advise of counsel, that such approval was necessary in the
exercise of its fiduciary duties under applicable laws.

     Either party may terminate the Merger Agreement if the conditions
precedent to its obligations are not satisfied.

     Washington is currently involved in an effort to restructure the
Partnership Loan, its largest non-performing loan. See "Background of and
Reasons for the Merger." The Merger Agreement, as recently amended, may be
terminated by HUBCO unless (a) the Partnership Loan is a performing loan as of
the Closing, (b) Washington has taken substantial steps to foreclose the
Partnership Loan as of the Closing, (c) Washington has  restructured the
Partnership Loan in accordance with certain conditions described in Appendix A-1
annexed hereto or (d) as of the Closing, the Bank has entered into a contract
to sell the Partnership Loan after the Closing in an amount in excess of a
threshold specified in Appendix A-1 annexed hereto. The Partnership Loan
currently is in foreclosure. Washington does not intend to abandon the
foreclosure proceedings unless it has restructured the Partnership Loan in a
manner consistent with the Merger Agreement as amended.
    
     In general, each party will pay its own costs and expenses incurred in
connection with the Merger Agreement, including the Proxy
Statement-Prospectus.
   
     Subject to applicable law, at any time prior to the Effective Time,
whether before or after approval of the transactions contemplated by the
Merger Agreement by stockholders of Washington, the parties may (a) amend the
Merger Agreement, (b) extend the time for the performance of any of the
obligations or other acts of any party under the Merger Agreement, (c) waive any
inaccuracies in the representations and warranties contained in the Merger
Agreement or in any document delivered pursuant to the Merger Agreement, or
(d) waive compliance with any of the agreements or conditions contained in the
Merger Agreement. Notwithstanding these rights, however, after any approval of
the Merger by the stockholders of Washington, there may not be, without
further approval of the Merger Agreement by the stockholders of Washington,
any amendment of the Merger Agreement which reduces or changes the amount or
form of consideration to be delivered to Washington stockholders.
    
Management and Operations of Washington and the Savings Bank Following the
Merger

     HUBCO and the Bank will be the surviving entities in the merger
transactions contemplated by the Merger Agreement. At the Effective Time, the
present Washington directors shall resign and the Board of Directors of the
Surviving Corporation shall consist of the directors and officers of HUBCO.

Interests of Certain Persons in the Merger
   
     HUBCO has agreed to name two of Washington's directors to serve as
directors of the Bank for at least three years after consummation of the
Merger. Washington has designated Charles A. Rotondi and Joseph A. Tighe, Jr.
to be so named. Those Savings Bank directors who are not asked to serve on the
Bank's Board will serve on the Bank's advisory board for at least three years
and will receive a $1,000 monthly retainer for such service.

     Paul C. Rotondi and Washington are parties to a severance agreement that
will provide Mr. Rotondi with certain benefits if, following a "Change in
Control" (as defined in the severance agreement), Mr. Rotondi's employment is
terminated or other adverse developments occur. See "ELECTION OF WASHINGTON'S
DIRECTORS--Severance Agreement". Consummation of the Merger will constitute a
"Change in Control". Furthermore, it is not anticipated that Mr. Rotondi will
continue in active employment with HUBCO or the Bank after the Merger.
Accordingly, pursuant to the severance agreement, Mr. Rotondi will be entitled
to receive a payment equal to three
    
                                           46

<PAGE>
   
times his average annual compensation over the five previous years of his
employment with the Savings Bank, together with certain other retirement
benefits. As part of the negotiations relating to the Merger Agreement, Mr.
Rotondi agreed to reduce such severance benefits by an amount necessary to
assure that no portion of such benefits will become non-deductible excess
"parachute payments" and subject Mr. Rotondi to a 20% excise tax under
applicable provisions of the Internal Revenue Code. It is anticipated that Mr.
Rotondi's severance benefit before any reduction will be approximately
$507,000.

The Merger Agreement obligates HUBCO to indemnify Washington's directors,
officers, employees and agents against claims raised within six years after
the Effective Time with respect to a wide variety of matters relating to
Washington and/or the Merger. Such indemnification extends to the fullest
extent that would have been permitted under any applicable law, Washington's
Certificate of Incorporation or Washington's By-laws. HUBCO has also agreed,
subject to certain limitations, to use its best efforts to cause Washington's
directors and officers to be covered under HUBCO's directors and officers
liability insurance policy.


     HUBCO has agreed that, to the extent practicable, it will use its best
efforts to retain all of the Savings Bank's existing employees at similar
compensation levels and to retain all of the Savings Bank's current officers
in similar positions with the Bank. HUBCO has stated that it intends to make
available to all employees and officers of the Savings Bank that ultimately
are employed by the Bank coverage under the benefit plans generally available
to HUBCO's employees and officers on the terms and conditions available to the
Bank's employees and officers. For purposes of vesting and eligibility under
the Bank's pension and 401(k) plans and for purposes of the Bank's medical,
vacation, sick leave and disability plans, Savings Bank employees who are
employed by the Bank will be given credit for prior service with the Savings
Bank. For purposes of calculating the amount of any pension benefits from
the Bank's or HUBCO's pension plans, employees will not receive credit for
employment by the Savings Bank. After the Effective Time, HUBCO intends to
terminate Washington's pension plan and Employee Stock Ownership Plan, if 
they have not already been terminated, and may terminate or change other
existing benefit plans.



     During 1993, the Savings Bank adopted a Deferred Compensation Plan for
Outside Directors (the "DCP"), providing for the payment of certain benefits
subsequent to retirement. The DCP provides that in the event of a "Change in
Control" (such as the Merger), outside directors (i.e., directors other than
Paul C. Rotondi and Theodore J. Doll) will receive a lump sum payment equal to
four times their current retainer in lieu of all other payments due under the
DCP. The aggregate liability to all directors under the DCP with respect to
the Merger is $252,000.
    
     The Merger Agreement generally limits the extent to which Washington may
increase compensation levels prior to the Effective Time. However, the Merger
Agreement expressly authorized Washington to pay Paul C. Rotondi a $25,000
performance bonus prior to the Effective Time. Such bonus was paid during
1993.

Accounting Treatment of the Merger

     The Merger will be accounted for by HUBCO under the purchase method of
accounting in accordance with generally accepted accounting principles. Under
the purchase method of accounting, the excess of the purchase price paid over
the fair market value of assets and liabilities acquired ("goodwill") is
recorded as an intangible asset and such asset is amortized as an expense over
the period estimated to be benefitted. 

Rights of Dissenting Stockholders
   
     Dissenting stockholders of Washington who follow the procedures specified
in Section 262 of the Delaware General Corporation Law ("Section 262") will be
entitled to have their Washington shares appraised by the Delaware Court of
Chancery and to receive payment of the "fair value" of such Washington shares,
exclusive of any element of value arising from the accomplishment or expecta-
tion of the Merger, as determined by such Court. A dissenting stockholder
should assume that neither Washington nor HUBCO will take any action to
perfect his or her appraisal rights. Therefore, a stockholder desiring to
exercise appraisal rights should strictly comply with the procedures set forth
in Section 262 and is urged to consult his or her legal advisor before
electing or attempting to exercise such rights. Failure to follow any of such
procedures may result in a termination or waiver of appraisal rights under
Section 262. A person having a beneficial interest in shares of Washington
Common Stock held of record in the name of another person, such as a broker or
nominee, must act promptly to cause the record holder to follow the steps
summarized below properly and in a timely manner to perfect whatever appraisal
rights the beneficial owner may have.

     THE FOLLOWING DISCUSSION OF THE PROVISIONS OF SECTION 262 IS NOT INTENDED
TO BE A COMPLETE STATEMENT OF ITS PROVISIONS AND IS QUALIFIED IN ITS ENTIRETY
BY REFERENCE TO THE FULL TEXT OF THAT SECTION, A COPY OF WHICH IS INCLUDED
HEREIN AS APPENDIX C.


                                           47


<PAGE>

    
     Under Section 262, a dissenting stockholder electing to exercise
appraisal rights must satisfy both of the requirements set forth in paragraphs
1 and 2 below:

          1. Deliver to Washington, before the taking of the vote on the
     proposal to adopt the Merger Agreement, a written demand for appraisal of
     his or her Washington Common Stock which reasonably informs Washington of
     the identity of the stockholder of record and that such stockholder
     intends thereby to demand the appraisal of his or her Washington Common
     Stock. This written demand is in addition to and separate from any proxy
     or vote against the proposal to approve the Merger. Neither a vote
     against such proposal nor a proxy directing such vote
     shall satisfy the requirement for such written demand. The written demand
     for appraisal should be delivered either in person to the Secretary of
     Washington at the Washington Annual Meeting, or by mail (certified mail,
     return receipt requested, being the recommended form of transmittal) to:
     Thomas Bingham, Secretary, Washington Bancorp, Inc., 609 Washington
     Street, Hoboken, New Jersey 07030 before the vote on the proposal to
     approve the Merger;
   
          2. Not vote in favor of the Merger Agreement. A failure to vote
     against such proposal will not constitute a waiver of appraisal rights.
     However, any stockholder who executes a proxy and who desires to perfect
     his or her appraisal rights must mark the proxy "Against" the proposal to
     approve the Merger Agreement or must abstain because if the executed
     proxy is left blank, it will be voted for such proposal, in which case
     appraisal rights will be waived.

     In addition, a holder of shares of Washington Common Stock wishing to
exercise his appraisal rights must hold of record such shares on the date the
written demand for appraisal is made and must hold such shares continuously
through the Effective Time of the Merger. The written demand for appraisal must
be made by or for the holder of record of the Washington Common Stock.
Accordingly, such demand should be executed by or for such stockholder of
record, fully and correctly, as such stockholder's name appears on his or her
stock certificates. If the Washington Common Stock certificates are owned of
record in a fiduciary capacity, such as by a trustee, guardian or custodian,
execution of the demand should be made in such capacity and if the stock is
owned of record by more than one person, as in a joint tenancy or tenancy in
common, such demand should be executed by or for all joint owners. An authorized
agent, including one of two or more joint owners, may execute the demand for
appraisal for a stockholder of record. However, the agent must identify the
record owner or owners and expressly disclose the fact that in executing the
demand he or she is acting as agent for the record owner or owners. A record
holder, such as a broker, who holds shares of Washington Common Stock as nominee
for several beneficial owners may exercise appraisal rights with respect to the
shares of Washington Common Stock held for one or more beneficial owners while
not exercising such rights with respect to shares of Washington Common Stock
held for other beneficial owners; in such case, the written demand should set
forth the number of shares of Washington Common Stock as to which appraisal is
sought and where no known number of shares of Washington Common Stock is
expressly mentioned, the demand will be presumed to cover all shares of
Washington Common Stock held in the name of the record holder. Stockholders who
hold their shares of Washington Common Stock in brokerage accounts or other
nominee forms and who wish to exercise appraisal rights must take all necessary
steps in order that a demand for appraisal is made by the record holder of such
shares and are urged to consult with their brokers to determine the appropriate
procedures for the making of the demand for appraisal by the record holder.
    
     Dissenting stockholders who are not the owners of record of their shares
should consult their legal counsel regarding their ability to exercise
appraisal rights with respect to the Washington Common Stock.

     Within ten days after the Effective Time, HUBCO will notify each former
stockholder of Washington who has satisfied the foregoing conditions of the
date on which the Merger became effective. Within 120 days after the Effective
Time, HUBCO or any such stockholder who has satisfied the foregoing conditions
and is otherwise entitled to appraisal rights under Section 262 may file a
petition in the Delaware Court of Chancery demanding a determination of the
fair value of the Washington Common Stock formerly held by all stockholders
entitled to appraisal rights. If no such petition is filed, appraisal rights
will be lost for all stockholders who had previously demanded appraisal of
their Washington Common Stock. Dissenting stockholders seeking to exercise
appraisal rights should assume that HUBCO will not file a petition with
respect to the appraised value of Washington Common Stock and that HUBCO will
not initiate any negotiations with respect to the "fair value" of Washington
Common Stock. Accordingly, Washington stockholders who wish to exercise their
appraisal rights should regard it as their obligation to take all steps
necessary to perfect their appraisal rights in the manner prescribed in
Section 262.

     Within 120 days after the day of the Effective Time, any Dissenting
Stockholder who has complied with the provisions of Section 262 is entitled,
upon written request, to receive from HUBCO a statement setting forth the


                                           48

<PAGE>

aggregate number of shares of Washington Common Stock not voted in favor of
the Merger Agreement and, with respect to which demands for appraisal were
received by Washington, the number of holders of such Washington Common Stock.
Such statement must be mailed by HUBCO within ten days after the written
request therefor has been received by HUBCO or within ten days after
expiration of the time for delivery of demands for appraisal under Section
262, whichever is later.

     If a petition for an appraisal is timely filed, after a hearing on such
petition, the Delaware Court of Chancery will determine the former stockhold-
ers of Washington entitled to appraisal rights and will appraise the value of
the Washington Common Stock formerly owned by such stockholders, determining
the "fair value" exclusive of any element of value arising from the accom-
plishment or expectation of the Merger.

     Although HUBCO and Washington believe that the terms of the Merger are
fair, neither can make any representation as to the outcome of any appraisal
of "fair value" as determined by the Delaware Court of Chancery, and
stockholders should recognize that such an appraisal could result in a
determination of a lower, higher or equivalent value. Moreover, HUBCO may or
may not argue in an appraisal proceeding for a determination of "fair value"
by the Delaware Court of Chancery which is lower than the value of the
consideration received by Washington stockholders pursuant to the Merger
Agreement. In determining the "fair value" of the Washington Common Stock, the
Court is required to take into account all relevant factors. Therefore, such
determination could be based upon considerations in addition to the price paid
in the Merger, such as the market value of the Washington Common Stock, asset
values, dividends, earnings, prospects, the nature of the enterprise and other
facts which could be ascertained as of the date of the Merger. The Delaware
Supreme Court has stated with respect to Section 262 that, among other things,
"proof of value by any techniques or methods which are generally considered
acceptable in the financial community and otherwise admissible in court"
should be considered in an appraisal proceeding. In addition, Delaware Courts
have decided that the statutory appraisal remedy, depending on the relevant
facts and circumstances, may or may not be a stockholder's exclusive remedy in
connection with mergers similar to the Merger.

     The Court of Chancery may also, on application, (i) determine a fair rate
of interest, simple or compound, if any, to be paid to Dissenting Stockholders
in addition to the value of the capital stock for the period from the
Effective Time of the Merger to the date of payment, (ii) assess costs among
the parties as the Court deems equitable and (iii) order all or a portion of
the expenses incurred by any Dissenting Stockholder in connection with the
appraisal proceeding, including without limitation, reasonable attorneys' fees
and fees and expenses of experts, to be charged pro rata against the value of
all shares entitled to appraisal. Determinations by the Court are subject to
appellate review by the Delaware Supreme Court.

     Any Dissenting Stockholder of Washington who has duly demanded an
appraisal in compliance with Section 262 will not, after the Effective Time of
the Merger, be entitled to vote the capital stock of Washington for any
purpose nor be entitled to the payment of dividends or other distributions on
his or her Washington Common Stock.

     If no petition for an appraisal is filed within the time provided, or if
a former stockholder of Washington delivers to HUBCO a written withdrawal of
his or her demand for an appraisal and an acceptance of the consideration to
be received in the Merger, either within 60 days after the Effective Time or
with the written approval of HUBCO, then the right of such stockholder to an
appraisal will cease and such stockholder shall be entitled to receive such
consideration in the Merger, without interest, as if he or she had not
demanded appraisal of his or her Washington Common Stock. No pending appraisal
proceeding in the Court of Chancery will be dismissed as to any stockholder
without the approval of the Court, which approval may be conditioned on such
terms as the Court deems just.


                         DESCRIPTION OF CAPITAL STOCK OF HUBCO

General

     The authorized capital stock of HUBCO consists of 13,200,000 shares of
Common Stock and 3,300,000 shares of preferred stock. As of March 15, 1994,
(i) 6,490,470 shares of Common Stock were issued and outstanding, (ii)166,450
shares of Common Stock were reserved for issuance under HUBCO's restricted
stock plan, and (iii) 110,000 were reserved for a director stock plan.

     No shares of preferred stock have been issued. Under the terms of HUBCO's
Certificate of Incorporation, the Board of Directors has authority at any time
(i)to divide any or all of the preferred stock into series and determine the
designations, number of shares, relative rights, preferences and limitations
of any such series and (ii)to increase the number of shares of any such series
previously determined by it and to decrease such previously determined number
of shares to a number not less than that of the shares of such series then
outstanding.

                                           49


<PAGE>

                         DESCRIPTION OF HUBCO PREFERRED STOCK
   
     The following description of the HUBCO Preferred Stock sets forth certain
general terms and provisions of the Preferred Stock which HUBCO has agreed to
issue pursuant to the Merger Agreement. The following summary does not purport
to be complete and is qualified in its entirety by reference to Exhibit 2.1 to
the Merger Agreement--Appendix A and Appendix A-1 to this Proxy
Statement-Prospectus--which contains the proposed amendment to the certificate
of incorporation of HUBCO creating the HUBCO Preferred Stock and prescribing
the designations, powers, and relative rights and preferences of the HUBCO
Preferred Stock.


     HUBCO Preferred Stock will be a series of cumulative convertible
preferred stock designated "Series A Preferred Stock." The HUBCO Preferred
Stock will have a stated value of $24.00 per share. The shares when issued
will be fully paid and non-assessable. HUBCO anticipates that it may issue up
to a maximum of 938,690 shares of the HUBCO Preferred Stock upon the
consummation of the acquisition of Washington although it reasonably expects
to issue a smaller number due to a variety of factors. (The pro forma
financial statements contained in this Proxy Statement-Prospectus reflect the
issuance of 829,995 shares of HUBCO Preferred Stock. See, "PRO FORMA COMBINED
CONDENSED UNAUDITED FINANCIAL STATEMENTS".) Upon the reacquisition of any of
the HUBCO Preferred Stock, through redemption, conversion or otherwise, such
reacquired shares will be canceled and will become part of the authorized and
unissued preferred stock of HUBCO, but will not be authorized and unissued
HUBCO Series A Preferred Stock. The HUBCO Preferred Stock will have the
dividend, liquidation, redemption, voting and conversion rights set forth
below.
    
Rank
   
     The HUBCO Series A Preferred Stock will be senior to any other class or
series of Preferred Stock in respect of (1) payment of dividends, (2) payment
upon dissolution, liquidation or winding up and (3) redemption.
    
Dividends
   

     The holders of HUBCO Preferred Stock, in preference to the holders of
HUBCO Common Stock and any other class or series of preferred stock, will be
entitled to receive, when and if declared by the Board of Directors of HUBCO,
out of funds legally available therefor, cumulative cash dividends at the
annual rate per share as specified below, payable in quarter-annual
installments on the 15th day of February, May, August and November in each
year, from the date of issuance. The annual dividend rate will be fixed at the
date of Closing (which will immediately precede the Effective Time) based upon
the average "market price" of HUBCO Common Stock in the twenty (20)
consecutive business days ending two days immediately preceding the date of
Closing. The "market price" will be the closing price per share of HUBCO
Common Stock on the NASDAQ National Market System or on any national
securities exchange upon which the shares of HUBCO Common Stock may become
listed or admitted to trading. The annual dividend rate will be fixed at the
date of Closing as follows:

   Average Market Price
   of HUBCO Common Stock                          Annual Dividend Rate For
    At the Closing Date                            HUBCO Preferred Stock 
 ------------------------                         ------------------------
     $21.00 or more. . . . . . . . . . . . . . . . .       $1.32
     $20.00 to $20.99. . . . . . . . . . . . . . . .       $1.44
     $19.00 to $19.99. . . . . . . . . . . . . . . .       $1.56
     Less than $19.00. . . . . . . . . . . . . . . .       $1.68




                                           50
    

<PAGE>

Liquidation Preference

     Upon the voluntary or involuntary liquidation, dissolution, or winding up
of the affairs of HUBCO, the holders of HUBCO Preferred Stock will be entitled
to receive out of the assets of HUBCO $24.00 per share, together with
cumulative dividends accrued and unpaid to the date of payment of such $24.00
distribution preference, before any amount will be paid to the holders of
HUBCO Common Stock or any other class or series of preferred stock of HUBCO.
Such dividends will be deemed to accrue on a daily basis. The merger or
consolidation of HUBCO into or with any other corporation, or the merger of
any other corporation into HUBCO, or the sale, lease or conveyance of all or
substantially all of the property or business of HUBCO, will not be deemed to
be a dissolution, liquidation or winding up for purposes of such distribution
preference.

Redemption
   
     Outstanding shares of HUBCO Preferred Stock may be redeemed, as a whole (or
in part but only with the consent of the holder of the shares to be redeemed),
at the option of HUBCO by vote of its Board of Directors at any time from and
after the later of (i) one year from the date of closing and (ii) the date on
which the market price for the HUBCO Common Stock is $24.00 or more for twenty
(20) consecutive business days. The $24.00 market price will be adjusted each
time the Conversion Ratio is required to be adjusted for certain capital changes
as described below under "Conversion Into Common Stock." As a consequence, the
$24.00 price will be reduced by stock splits or stock dividends effected with
respect to the HUBCO Common Stock. The HUBCO Preferred Stock may also be
redeemed in connection with a merger, consolidation or sale of all or
substantially all the assets of HUBCO which otherwise requires a vote of the
holders of HUBCO Preferred Stock. See "Voting Rights." Less than all the
outstanding shares of the HUBCO Preferred Stock may be redeemed in such manner
as the Board of Directors of HUBCO prescribes. The redemption price for shares
of the HUBCO Preferred Stock will be $24.00 per share, plus all accrued and
unpaid dividends through the date fixed for redemption. Such dividends will be
deemed to accrue on a daily basis.

     HUBCO cannot redeem any other class or series of preferred stock unless
and until all shares of the HUBCO Preferred Stock have been redeemed. HUBCO
cannot redeem any shares of HUBCO Preferred Stock without the approval of the
FRB. There are no restrictions on HUBCO ability to redeem while there is an
arrearage in the payments of dividends. However, HUBCO may repurchase in the
market or in private transactions shares of its Common Stock or shares of
HUBCO Preferred Stock at any time while the HUBCO Preferred Stock is
outstanding. 
    
     Written notice of redemption will be given to each holder of
record of the shares of HUBCO Preferred Stock to be redeemed, in each case at
least 15 days and not more than 45 days prior to the date fixed for
redemption. If fewer than 25 days prior notice is given to holders, then at
least one follow-up written notice must be sent to holders who have not
converted by 7 days prior to the redemption date. Each such notice must
specify the shares of stock to be redeemed, the redemption price, the date
fixed for redemption, the place for payment of the redemption price and for
surrender of the certificate or certificates representing the shares to be
redeemed, and if less than the total number of shares held by a holder are to
be redeemed, the number of shares of such holder to be redeemed.

     If notice of redemption has been given and if, on or before the date
fixed for redemption, the redemption price has been provided and set aside by
HUBCO with a bank with trust powers for the pro rata benefit of the holders of
the shares so called for redemption, then, from and after the date fixed for
redemption, (i) the shares of HUBCO Preferred Stock called for redemption will
no longer be deemed outstanding, (ii) the dividends thereon will cease to
accumulate, and (iii) all rights with respect to such shares will forthwith
cease. The only right of the holders of the redeemed shares after such date
will be the right to receive the redemption price for the shares called for
redemption, without interest. 

     HUBCO will not be obligated to make payments into or to maintain any
sinking fund for the redemption of HUBCO Preferred Stock.

Conversion Into Common Stock

     Subject to the adjustment provisions described herein, the holder of any
shares of HUBCO Preferred Stock at any time prior to the date fixed for any
redemption of the HUBCO Preferred Stock will have the right to surrender the
certificates evidencing such shares and receive, in conversion of each share
of HUBCO Preferred Stock, one share (the "Conversion Ratio") of HUBCO Common
Stock.

     The conversion privilege may be exercised at any time, including from and
after the date on which a notice of redemption was given and prior to the
close of business on the last day before the date of redemption stated in the

                                           51

<PAGE>
   

notice. To exercise the conversion privilege, the holder of HUBCO
Preferred Stock must surrender the certificates representing the shares to be
converted at the office of the transfer agent of HUBCO and give written notice
to HUBCO at such office that the holder elects to convert such shares. Such
certificates must be duly endorsed or assigned to HUBCO, or endorsed in blank.
Conversion will be deemed to have been effected immediately prior to the close
of business on the date upon which such surrender is made, and such date is
referred to as the "Conversion Date." On the Conversion Date or as promptly
thereafter as practicable, HUBCO will deliver to the holder of the stock
surrendered for conversion, or as otherwise directed by him in writing, a
certificate for the number of full shares of HUBCO Common Stock deliverable
upon conversion of such HUBCO Preferred Stock and, if applicable, a check in
respect to any fraction of a share.
 
    
   

     HUBCO will not deliver fractional shares of HUBCO Common Stock upon
conversion of shares of HUBCO Preferred Stock. In lieu of any fractional share
of HUBCO Common Stock that would otherwise be deliverable upon conversion, HUBCO
will pay an amount in cash equal to the current market value of the fractional
share, computed on the basis of the market price on the last business day before
the Conversion Date. For this purpose, the "market price" on any business day
will be the closing price per share of HUBCO Common Stock on the NASDAQ National
Market System or, if the shares of HUBCO Common Stock are then listed or
admitted to trading on any national securities exchange, the reported closing
price per share of HUBCO Common Stock on such exchange on such day.

     The Conversion Ratio for the HUBCO Preferred Stock will be adjusted from
time to time in certain circumstances upon a stock dividend, stock split,
dividend payment (other than a cash dividend), combination, reclassification or
issuance of rights or warrants with respect to HUBCO Common Stock. No adjustment
will be made if (i) HUBCO takes the same action with respect to the HUBCO
Preferred Stock in the same proportion as if each share of HUBCO Preferred Stock
had been converted into shares of HUBCO Common Stock at the then applicable
Conversion Ratio immediately before the record date for the determination of
holders of HUBCO Common Stock entitled to receive the dividends, rights,
warrants, or distributions or (ii) such adjustment would not require a change of
at least 1% to the Conversion Ratio, except that any change of less than 1%
shall be carried forward to any subsequent change.
     
 Voting Rights

     Except as otherwise required by New Jersey corporate law and as otherwise
provided in HUBCO's certificate of incorporation, the holders of HUBCO
Preferred Stock will have no voting rights.

     Under the BCA, holders of HUBCO Preferred Stock are entitled to vote as a
class on certain amendments to HUBCO's certificate of incorporation, including
any amendment which subordinates or otherwise adversely affects the rights or
preferences of the HUBCO Preferred Stock and upon any merger which requires a
shareholder vote and would effect such an amendment to the certificate of
incorporation. 
   
     Under the terms of HUBCO's certificate of incorporation creating the
HUBCO Preferred Stock, holders of HUBCO Preferred Stock are entitled to vote
as a separate class on any merger, consolidation or sale of all or
substantially all of the assets of HUBCO if the transaction requires the
approval of the holders of the HUBCO Common Stock, except as explained below.
The affirmative vote of a majority of the outstanding HUBCO Preferred Stock
would be required to approve any such merger, consolidation or sale of assets.
However, if in connection with such a transaction the HUBCO Preferred Stock
will be redeemed prior to or simultaneously with the consummation of any such
transaction, then the approval of the holders of the HUBCO Preferred Stock
would not be required and any vote by the HUBCO Preferred Stock holders may be
disregarded. Also, in general, under the terms of HUBCO's certificate of
incorporation creating the HUBCO Preferred Stock, any amendment to any provision
of Section C of Article V of the certificate of incorporation of HUBCO, which
are the provisions creating the HUBCO Preferred Stock, would require the
affirmative vote of a majority of the outstanding shares of HUBCO Preferred
Stock. 

     Finally, if at any time HUBCO fails to pay for 2 quarters, whether or not
consecutive, the full quarter-annual dividends payable on the HUBCO Preferred
Stock, the holders of the HUBCO Preferred Stock will have the right, voting as
a separate class, to elect a total of two directors to the class of directors
elected at the next annual meeting of shareholders (the "Preferred
Directors"). A dividend default with respect to the HUBCO Preferred Stock,
giving rise to the right to elect the Preferred Directors, will be deemed to
continue to exist until all accrued dividends on all outstanding shares of the
HUBCO Preferred Stock have been paid to the end of the past preceding
quarterly dividend period. The Preferred Directors will continue to serve only
until the first meeting of stockholders after which the dividend default has
been fully cured.
    


                                           52

<PAGE>
                           DESCRIPTION OF HUBCO COMMON STOCK

     The following description of the HUBCO Common Stock sets forth certain
general terms of the Common Stock. The following summary does not purport to
be complete. For an additional description relating to the HUBCO Common Stock,
see "COMPARISON OF THE RIGHTS OF STOCKHOLDERS UNDER DELAWARE AND NEW JERSEY
LAW."

Dividend Rights

     The holders of HUBCO Common Stock are entitled to receive dividends,
when, as and if declared by the Board of Directors of HUBCO out of funds
legally available therefor, subject to the preferential dividend rights of any
preferred stock that may be outstanding. The only statutory limitation is that
such dividends may not be paid when HUBCO is insolvent. Because funds for the
payment of dividends by HUBCO must come primarily from the earnings of HUBCO's
bank subsidiary, as a practical matter, any restrictions on the ability of the
Bank to pay dividends act as restrictions on the amount of funds available for
the payment of dividends by HUBCO. 

     As a New Jersey chartered commercial bank, the Bank is subject to the
restrictions on the payment of dividends contained in the New Jersey Banking
Act of 1948 (the "Banking Act"). Under the Banking Act, the Bank may pay
dividends only out of retained earnings, and out of surplus to the extent that
surplus exceeds 50 percent of stated capital. Under the Financial Institutions
Supervisory Act, the FDIC has the authority to prohibit a state-chartered bank
from engaging in conduct which, in the FDIC's opinion, constitutes an unsafe
or unsound banking practice. Under certain circumstances, the FDIC could claim
that the payment of a dividend or other distribution by the Bank to HUBCO
constitutes an unsafe or unsound practice.
   
     HUBCO is also subject to certain FRB policies which may, in certain
circumstances, limit its ability to pay dividends. The FRB policies require,
among other things, that a bank holding company maintain a minimum capital base.
The Federal Reserve Board would most likely seek to prohibit any dividend
payment which would reduce a holding company's capital below these minimum
amounts. 
    
     At December 31, 1993, the Bank had $55 million available for the payment
of dividends to HUBCO. At December 31, 1993, HUBCO had $30 million available
for stockholder dividends, the payment of which would not reduce any of its
capital ratios below the minimum. See "RECENT DEVELOPMENTS."

Voting Rights

     At meetings of shareholders, holders of HUBCO Common Stock are entitled
to one vote per share. The quorum for shareholders' meetings is a majority of
the outstanding shares entitled to vote represented in person or by proxy.
Except as indicated below, all actions and authorizations to be taken or given
by shareholders require the approval of a majority of the votes cast by
holders of HUBCO Common Stock at a meeting at which a quorum is present.

     The Board of Directors is divided into three classes of directors, each
class being as nearly equal in number of directors as possible. Approximately
one-third of the entire Board of Directors is elected each year and the
directors serve for terms of up to three years, and, in all cases, until their
respective successors are duly elected and qualified.

     The exact number of directors and the number constituting each class is
fixed from time to time by resolution adopted by a majority of the entire
Board of Directors. Shareholders may remove any director from office for
cause. The affirmative vote of at least three quarters of the shares of HUBCO
entitled to vote thereon is required to amend or repeal the provisions of
HUBCO's Certificate of Incorporation relating to the classification of the
Board of Directors and the removal of directors.
   
     HUBCO's Certificate of Incorporation contains a "minimum price"
provision. In the event a "related person" (defined in the Certificate of
Incorporation to include persons who, together with their affiliates, own 10%
or more of HUBCO's Common Stock) proposes to enter into a Business Combination
(as defined in the Certificate of Incorporation) with HUBCO, the proposed
transaction will require the affirmative vote of at least three quarters of
the outstanding shares entitled to vote on the transaction, unless the
proposed transaction is (i) first approved by a majority of HUBCO's Board of
Directors, and (ii) the shareholders of HUBCO are offered consideration in an
amount equal to or in excess of an amount determined in accordance with a
formula contained in the Certificate of Incorporation. If both these tests are
met, the proposed transaction need only be approved by a majority of the
outstanding shares entitled to vote.
    

                                           53

<PAGE>
Liquidation Rights

     In the event of liquidation, holders of HUBCO Common Stock are entitled
to receive ratably any assets distributed to shareholders, except that if
shares of preferred stock of HUBCO are outstanding at the time of liquidation,
such shares of preferred stock may have prior rights upon liquidation.

Assessment and Redemption

     All outstanding shares of HUBCO Common Stock are fully paid and
nonassessable. The Common Stock is not redeemable at the option of the issuer
or the holders thereof.

Preemptive and Conversion Rights

     Holders of HUBCO Common Stock do not have conversion rights or preemptive
rights with respect to any securities of HUBCO.

Other Matters

     HUBCO can (except in connection with certain business combinations) issue
new shares of authorized but unissued Common Stock or preferred stock without
shareholder approval.

                        COMPARISON OF THE RIGHTS OF STOCKHOLDERS
                           UNDER DELAWARE AND NEW JERSEY LAW

     Washington is incorporated in Delaware and HUBCO is incorporated in New
Jersey. The rights of Washington stockholders are governed by Delaware law. At
the Effective Time, a Washington stockholder will become a stockholder of
HUBCO and the rights of stockholders of HUBCO are governed by New Jersey law.
The following is a comparison of certain provisions of New Jersey law and
Delaware law. This summary does not purport to be complete and is qualified in
its entirety by reference to the corporate statutes of those states, which
statutes may change from time to time, and the corporate charter of HUBCO,
which also may be changed.

Voting Requirements

     Unless otherwise specified in a Delaware corporation's certificate of
incorporation, Delaware law generally provides that an amendment to the
certificate of incorporation, a sale or other disposition of all or
substantially all of a corporation's assets, or a merger or consolidation of a
corporation with another corporation requires the affirmative vote of a
majority of the outstanding stock entitled to vote thereon. Washington's
Certificate of Incorporation does contain greater vote provisions for certain
transactions.

     Under New Jersey law, unless a greater vote is specified in the
certificate of incorporation, any amendment to a New Jersey corporation's
certificate of incorporation, the voluntary dissolution of the corporation, or
the sale or other disposition of all or substantially all of a corporation's
assets otherwise than in the ordinary course of business or the merger or
consolidation of the corporation with another corporation, requires in each
case the affirmative vote of a majority of the votes cast by stockholders of
the corporation entitled to vote thereon. HUBCO's Certificate of Incorporation
presently does contain provisions specifying a greater vote in certain
circumstances. See "DESCRIPTION OF HUBCO COMMON STOCK--Voting Rights."
   
     Under Delaware law, if the shares of the corporation are divided into
classes, the holders of the outstanding shares of each class are entitled to
vote as a class upon any proposed amendment to the certificate of
incorporation, whether or not entitled to vote thereon by the provisions of
the certificate of incorporation, if the amendment would increase or decrease
the aggregate number of authorized shares of such class, increase or decrease
the par value of the shares of such class, or alter or change the powers,
preferences, or special rights of the shares of such class so as to adversely
affect them. However, the number of authorized shares of any such class or
classes of stock may be increased or decreased (but not below the number of
shares thereof then outstanding) by the affirmative vote of the holders of a
majority of the stock of the corporation entitled to vote (without a class
vote) if the certificate of incorporation so provides.
    
     Under New Jersey law, the holders of a class or series of shares are
entitled to vote as a class upon a proposed amendment to the certificate of
incorporation, whether or not entitled to vote thereon by the provisions of
the certificate of incorporation, if the amendment would exclude or limit
their right to vote on any matter, limit or deny 

                                           54

<PAGE>

their preemptive rights, cancel or otherwise adversely affect their dividends
which have accrued but have not been declared, create a new class or series
having or convertible into shares having rights or preferences superior to the
class or increase the rights or preference of any class or series. In
addition, notwithstanding any provision of the certificate of incorporation,
the holders of a class or series of shares whose rights or preferences would
be subordinated or otherwise adversely affected by a proposed amendment are
entitled to vote as a class if the amendment would affect their shares in the
following manner: (i) decrease the par value; (ii) effect a conversion,
exchange or reclassification of their shares; (iii) effect a conversion or
exchange of any shares of another class or series into their class or series;
(iv) change the designation, preferences, limitations or relative rights of
their shares; (v) change the shares into a different number of shares, or into
the same number of another class or series; or (vi) divide their shares into a
series or determine the designation, preferences, limitation or relative
rights of any such series, or authorize the board to take any such action.

Cumulative Voting

     Under both Delaware and New Jersey law, stockholders do not have
cumulative voting rights in the election of directors unless the certificate
of incorporation so provides, and neither HUBCO nor Washington provides for
cumulative voting.

Rights of Dissenting Stockholders
   
     Generally, stockholders of a Delaware corporation who dissent from a
merger or consolidation of the corporation are entitled to appraisal rights.
There are, however, no statutory rights of appraisal with respect to
stockholders of a corporation whose shares are either (i) listed on a national
securities exchange or designated as a national market system security on
an interdealer quotation system by the National Association of Securities
Dealers, Inc., or (ii) held of record by more than 2,000 stockholders,
where such stockholders receive only shares of stock of the corporation
surviving or resulting from the merger or consolidation or shares of stock of
any other corporation which at the effective date of the merger or consolidation
will be either listed on a national securities exchange or designated as a
national market system security on an interdealer quotation system by the
National Association of Securities Dealers, Inc. or held of record by more than
2,000 stockholders (or cash in lieu of fractional interests therein). Delaware
law does not provide appraisal rights to stockholders who dissent from the sale
of all or substantially all of the corporation's assets unless the certificate
of incorporation provides otherwise. Since the exceptions from the Delaware
statutory right of appraisal do not apply to the Merger, stockholders of
Washington have statutory rights of appraisal with respect to the Merger. See
"THE MERGER--Rights of Dissenting Stockholders."
    
     Stockholders of a New Jersey corporation who dissent from a merger,
consolidation, sale of all or substantially all of the corporation's assets or
certain other corporate transactions are generally entitled to appraisal
rights. No statutory right of appraisal exists, however, where the stock of
the New Jersey corporation is (i) listed on a national securities exchange,
(ii) is held of record by not less than 1,000 holders, or (iii) where the
consideration to be received pursuant to the merger, consolidation or sale
consists of cash or securities or other obligations which, after the
transaction, will be listed on a national securities exchange or held of
record by not less than 1,000 holders.

Stockholder Consent to Corporate Action
   
     Unless otherwise provided in the certificate of incorporation, Delaware
law provides that any corporate action or authorization which requires the
affirmative vote of stockholders may be taken without a meeting, if a consent
in writing to such action is signed by the holders of outstanding stock having
not less than the minimum number of votes necessary to approve such action.
Washington's certificate of incorporation provides that all actions by
stockholders must be effected at an annual or special meeting, and may not be
effected by a consent in writing.

     Except as otherwise provided by the certificate of incorporation (and
HUBCO's certificate presently is silent on this issue), New Jersey law permits
any action required or permitted to be taken at any meeting of a corporation's
stockholders, other than the annual election of directors or a stockholder
vote on a plan of merger or consolidation, to be taken without a meeting upon
the written consent of stockholders who would have been entitled to cast the
minimum number of votes necessary to authorize such action at a meeting of
stockholders at which all stockholders entitled to vote were present and
voting. The annual election of directors, if not conducted at a stockholders'
meeting, may only be effected by unanimous written consent. Under New Jersey
law, a stockholder vote on a plan of merger or consolidation, if not conducted
at a stockholders' meeting,

                                      55

<PAGE>

    
   

may only be effected by either: (i) unanimous written consent of all
stockholders entitled to vote on the issue with advance notice to any other
stockholders, or (ii) written consent of stockholders who would have been
entitled to cast the minimum number of votes necessary to authorize such
action of a meeting, together with advance notice to all other stockholders.

    
Dividends

     Subject to any restrictions contained in a corporation's certificate of
incorporation, Delaware law generally provides that a corporation may declare
and pay dividends out of surplus (defined as net assets minus stated capital)
or, when no surplus exists, out of net profits for the fiscal year in which
the dividend is declared and/or the preceding fiscal year.

     Unless there are other restrictions contained in its certificate of
incorporation (and HUBCO's Certificate of Incorporation presently contains
none), New Jersey law generally provides that a New Jersey corporation may
declare and pay dividends on its outstanding stock so long as the corporation
is not insolvent and would not become insolvent as a consequence of the
dividend payment.

By-laws

   
     Under Delaware law, the authority to adopt, amend, or repeal the by-laws
of a Delaware corporation is held exclusively by the stockholders unless such
authority is conferred upon the board of directors in the certificate of
incorporation. Washington's certificate of incorporation confers this authority
on both the board of directors and the stockholders.
    
     The board of directors of a New Jersey corporation has the power to
adopt, amend, or repeal the corporation's by-laws, unless such powers are
reserved in the certificate of incorporation to the stockholders (which
HUBCO's Certificate of Incorporation does not do).

Preemptive Rights

     Under both Delaware and New Jersey law, stockholders have only such
preemptive rights as may be provided in the certificate of incorporation.
Neither HUBCO's Certificate of Incorporation nor Washington's Certificate of
Incorporation provides stockholders with preemptive rights.

Transactions Involving Officers or Directors
   
     A Delaware corporation may loan money to, or guarantee any obligation
incurred by, its officers or directors if, in the judgment of the board of
directors, such loan or guarantee may reasonably be expected to benefit the
corporation. With respect to any other contract or transaction between the
corporation and one or more of its directors or officers, such transactions
are neither void nor voidable solely for that reason if either (i) the
director's or officer's interest is made known to the disinterested directors
or the stockholders of the corporation, who thereafter approve the transaction,
or (ii) the contract or transaction is fair to the corporation as of the time
it is approved or ratified by either the board of directors, a committee
thereof, or the stockholders.

     A New Jersey corporation may loan money to, or guarantee any obligation
incurred by, its officers, employees or directors if in the judgment of the
directors such loan or guarantee may reasonably be expected to benefit the
corporation. With respect to any other contract or transaction between the
corporation and one or more of its directors (or any other corporation or
entity in which such director or directors are otherwise interested), such
transactions are neither void nor voidable if either (i) the director's or
officer's interest is made known to the disinterested directors or the
stockholders of the corporation, who thereafter approve the transaction, or
(ii) the contract or transaction is fair to the corporation as of the time it
is approved or ratified by either the board of directors, a committee thereof,
or the stockholders.
    
Limitations of Liability of Directors and Officers

     Under New Jersey law, a corporation may include in its certificate of
incorporation a provision which would, subject to the limitations described
below, eliminate or limit directors' or officers' liability to the corporation
or its stockholders for monetary damage for breaches of their fiduciary duty
of care. A similar provision under Delaware law applies to directors, but not
officers.

                                      56

<PAGE>
   
     Under Delaware law, a director cannot be relieved of liability (i) for
breaches of the duty of loyalty, (ii) for acts or omissions not in good faith
or which involve intentional misconduct or a knowing violation of law, (iii)
for the payment of unlawful dividends or expenditure of funds for unlawful
stock purchases or redemptions, or (iv) for transactions from which such
director derived an improper personal benefit.
    
     Under New Jersey law, a director or officer cannot be relieved from
liability or otherwise indemnified for any breach of duty based upon an act or
omission (i) in breach of such person's duty of loyalty to the corporation or
its stockholders, (ii) not in good faith or involving a knowing violation of
law, or (iii) resulting in receipt by such person of an improper personal
benefit. HUBCO's Certificate of Incorporation contains a provision which
limits a director's or officer's liability to the full extent permitted by New
Jersey law. Washington's Certificate of Incorporation contains a similar
provision with respect to its directors.

Stockholder Protection Legislation
   
     Section 203 of the Delaware General Corporation Law ("Section 203"), in
general, prohibits a "business combination" between a corporation and an
"interested stockholder" within three years of the date such stockholder became
an "interested stockholder," unless (i) prior to such date the board of
directors of the corporation approved either the business combination or the
transaction which resulted in the stockholder becoming an interested
stockholder, or (ii) upon consummation of the transaction which resulted in
the stockholder becoming an interested stockholder, the interested stockholder
owned at least 85% of the voting stock of the corporation outstanding at the
time the transaction commenced, exclusive of shares owned by directors who
are also officers and by certain employee stock plans, or (iii) after such date,
the business combination is approved by the board of directors and authorized
by the affirmative vote at a stockholders' meeting of at least 66 2/3% of the
outstanding voting stock which is not owned by the interested stockholder. The
term "business combination" is defined to include, among other transactions
between the interested stockholder and the corporation or any direct or indirect
majority-owned subsidiary thereof, a merger or consolidation; a sale, pledge,
transfer or other disposition (including as part of a dissolution) of assets
having an aggregate market value equal to 10% or more of either the aggregate
market value of all assets of the corporation on a consolidated basis or the
aggregate market value of all the outstanding stock of the corporation; certain
transactions that would increase the interested stockholder's proportion of
share ownership of the stock of any class or series of the corporation or such
subsidiary; and any receipt by the interested stockholder of the benefit of any
loans, advances, guarantees, pledges or other financial benefits provided by or
through the corporation or any such subsidiary. In general, and subject to
certain exceptions, an "interested stockholder" is any person who is the owner
of 15% or more of the outstanding voting stock (or, in the case of a corporation
with classes of voting stock with disparate voting power, 15% or more of the
voting power of the outstanding common stock) of the corporation, and the
affiliates and associates of such person. The term "owner" is broadly defined
to include any person that individually or with or through his or its
affilitates or associates, among other things, beneficially owns such stock, or
has the right to acquire such stock (whether such right is exercisable
immediately or only after the passage of time) pursuant to any agreement or
understanding or upon the exercise of warrants or options or otherwise or has
the right to vote such stock pursuant to any agreement or understanding, or has
an agreement or understanding with the beneficial owner of such stock for the
purpose of acquiring, holding, voting or disposing of such stock. The
restrictions of Section 203 do not apply to corporations that have elected, in
the manner provided therein, not to be subject to such Section or which do not
have a class of voting stock that is listed on a national securities exchange
or authorized for quotation on an interdealer quotation system of a registered
national securities association or held of record by more than 2,000
stockholders.
    
     The New Jersey Shareholders Protection Act (the "Act") prohibits certain
transactions involving an "interested shareholder" and a "resident domestic
corporation". An "interested shareholder" is one that is directly or
indirectly a beneficial owner of 10% or more of the voting power of the
outstanding voting stock of a resident domestic corporation. The Act prohibits
certain business combinations between an interested shareholder and a resident
domestic corporation for a period of five years after the date the interested
shareholder acquired its stock, unless the business combination was approved
by the resident domestic corporation's board of directors prior to the stock
acquisition date. After the five-year period expires, the prohibition on
certain business combinations continues unless the combination is approved by
the affirmative vote of two-thirds of the voting stock not beneficially owned
by the interested stockholder, the combination is approved by the board prior
to the interested stockholder's stock acquisition date or certain fair price
provisions are satisfied.

                                           57

<PAGE>

              PRO FORMA COMBINED CONDENSED UNAUDITED FINANCIAL STATEMENTS
   
     The following unaudited pro forma combined financial information presents
the Pro Forma Combined Condensed Statement of Condition of HUBCO, Washington
and Statewide at December 31, 1993 after giving effect to the Merger, the
Statewide Acquisition, the issuance of $25,000,000 of 7.75% subordinated
debentures due 2004 (completed in January 1994) and the purchase by HUBCO of
442,781 shares of HUBCO Common Stock at a cost of $9,869,000 under its stock
repurchase plan (with respect to such repurchases that occured between January
2, 1994 and January 24, 1994), which shares are available for reissuance in
the Statewide Acquisition, as if such transactions were consummated on
December 31, 1993. Also presented is the Pro Forma Combined Condensed
Statement of Income for the year ended December 31, 1993 after giving effect
to the Merger, the Statewide Acquisition, the subordinated debt issuance and
HUBCO's repurchase of shares of Common Stock as if such transactions had been
consummated on January 1, 1993. The unaudited pro forma information is based
on the historical financial statements of HUBCO, Washington and Statewide
after giving effect to the contemplated transactions using the purchase method
of accounting with respect to the Merger and the Statewide Acquisition and
based upon the assumptions and adjustments contained in the accompanying
"Notes to Pro Forma Combined Condensed Unaudited Financial Statements". The
pro forma statements assume a Subscription Purchase Price of $18.00 per share
for the Statewide Acquisition and the issuance of 1,944,444 shares of HUBCO
Common Stock. While pro forma information about Statewide is included in the
following tables, there can be no assurance that the Statewide Acquisition
will be consummated and consummation of the Merger is not conditioned upon the
consummation of the Statewide Acquisition. See "INTRODUCTION--Statewide
Acquisition." The pro forma statements assume a purchase price of $16.10 in
cash or 0.6708 of a share of HUBCO Preferred Stock for the Merger and, in
accordance with the allocation required under the Merger Agreement, the
conversion of 51% of Washington shares into HUBCO Preferred Stock and the
conversion of 49% of Washington shares to cash.
    

     The unaudited pro forma information presented herein does not give effect
to operating results of HUBCO, Washington or Statewide subsequent to
December 31, 1993. Purchase accounting adjustments to estimated fair values
have been made with respect to assets and liabilities of Washington and
Statewide and related income and expense accounts based upon preliminary
estimates and evaluations as of December 31, 1993. Such preliminary estimates
and assumptions are subject to change as additional information is obtained.
The allocations of purchase costs are subject to final determination, based
upon estimates and other evaluations of fair value, as of the close of the
respective transactions. Therefore, the allocations reflected in the Pro Forma
Combined Condensed Unaudited Financial Statements may differ from the amounts
ultimately determined.

     The unaudited pro forma information has been prepared by HUBCO management
based upon the consolidated financial statements and related notes thereto of
HUBCO, Washington and Statewide. The Pro Forma Combined Condensed Statement of
Income is not necessarily indicative of operating results which would have
been achieved had the above mentioned transactions been consummated as of the
above-mentioned dates and should not be construed as being representative of
future periods. 

                                           58



<PAGE>
<TABLE>
<CAPTION>
                                  PRO FORMA COMBINED CONDENSED STATEMENT OF CONDITION

                                                         (Unaudited)

                                                    Dollars in Thousands

                                                   As of December 31, 1993

                                                                                      Pro Forma
                                       Pro Forma                        Pro Forma     Combined              Pro Forma
                          Historical  Adjustments Pro Forma Historical  Adjustments   Hubco and Historical  Adjustments  Pro Forma
                             Hubco      Hubco       Hubco   Washington   Washington  Washington Statewide    Statewide    Combined
                          ----------  ----------- --------- ----------  -----------  ---------- ---------   -----------  ---------
<S>                      <C>         <C>           <C>      <C>         <C>         <C>         <C>         <C>         <C>    
ASSETS
Cash and Due From
 Banks.................. $   49,542  $(5,298)(1)(8) $44,244  $  4,283    $      0    $   48,527  $  7,478    $      0(a) $  
56,005
Investment Securities...    296,130   24,671(2)    320,801    25,007     (18,960)(aa)  326,848   251,743       5,652(b)    584,243
Investments Available
 for Sale ..............    130,555        0       130,555    67,257           0       197,812     4,789           0       202,601
Federal Funds Sold .....      9,800        0         9,800     1,900           0        11,700    16,075           0        27,775
Loans ..................    529,390        0       529,390   173,013       1,016(bb)   703,419   187,547       5,730(c)    896,696
Allowance for Possible
 Loan Losses ...........    (10,811)       0       (10,811)   (2,828)          0       (13,639)   (1,094)          0      
(14,733)
Premises and Equipment..     18,001        0        18,001     2,614       2,953(cc)    23,568     3,942      (3,942)(d)    23,568
Other Real Estate.......      2,311        0         2,311     7,078           0         9,389     9,741      (4,393)(e)    14,737
Excess of Cost over Fair
 Value of Assets
 Acquired, Net .........          0        0             0         0       5,049(dd)     5,049    14,930     (14,930)(f)     5,049
Other Assets ...........     16,907      329(1)     17,236     4,311         (92)(ee)   21,455     5,124        (796)(g)    25,783
                         ----------  -------    ----------  --------    --------    ----------  --------    ---------   ----------
  Total Assets ......... $1,041,825  $19,702    $1,061,527  $282,635    $(10,034)   $1,334,128  $500,275    $(12,679)   $1,821,724
                         ==========  =======    ==========  ========    ========    ==========  ========    =========   ==========

LIABILITIES
Deposits ............... $  935,688  $     0    $  935,688  $247,320    $    712(ff)$1,183,720  $427,003    $  1,300(h) $1,612,023
Borrowed Money .........     19,629        0        19,629       400           0        20,029    39,367     (30,867)(i)    28,529
Other Liabilities.......      7,554        0         7,554     1,374       2,875(gg)    11,803     1,665      16,501 (j)     
29,969
                         ----------  -------    ----------  --------    --------    ----------  --------    ---------   ----------
  Total Liabilities.....    962,871        0       962,871   249,094       3,587     1,215,552   468,035     (13,066)    1,670,521
                         ----------  -------    ----------  --------    --------    ----------  --------    ---------   ----------
Subordinated Debentures           0   25,000(3)     25,000         0           0        25,000         0           0        25,000
                         ----------  -------    ----------  --------    --------    ----------  --------    ---------   ----------

STOCKHOLDERS' EQUITY
Preferred Stock.........          0        0             0         0      19,920(hh)    19,920         0           0        19,920
Common Stock ...........     18,492        0        18,492       231        (231)(ii)   18,492         0       4,005(k)     22,497
Capital in Excess of
 Par Value .............     49,048        0        49,048    22,500     (22,500)(ii)   49,048         0      18,753(k)     67,801
Retained Earnings ......     12,669        0        12,669    10,744     (10,744)(ii)   12,669    32,240     (32,240)(l)    12,669
Unrealized Gain on
 Investment Securities
 available for sale,
 net of Taxes ..........      4,262        0         4,262       186        (186)(ii)    4,262         0           0         4,262
Treasury Stock .........     (4,571)  (5,298)(8)    (9,869)        0           0        (9,869)        0       9,869(k)          0
Restricted Stock Award..       (946)       0          (946)     (120)        120(ii)      (946)        0           0         
(946)
                         ----------  -------    ----------  --------    --------    ----------  --------    ---------   ----------
  Total Stockholders'
   Equity ..............     78,954   (5,298)       73,656    33,541     (13,621)       93,576    32,240         387       126,203
                         ----------  -------    ----------  --------    --------    ----------  --------    ---------   ----------
  Total Liabilities
   and Stockholders'
   Equity............... $1,041,825  $19,702    $1,061,527  $282,635    $(10,034)   $1,334,128  $500,275    $(12,679)   $1,821,724
                         ==========  =======    ==========  ========    ========    ==========  ========    =========   ==========

See accompanying notes to pro forma combined condensed financial statements.
</TABLE>

                                       59


<PAGE>
   
<TABLE>
<CAPTION>

                                      PRO FORMA COMBINED CONDENSED STATEMENT OF INCOME

                                                         (Unaudited)

                                     Dollars in Thousands, Except for Per Share Amounts
                                            For the Year Ended December 31, 1993

                                                                                      Pro Forma
                                       Pro Forma                        Pro Forma     Combined              Pro Forma
                          Historical  Adjustments Pro Forma Historical  Adjustments   Hubco and Historical  Adjustments  Pro Forma
                             Hubco      Hubco       Hubco   Washington   Washington  Washington Statewide    Statewide    Combined
                          ----------  ----------- --------- ----------  -----------  ---------- ---------   -----------  ---------
<S>                           <C>         <C>      <C>       <C>         <C>       <C>         <C>           <C>         <C>    
Interest Income:
 Interest and Fees on Loans.. $43,546     $ 0      $43,546   $14,782     $(669)(jj)$57,659     $18,654       $(955)(m)   $75,358
 Interest and Dividends on
  Investments................  23,442   1,419 (4)   24,623     3,604       (79)(kk) 28,125      16,207       1,504 (n)    42,728
                                         (238)(9)                          (23)(ll)                         (2,050)(o)
                                                                                                            (1,058)(p)
 Interest on Federal
  Funds Sold ................     771       0          771       172         0         943         222           0         1,165
                              -------  ------      -------   -------     -----     -------     -------      ------      -------- 
  Total Interest Income .....  67,759   1,181       68,940    18,558      (771)     86,727      35,083      (2,559)      119,251
                              -------  ------      -------   -------     -----     -------     -------      ------      -------- 
Interest Expense:
 Interest on Deposits .......  20,379       0       20,379     8,795      (712)(mm) 28,462      14,442      (1,300)(q)    41,604
 Interest on Borrowings .....     362       0          362        18         0         380       3,170      (2,916)(r)       634
 Interest on Subordinated
  Debt ......................       0   1,938(5)     1,971         0         0       1,971           0           0         1,971
                                           33(6)
                              -------  ------      -------   -------     -----     -------     -------      ------      -------- 
 Total Interest Expense......  20,741   1,971       22,712     8,813      (712)     30,813      17,612      (4,216)       44,209
                              -------  ------      -------   -------     -----     -------     -------      ------      -------- 
 Net Interest Income
  Before Provision for
  Possible Loan Losses ......  47,018    (790)      46,228     9,745       (59)     55,914      17,471       1,657        75,042
 Provision for Possible
  Loan Losses ...............   3,600       0        3,600       420         0       4,020         720           0         4,740
                              -------  ------      -------   -------     -----     -------     -------      ------      -------- 
 Net Interest Income
  After Provision for
  Possible Loan Losses ......  43,418    (790)      42,628     9,325       (59)     51,894      16,751       1,657        70,302
                              -------  ------      -------   -------     -----     -------     -------      ------      -------- 
Other Income.................   8,606       0        8,606       949         0       9,555       1,785           0        11,340
                              -------  ------      -------   -------     -----     -------     -------      ------      -------- 
Other Expenses:
 Salaries and Other
  Employee Benefits .........  16,501       0       16,501     3,468         0      19,969       5,910           0        25,879
 Occupancy and
  Equipment Expense..........   5,016       0        5,016       797        34(nn)   5,847       1,829        (478)(s)     7,198
 Other Expenses .............   8,454       0        8,454     4,503       505(oo)  13,462       4,195        (942)(t)    14,882
                                                                                                            (1,833)(u)
                              -------  ------      -------   -------     -----     -------     -------      ------      -------- 
  Total Other Expenses ......  29,971       0       29,971     8,768       539      39,278      11,934      (3,253)       47,959
                              -------  ------      -------   -------     -----     -------     -------      ------      -------- 
 Income Before Taxes ........  22,053    (790)      21,263     1,506      (598)     22,171       6,602       4,910        33,683
                              -------  ------      -------   -------     -----     -------     -------      ------      -------- 
Income Taxes.................   7,851    (300)(7)    7,551    (1,018)     (227)(pp)  6,306       2,299       1,866(v)     10,471
                              -------  ------      -------   -------     -----     -------     -------      ------      -------- 
Net Income before Cumula-
 tive Effect of Change
 in Accounting Principle..... $14,202   $(490)     $13,712    $2,524     $(371)    $15,865      $4,303      $3,044       $23,212
                              =======  ======      =======   =======     =====     =======     =======      ======      ======== 
Earnings per Share--Primary** $  2.06              $  2.05                          $ 2.17*                               $ 2.53*
Earnings per Share-Fully
 Diluted**................... $  2.06              $  2.05                          $ 2.11                                $ 2.46
Book Value per Common Share** $ 11.74              $ 11.35                          $11.35                                $12.60
Dividends per Share--
 Common...................... $  0.47              $  0.47                          $ 0.47                                $ 0.47
Weighted Average Number
 of Common Shares
 Outstanding** ..............   6,909                6,675                           6,675                                 8,619
Ratio of Earnings to Combined
 Fixed Charges and Preferred
 Stock Dividend
 Requirements:***
  Excluding Interest on
   Deposits .................   34.59                 9.05                            6.72                                  9.04
  Including Interest on
   Deposits .................    2.07                 1.92                            1.69                                  1.74

- ------------
<FN>
*    After payment of Series A preferred dividends of $1,394 (representing an
     annual dividend of $1.68 per share), the maximum dividend payable under the
     Merger Agreement.

**   See Note 15 in accompanying notes to pro forma combined condensed unaudited
     financial statements.

***  The ratio of earnings to combined fixed charges and preferred stock
     dividends is computed by dividing the sum of income before taxes, fixed
     charges and preferred dividends by the sum of fixed charges and preferred
     dividends. Fixed charges represent interest expenses (including interest
     attributable to capital leases, the estimated interest component of
     operating lease rental payments and both excluding and including interest
     on deposits). Prior to the Merger, HUBCO will not have issued any preferred
     stock. Accordingly, the "Historical HUBCO " ratio and "Pro Forma HUBCO"
     ratio include no amount with respect to preferred dividends.

</FN>
</TABLE>
      See accompanying notes to pro forma condensed financial statements.

                                      60


<PAGE>


    
   
      NOTES TO PRO FORMA COMBINED CONDENSED UNAUDITED FINANCIAL STATEMENTS
    

                   (DOLLARS IN THOUSANDS, EXCEPT SHARE DATA)


1) The following summarizes the transaction related to the issuance of
   $25,000,000 of 7.75%, subordinated debentures due 2004 which was completed
   on January 14, 1994.
<TABLE>
<CAPTION>
<S>                                                                                                     <C>
   1) Proceeds from the sale of 7.75% subordinated debentures ........................................  $25,000
      Less: Applicable financing costs  ..............................................................    ($329)
                                                                                                        -------
      Net proceeds--recorded as an increase to cash and then transferred
      to the investment portfolio  ...................................................................  $24,671
                                                                                                        -------
   2) Investment of proceeds from sale of subordinated debentures ....................................  $24,671
                                                                                                        -------
   3) Issuance of subordinated debentures  ...........................................................  $25,000
                                                                                                        =======
   4) To reflect interest income as a result of the investment of the
      proceeds of the subordinated debt at 5.75%.
   5) To reflect interest expense on the subordinated debentures at 7.75%.
   6) To reflect as interest expense the amortization of deferred financing
       costs on the subordinated debt.
   7) To reflect the anticipated taxes on the pro forma adjustments.

   
2) On November 8, 1993, HUBCO's board of directors authorized management to
   repurchase up to 10 percent of its outstanding Common Stock. The following
   summarizes the repurchase of shares as reflected in the accompanying pro forma
   combined condensed unaudited financial statements:
    

   8) To reflect the repurchase of 234,081 shares of treasury stock from January 1, 1994
      through March 1, 1994 .......................................................................... ($ 5,298)
                                                                                                        =======
   9) To reflect a loss of interest income for the use of funds to purchase treasury shares at 4.50%

</TABLE>
                                      61


<PAGE>

   
                NOTES TO PRO FORMA COMBINED CONDENSED UNAUDITED
                       FINANCIAL STATEMENTS--(CONTINUED)
    
                   (DOLLARS IN THOUSANDS, EXCEPT SHARE DATA)


   
3) The following summarizes the purchase transaction of Washington as reflected
   in the accompanying pro forma combined condensed unaudited financial
   statements:
    

<TABLE>

  <S>                                                                                     <C>        
  Issuance of 829,995 shares of Hubco preferred stock at $24 per share ................   $19,920(hh)
  Cash payment to shareholders ........................................................    19,139
  Washington shares currently held by HUBCO ...........................................     1,338
                                                                                          -------
  Aggregate Cost ......................................................................    40,397
  Add: Acquisition Costs of $610 of which $92 has been paid as of December, 1993(ee)...       610
                                                                                          -------
                                                                                          $41,007

<S>                                                                           <C>
Estimate of Fair Value of Washington
  Stockholders' equity at December 31, 1993, as reported ..................   $33,541(ii)

  Additional capital from exercising stock options prior to acquisition ...     1,838
                                                                              -------
  Adjusted stockholders' equity ...........................................    35,379
</TABLE>

<TABLE>
<S>                                                             <C>
  Fair value adjustments:
  Excess of fair value over book value of:
  Mortgage-backed and other Investments securities ..........   $   197
  Loans receivable  .........................................     4,016
  Land and buildings ........................................     2,953(cc)
                                                                -------
</TABLE>

<TABLE>
<S>                                                                              <C>
  Fair value in excess of book value of time deposits  ....................      (712)(ff)
  Other adjustments:
  Reduction in value of a real estate loan intended to be liquidated by
   HUBCO shortly after acquisition  .......................................    (3,000)*
  Recognition of liability for payment of income taxes on recapture
   of allowance for possible loan losses ..................................    (1,252)
  Recognition of certain other liabilities related to the
   acquisition, primarily severance and estimated liabilities for
   existing contingencies .................................................    (1,186)

  Tax effect where appropriate, of purchase accounting adjustments  .......      (437)
                                                                              -------
  Estimated fair value, as adjusted  ..................................................    35,958
                                                                                          -------
  Excess of cost over fair value ......................................................   $ 5,049(dd)
                                                                                          =======
4) Investment Securities Pro-forma Adjustment
  Record the excess of the fair market value
   over the book value of the investment portfolio ....................................   $   197
  Record the receipt of the proceeds from the exercising
   of Washington stock options prior to acquisition  ..................................     1,838
  Eliminate HUBCO's existing investment in Washington .................................    (1,338)
  Cash payment of acquisition costs  ..................................................      (518)
  Cash payment to shareholders' of Washington of 49% of the purchase price  ...........   (19,139)
                                                                                          -------
                                                                                         ($18,960)(aa)
                                                                                          =======
- -----------
<FN>
* Washington's current intent is to hold a commercial real estate loan in its
  portfolio and to restructure the loan. HUBCO's intent is to liquidate the
  loan shortly after its acquisition of Washington. This adjustment is an
  estimate reflecting the demonstrably different plans of the two entities
  that will be reflected as part of the ultimate purchase and accounting
  adjustments.
</FN>
</TABLE>

                                      62


<PAGE>

   
                NOTES TO PRO FORMA COMBINED CONDENSED UNAUDITED
                       FINANCIAL STATEMENTS--(CONTINUED)
    

                   (DOLLARS IN THOUSANDS, EXCEPT SHARE DATA)
   
<TABLE>
<CAPTION>
5) Loans Pro-Forma Adjustments

<S>                                                                                      <C>
  Record the excess of the fair market value over the book value of the loan portfolio..  $4,016
  Establish reserve for liquidation of a commercial real estate
   loan subsequent to acquisition ......................................................   (3,000)
                                                                                           ------
                                                                                           $1,016(bb)
                                                                                           ======

6) Other Liabilities Pro-forma Adjustments

  Record liability for income taxes on recapture of allowance for possible loan
   losses of Washington  ...............................................................   $1,252
  Recognition of certain other liabilities related to the acquisition 
    of Washington  .....................................................................    1,186
  Tax effect where appropriate, of purchase accounting adjustments  ....................      437
                                                                                           ------
                                                                                           $2,875(gg)
                                                                                           ======
</TABLE>

7)   The following is a summary of the adjustments required to the combined
     statements of income and Combined Pro Forma Hubco and Statewide and
     Historical Washington assuming the adjustments above were made as of the
     beginning of the periods presented:
    

(jj) To record the amortization on a straight line basis (which is not
     materially different than the level yield basis) of the premium on the
     loan portfolio over 6 years.

(kk) To record the amortization on a straight line basis (which is not
     materially different than the level yield basis) of the premium on the
     investment portfolio over its estimated life of 2.5 years.

(ll) To reflect a loss of interest income for the use of funds for acquisition
     expenses at 4.50%.

(mm) To record the amortization of the premium on deposits.

(nn) To reflect an increase in depreciation expense reflecting the net
     increased carrying value of premises and equipment.

(oo) To reflect the increase in expense from the amortization of cost over
     fair value of the Washington acquisition based on a 10 year life.

(pp) To reflect the anticipated tax benefit on the proforma adjustments.


                                     63


   
<PAGE>
                NOTES TO PRO FORMA COMBINED CONDENSED UNAUDITED
                       FINANCIAL STATEMENTS--(CONTINUED)
    

                   (DOLLARS IN THOUSANDS, EXCEPT SHARE DATA)

   
<TABLE>
<S>                                                                                       <C>
8) The following summarizes the Statewide purchase transaction as reflected in
   the accompanying proforma combined condensed financial statements:
  Reissuance of 442,781 shares of HUBCO Common Stock from treasury shares .............   $ 7,970
  Issuance of 1,501,663 shares of Hubco Common stock at $18
   per share, net of estimated issuance expenses of $2,373 ($796(g) has been
   paid as of December, 1993) .........................................................   $25,453
                                                                                          -------
                                                                                          $33,423(k)
 Estimate of Fair Value of Statewide
  Retained earnings at December 31, 1993 as reported ..................................   $32,240(l)
                                                                                          =======
  Excess of fair value over book value of:
  Mortgage-backed and other investment securities  ........................    $5,290
  Loans receivable  .......................................................     5,730(c)
  Land and buildings  .....................................................     2,535      13,555
                                                                              -------
  Fair value in excess of book value of time deposits   ...................   ($1,300)(h)
  Prepayment penalty on advances from Federal Home Loan Bank  .............    (2,194)     (3,494)
                                                                              -------
  Other adjustments:
  Elimination of historical Statewide excess of cost over fair
   value of assets previously acquired by Statewide ...................................   (14,930)(f)
  Reduction in value of other real estate intended to
   be liquidated by HUBCO shortly after acquisition ...................................   *(4,393)(e)
  Reserve for payment of deferred income taxes on recapture
   of allowance for possible loan losses  .............................................    (2,250)
  Recognition of certain other liabilities related to the acquisition .................    (1,775)
  Tax effect where appropriate, of purchase accounting adjustments ....................    (1,479)
                                                                                          -------
  Excess of fair value over cost (negative goodwill)  .................................   $17,474
                                                                                          -------
  Applied to reduction in value of premises and equipment  ............................   $ 6,477
  Recorded as a liability in the pro-forma financial statements  ......................    10,997
                                                                                          -------
                                                                                          $17,474
                                                                                          =======

9) Cash and Due from Banks Pro-Forma Adjustments

  Record the receipt of the net proceeds from the sale of Hubco common stock  .........   $33,423
  Transfer proceeds to investment portfolio  ..........................................   (33,423)
  Transfer proceeds from investment portfolio  ........................................    33,061
  Repayment of advances to the Federal Home Loan Bank of New York  ....................   (33,061)
                                                                                          -------
                                                                                             $0(a)
                                                                                          =======

10) Investment Securities Pro-Forma Adjustments
  Record the excess of the fair market value over the
   book value of the investment securities   ..........................................    $5,290
  Record the receipt of the net proceeds from the sale of HUBCO Common Stock ..........    33,423
  Repayment of advances to the Federal Home Loan Bank
   of New York  .......................................................................   (33,061)
                                                                                          -------
                                                                                          $ 5,652(b)
                                                                                          =======
- ------------
<FN>
*  Statewide's current intent is to hold its other real estate properties until
   such properties have their improvements completed. HUBCO's intent is to 
   liquidate such properties shortly after its acquisition of Statewide. This
   adjustment is an estimate reflecting the demonstrably different recovery
   plans of the two entities that will be reflected as part of the ultimate
   purchase accounting adjustments.
</FN>
</TABLE>
    
                                     64


<PAGE>

   
                NOTES TO PRO FORMA COMBINED CONDENSED UNAUDITED
                       FINANCIAL STATEMENTS--(CONTINUED)
    

                   (DOLLARS IN THOUSANDS, EXCEPT SHARE DATA)

<TABLE>
<S>                                                                                     <C>
11) Premises and Equipment Pro-Forma Adjustments
  Record the excess of the fair market value over the book value for land and buildings    $2,535
  Allocation of negative goodwill applied to premises and equipment ...................    (6,477)
                                                                                         --------
                                                                                        ($3,942)(d)
                                                                                         ========

12) Borrowed Money Pro-Forma Adjustments Record book value in excess of market
    value of Federal Home Loan Bank advances ..........................................  $  2,194
 Repayment of advances to the Federal Home Loan Bank of New York ......................   (33,061)
                                                                                         ========
                                                                                         ($30,867)(i)
                                                                                         ========
13) Other Liabilities Pro-Forma Adjustments
  Record liability for deferred income taxes on recapture of
   allowance for possible loan losses of Statewide  ...................................    $2,250
  Recognition of certain other liabilities related to the acquisition of Statewide ....     1,775
  Tax effect of purchase accounting adjustments  ......................................     1,479
                                                                                         ========
  Record remaining excess of fair value over cost (negative goodwill)  ................    10,997
                                                                                         ========
                                                                                          $16,501(j)
                                                                                         ========

</TABLE>

14) The following is a summary of the adjustments required to the combined
    statements of income assuming the adjustments above were made as of the
    beginning of the periods presented:

 (m) To record the amortization on a straight line basis (which is not
     materially different than the level yield basis) of the premium on the
     loan portfolio over 6 years, the estimated average life of the loans
     acquired.

 (n) To reflect interest income as a result of the investment of the proceeds
     of issuance of Common Stock at 4.50%.

 (o) To reflect a loss of interest income due to use of funds to repay
     outstanding FHLB advances at 6.20%.

 (p) To record the amortization on a straight line basis (which is not
     materially different than the level yield basis) of the premium on the
     investment portfolio over its 5 year estimated life.

 (q) To record the amortization of the premium on deposits.
 (r) To reflect a reduction in interest expense from the repayment of FHLB
     advances.

 (s) To reflect a reduction in depreciation expense reflecting the net
     decreased carrying value of premises and equipment after reflecting the
     premium and allocating negative goodwill.

 (t) To reflect the reduction in expense from the write off of the historical
     excess of cost over fair value of Statewide.

 (u) To reflect the reduction in expense from the amortization of negative
     goodwill resulting from the Merger Conversion based on a 6 year life of
     the interest earning assets.

 (v) To reflect the anticipated taxes on proforma adjustments.

15)  The pro forma financial information assumes the issuance of common stock
     based on a preliminary appraised value of $35,000,000, which represents
     the midpoint of the appraisal range. The following represents the pro
     forma combined per share data for the twelve months ended December 31,
     1993, based upon the estimated minimum and maximum appraised values of
     $29,750,000 and $40,250,000, respectively:

                                                     Minimum        Maximum
                                                     -------        -------
Earnings per share--Primary ......................   $ 2.60*        $ 2.46*
Earnings per share--Fully Diluted ................     2.52           2.40
Book value per Common share ......................    12.42          12.77
Weighted average number of
   Common shares outstanding .....................    8,328          8,911
- ------------
*  After payment of Series A preferred dividends of $1,394 (representing an
   annual dividend of $1.68 per share), the maximum dividend payable under
   the proposed Merger Agreement.

                                     65


<PAGE>

                       ELECTION OF WASHINGTON'S DIRECTORS

         The Board of Directors consists of nine directors, divided into three
classes. Each of the members of the Board of Directors of Washington also serves
on the Board of Directors of the Savings Bank. Directors are elected for
staggered terms of three years each, with the term of office of only one class
of Directors expiring in each year. Directors serve until their successors are
elected and qualified. Although the Directors elected at the Annual Meeting will
be elected for three-year terms, the Merger Agreement provides that upon
consummation of the Merger, the directors of HUBCO will become the directors of
the Surviving Corporation.

         The names of the three nominees for election to the Board of Directors
are set forth below, along with certain other information concerning such
individuals and the entire Board of Directors. Management believes that such
nominees will stand for election and will serve if elected as directors.
However, if any person nominated by the Board of Directors fails to stand for
election or is unable to accept election, the proxies will be voted for the
election of such other person or persons as the Board of Directors may
recommend.
   
     THE BOARD OF DIRECTORS RECOMMENDS THAT STOCKHOLDERS VOTE "FOR" THE ELECTION
OF THOSE PERSONS WHOSE NAMES APPEAR BELOW.
    
<TABLE>
<CAPTION>
     Name, Age, Principal
    Occupation and Business                                                    Amount and Nature
      Experience for Past                    Director         Term to       of Beneficial Ownership     Percent of
          Five Years                           Since          Expire          of Common Stock(1)           Class
       ----------------                       -------        --------        --------------------       ----------
                                                             BOARD NOMINEES

<S>                                            <C>             <C>                  <C>                     <C> 
Robert A. Hand, Age 68 ....................    1979            1997                 9,875(2)                0.4%
 Vice President Emeritus of Stevens
 Institute of Technology, Hoboken, New
 Jersey; Treasurer, Polymer Processing
 Institute, Hoboken, New Jersey.

Paul C. Rotondi, Age 69 ...................    1975            1997                89,791(3)                3.8%
 Chairman of the Board and Chief
 Executive Officer of Washington and the
 Savings Bank.

Joseph A. Tighe, Jr., Age 58  .............    1975            1997                12,084(2)(4)             0.5%
 President of Tighe, Doty and Carrino,
 P.A., a consulting engineering firm in
 Secaucus, New Jersey; Vice-President,
 TFC/CM, Inc., an architects and
 engineering firm in Secaucus, New Jersey.

                                                     DIRECTORS CONTINUING IN OFFICE

Wilson A. Britten, Age 70  ................    1965            1995                17,830(2)(5)             0.8%
 Retired; former Senior Vice President
 of Anchor Corporation, financial
 advisors and investment underwriters.

</TABLE>
                                     66



<PAGE>
   
<TABLE>

     Name, Age, Principal
    Occupation and Business                                                   Amount and Nature
      Experience for Past                    Director         Term to      of Beneficial Ownership      Percent of
          Five Years                           Since          Expire         of Common Stock(1)           Class
       ----------------                       -------        --------       --------------------        ----------
<S>                                            <C>             <C>                 <C>                      <C> 
Theodore J. Doll, Age 49 ..................    1989            1995                91,541(6)                3.9%
 President and Chief Operating
 Officer of Washington and the
 Savings Bank since December 26,
 1989. Executive Vice President of
 Washington and the Savings Bank
 from October through December
 1989. Mr. Doll retired in March
 1988 as Executive Vice President
 and Chief Administrative Officer
 of Ryan, Beck & Co., an investment
 banking firm.

James M. Ungerleider, Age 66  .............    1972            1995                18,052(2)                0.8%
 Retired; former President of Geismar's,
 a men's and women's retail clothing
 shop in Caldwell, New Jersey.

Theodore Doll, Jr., Age 77  ...............    1960            1996                19,187(2)                0.8%
 Retired from practice as a
 self-employed Certified Public
 Accountant since 1979. He also
 serves on the Board of Auric
 Corporation, Newark,
 New Jersey.

Duncan M. Lasher, Age 67  .................    1993            1996                 8,187(2)                0.4%
 Retired; former Executive Vice President
 of United National Bank, Plainfield,
 New Jersey.

Charles A. Rotondi, Age 44 ................    1989            1996                17,710(2)                0.8%
 President, Dan Dee Belt & Bag Co.,
 Inc., Hoboken, New Jersey
 (manufacturers and importers).

All Directors and Executive
 Officers as a group (15 persons)(7) ......     --              --                386,917                  15.7%

- ------------
<FN>
(1)  As of March 15, 1994. Unless otherwise indicated, each person effectively
     exercises sole (or shares with spouse) voting and dispositive power as to
     the shares reported.


(2)  Includes 7,187 shares that may be acquired pursuant to the exercise of
     stock options within 60 days of March 15, 1994.

(3)  Includes 4,490 shares held for the benefit of minor children, 34,000 shares
     that may be acquired pursuant to the exercise of stock options within 60
     days of March 15, 1994 and 1,800 shares subject to awards under
     Washington's Management Recognition and Retention Plan (the ""MRP"), as to
     all of which shares voting may be directed. Also includes shares held by
     the ESOP described below as to which Mr. Rotondi may direct the vote by
     virtue of shares allocated to his account (estimated to be a total of
     6,044 shares as of March 15, 1994).

(4)  Includes 150 shares held for the benefit of his children.

(5)  Includes 1500 shares held in trust.


</FN>
</TABLE>
    
                                     67


<PAGE>
   
(6)  Includes 12,250 shares that may be acquired pursuant to the exercise of
     stock options within 60 days of March 15, 1994 and 1,800 shares subject to
     awards under the MRP as to all of which shares voting may be directed. 
     Also includes shares held by the ESOP described below as to which Mr. Doll
     may direct the vote by virtue of shares allocated to his account
     (estimated to be a total of 2,791 shares as of March 15, 1994). Includes
     15,000 shares held by Mr. Doll's children.

(7)  Includes 102,650 shares that may be acquired pursuant to the exercise of
     stock options within 60 days of March 15, 1994 and 8,872 shares subject to
     awards under Washington's Management Recognition and Retention Plan and
     Trust (the "MRP"), as to all of which shares voting may be directed. Under
     the terms of the MRP, recipients of unvested awards may direct the voting
     of the shares covered by their awards and unawarded shares held in the MRP
     trust are voted by the trustee in the same proportion as shares which have
     been awarded. Also includes shares of Common Stock held by the Washington
     Savings Bank Employee Stock Ownership Plan (the "ESOP") as to which
     directors and officers of the Company may direct the vote by virtue of
     shares allocated to their accounts (estimated to be a total of 28,537
     shares as of March 15, 1994).
    
         Chairman of the Board Paul C. Rotondi is the father of director Charles
A. Rotondi. Director Theodore Doll, Jr. is the father of President and director
Theodore J. Doll.

Compliance with Section 16(a)

         Section 16(a) of the Securities Exchange Act of 1934 requires
Washington's executive officers, directors and certain related entities, and
persons who own more than ten percent (10%) of a registered class of
Washington's equity securities, to file reports of ownership and changes in
ownership with the Securities and Exchange Commission.
   
         Based solely on a review of copies of such reports and representations
of Washington's executive officers and directors, Washington believes that all
Section 16(a) filing requirements applicable to executive officers and directors
were complied with during 1993 except as disclosed herein. Late filings were
made by Janice Sandomenico, an executive officer, who sold 300 shares of
Washington Common Stock on September 1, 1993, and by Kim Ullrich-Flores, also
an executive officer, who sold 400 shares of Washington Common Stock on June
15, 1993. The filings were made promptly after the failure to timely file was
discovered.
    

Board of Directors Meetings and Committees

         During the fiscal year ended December 31, 1993, the Board of Directors
of Washington held 16 meetings. No incumbent director of Washington attended
fewer than 75% of the total meetings of the Board of Directors and committees on
which such Board member served during this period, including meetings of the
Board and committees of the Savings Bank. The following information is provided
as to certain committees of Washington's Board of Directors.

         An Audit Committee, consisting of Directors Hand (Chairman), Doll, Jr.,
and Tighe, reviews Washington's budget and audit performance and evaluates
policies and procedures relating to auditing functions and controls. The Audit
Committee meets no less frequently than quarterly. The Audit Committee met four
times during 1993.

         A Nominating Committee, consisting of Directors Ungerleider (Chairman),
Britten and Tighe, meets no less frequently than annually to nominate the slate
of officers for the next year and to nominate directors for the class to be
elected. While the committee will consider nominees for director recommended by
stockholders, it has not actively solicited recommendations from the
stockholders nor established any procedures for this purpose. The Nominating
Committee met once during 1993.

         A Salaries Committee, consisting of Directors Britten (Chairman),
Lasher and Hand, meets as required to administer various benefit plans of
Washington and the Saving Bank and to monitor executive officer compensation.
The Salaries Committee met four times during 1993.

                                     68



<PAGE>
Directors' Compensation
   
     Directors are paid a monthly retainer of $750, plus $250 per board
meeting attended. An additional fee of $250 is paid for each committee meeting
attended. Officers who are directors do not receive fees for services as
director. Honorary directors are paid $200 per board meeting attended, but are
not paid a retainer.
    
     During 1993, James M. Ungerleider, a director of Washington and the
Savings Bank, was paid fees of $27,500 for services provided as an outside
director representative on a committee that monitors compliance under certain
regulatory agreements and for other compliance services.

     During 1993, the Board adopted a retirement plan for outside directors
which will provide benefits aggregating $252,000 to the members of the Board
other than Paul C. Rotondi and Theodore J. Doll upon consummation of the
Merger. See "THE MERGER--Interests of Certain Persons in the Merger."

Summary of Cash and Certain Other Compensation

     The following table sets forth, for the fiscal years ended December 31,
1993, 1992 and 1991, the annual and long-term compensation of Washington's
Chief Executive Officer and Chief Operating Officer (the "Named Officers"),
the only two executive officers whose salary and bonus exceeded $100,000
during 1993:
   
<TABLE>
<CAPTION>
                                                         SUMMARY COMPENSATION TABLE

                                                                    Long Term Compensation
                                                                 --------------------------------
                                      Annual Compensation(1)                  Awards
                                      ----------------------     --------------------------------
           (a)               (b)         (c)          (d)             (f)                      (g)                   (i)
                                                                  Restricted               Securities             All Other
         Name and                                                    Stock                 Underlying           Compensation(3)
    Principal Position       Year     Salary ($)    Bonus ($)     Award(s)(2) ($)         Options/SARs (#)           ($)   
    ------------------       ----     ----------    ---------     ---------------         ----------------     ---------------
<S>                          <C>      <C>           <C>              <C>                      <C>                  <C>
Paul C. Rotondi,  . . . . .  1993     $158,317      $29,000          $  --                       --                $3,879
 Chairman and Chief          1992      166,154        2,000           12,750                     --                 4,420
 Executive Officer           1991      160,000         --               --                       -- 

Theodore J. Doll, . . . . .  1993      148,317        4,000             --                     24,500                 877
 President and Chief         1992      155,769        2,000           12,750                     --                   877
 Operating Officer           1991      150,000         --               --                       -- 
- --------------
<FN>
(1)  During the three years ended December 31, 1993, no Named Officer received
     perquisites (i.e., personal benefits) in excess of 10% of such individual's
     reported salary and bonus.

(2)  Restricted Stock Awards ("RSA") are made under Washington's Management
     Recognition and Retention Plan (the "MRP") and are payable in shares of
     Washington Common Stock at the expiration of the vesting period
     established by the Salaries Committee of the Board. Under the MRP, no
     awards will vest in less than five years from the date of grant.
     Dividends are paid to the executives on all RSAs at the same time and at
     the same rate as all other holders of Washington Common Stock. The number
     and value of aggregate RSA holdings for the Named Officers at December
     31, 1993 are as follows: Paul C. Rotondi, 2,400 shares with a value of
     $31,200 and Theodore J. Doll, 2,400 shares with a value of $31,200. The
     foregoing values are based on the closing price of Washington Common
     Stock on NASDAQ on December 31, 1993 ($13.00 per share).

(3)  Represents premiums paid on group term life insurance greater than
     $50,000. Pursuant to SEC regulations, information is not provided with
     respect to 1991.
</FN>
</TABLE>
    
                                      69



<PAGE>
Stock Options

     The following table contains information regarding the grant of stock
options (all of which were granted under Washington's employee stock option
plan (the "Employee Plan")) to the Named Officers during the year ended
December 31, 1993. In addition, in accordance with rules of the Securities and
Exchange Commission (the "SEC"), the following table sets forth the
hypothetical gains or "option spreads" that would exist for such options,
assuming rates of annual compound price appreciation in Washington's Common
Stock of 5% and 10% from the date the options were granted to their final
expiration date.

<TABLE>
<CAPTION>
                     OPTION/SAR GRANTS IN LAST FISCAL YEAR

                                                                                        Potential Realizable Value
                                                                                         at Assumed Annual Rates
                                                                                        of Stock Price Appreciation
                                  Individual Grants                                          for Option Term(1) 
         ------------------------------------------------------------------------    -------------------------------
         (a)                (b)             (c)            (d)           (e)             (f)                  (g)
                         Number of    Percent of Total
                         Securities     Options/SARs
                         Underlying      Granted to    Exercise or
                        Options/SARs    Employees in   Base Price     Expiration
         Name           Granted (#)     Fiscal Year       ($/sh)         Date          5% ($)                10% ($) 
         ----           ------------    -------------  ------------   -----------      ------                --------
<S>                       <C>              <C>          <C>            <C>            <C>                   <C>
Paul C. Rotondi . . . .     --              --            --               --            --                     -- 
Theodore J. Doll. . . .   24,500           27.84%       $7.25          9/20/2003      $115,559              $292,850

- ------------
<FN>
(A)  The Employee Plan is administered by the Salaries Committee of
     Washington's Board of Directors. That committee determines which
     employees will receive options, the number of options to be granted and
     the terms of option grants. Options generally are granted at exercise
     prices equal to the fair market value of Washington's Common Stock on the
     grant date.

(B)  No assurances can be given that the market price of Washington's Common
     Stock will appreciate over the applicable period or, if such appreciation
     does occur, that such appreciation will be greater or less than the
     assumed rates set forth above.
</FN>
</TABLE>

Option Exercises and Holdings
   
     None of the Named Officers exercised any of his stock options during the
year ended December 31, 1993. The following table provides data regarding the
number of shares covered by both exercisable and non-exercisable stock options
held by the Named Officers at December 31, 1993. Also reported are the values
for "in-the-money" options, which represent the positive spread between the
exercise prices of existing options and $13.00, the closing sale price of the
Washington Common Stock on December 31, 1993. None of Mr. Rotondi's options
were "in-the-money" on that date.


                    UNEXERCISED OPTIONS AT FISCAL YEAR END

                            Number of Securities          Value of Unexercised
                           Underlying Unexercised        In-the-Money Options/
                         Options/SARs at FY-End (#)        SARs at FY-End ($)
                         --------------------------      ---------------------- 
          Name                       (d)                          (e)
          (a)            Exercisable   Unexercisable  Exercisable  Unexercisable
Paul C. Rotondi ........   27,200          6,800          --              -- 
Theodore J. Doll........    --            24,500          --           $140,875
    


                                      70



<PAGE>
Severance Agreement
   
     Washington has entered into a Severance Agreement with Paul Rotondi,
which agreement provides that if at any time following a "Change in Control"
of Washington, Washington or the Saving Bank were to terminate his employment
with Washington or the Savings Bank, for any reason other than for "cause," or
if he were to terminate his own employment following a demotion, loss of
title, office or significant authority, a reduction in annual compensation or
relocation of his principal place of employment, he would be entitled to
receive a payment in an amount equal to three times his average annual
compensation over the five previous years of his employment with the Savings
Bank. If a Change in Control had occurred as of December 31, 1993, followed by
a termination of employment, the amount payable to Mr. Rotondi pursuant to his
severance agreement would have been approximately $507,000. The agreement also
provides for certain retirement benefits in the event of a termination of
employment for reasons other than cause. Certain insurance coverage maintained
by the Savings Bank at the time of any such termination would be continued for
a three-year period. The Merger will constitute a "Change in Control" under
the terms of the Severance Agreement. See "THE MERGER--Interests of Certain
Persons in the Merger." Mr. Rotondi has agreed to reduce his benefits such
that they will not result in an excise tax being imposed under certain
provisions of the Internal Revenue Code.
    
Retirement Benefits
   
     The Savings Bank maintains and funds a tax-qualified, non-contributory
defined benefit pension plan for its employees, which is administered by the
Savings Bank. All salaried employees age 21 or older who have completed at
least one year of service participate in the plan. The plan provides an annual
benefit payable at age 65 (or the fifth year of participation in the plan, if
that is later) equal to 2% of the employee's "Average Annual Salary,"
multiplied by years of credited service, without offset for Social Security
benefits. The calculation of Average Annual Salary is essentially based on the
"Salary" reported in the Summary Compensation Table. The average represents
the average of the highest 36 months of base salary within the final 120
months. The maximum annual benefit is 50% of the Average Annual Salary. A
participant at the time of his or her termination of service (for reasons
other than death) has completed at least five years of vested service shall be
eligible for a vested retirement benefit. A participant at the time of his or
her termination of service shall be eligible for an early retirement benefit
provided (a) he or she has attained age sixty and completed fifteen or more
years of vested service with the employer or (b) he or she has completed
thirty or more years of vested service with the employer. Only that
compensation and credited service accrued by the participant prior to his or
her termination of service is used to compute his or her retirement benefit.
    
     The table below illustrates annual benefits under the plan assuming
retirement at age 65 during 1993, at various levels of compensation and years
of credited service. The amount of benefits shown are on a "straight life"
basis (i.e., payment during the life of the employee with no continuing
payments following the employee's death).


                                       Amount of Annual Retirement Benefit
                                          With Credited Years of Service
     Annual                            ------------------------------------
  Compensation                            15 Years    20 Years   25 Years 
 -------------                            --------    --------   --------
$ 40,000  . . . . . . . . . . . . .       $12,000      $16,000    $20,000
  60,000  . . . . . . . . . . . . .        18,000       24,000     30,000
  80,000  . . . . . . . . . . . . .        24,000       32,000     40,000
 100,000  . . . . . . . . . . . . .        30,000       40,000     50,000
 120,000  . . . . . . . . . . . . .        36,000       48,000     60,000
 140,000  . . . . . . . . . . . . .        42,000       56,000     70,000
 160,000  . . . . . . . . . . . . .        48,000       64,000     80,000
 180,000  . . . . . . . . . . . . .        54,000       72,000     90,000
 200,000  . . . . . . . . . . . . .        60,000       80,000    100,000

     As of December 31, 1993, Messrs. Rotondi and Doll had 5 and 4 years of
credited service, respectively. Mr. Doll would have 20 years of credited
service at age 65 if he were to remain in the Savings Bank's employ until age
65.

Compensation Report

     Washington's Board maintains a Salaries Committee which functions as a
compensation committee. Pursuant to SEC rules designed to enhance disclosure
of corporate policies regarding executive compensation, Washington has

                                      71



<PAGE>
set forth below a report of its Salaries Committee regarding compensation
policies as they affect Mr. Rotondi and Washington's other executive officers.
   
     Washington's compensation program has three parts: a short-term
compensation program, a standard set of benefits and a long-term component.
The short-term element focuses upon the executive officer's salary and is
designed to provide appropriate reimbursement for services rendered. Executive
officers are also provided with standard benefits, including various health
and life insurance benefits, which are generally provided to all employees and
which Washington believes are comparable to those received by executive
officers at other comparable financial institutions. The long-term benefit
component has been reflected in ESOP participation and the grant of stock
options and management recognition awards to individual executive officers.
    
     In order to restrict costs, the salaries of Messrs. Rotondi and Doll have
remained relatively constant during the last 3 years. Mr. Rotondi was awarded
a performance bonus of $25,000 during 1993 in recognition of his contributions
to Washington's improved performance.

     The salaries of each of the other executive officers are based on their
experience with Washington, their contributions to Washington and an analysis
of salaries paid to executive officers at other comparable financial
institutions.
   
     Stock options and management recognition awards have been granted to
executive officers based on their individual performance and the performance
of Washington. Option prices have been set at the current fair
market value on the date of grant. Accordingly, such options will gain
appreciable value if, and only if, the market value of Washington Common
Stock increases subsequent to the date of grant. Executive officers have also
been granted RSAs, which become vested over a period of time. When shares
become vested and are actually distributed, the recipient also receives an
amount equal to accrued dividends. If employment terminates prior to the
shares being earned, such shares will be forfeited. Washington believes that
the grant of stock options and RSAs provides incentives to executives to
maximize Washington's performance and to assure continued affiliation with
Washington.
    
     The Board believes that an appropriate compensation program can help in
fostering positive growth for Washington if it reflects an appropriate balance
between providing rewards to executive officers while at the same time
effectively controlling cash compensation costs. The Merger Agreement
precludes Washington from making any significant changes in executive
compensation levels. If, for any reason, the Merger Agreement is terminated,
the Salaries Committee will continue to monitor Washington's compensation
program to assure that the above-mentioned balance is maintained.
   
     During 1993, the Omnibus Reconciliation Act of 1993 was enacted. This Act
includes potential limitations on the deductibility of compensation in excess
of $1 million paid to Washington's five highest paid officers beginning in
1994. Based on preliminary regulations issued by the Internal Revenue Service
and an analysis by Washington to date, Washington does not believe that
compensation levels will reach the threshold described in this Act. The
Committee and the entire Board of Directors will continue to evaluate the
impact of this legislation on Washington's compensation program and, if the
Merger is not consummated, intend to submit appropriate proposals to
stockholders at future meetings if necessary in order to maintain the
deductibility of executive compensation.
    


     By the Salaries Committee of the Board of Directors:
          Wilson A. Britten, Chairman
          Robert A. Hand
          Duncan M. Lasher

                                      72



<PAGE>
Performance Graph
   
     The following chart compares Washington's cumulative total stockholder
return (on a dividend reinvested basis) over the past five years with the
NASDAQ Composite Index for U.S. Companies and the SNL Thrift Index. The SNL
Thrift Index values are market weighted, dividend reinvested numbers which
measure the total return from investing $100 five years ago in approximately
400 publicly-traded financial institutions in the United States thrift
industry. 
    

                            INDEX OF TOTAL RETURNS









                                   Year End
                 12/31/88 12/31/89  12/31/90  12/31/91  12/31/92  12/31/93
- --------------------------------------------------------------------------
NASDAQ Composite   100.0   121.24    102.96    165.21    192.10    219.21 
 Index
SNL Thrift Index   100.0    98.62     62.33     96.81    135.07    172.77 
Washington         100.0    56.12     18.72     28.33     52.61    105.23 


Compensation Committee Interlocks and Insider Participation
   
     Washington's Salaries Committee consists of Wilson Britten (Chairman),
Duncan M. Lasher and Robert A. Hand. Theodore Doll, Jr. was a member of the
Salaries Committee for the first twelve days of 1993 and is also an "ex
officio" member of that Committee. Mr. Doll is the father of Theodore J. Doll,
Washington's President and Chief Operating Officer and a director.

     Theodore J. Doll is one of about 40 limited partners of a partnership
(the "Partnership") that is the obligor on the Savings Bank's largest
non-performing asset, a loan on which the Savings Bank currently has a first
mortgage and an assignment of rents (the "Partnership Loan"). The Partnership
Loan is currently in non-accrual status. Mr. Doll's equity interest in the
Partnership is less than 5% and he plays no role in the management or
decision-making with respect to that entity. Mr. Doll acquired his equity
interest, and the Partnership Loan was made to the Partnership, at a time when
Mr. Doll was neither a director or officer of Washington (although his father
was a director of Washington when the Partnership Loan was extended to the
Partnership and remains a director at this time).
    

     During 1993, a bankruptcy petition was filed by the Partnership. That
petition was dismissed on November 10, 1993. Pursuant to a court order, rental
payments that would otherwise have been paid to the Savings Bank in accordance
with its assignment of rents were released to the City of Philadelphia to pay
a substantial portion of property tax arrearages. Rental payments were resumed
in December 1993. The interest income which would have been recorded had the
rental payments been received and the actual income recorded approximated
$580,000 and $295,000, respectively, for the year ended December 31, 1993.

   
     The balance of the Partnership Loan at March 31, 1994 was $9.2 million.
During the three years ended March 31, 1994, the largest indebtedness under
the Partnership Loan was $9.3 million. The Partnership Loan had an interest rate
    


                                      73



<PAGE>

   
of 10% per annum; however, the Savings Bank is currently involved in
negotiations which may result in a restructuring of the Partnership Loan.

     The Partnership Loan is secured by an approximately 450,000 square foot
building which is rented to the Internal Revenue Service (the "IRS") under a
lease which is cancelable by the IRS upon 60 days' notice. The building is
situated in northeast Philadelphia in a site with two other IRS facilities.
The IRS announced in early December 1993 that this site will be converted into
a customer service center with a potential loss of 2,500 permanent and
seasonal jobs. It has been reported in the press that the process of reducing
the workforce at the northeast Philadelphia center will begin in 1996 and be
completed in 1999. The effect, if any, of the conversion and reduction in
workforce on the building securing this loan is unknown at this time.
    

     The Savings Bank has loans outstanding with certain executive officers,
directors and their affiliates, which loans were made in the ordinary course
of business, on substantially the same terms, including interest rates and
collateral, as those prevailing at the time for comparable transactions with
other persons. In the opinion of management, these loans do not involve more
than the normal risk of collectibility or present other unfavorable features.


                             STOCKHOLDER PROPOSALS
   
     In order to be eligible for inclusion in Washington's proxy materials for
next year's annual meeting of stockholders (assuming that the Merger has not
been consummated), any stockholder proposal to take action at such meeting
must be received at 609 Washington Street, Hoboken, New Jersey 07030, no later
than January 13, 1995. Any such proposals shall be subject to the requirements
of the proxy rules adopted under the Securities Exchange Act of 1934, as
amended.
    


               ADVANCE NOTICE OF CERTAIN MATTERS TO BE CONDUCTED
                             AT AN ANNUAL MEETING
   
     The By-laws of Washington provide an advance notice procedure for certain
business, or nominations to the Board of Directors, to be brought before an
annual meeting. In order for a stockholder to properly bring business before an
annual meeting or to propose a nominee to the Board, the stockholder must give
written notice to the Secretary of Washington not less than 60 days before the
date fixed for such meeting; provided, however, that in the event that less than
70 days notice or prior public disclosure of the date of the meeting is given or
made to stockholders, notice by the stockholder to be timely must be received
not later than the close of business on the tenth day following the day on which
such notice of the date of the annual meeting was mailed or such public
disclosure was made. The notice must include the stockholder's name, address and
number of shares owned by the stockholder and must describe briefly the proposed
business, the reasons for bringing the business before the annual meeting, and
any material interest of the stockholder in the proposed business. In the case
of nominations to the Board, certain information regarding the nominee must be
provided.
    

                                 OTHER MATTERS

     The management of Washington is not aware of any business to come before
the Annual Meeting other than the matters described above in this Proxy
Statement-Prospectus. However, if any other matters should come before the
Annual Meeting, it is intended that the proxies solicited hereby will be voted
with respect to those other matters in accordance with the judgment of the
persons voting the proxies.


                                 LEGAL OPINION

     The validity of the HUBCO Preferred Stock issuable in connection with the
Merger will be passed upon for HUBCO by Clapp & Eisenberg, One Newark Center,
Newark, New Jersey 07102.



                                      74



<PAGE>

                                    EXPERTS

     The consolidated financial statements of HUBCO and subsidiaries as of and
for the years ended December 31, 1993, 1992 and 1991 incorporated by reference
in this Proxy Statement-Prospectus have been audited by Arthur Andersen & Co.,
independent public accountants, as indicated in their report with respect
thereto, and are included herein in reliance upon the authority of said firm
as experts in giving said report.

     The consolidated financial statements of Washington as of and for the
years ended December 31, 1993, 1992 and 1991 incorporated by reference in this
Proxy Statement-Prospectus and included in the Annual Report to Stockholders
which accompanies this Proxy Statement-Prospectus have been audited by Coopers
& Lybrand, independent public accountants, as indicated in their report with
respect thereto, and are included herein in reliance upon the authority of
said firm as experts in giving said report.

     The consolidated financial statements of Statewide as of March 31, 1993
and 1992, and for each of the three years in the period ended March 31, 1993
included in this Proxy Statement-Prospectus, have been audited by Deloitte &
Touche, independent auditors, as stated in their report appearing herein
(which report expresses an unqualified opinion and includes explanatory
paragraphs regarding the restatement of 1993 and 1992 financial statements and
matters regarding regulatory compliance), and have been so included in
reliance upon the report of such firm given upon their authority as experts in
accounting and auditing.



                                      75



<PAGE>
                                                                APPENDIX A




                                     AGREEMENT AND
                                     PLAN OF MERGER


                                         among


                                      HUBCO, INC.
                                          and
                                   HUDSON UNITED BANK
                                          and
                               WASHINGTON BANCORP., INC.
                                          and
                                WASHINGTON SAVINGS BANK







                                Dated: November 8, 1993






<PAGE>
                              AGREEMENT AND PLAN OF MERGER

     THIS AGREEMENT AND PLAN OF MERGER, dated as of November 8, 1993
("Agreement"), is among HUBCO, Inc. ("Hubco"), a New Jersey corporation and
registered bank holding company, Hudson United Bank (the "Bank"), a New Jersey
chartered commercial banking corporation, wholly-owned by Hubco, Washington
Bancorp, Inc., a Delaware corporation ("Washington") and registered bank
holding company, and Washington Savings Bank, a New Jersey chartered stock
savings bank, wholly owned by Washington (the "Savings Bank").

     WHEREAS, Hubco desires to acquire Washington and Washington's Board of
Directors has determined, based upon the terms and conditions hereinafter set
forth, that the acquisition is in the best interests of Washington and its
stockholders. The acquisition will be accomplished by merging Washington with
and into Hubco with Hubco surviving and Washington shareholders receiving the
consideration hereinafter set forth. Immediately after the merger of
Washington into Hubco, the Savings Bank shall be converted into a commercial
bank and then merged with and into the Bank with the Bank surviving.

     WHEREAS, the Boards of Directors of Washington, Hubco, the Bank and
Savings Bank have duly adopted and approved this Agreement and the Board of
Directors of Washington has directed that it be submitted to Washington's
shareholders for approval.

     WHEREAS, simultaneously with the execution of this Agreement, Washington
is issuing an option to Hubco to purchase 765,000 shares of the authorized and
unissued Washington Common Stock (as hereinafter defined) at an option price
of $11.50 per share, subject to the terms and conditions set forth in the
Option Agreement.

     NOW, THEREFORE, intending to be legally bound, the parties hereto hereby
agree as follows:

                                 ARTICLE I--THE MERGER

     1.1. The Merger. Subject to the terms and conditions of this Agreement,
at the Effective Time (as hereafter defined), Washington shall be merged with
and into Hubco (the "Merger") in accordance with the Delaware General
Corporation Law and the New Jersey Business Corporation Act and Hubco shall be
the surviving corporation (the "Surviving Corporation").

     1.2. Effect of the Merger. At the Effective Time, the Surviving
Corporation shall be considered the same business and corporate entity as each
of Hubco and Washington and thereupon and thereafter, all the property,
rights, privileges, powers and franchises of each of Hubco and Washington
shall vest in the Surviving Corporation and the Surviving Corporation shall be
subject to and be deemed to have assumed all of the debts, liabilities,
obligations and duties of each of Hubco and Washington and shall have
succeeded to all of each of their relationships, as fully and to the same
extent as if such property, rights, privileges, powers, franchises, debts,
obligations, duties and relationships had been originally acquired, incurred
or entered into by the Surviving Corporation. In addition, any reference to
either of Hubco and Washington in any contract or document, whether executed
or taking effect before or after the Effective Time, shall be considered a
reference to the Surviving Corporation if not inconsistent with the other
provisions of the contract or document; and any pending action or other
judicial proceeding to which either of Hubco or Washington is a party, shall
not be deemed to have abated or to have discontinued by reason of the Merger,
but may be prosecuted to final judgment, order or decree in the same manner as
if the Merger had not been made; or the Surviving Corporation may be
substituted as a party to such action or proceeding, and any judgment, order
or decree may be rendered for or against it that might have been rendered for
or against either of Hubco or Washington if the Merger had not occurred.

     1.3. Certificate of Incorporation. As of the Effective Time, the
certificate of incorporation of Hubco as it exists at the Effective Time shall
be the certificate of incorporation of the Surviving Corporation and shall not
be amended by this Agreement or the Merger but thereafter may be amended as
provided by law.

     1.4. By-laws. As of the Effective Time, the By-laws of Hubco shall be the
By-laws of the Surviving Corporation until otherwise amended as provided by
law.

     1.5. Directors and Officers. As of the Effective Time, the directors and
officers of Hubco shall become the directors and officers of the Surviving
Corporation.

     1.6. Effective Time and Closing. The Merger shall become effective (and
be consummated) upon the later of the filing of (a) a certificate of merger
("the Delaware Certificate of Merger"), in form and substance satisfactory to

                                          A-1


<PAGE>
Hubco and Washington, with the Secretary of State of the State of Delaware, or
(b) a certificate of merger (the "New Jersey Certificate of Merger"), in form
and substance satisfactory to Hubco and Washington, with the Secretary of
State of the State of New Jersey. The term "Effective Time" shall mean the
close of business on the first day when the Certificates of Merger in both New
Jersey and Delaware have been so filed. A closing (the "Closing") shall take
place prior to the Effective Time at 10:00 a.m., 10 days (or the first
business day thereafter) following the receipt of all necessary regulatory and
governmental approvals and consents and the expiration of all statutory
waiting periods in respect thereof and the satisfaction or waiver of all of
the conditions to the consummation of the Merger specified in Article VI
hereof (other than the delivery of certificates, opinions and other
instruments and documents to be delivered at the Closing), at the offices of
Clapp & Eisenberg, P.C., One Newark Center, Newark, New Jersey, or at such
other place, time or date as Hubco and Washington may mutually agree upon.
Immediately following the Closing, the Delaware Certificate of Merger shall be
filed with the Delaware Secretary of State and the New Jersey Certificate of
Merger shall be filed with the New Jersey Secretary of State.

     1.7 The Bank Merger. Immediately following the Effective Time, the
Savings Bank shall be converted from a savings bank to a commercial bank and
then merged with and into the Bank (the "Bank Merger") in accordance with the
provisions of the New Jersey Banking Act of 1948, as amended (the "Banking
Act"). In the Bank Merger the Bank shall be the surviving bank (the "Surviving
Bank"). Upon the consummation of the Bank Merger, the separate existence of
the Savings Bank (as converted) shall cease and the Surviving Bank shall be
considered the same business and corporate entity as each of the Savings Bank
and the Bank and all of the property, rights, privileges, powers and
franchises of each of the Savings Bank and the Bank shall vest in the
Surviving Bank and the Surviving Bank shall be deemed to have assumed all of
the debts, liabilities, obligations and duties of each of the Savings Bank and
the Bank and shall have succeeded to all or each of their relationships,
fiduciary or otherwise, as fully and to the same extent as if such property,
rights, privileges, powers, franchises, debts, obligations, duties and
relationships had been originally acquired, incurred or entered into by the
Surviving Bank. Upon the consummation of the Bank Merger, the certificate of
incorporation and by-laws of the Bank shall become the certificate of
incorporation and by-laws of the Surviving Bank and the officers and directors
of the Bank shall be the officers and directors of the Surviving Bank, except
that as hereafter set forth in Section 5.12, two directors of the Savings Bank
shall be added to the Board of Directors of the Bank and the other directors
of the Savings Bank shall become members of the advisory board of the Bank.
Furthermore, consistent with Section 5.12, the Board of Directors of the Bank
shall appoint the officers of the Savings Bank as officers of the Bank.
Following the execution of this Agreement, the Savings Bank shall execute and
file a conversion application and the Savings Bank and the Bank shall execute
and deliver a merger agreement (the "Bank Merger Agreement"), both in form and
substance reasonably satisfactory to the parties hereto, for delivery to the
Commissioner of Banking of the State of New Jersey and the Federal Deposit
Insurance Corporation (the "FDIC") for approval of the Bank Merger.

                      ARTICLE II--CONVERSION OF WASHINGTON SHARES

     2.1. Conversion of Washington Common Stock. Each share of common stock,
par value $.10 per share, of Washington ("Washington Common Stock"), issued
and outstanding immediately prior to the Effective Time (other than Dissenting
Shares as hereinafter defined) shall, by virtue of the Merger and without any
action on the part of the holder thereof, be converted as follows:

          (a) Exchange Ratio and Cash Election. Subject to the other provisions
     of this Section 2.1, each share of Washington Common Stock issued and
     outstanding immediately prior to the Effective Time (excluding any
     treasury shares, shares held by Hubco and Dissenting Shares) shall be
     converted at the Effective Time into (i) the right to receive .6708
     shares (the "Exchange Ratio") of Series A Preferred Stock, stated value
     $24.00, of Hubco (the "Hubco Preferred Stock"), each full share of Hubco
     Preferred Stock to be convertible into one share (the "Conversion Ratio")
     of common stock, without par value ("Hubco Common Stock"), of Hubco, the
     terms and conditions of such Hubco Preferred Stock to be substantially as
     specified in Exhibit 2.1 annexed hereto, or (ii) the right to receive
     $16.10 in cash, without interest (the "Per Share Cash Amount"), or (iii)
     the right to receive a combination of shares of Hubco Preferred Stock and
     cash determined in accordance with subparagraph (d) of this Section 2.1;
     provided, however, that, in any event, if between the date of this
     Agreement and the Effective Time the outstanding shares of Hubco Common
     Stock shall have been changed into a different number of shares or a
     different class, by reason of any stock dividend, stock split,
     reclassification, recapitalization, combination or exchange of shares,
     the Conversion Ratio shall be correspondingly adjusted to reflect such
     stock dividend, stock split, reclassification, recapitalization,
     combination or exchange of shares. After the Effective Time, all such

                                          A-2


<PAGE>
     shares of Washington Common Stock shall no longer be outstanding and
     shall automatically be cancelled and retired and shall cease to exist,
     and each certificate previously evidencing any such shares shall
     thereafter represent the right to receive the Merger Consideration (as
     defined in Section 2.2(b)). The holders of such certificates previously
     evidencing such shares of Washington Common Stock outstanding immediately
     prior to the Effective Time shall cease to have any rights with respect
     to such shares of Washington Common Stock except as otherwise provided
     herein or by law. Such certificates previously evidencing such shares of
     Washington Common Stock shall be exchanged for (i) certificates
     evidencing shares of Hubco Preferred Stock issued in accordance with the
     allocation procedures of this Section 2.1 and/or (ii) cash payable in
     accordance with the allocation procedures of this Section 2.1, in each
     case upon the surrender of such certificates in accordance with the
     provisions of Section 2.2, without interest. No fractional shares of
     Hubco Preferred Stock may be issued, and, in lieu thereof, a cash payment
     shall be made pursuant to Section 2.2(e).

          (b) Ratio of Hubco Preferred Stock to Cash. Subject to Section
     2.1(k), the number of shares of Washington Common Stock to be converted
     into the right to receive cash in the Merger (the "Cash Election Number")
     shall be equal to 49% (the "Cash Percentage") of the number of shares of
     Washington Common Stock outstanding immediately prior to the Effective
     Time. Subject to Section 2.1(k), the number of shares of Washington
     Common Stock to be converted into the right to receive Hubco Preferred
     Stock in the Merger (the "Stock Election Number") shall be equal to 51%
     (the "Stock Percentage") of the number of shares of Washington Common
     Stock outstanding immediately prior to the Effective Time.

          (c) Elections by Holders of Stock or Cash. Subject to the allocation
     and election procedures set forth in this Section 2.1, each record holder
     immediately prior to the Effective Time of shares of Washington Common
     Stock will be entitled (i) to elect to receive cash for all of such
     shares (a "Cash Election"), (ii) to elect to receive Hubco Preferred
     Stock for all of such shares (a "Stock Election"), or (iii) to indicate
     that such record holder has no preference as to the receipt of cash or
     Hubco Common Stock for such shares (a "Non-Election"). All such elections
     shall be made on a form designed for that purpose (a "Form of Election")
     and in form and substance satisfactory to Hubco and Washington. Holders
     of record of shares of Washington Common Stock who hold such shares as
     nominees, trustees or in other representative capacities (a
     "Representative") may submit multiple Forms of Election, provided that
     each such Form of Election covers all the shares of Washington Common
     Stock held by each Representative for a particular beneficial owner. For
     the purpose of making any allocations required in Sections 2.1(d), 2.1(e)
     and 2.1(f), Dissenting Shares (as hereafter defined in Section 2.5) shall
     be considered to have made a Cash Election but may not be allocated Hubco
     Preferred Stock under Section 2.1(d).

          (d) Oversubscription for Cash Election. If the aggregate number of
     shares of Washington Common Stock covered by Cash Elections (the "Cash
     Election Shares") exceeds the Cash Election Number, all shares of
     Washington Common Stock covered by Stock Elections (the "Stock Election
     Shares") and all shares of Washington Common Stock covered by
     Non-Elections (the "Non-Election Shares") shall be converted into the
     right to receive Hubco Preferred Stock, and the Cash Election Shares
     shall be converted into the right to receive Hubco Preferred Stock and
     cash in the following manner:

               each Cash Election share shall be converted into the right to
          receive (i) an amount in cash, without interest, equal to the
          product of (x) the Per Share Cash Amount and (y) a fraction (the
          "Cash Fraction"), the numerator of which shall be the Cash Election
          Number and the denominator of which shall be the total number of
          Cash Election Shares, and (ii) a number of shares of Hubco Preferred
          Stock equal to the product of (x) the Exchange Ratio and (y) a
          fraction equal to one minus the Cash Fraction.

          (e) Oversubscription for Stock Election. If the aggregate number of
     Stock Election Shares exceeds the Stock Election Number, all Cash
     Election Shares and all Non-Election Shares shall be converted into the
     right to receive cash, and all Stock Election Shares shall be converted
     into the right to receive Hubco Preferred Stock or te right to receive
     cash in the following manner:
     
               (i) the Exchange Agent (as hereinafter defined) will select
          from among the holders of Stock Election Shares, by random
          selection, a sufficient number of such holders ("Cash Designees")
          such that the number of shares of Washington Common Stock held by
          the Cash Designees will, when added to the number of Cash Election
          Shares and Non-Election Shares, be equal as closely as practicable
          to the Cash Election Number, and all such Shares of Washington
          Common Stock held by the Cash Designees shall be converted into the
          right to receive cash; and


                                          A-3


<PAGE>
               (ii) the Stock Election Shares not held by Cash Designees shall
          be converted into the right to receive Hubco Preferred Stock.

          (f) Selection of Non-Election Shares If No Oversubscription. In the
     event that neither paragraph (d) nor subparagraph (e) above is
     applicable, all Cash Election Shares shall be converted into the right to
     receive cash, all Stock Election Shares shall be converted into the right
     to receive Hubco Preferred Stock, and the Non-Election Shares shall be
     converted into either the right to receive Hubco Preferred Stock or the
     right to receive cash by random selection by the Exchange Agent so that
     the Stock Election Number and the Cash Election Number equal their
     respective percentages of the number of shares of Washington Common Stock
     outstanding as closely as possible.

          The random selection process to be used by the Exchange Agent
     pursuant to paragraphs (e) and (f) of this Section 2.1 will consist of
     drawing by lot or such other process (other than pro rata selection) as
     the Exchange Agent deems equitable and necessary to effect the
     allocations described in such paragraphs. A selection will be disregarded
     if, as a consequence, the Stock Election Number or the Cash Election
     Number would be exceeded by more than 1,000 shares.

          (g) Procedures for Holders' Elections. Elections shall be made by
     holders of Washington Common Stock by mailing to the Exchange Agent a
     Form of Election. To be effective, a Form of Election must be properly
     completed, signed and submitted to the Exchange Agent by the holder and
     accompanied by the certificates representing the shares of Washington
     Common Stock as to which the election is being made (or properly
     completed, signed and submitted to the Exchange Agent by an appropriate
     bank or trust company in the United States or a member of a registered
     national securities exchange or the National Association of Securities
     Dealers, Inc. (the "NASD")). Hubco will have the discretion, which it may
     delegate in whole or in part to the Exchange Agent, to determine whether
     Forms of Election have been properly completed, signed and submitted and
     to disregard immaterial defects in Forms of Election. The decision of
     Hubco (or the Exchange Agent) in such matters shall be conclusive and
     binding, provided that Hubco (and the Exchange Agent) does not act
     unreasonably. Neither Hubco nor the Exchange Agent will be under any
     obligation to, but Hubco and the Exchange Agent may (if they choose to do
     so), notify any person of any defect in a Form of Election submitted to
     the Exchange Agent. The Exchange Agent shall also make all computations
     contemplated by this Section 2.1 and all such computations shall be
     conclusive and binding on the holders of Washington Common Stock,
     provided that the Exchange Agent does not act unreasonably.

          (h) Failure of Holder to Elect. For the purposes hereof, a holder of
     Washington Common Stock who does not submit a Form of Election which is
     received by the Exchange Agent prior to the Election Deadline (as
     hereinafter defined) shall be deemed to have made a Non-Election. If
     Hubco or the Exchange Agent shall determine that any purported Cash
     Election or Stock Election was not properly made, such purported Cash
     Election or Stock Election shall, unless cured by the Election Deadline
     (as hereafter defined), be deemed to be of no force and effect and the
     shareholder or Representative making such purported Cash Election or
     Stock Election shall, for purposes hereof, be deemed to have made a
     Non-Election.

          (i) Mailing of Election Forms to Holders and Deadline. Hubco and
     Washington shall each use its best efforts to mail the Form of Election
     to all persons who are holders of record of Washington Common Stock on
     the record date for the Stockholders Meeting (as defined in Section 5.7)
     and who become holders of Washington Common Stock during the period
     between the record date for the Stockholders Meeting and 10:00 a.m. New
     York time, on the date ten calendar days prior to the anticipated
     Effective Time and to make the Form of Election available to all persons
     who become holders of Washington Common Stock subsequent to such day and
     no later than the close of business on the Election Deadline. A Form of
     Election must be received by the Exchange Agent by the close of business
     on the third business day prior to the Closing (the "Election Deadline")
     in order to be effective. All elections will be irrevocable.

          (j) Treasury Shares and the Like Not Converted. Each share of
     Washington Common Stock held in the treasury of Washington and each share
     of Washington Common Stock owned by Hubco immediately prior to the
     Effective Time shall be cancelled and extinguished without any conversion
     thereof and no payment shall be made with respect thereto; provided,
     however, that the Washington Common Stock held by the Washington Employee
     Stock Ownership Plan and Trust (the "Washington ESOP") and the Washington
     Recognition Plan and Trust (the "Washington MRP") shall not be covered by
     this paragraph.


                                          A-4


<PAGE>
          (k) Increase in Stock Election Number Due to Tax Opinion. If the tax
     opinion referred to in Section 6.1(d) and to be delivered at the Closing
     (The "Tax Opinion") cannot be rendered (as reasonably determined by Clapp
     & Eisenberg and concurred in by Lowenstein, Sandler, Kohl, Fisher &
     Boylan) as a result of the Merger potentially failing to satisfy
     continuity of interest requirements under applicable federal income tax
     principles relating to reorganizations under Section 368(a) of the Code
     (as hereafter defined in Section 3.8), then the Stock Percentage shall be
     automatically increased and the Cash Percentage shall be automatically
     decreased to the minimum extent necessary to enable the Tax Opinion to be
     rendered.

     2.2. Exchange of Certificates.

          (a) Exchange Agent. As of the Effective Time, Hubco shall deposit,
     or shall cause to be deposited, with a bank or trust company designated
     by Hubco, which may be Hudson United Bank, Trust Department (the
     "Exchange Agent"), for the benefit of the holders of shares of Washington
     Common Stock, for exchange in accordance with this Article II, through
     the Exchange Agent, certificates evidencing shares of Hubco Preferred
     Stock and cash in such amount that the Exchange Agent possesses such
     number of shares of Hubco Preferred Stock and such amount of cash as are
     required to provide all of the consideration required to be exchanged by
     Hubco pursuant to the provisions of this Article II (such certificates
     for shares of Hubco Preferred Stock, together with any dividends or
     distributions with respect thereto, and cash being hereinafter referred
     to as the "Exchange Fund"). The Exchange Agent shall, pursuant to
     irrevocable instructions, deliver the Hubco Preferred Stock and cash out
     of the Exchange Fund in accordance with Section 2.1. Except as
     contemplated by Section 2.2(f) hereof, the Exchange Fund shall not be
     used for any other purpose.

          (b) Exchange Procedures. As soon as reasonably practicable either
     before or after the Effective Time, Hubco will instruct the Exchange
     Agent to mail to each holder of record of a certificate or certificates
     which immediately prior to the Effective Time evidenced outstanding
     shares of Washington Common Stock (other than Dissenting Shares) (the
     "Certificates"), (i) a letter of transmittal (which is reasonably agreed
     to by Hubco and Washington and shall specify that delivery shall be
     effected, and risk of loss and title to the Certificates shall pass, only
     upon proper delivery of the Certificates to the Exchange Agent and shall
     be in such form and have such other provisions as Hubco may reasonably
     specify) and (ii) instructions for use in effecting the surrender of the
     Certificates in exchange for certificates evidencing shares of Hubco
     Preferred Stock or cash. Upon surrender of a Certificate for cancellation
     to the Exchange Agent together with such letter of transmittal, duly
     executed, and such other customary documents as may be required pursuant
     to such instructions, the holder of such Certificate shall be entitled to
     receive in exchange therefor (A) certificates evidencing that number of
     whole shares of Hubco Preferred Stock which such holder has the right to
     receive in respect of the shares of Washington Common Stock formerly
     evidenced by such Certificate in accordance with Section 2.1, (B) cash to
     which such holder is entitled to receive in respect of the shares of
     Washington Common Stock formerly evidenced by such Certificate in
     accordance with Section 2.1, (C) cash in lieu of fractional shares of
     Hubco Preferred Stock to which such holder may be entitled pursuant to
     Section 2.2(e) and (D) any dividends or other distributions to which such
     holder is entitled pursuant to Section 2.2(c), (the shares of Hubco
     Preferred Stock, dividends, distributions and cash described in clauses
     (A), (B), (C) and (D) being collectively, the "Merger Consideration") and
     the Certificate so surrendered shall forthwith be cancelled. In the event
     of a transfer of ownership of shares of Washington Common Stock which is
     not registered in the transfer records of Washington, a certificate
     evidencing the proper number of shares of Hubco Preferred Stock and/or
     cash may be issued and/or paid in accordance with this Article II to a
     transferee if the Certificate evidencing such shares of Washington Common
     Stock is presented to the Exchange Agent, accompanied by all documents
     required to evidence and effect such transfer and by evidence that any
     applicable stock transfer taxes have been paid. Until surrendered as
     contemplated by this Section 2.2, each Certificate shall be deemed at any
     time after the Effective Time to evidence only the right to receive upon
     such surrender the applicable type and amount of Merger Consideration.

          (c) Distributions with Respect to Unexchanged Shares of Hubco
     Preferred Stock. No dividends or other distributions declared or made
     after the Effective Time with respect to Hubco Preferred Stock with a
     record date after the Effective Time shall be paid to the holder of any
     unsurrendered Certificate with respect to the shares of Hubco Preferred
     Stock evidenced thereby, and no other part of the Merger Consideration
     shall be paid to any such holder, until the holder of such Certificate
     shall surrender such Certificate. Subject to the effect of applicable
     laws, following surrender of any such Certificate, there shall be paid to
     the holder of the certificates evidencing shares of Hubco Preferred Stock
     issued in exchange therefor, without interest, (i) promptly, the

                                          A-5


<PAGE>
     amount of any cash payable with respect to a fractional share of Hubco
     Preferred Stock to which such holder may have been entitled pursuant to
     Section 2.2(e) and the amount of dividends or other distributions with a
     record date after the Effective Time theretofore paid with respect to
     such shares of Hubco Preferred Stock, and (ii) at the appropriate payment
     date, the amount of dividends or other distributions, with a record date
     after the Effective Time but prior to surrender and a payment date
     occurring after surrender, payable with respect to such shares of Hubco
     Preferred Stock. No interest shall be paid on the Merger Consideration.

          (d) No Further Rights in Washington Common Stock. All shares of
     Hubco Preferred Stock issued and cash paid upon conversion of the shares
     of Washington Common Stock in accordance with the terms hereof shall be
     deemed to have been issued or paid in full satisfaction of all rights
     pertaining to such shares of Washington Common Stock.

          (e) No Fractional Shares. No certificates or scrip evidencing
     fractional shares of Hubco Preferred Stock shall be issued upon the
     surrender for exchange of Certificates and such fractional share
     interests will not entitle the owner thereof to vote or to any rights of
     a stockholder of Hubco. Cash shall be paid in lieu of fractional shares
     of Hubco Preferred Stock, based upon a valuation of $24.00 per whole
     share of Hubco Preferred Stock.

          (f) Termination of Exchange Fund. Any portion of the Exchange Fund
     which remains undistributed to the holders of Washington Common Stock for
     two years after the Effective Time shall be delivered to Hubco, upon
     demand, and any holders of Washington Common Stock who have not
     theretofore complied with this Article II shall thereafter look only to
     Hubco for the Merger Consideration to which they are entitled.

          (g) No Liability. Neither Hubco nor the Bank shall be liable to any
     holder of shares of Washington Common Stock for any such shares of Hubco
     Preferred Stock or cash (or dividends or distributions with respect
     thereto) delivered to a public official pursuant to any applicable
     abandoned property, escheat or similar law.

          (h) Withholding Rights. Hubco shall be entitled to deduct and
     withhold, or cause the Exchange Agent to deduct and withhold, from the
     consideration otherwise payable pursuant to this Agreement to any holder
     of shares of Washington Common Stock the minimum amounts (if any) that
     Hubco is required to deduct and withhold with respect to the making of
     such payment under the Code, or any provision of state, local or foreign
     tax law. To the extent that amounts are so withheld by Hubco, such
     withheld amounts shall be treated for all purposes of this Agreement as
     having been paid to the holder of the shares of Washington Common Stock
     in respect of which such deduction and withholding was made by Hubco.

     2.3. Stock Transfer Books. At the Effective Time, the stock transfer
books of Washington shall be closed and there shall be no further registration
of transfers of shares of Washington Common Stock thereafter on the records of
Washington. On or after the Effective Time, any Certificates presented to the
Exchange Agent or Hubco for any reason shall be converted into the Merger
Consideration.

     2.4. Washington Stock Options. At the Effective Time, each outstanding
Stock Option (as defined in Section 3.2) to purchase shares of Washington
Common Stock shall, at the election of the option holder, either be canceled
in accordance with paragraph (a) below, or be converted into a new option in
accordance with paragraph (b) below.

          (a) At the Effective Time, each outstanding Stock Option which the
     holder elects to have canceled shall be canceled, and each holder of any
     such option, whether or not then vested or exercisable, shall receive as
     consideration for cancellation, for each share of Washington Common Stock
     covered by such option (i) an amount in cash equal to the excess of
     $16.10 over the applicable exercise price, or (ii) a fraction of Hubco
     Preferred Stock, such number to be the product of (x) the Exchange Ratio
     times (y) a fraction, the numerator of which shall be the excess of
     $16.10 over the applicable exercise price and the denominator of which
     shall be $16.10. No more than 51% of all stock options outstanding at the
     Effective Time may be converted to Hubco Preferred Stock. If holders of
     more than the applicable number of Stock Options elect Hubco Preferred
     Stock, allocation procedures shall be agreed to between Hubco and
     Washington.

          (b) At the Effective Time, each outstanding Stock Option which the
     holder elects to have converted into a new option shall be converted into
     an option to purchase shares of Hubco Preferred Stock, with the right to
     purchase one share of Washington Common Stock converted into the right to
     purchase that number of shares of Hubco Preferred Stock equal to the
     Exchange Ratio. The terms and conditions of each replacement option shall
     be substantially the same as the terms and conditions of the Stock Option
     prior to the Effective Time to the extent practicable, with Hubco and the
     Bank substituted for Washington and the Savings Bank and with such other
     changes as Hubco and the Bank deem reasonably necessary.


                                          A-6


<PAGE>
          (c) Forms of election, in form and substance reasonably satisfactory
     to Washington and Hubco, shall be distributed to holders of Stock Options
     fifteen (15) business days prior to the Closing. If such forms are not
     properly completed and returned by a Stock Option holder by the Election
     Deadline, such holder shall be deemed to have elected to have his or her
     Stock Option canceled and shall be deemed to have elected to receive cash
     as specified in paragraph (b) above.

     2.5. Dissenting Shares. Notwithstanding anything in this Agreement to the
contrary, any holder of Washington Common Stock shall have the right to
dissent in the manner provided in Section 262 of the General Corporation Law
of the State of Delaware (the "GCL"), and if all necessary requirements of
Section 262 of the GCL are met, such shares shall be entitled to payment of
the fair value of such shares in accordance with the provisions of Section 262
of the GCL ("Dissenting Shares"), provided, however, that (i) if any holder of
Dissenting Shares shall subsequently withdraw his demand for appraisal of such
shares within 60 days of the Effective Time, or, with the written consent of
the Surviving Corporation, any time thereafter, or (ii) if any holder fails to
follow the procedures for establishing his entitlement to appraisal rights as
provided in such Section 262 of the GCL, or (iii) if within the time periods
specified in Section 262 of the GCL, any holder or holders of the Dissenting
Shares fails to institute a judicial proceeding to determine the rights of the
holders of Dissenting Shares and to fix the fair value of the Dissenting
Shares, the right to appraisal of such shares shall be forfeited and such
shares shall thereupon be deemed to have been converted into the right to
receive and to have become exchangeable for, as of the Effective Time, the
Merger Consideration and if such event occurs prior to the Election Deadline,
the holder may make an election under Section 2.1.

     2.6. Hubco Common Stock. The shares of Hubco Common Stock outstanding or
held in treasury immediately prior to the Effective Time shall not be effected
by the Merger but shall be the same number of shares of the Surviving
Corporation.

               ARTICLE III--REPRESENTATIONS AND WARRANTIES OF WASHINGTON

     References herein to "Washington Disclosure Schedules" shall mean all of
the disclosure schedules required by this Article III, dated as of the date
hereof and referenced to the specific sections and subsections of Article III
of this Agreement, which have been delivered on the date hereof by Washington
to Hubco. Washington hereby represents and warrants to Hubco as follows:

     3.1. Corporate Organization.

          (a) Washington is a corporation duly organized, validly existing and
     in good standing under the laws of the State of Delaware. Washington has
     the corporate power and authority to own or lease all of its properties
     and assets and to carry on its business as it is now being conducted, and
     is duly licensed or qualified to do business and is in good standing in
     each jurisdiction in which the nature of the business conducted by it or
     the character or location of the properties and assets owned or leased by
     it makes such licensing or qualification necessary, except where the
     failure to be so licensed, qualified or in good standing would not have a
     material adverse effect on the business, operations, assets or financial
     condition of Washington and its Subsidiary (as defined below), taken as a
     whole. Washington is registered as a bank holding company under the Bank
     Holding Company Act of 1956, as amended (the "BHCA").

          (b) The Savings Bank and 609 Washington Street Corp. ("609 WC") are
     the only Subsidiaries of Washington. When used with reference to
     Washington, the term "Subsidiary" means any corporation, partnership,
     joint venture or other legal entity in which Washington, directly or
     indirectly, owns at least a 50% stock or other equity interest or for
     which Washington, directly or indirectly, acts as a general partner. The
     Savings Bank is a state chartered savings bank duly organized and validly
     existing in stock form and in good standing under the laws of the State
     of New Jersey. All eligible accounts of depositors issued by the Savings
     Bank are insured by the Bank Insurance Fund of the Federal Deposit
     Insurance Corporation ("FDIC") to the fullest extent permitted by law.
     The Savings Bank and 609 WC each has the corporate power and authority to
     own or lease all of its properties and assets and to carry on its
     business as it is now being conducted and is duly licensed or qualified
     to do business and is in good standing in each jurisdiction in which the
     nature of the business conducted by it or the character or location of
     the properties and assets owned or leased by it makes such licensing or
     qualification necessary, except where the failure to be so licensed,
     qualified or in good standing would not have a material adverse effect on
     the business, operations, assets or financial condition of Washington

                                          A-7


<PAGE>
     and the Savings Bank, taken as a whole. The Washington Disclosure
     Schedule sets forth true and complete copies of the Certificate of
     Incorporation and By-laws, as in effect on the date hereof, of Washington
     and the Savings Bank. True and complete copies of the Certificate of
     Incorporation and By-laws, as in effect on the date hereof, of 609 WC
     shall be delivered by Washington to Hubco promptly. Except as set forth
     in Disclosure Schedule 3.1(b) and other than the Savings Bank and 609 WC,
     Washington does not own or control, directly or indirectly, any equity
     interest in any corporation, company, association, partnership, joint
     venture or other entity.

     3.2. Capitalization. The authorized capital stock of Washington consists
of 6,000,000 shares of Washington Common Stock and 3,000,000 shares of
preferred stock, par value $.10 per share ("Washington Preferred Stock"). As
of the date hereof, there are 2,307,187 shares of Washington Common Stock
issued and outstanding. No shares of Washington Preferred Stock are issued and
outstanding. As of the date hereof, there are 172,500 shares of Washington
Common Stock issuable upon exercise of outstanding stock options granted
pursuant to the Washington Incentive Stock Option Plan (the "Option Plan") and
50,313 shares of Washington Common Stock issuable upon exercise of outstanding
stock options granted pursuant to the Option Plan for Outside Directors (the
"Directors Option Plan") (the Option Plan and the Directors Option Plan are
referred to in the aggregate as the "Washington Option Plans" and options
outstanding thereunder are referred to in the aggregate as the outstanding
"Stock Options"). The Washington Disclosure Schedule sets forth true and
complete copies of the Washington Option Plans and a true and complete list of
each outstanding Stock Option issued pursuant thereto, and a true and complete
copy of the Washington ESOP and the Washington MRP and a true and complete
list of all grants under the Washington MRP. Promptly after execution of this
Agreement, Washington shall provide to Hubco copies of all grant agreements or
written evidence of such grants reflecting all options granted under the
Washington Option Plans and all awards granted under the Washington MRP. All
issued and outstanding shares of Washington Common Stock, and all issued and
outstanding shares of capital stock of the Savings Bank, have been duly
authorized and validly issued, are fully paid, and nonassessable. The
authorized capital stock of the Savings Bank consists of 20,000,000 shares of
common stock $2.00 par value. All of the outstanding shares of capital stock
of the Savings Bank are owned by Washington and are free and clear of any
liens, encumbrances, charges, restrictions or rights of third parties. Except
for the options issued under the Washington Option Plans, the Option granted
to Hubco pursuant to the Stock Option Agreement, dated the date hereof, and
obligations of Washington and the Savings Bank under the Washington ESOP and
the Washington MRP, neither Washington nor the Savings Bank has granted or is
bound by any outstanding subscriptions, options, warrants, calls, commitments
or agreements of any character calling for the transfer, purchase,
subscription or issuance of any shares of capital stock of Washington or the
Savings Bank or any securities representing the right to purchase, subscribe
or otherwise receive any shares of such capital stock or any securities
convertible into any such shares, and there are no agreements or
understandings with respect to voting of any such shares.

     3.3. Authority; No Violation.

          (a) Subject to the approval of this Agreement and the transactions
     contemplated hereby by the stockholders of Washington, Washington and the
     Savings Bank have the full corporate power and authority to execute and
     deliver this Agreement and to consummate the transactions contemplated
     hereby in accordance with the terms hereof. The execution and delivery of
     this Agreement and the consummation of the transactions contemplated
     hereby have been duly and validly approved by the Board of Directors of
     Washington in accordance with the Certificate of Incorporation of
     Washington and applicable laws and regulations and by the Board of
     Directors of the Bank in accordance with its certificate of incorporation
     and applicable laws and regulations. Except for such approvals, no other
     corporate proceedings on the part of Washington or the Savings Bank are
     necessary to consummate the transactions so contemplated. This Agreement
     has been duly and validly executed and delivered by Washington and the
     Savings Bank, and constitutes valid and binding obligations of Washington
     and the Savings Bank, enforceable against Washington and the Savings Bank
     in accordance with its terms.

          (b) Neither the execution and delivery of this Agreement by
     Washington or the Savings Bank, nor the consummation by Washington or the
     Savings Bank of the transactions contemplated hereby in accordance with
     the terms hereof, or compliance by Washington or the Savings Bank with
     any of the terms or provisions hereof, will (i) violate any provision of
     Washington's or the Savings Bank's Certificate of Incorporation or other
     governing instrument or By-laws, (ii) assuming that the consents and
     approvals set forth below are duly obtained, violate any statute, code,
     ordinance, rule, regulation, judgment, order, writ, decree or injunction
     applicable to Washington, the Savings Bank or 609 WC or any of their
     respective properties or assets, or (iii)

                                          A-8


<PAGE>
     except as set forth in the Washington Disclosure Schedule, violate,
     conflict with, result in a breach of any provisions of, constitute a
     default (or an event which, with notice or lapse of time, or both, would
     constitute a default) under, result in the termination of, accelerate the
     performance required by, or result in the creation of any lien, security
     interest, charge or other encumbrance upon any of the respective
     properties or assets of Washington or the Savings Bank under, any of the
     terms, conditions or provisions of any note, bond, mortgage, indenture,
     deed of trust, license, lease, agreement or other instrument or
     obligation to which Washington or the Savings Bank is a party, or by
     which they or any of their respective properties or assets may be bound
     or affected except, with respect to (ii) and (iii) above, such as
     individually or in the aggregate will not have a material adverse effect
     on the business, operations, assets or financial condition of Washington
     and the Savings Bank, taken as a whole, and which will not prevent or
     delay the consummation of the transactions contemplated hereby. Except
     for consents and approvals of or filings or registrations with or notices
     to the Board of Governors of the Federal Reserve System (the "FRB"),
     FDIC, the New Jersey Department of Banking ("Department"), the New Jersey
     Department of Environmental Protection and Energy ("DEPE"), the SEC, the
     Secretary of State of the State of Delaware, other applicable government
     authorities, and the stockholders of Washington, no consents or approvals
     of or filings or registrations with or notices to any third party or any
     public body or authority are necessary on behalf of Washington or the
     Savings Bank in connection with (x) the execution and delivery by
     Washington of this Agreement and (y) the consummation by Washington of
     the Merger and the other transactions contemplated hereby.

     3.4. Financial Statements.

          (a) The Washington Disclosure Schedule sets forth copies of the
     consolidated statements of condition of Washington as of December 31,
     1992 and 1991, and the related consolidated statements of income, changes
     in stockholders' equity and cash flows for the periods ended December 31,
     in each of the three years 1990 through 1992, in each case accompanied by
     the audit report of Coopers & Lybrand, independent public accountants
     with respect to Washington, and the unaudited consolidated statements of
     condition of Washington as of June 30, 1993 and June 30, 1992 and the
     related unaudited consolidated statements of income and cash flows for
     the six months then ended as reported in Washington's Quarterly Report on
     Form 10-Q, filed with the SEC under the Securities Exchange Act of 1934,
     as amended ("1934 Act") (collectively, the "Washington Financial
     Statements"). The Washington Financial Statements (including the related
     notes) have been prepared in accordance with generally accepted
     accounting principles ("GAAP") consistently applied during the periods
     involved (except as may be indicated therein or in the notes thereto),
     and fairly present the consolidated financial condition of Washington as
     of the respective dates set forth therein, and the related consolidated
     statements of income, changes in stockholders' equity and cash flows
     fairly present the results of the consolidated operations, changes in
     stockholders' equity and cash flows of Washington for the respective
     periods set forth therein.

          (b) The books and records of Washington and the Savings Bank are
     being maintained in material compliance with applicable legal and
     accounting requirements, and reflect only actual transactions.

          (c) Except as and to the extent reflected, disclosed or reserved
     against in the Washington Financial Statements (including the notes
     thereto), as of June 30, 1993, neither Washington nor the Savings Bank or
     any other Subsidiary of Washington had any liabilities, whether absolute,
     accrued, contingent or otherwise, material to the business, operations,
     assets or financial condition of Washington and the Savings Bank, taken
     as a whole which were required by GAAP (consistently applied) to be
     disclosed in Washington's consolidated statement of condition as of June
     30, 1993 or the notes thereto. Since June 30, 1993, Washington and the
     Savings Bank have not incurred any liabilities except in the ordinary
     course of business and consistent with prudent banking practice, except
     as related to the transactions contemplated by this Agreement and the
     adoption of the Washington Savings Bank Deferred Compensation Plan for
     Outside Directors.

          (d) The Merger contemplated by this Agreement will not trigger a
     distribution from the special liquidation account established by the
     Savings Bank in the conversion to stock form.

     3.5. Broker's and Other Fees. Except for Capital Consultants of
Princeton, Inc., neither Washington or the Savings Bank nor any of their
directors or officers has employed any broker or finder or incurred any
liability for any broker's or finder's fees or commissions in connection with
any of the transactions contemplated by this Agreement. The agreement with
Capital Consultants of Princeton, Inc. is set forth in the Washington
Disclosure Schedule. There are no fees (other than time charges billed at
usual and customary rates) payable to any consultants, including lawyers

                                          A-9


<PAGE>
and accountants, in connection with this transaction or which would be
triggered by consummation of this transaction or the termination of the
services of such consultants by Washington or the Savings Bank.

     3.6. Absence of Certain Changes or Events.

          (a) There has not been any material adverse change in the business,
     operations, assets or financial condition of Washington and the Savings
     Bank or any other Subsidiary of Washington, taken as a whole, since June
     30, 1993 and to the best of Washington's knowledge, no facts or condition
     exists which Washington believes will cause such a material adverse
     change in the future.

          (b) Except as set forth in the Washington Disclosure Schedule,
     neither Washington nor the Savings Bank has taken or permitted any of the
     actions set forth in Section 5.2 hereof between June 30, 1993 and the
     date hereof and, except for execution of this Agreement, Washington has
     conducted its business only in the ordinary course, consistent with past
     practice.

     3.7. Legal Proceedings. Except as disclosed in the Washington Disclosure
Schedule, and except for ordinary routine litigation incidental to the
business of Washington or the Savings Bank, neither Washington nor the Savings
Bank is a party to any, and there are no pending or, to the best of
Washington's knowledge, threatened legal, administrative, arbitral or other
proceedings, claims, actions or governmental investigations of any nature
against Washington or the Savings Bank which, if decided adversely to
Washington or the Savings Bank, would have a material adverse effect on the
business, operations, assets or financial condition of Washington and the
Savings Bank taken as a whole. Except as disclosed in the Washington
Disclosure Schedule, neither Washington nor the Savings Bank is a party to any
order, judgment or decree entered in any lawsuit or proceeding.

     3.8. Taxes and Tax Returns.

          (a) Washington and the Savings Bank have duly filed (and until the
     Effective Time will so file) all returns, declarations, reports,
     information returns and statements ("Returns") required to be filed by
     them in respect of any federal, state and local taxes (including
     withholding taxes, penalties or other payments required) and has duly
     paid (and until the Effective Time will so pay) all such taxes due and
     payable, other than taxes or other charges which are being contested in
     good faith (and disclosed to Hubco in writing). Washington and the
     Savings Bank have established (and until the Effective Time will
     establish) on their books and records reserves that are adequate for the
     payment of all federal, state and local taxes not yet due and payable,
     but are incurred in respect of Washington or the Savings Bank through
     such date. The Washington Disclosure Schedule identifies the federal
     income tax returns of Washington and the Savings Bank which have been
     examined by the Internal Revenue Service (the "IRS") within the past six
     years. No deficiencies were asserted as a result of such examinations
     which have not been resolved and paid in full. The Washington Disclosure
     Schedule identifies the applicable state income tax returns of
     Washington, the Savings Bank and any other Subsidiaries of Washington
     which have been examined by the applicable authorities within the past
     six years. No deficiencies were asserted as a result of such examinations
     which have not been resolved and paid in full. To the best knowledge of
     Washington, there are no audits or other administrative or court
     proceedings presently pending nor any other disputes pending with respect
     to, or claims asserted for, taxes or assessments upon Washington or the
     Savings Bank, nor has Washington or the Savings Bank given any currently
     outstanding waivers or comparable consents regarding the application of
     the statute of limitations with respect to any taxes or Returns.

          (b) Except as set forth in the Washington Disclosure Schedule,
     neither Washington, the Savings Bank or any other Subsidiary of
     Washington (i) has requested any extension of time within which to file
     any Return which Return has not since been filed, (ii) is a party to any
     agreement providing for the allocation or sharing of taxes, (iii) is
     required to include in income any adjustment pursuant to Section 481(a)
     of the Internal Revenue Code of 1986, as amended (the "Code"), by reason
     of a voluntary change in accounting method initiated by Washington or the
     Savings Bank (nor does Washington have any knowledge that the IRS has
     proposed any such adjustment or change of accounting method) or (iv) has
     filed a consent pursuant to Section 341(f) of the Code or agreed to have
     Section 341(f)(2) of the Code apply.

     3.9. Employee Benefit Plans.

          (a) Except as disclosed in the Washington Disclosure Schedule,
     neither Washington, the Savings Bank or any other Subsidiary of
     Washington maintains or contributes to any "employee pension benefit
     plan" (the "Washington Pension Plans"), as such term is defined in
     Section 3 of the Employee Retirement Income Security

                                          A-10


<PAGE>
     Act of 1974, as amended ("ERISA"), "employee welfare benefit plan" (the
     "Washington Welfare Plans"), as such term is defined in Section 3 of
     ERISA, stock option plan, stock purchase plan, deferred compensation
     plan, severance plan, bonus plan, employment agreement or other similar
     plan, program or arrangement. Neither Washington nor the Savings Bank
     has, since September 2, 1974, contributed to any "Multiemployer Plan", as
     such term is defined in Section 3(37) of ERISA.

          (b) The present value of all accrued benefits under each of the
     Washington Pension Plans subject to Title IV of ERISA did not, as of the
     latest valuation date, exceed the then current value of the assets of
     such plans allocable to such accrued benefits, based upon the actuarial
     assumptions then utilized for such Plans. The actuarial assumptions then
     utilized for such plans were reasonable and appropriate as of the last
     valuation date and reflect then current market conditions.

          (c) Each of the Washington Pension Plans is intended to be a
     qualified plan within the meaning of Section 401(a) of the Code and has
     been determined by the IRS to be so qualified, and Washington is not
     aware of any fact or circumstance which would adversely affect the
     qualified status of any such plan.

          (d) During the last five years, the Pension Benefit Guaranty
     Corporation has not asserted any claim for liability against Washington
     or the Savings Bank which has not been paid in full.

          (e) Each of the Washington Pension Plans and each of the Washington
     Welfare Plans has been operated in compliance in all material respects
     with the provisions of ERISA, the Code, all regulations, rulings and
     announcements promulgated or issued thereunder, and all other applicable
     governmental laws and regulations.

          (f) Neither Washington nor the Savings Bank, nor, to the best
     knowledge of Washington, any trustee, fiduciary or administrator of any
     Washington Pension Plan or Washington Welfare Plan or any trust created
     thereunder, has engaged in a prohibited transaction, as such term is
     defined in Section 4975 of the Code, which could subject Washington or
     the Savings Bank, or, to the best knowledge of Washington, any trustee,
     fiduciary or administrator thereof, to the tax or penalty on prohibited
     transactions imposed by said Section 4975.

          (g) No Washington Pension Plan or any trust created thereunder has
     been terminated, nor have there been any "reportable events" for which
     the 30 day notice has not been waived with respect to any Washington
     Pension Plan, as that term is defined in Section 4043(b) of ERISA.

          (h) No Washington Pension Plan or any trust created thereunder has
     incurred any "accumulated funding deficiency", as such term is defined in
     Section 302 of ERISA.

          (i) Except as disclosed in the Washington Disclosure Schedule, there
     are no pending, or, to the best knowledge of Washington, threatened or
     anticipated claims (other than routine claims for benefits) by, on behalf
     of or against any of the Washington Pension Plans or the Washington
     Welfare Plans or any trusts related thereto.

     3.10. Reports.

          (a) The Washington Disclosure Schedule lists, and Washington has
     previously delivered to Hubco a complete copy of, each (i) final
     registration statement, prospectus, annual, quarterly or special report
     and definitive proxy statement filed by Washington since January 1, 1991
     pursuant to the Securities Act of 1933, as amended ("1933 Act"), or the
     1934 Act and (ii) communication (other than general advertising materials
     and press releases) mailed by Washington to its stockholders as a class
     since January 1, 1991, and each such final registration statement,
     prospectus, annual, quarterly or special report, definitive proxy
     statement or communication, as of its date, complied in all material
     respects with all applicable statutes, rules and regulations enforced or
     promulgated by the SEC and did not contain any untrue statement of a
     material fact or omit to state any material fact required to be stated
     therein or necessary in order to make the statements made therein, in
     light of the circumstances under which they were made, not misleading;
     provided that information as of a later date shall be deemed to modify
     information as of an earlier date.

          (b) Washington and the Savings Bank has, since January 1, 1991, duly
     filed with the FDIC and the Department in form which was correct in all
     material respects the monthly, quarterly and annual financial reports
     required to be filed under applicable laws and regulations, and, subject
     to permission from such regulatory authorities, Washington promptly will
     deliver or make available to Hubco accurate and complete copies of such
     reports. The Washington Disclosure Schedule lists all examinations of
     Washington or the Savings Bank conducted by either the FRB, the FDIC or
     the Department since January 1, 1991 and the dates of any responses
     thereto submitted by Washington or the Savings Bank.


                                          A-11


<PAGE>
     3.11. Washington and Savings Bank Information. The information relating
to Washington and the Savings Bank to be contained in the Proxy
Statement/Prospectus (as defined in Section 5.6(a) hereof) to be delivered to
stockholders of Washington in connection with the solicitation of their
approval of the Merger, as of the date the Proxy Statement/Prospectus is
mailed to stockholders of Washington, and up to and including the date of the
meeting of stockholders to which such Proxy Statement/Prospectus relates, will
not contain any untrue statement of a material fact or omit to state a
material fact required to be stated therein or necessary to make the
statements therein, in light of the circumstances under which they were made,
not misleading.

     3.12. Compliance with Applicable Law. Except as set forth in the
Washington Disclosure Schedule, each of Washington and the Savings Bank holds
all material licenses, franchises, permits and authorizations necessary for
the lawful conduct of its business and has complied with and is not in default
in any respect under any applicable law, statute, order, rule, regulation,
policy and/or guideline of any federal, state or local governmental authority
relating to Washington or the Savings Bank (other than where such default or
noncompliance will not result in a material adverse effect on the business,
operations, assets or financial condition of Washington and the Savings Bank
taken as a whole) and Washington has not received notice of violation of, and
does not know of any violations of, any of the above.

     3.13. Certain Contracts.

          (a) Except for plans referenced in Section 3.9 and as disclosed in
     the Washington Disclosure Schedule, (i) neither Washington nor the
     Savings Bank is a party to or bound by any written contract or
     understanding (whether written or oral) with respect to the employment of
     any officers, employees, directors or consultants, and (ii) the
     consummation of the transactions contemplated by this Agreement will not
     (either alone or upon the occurrence of any additional acts or events)
     result in any payment (whether of severance pay or otherwise) becoming
     due from Washington or the Savings Bank to any officer, employee,
     director or consultant thereof, except for payments due to Paul Rotondi
     under his severance agreement. The Washington Disclosure Schedule sets
     forth true and correct copies of all severance or employment agreements
     with officers, directors, employees, agents or consultants to which
     Washington or the Savings Bank is a party.

          (b) Except as disclosed in the Washington Disclosure Schedule and
     except for loan commitments issued in the ordinary course of business,
     (i) as of the date of this Agreement, neither Washington nor the Savings
     Bank is a party to or bound by any commitment, agreement or other
     instrument which is material to the business, operations, assets or
     financial condition of Washington and the Savings Bank taken as a whole
     but in no event shall a contract for less than $50,000 a year be deemed
     material under this paragraph, (ii) no commitment, agreement or other
     instrument to which Washington or the Savings Bank is a party or by which
     any of them is bound limits the freedom of Washington or the Savings Bank
     to compete in any line of business or with any person, and (iii) neither
     Washington nor the Savings Bank is a party to any collective bargaining
     agreement.

          (c) Except as disclosed in the Washington Disclosure Schedule,
     neither Washington nor the Savings Bank or, to the best knowledge of
     Washington, any other party thereto, is in default in any material
     respect under any material lease, contract, mortgage, promissory note,
     deed of trust, loan or other commitment (except those under which the
     Savings Bank is or will be the creditor) or arrangement, except for
     defaults which individually or in the aggregate would not have a material
     adverse effect on the business, operations, assets or financial condition
     of Washington and the Savings Bank, taken as a whole.

     3.14. Properties and Insurance.

          (a) Washington and the Savings Bank have good and, as to owned real
     property, marketable title to all material assets and properties, whether
     real or personal, tangible or intangible, reflected in Washington's
     consolidated balance sheet as of December 31, 1992, or owned and acquired
     subsequent thereto (except to the extent that such assets and properties
     have been disposed of for fair value in the ordinary course of business
     since December 31, 1992), subject to no encumbrances, liens, mortgages,
     security interests or pledges, except (i) those items that secure
     liabilities that are reflected in said balance sheet or the notes thereto
     or that secure liabilities incurred in the ordinary course of business
     after the date of such balance sheet, (ii) statutory liens for amounts
     not yet delinquent or which are being contested in good faith, (iii) such
     encumbrances, liens, mortgages, security interests, pledges and title
     imperfections that are not in the aggregate material to the business,
     operations, assets, and financial condition of Washington and the Savings
     Bank taken as a whole and (iv) with respect to owned real property, title
     imperfections noted in title reports delivered to Hubco prior to the date
     hereof. Except as affected by the transactions contemplated hereby,
     Washington and the Savings Bank as lessees have the right under valid

                                          A-12


<PAGE>
     and subsisting leases to occupy, use, possess and control all real
     property leased by Washington and the Savings Bank in all material
     respects as presently occupied, used, possessed and controlled by
     Washington and the Savings Bank.

          (b) The business operations and all insurable properties and assets
     of Washington and the Savings Bank are insured for their benefit against
     all risks which, in the reasonable judgment of the management of
     Washington, should be insured against, in each case under policies or
     bonds issued by insurers of recognized responsibility, in such amounts
     with such deductibles and against such risks and losses as are in the
     opinion of the management of Washington adequate for the business engaged
     in by Washington and the Savings Bank. As of the date hereof, neither
     Washington nor the Savings Bank has received any notice of cancellation
     or notice of a material amendment of any such insurance policy or bond or
     is in default under any such policy or bond, no coverage thereunder is
     being disputed and all material claims thereunder have been filed in a
     timely fashion.

     3.15. Minute Books. The minute books of Washington and the Savings Bank
contain accurate records of all meetings and other corporate action held of
their respective stockholders and Boards of Directors (including committees of
their respective Boards of Directors), except where the failure to so maintain
such records would not have a material adverse effect on the business,
operations, assets or financial condition of Washington and the Savings Bank,
taken as a whole.

     3.16. Environmental Matters. Except as disclosed in the Washington
Disclosure Schedule, neither Washington, the Savings Bank nor any other
Subsidiary of Washington has received any written notice, citation, claim,
assessment, proposed assessment or demand for abatement alleging that
Washington or the Savings Bank (either directly or as a successor in interest
in connection with the enforcement of remedies to realize the value of
properties serving as collateral for outstanding loans) is responsible for the
correction or cleanup of any condition resulting from the violation of any
law, ordinance or other governmental regulation regarding environmental
matters which correction or cleanup would be material to the business,
operations, assets or financial condition of Washington and the Savings Bank
taken as a whole. Except as disclosed in the Washington Disclosure Schedule,
Washington has no knowledge that any toxic or hazardous substances or
materials have been emitted, generated, disposed of or stored on any
non-residential property currently owned or leased by Washington or the
Savings Bank or any other Subsidiary of Washington, or owned or leased in the
three years prior to the date of this Agreement in any manner that violates
any presently existing federal, state or local law or regulation governing or
pertaining to such substances and materials, the violation of which would have
a material adverse effect on the business, operations, assets or financial
condition of Washington and the Savings Bank, taken as a whole. Except as
disclosed in the Washington Disclosure Schedule, all property owned or leased
by Washington or the Savings Bank or any other Subsidiary of Washington which
was subject to the provisions of the Industrial Site Recovery Act, N.J.S.A.
13:1K-6, et seq. as amended ("ISRA"), complied with all applicable provisions
of ISRA at the time such property was sold or transferred.

     3.17. Reserves. As of September 30, 1993, the allowance for loan losses
in the Washington Financial Statements was adequate based upon all factors
required to be considered by Washington in determining the amount of such
allowance. The methodology used to compute the loan loss reserve complies in
all material respects with all applicable FDIC and Department policies. As of
September 30, 1993, the reserve for OREO properties in the Washington
Financial Statements was adequate based upon all factors required to be
considered by Washington in determining the amount of such reserve.

     3.18. No Parachute Payments. Except for Paul Rotondi, no officer,
director, employee or agent (or former officer, director, employee or agent)
of Washington or the Savings Bank or any other Subsidiary of Washington is
entitled now, or will or may be entitled to as a consequence of this Agreement
or the Merger, to any payment or benefit from Washington, the Savings Bank,
Hubco or the Bank which if paid or provided would constitute an "excess
parachute payment", as defined in Section 280G of the Code or regulations
promulgated thereunder.

     3.19. Disclosure. No representation or warranty contained in Article III
of this Agreement contains any untrue statement of a material fact or omits to
state a material fact necessary to make the statements herein not misleading.
For these purposes, all representations and warranties about or relating to
the Savings Bank as applicable shall be deemed to include 609 WC and any other
subsidiary of Washington regardless of whether any specific reference is made
to 609 WC or any other Subsidiary of Washington.


                                          A-13


<PAGE>
                  ARTICLE IV--REPRESENTATIONS AND WARRANTIES OF HUBCO

     References herein to the "Hubco Disclosure Schedule" shall mean all of
the disclosure schedules required by this Article IV, dated as of the date
hereof and referenced to the specific sections and subsections of Article IV
of this Agreement, which have been delivered on the date hereof by Hubco to
Washington. Hubco hereby represents and warrants to Washington as follows:

     4.1. Corporate Organization.

          (a) Hubco is a corporation duly organized and validly existing and
     in good standing under the laws of the State of New Jersey. Hubco has the
     corporate power and authority to own or lease all of its properties and
     assets and to carry on its business as it is now being conducted, and is
     duly licensed or qualified to do business and is in good standing in each
     jurisdiction in which the nature of the business conducted by it or the
     character or location of the properties and assets owned or leased by it
     makes such licensing or qualification necessary, except where the failure
     to be so licensed, qualified or in good standing would not have a
     material adverse effect on the business, operations, assets or financial
     condition of Hubco or its subsidiaries (defined below), taken as a whole.
     Hubco is registered as a bank holding company under the BHCA.

          (b) Each of the subsidiaries of Hubco are listed in the Hubco
     Disclosure Schedule. The term "subsidiary", when used with reference to
     Hubco, means any corporation, partnership, joint venture or other legal
     entity in which Hubco directly or indirectly, owns at least a 50% stock
     or other equity interest or for which Hubco, directly or indirectly, acts
     as a general partner. Each subsidiary of Hubco is duly organized and
     validly existing and in good standing under the laws of the jurisdiction
     of its incorporation. The Bank is a state-chartered commercial bank whose
     deposits are insured by the Bank Insurance Fund of the Federal Deposit
     Insurance Corporation ("FDIC") to the fullest extent permitted by law.
     Each subsidiary has the corporate power and authority to own or lease all
     of its properties and assets and to carry on its business as it is now
     being conducted and is duly licensed or qualified to do business and is
     in good standing in each jurisdiction in which the nature of the business
     conducted by it or the character or location of the properties and assets
     owned or leased by it makes such licensing or qualification necessary,
     except where the failure to be so licensed, qualified or in good standing
     would not have a material adverse effect on the business, operations,
     assets or financial condition of Hubco and its subsidiaries, taken as a
     whole. The Hubco Disclosure Schedule sets forth true and complete copies
     of the certificate of incorporation and by-laws of Hubco as in effect on
     the date hereof.

          4.2. Capitalization. The authorized capital stock of Hubco consists
     solely of 13,200,000 shares of Hubco Common Stock and 3,300,000 shares of
     preferred stock ("Hubco Authorized Preferred Stock"). There are no shares
     of Hubco Authorized Preferred Stock outstanding. As of September 30,
     1993, there were 6,933,361 shares of Hubco Common Stock issued and
     outstanding. Since such date, and from time to time hereafter, Hubco may
     sell or repurchase shares of its Common Stock. Except for shares issuable
     under the Agreement and Plan of Merger, dated May 21, 1993, between Hubco
     and Statewide Savings Bank, S.L.A., as such agreement may be amended from
     time to time (the "Statewide Agreement") and shares issuable under the
     Hubco Option Plan for Directors (the "Director Options"), there are no
     shares of Hubco Common Stock issuable upon the exercise of outstanding
     stock options or otherwise. All issued and outstanding shares of Hubco
     Common Stock, and all issued and outstanding shares of capital stock of
     Hubco's subsidiaries, have been duly authorized and validly issued, are
     fully paid, nonassessable and free of preemptive rights, and are free and
     clear of all liens, encumbrances, charges, restrictions or rights of
     third parties. All of the outstanding shares of capital stock of Hubco's
     subsidiaries are owned by Hubco free and clear of any liens,
     encumbrances, charges, restrictions or rights of third parties. Except
     for the Director Options and Hubco's obligations under the Statewide
     Agreement, neither Hubco nor Hubco's subsidiaries has granted or is bound
     by any outstanding subscriptions, options, warrants, calls, commitments
     or agreements of any character calling for the transfer, purchase or
     issuance of any shares of capital stock of Hubco or Hubco's subsidiaries
     or any securities representing the right to purchase, subscribe or
     otherwise receive any shares of such capital stock or any securities
     convertible into any such shares, and there are no agreements or
     understandings with respect to voting of any such shares.

     4.3. Authority; No Violation.

          (a) Hubco and the Bank have full corporate power and authority to
     execute and deliver this Agreement and to consummate the transactions
     contemplated hereby in accordance with the terms hereof. The execution
     and

                                          A-14


<PAGE>
     delivery of this Agreement and the consummation of the transactions
     contemplated hereby have been duly and validly approved by the Board of
     Directors of Hubco and the Bank in accordance with their respective
     certificates of incorporation and applicable laws and regulations. No
     other corporate proceedings on the part of Hubco or the Bank are
     necessary to consummate the transactions so contemplated, except if
     shareholder approval of Hubco shall be required for any reason. This
     Agreement has been duly and validly executed and delivered by Hubco and
     the Bank and constitutes valid and binding obligations of Hubco and the
     Bank, enforceable against Hubco and the Bank in accordance with its
     terms.

          (b) Neither the execution or delivery of this Agreement by Hubco or
     the Bank, nor the consummation by Hubco or the Bank of the transactions
     contemplated hereby in accordance with the terms hereof or compliance by
     Hubco or the Bank with any of the terms or provisions hereof will (i)
     violate any provision of the Certificate of Incorporation or By-laws of
     Hubco or the Bank, (ii) assuming that the consents and approvals set
     forth below are duly obtained, violate any statute, code, ordinance,
     rule, regulation, judgment, order, writ, decree or injunction applicable
     to Hubco or the Bank or any of their respective properties or assets, or
     (iii) violate, conflict with, result in a breach of any provision of,
     constitute a default (or an event which, with notice or lapse of time, or
     both, would constitute a default) under, result in the termination of,
     accelerate the performance required by, or result in the creation of any
     lien, security interest, charge or other encumbrance upon any of the
     respective properties or assets of Hubco or the Bank under, any of the
     terms, conditions or provisions of any note, bond, mortgage, indenture,
     deed of trust, license, lease, agreement or other instrument or
     obligation to which Hubco or the Bank is a party, or by which Hubco or
     the Bank or any of their properties or assets may be bound or affected,
     except, with respect to (ii) and (iii) above, such as individually or in
     the aggregate will not have a material adverse effect on the business,
     operations, assets or financial condition of Hubco and Hubco's
     subsidiaries, taken as a whole, and which will not prevent or delay the
     consummation of the transactions contemplated hereby. Except for consents
     and approvals of or filings or registrations with or notices to the FDIC,
     the Department, the FRB, the Secretary of State of New Jersey, the SEC,
     applicable state securities bureaus or commissions, and any approval of
     Hubco's shareholders, no consents or approvals of or filings or
     registrations with or notices to any third party or any public body or
     authority are necessary on behalf of Hubco in connection with (a) the
     execution and delivery by Hubco and the Bank of this Agreement, and (b)
     the consummation by Hubco of the Merger and the other transactions
     contemplated hereby. To the best of Hubco's knowledge, no fact or
     condition exists which Hubco has reason to believe will prevent it from
     obtaining the aforementioned consents and approvals.

     4.4. Financial Statements.

          (a) The Hubco Disclosure Schedule sets forth copies of the
     consolidated statements of financial condition of Hubco as of December
     31, 1991 and 1992, the related consolidated statements of income, changes
     in stockholders' equity and of cash flows for the periods ended December
     31, in each of the three fiscal years 1990 through 1992, in each case
     accompanied by the audit report of Arthur Andersen & Co., independent
     public accountants with respect to Hubco for 1991 and 1992 (and Ernst &
     Young with respect to 1990) and the unaudited consolidated statements of
     condition of Hubco as of June 30, 1993 and June 30, 1992 and the related
     unaudited consolidated statements of income, changes in stockholders'
     equity and cash flows for the six months then ended as reported in
     Hubco's Quarterly Report on Form 10-Q, filed with the SEC under the 1934
     Act (collectively, the "Hubco Financial Statements"). The Hubco Financial
     Statements (including the related notes) have been prepared in accordance
     with GAAP consistently applied during the periods involved (except as may
     be indicated therein or in the notes thereto), and fairly present the
     consolidated financial position of Hubco as of the respective dates set
     forth therein, and the related consolidated statements of income, changes
     in stockholders' equity and of cash flows (including the related notes,
     where applicable) fairly present the results of the consolidated
     operations and changes in stockholders' equity and of cash flows of Hubco
     for the respective fiscal periods set forth therein.

          (b) The books and records of Hubco and the Bank are being maintained
     in material compliance with applicable legal and accounting requirements,
     and reflect only actual transactions.

          (c) Except as and to the extent reflected, disclosed or reserved
     against in the Hubco Financial Statements (including the notes thereto),
     as of June 30, 1993 neither Hubco nor any of its subsidiaries had any
     obligation or liability, whether absolute, accrued, contingent or
     otherwise, material to the business, operations, assets or financial
     condition of Hubco or any of its subsidiaries which were required by GAAP
     (consistently applied) to be disclosed in Hubco's consolidated statement
     of condition as of June 30, 1993 or the notes thereto. Since June 30,

                                          A-15


<PAGE>
     1993, neither Hubco nor any of its subsidiaries have incurred any
     liabilities, except in connection with the Statewide Acquisition or the
     sale of $25 million of subordinated debentures or in the ordinary course
     of business and consistent with prudent banking practice.

     4.5. Brokerage Fees. Except for any financial consulting fee which may be
payable to Michael Guilfoile of MG Advisors, Inc., neither Hubco nor any of
its directors or officers has employed any broker or finder or incurred any
liability for any broker's or finder's fees or commissions in connection with
any of the transactions contemplated by this Agreement.

     4.6. Absence of Certain Changes or Events. There has not been any
material adverse change in the business, operations, assets or financial
condition of Hubco and Hubco's subsidiaries taken as a whole since June 30,
1993 and to the best of Hubco's knowledge, no facts or condition exists which
Hubco believes will cause such a material adverse change in the future.

     4.7. Legal Proceedings. Except as disclosed in the Hubco Disclosure
Schedule, and except for ordinary routine litigation incidental to the
business of Hubco or its subsidiaries, neither Hubco nor any of its
subsidiaries is a party to any, and there are no pending or, to the best of
Hubco's knowledge, threatened legal, administrative, arbitral or other
proceedings, claims, actions or governmental investigations of any nature
against Hubco or any of its subsidiaries which, if decided adversely to Hubco
or its subsidiaries, would have a material adverse effect on the business,
operations, assets or financial condition of Hubco or its subsidiaries. Except
as disclosed in the Hubco Disclosure Schedule, neither Hubco nor Hubco's
subsidiaries is a party to any order, judgment or decree entered in any
lawsuit or proceeding which is material to Hubco or its subsidiaries.

     4.8. Compliance With Applicable Law.

          (a) Hubco has filed all 1934 Act reports that it was required to
     file with the SEC under the 1934 Act, all of which complied in all
     material respects with all applicable requirements of the 1934 Act and
     the rules and regulations adopted thereunder. As of their respective
     dates, each such report, statement, form or other document, including
     without limitation, any financial statements or schedules included
     therein, did not contain any untrue statement of a material fact or omit
     to state a material fact required to be stated therein or necessary to
     make the statements made therein, in light of the circumstances under
     which they were made, not misleading, provided that information as of a
     later date shall be deemed to modify information as of an earlier date.
     Since January 1, 1991, Hubco and the Bank have duly filed all material
     forms, reports and documents which they were required to file with each
     agency charged with regulating any aspect of their business.

          (b) Except as set forth in the Hubco Disclosure Schedule, each of
     Hubco and Hubco's subsidiaries holds all material licenses, franchises,
     permits and authorizations necessary for the lawful conduct of its
     business, and has complied with and is not in default in any respect
     under any applicable law, statute, order, rule, regulation, policy and/or
     guideline of any federal, state or local governmental authority relating
     to Hubco or Hubco's subsidiaries (other than where such default or
     noncompliance will not result in a material adverse effect on the
     business, operations, assets or financial condition of Hubco and Hubco's
     subsidiaries taken as a whole) and Hubco has not received notice of
     violation of, and does not know of any violations of, any of the above.

     4.9. Hubco Information. The information relating to Hubco and the Bank,
this Agreement and the transactions contemplated hereby in the Registration
Statement and Proxy Statement/Prospectus (as defined in Section 5.6(a)
hereof), as of the date of the mailing of the Proxy Statement/Prospectus, and
up to and including the date of the meeting of stockholders of Washington to
which such Proxy Statement/Prospectus relates, will not contain any untrue
statement of a material fact or omit to state a material fact required to be
stated therein or necessary in order to make the statements therein, in light
of the circumstances under which they are made, not misleading. The
Registration Statement shall comply as to form in all material respects with
the provisions of the 1933 Act and the rules and regulations promulgated
thereunder.

     4.10. Funding and Capital Adequacy. At the Effective Time, Hubco will
have available to it sufficient funds to pay the cash required to be paid to
the shareholders of Washington under Article II hereof. At the Effective Time,
after taking into effect the Merger, consummation of the transactions
contemplated in the Statewide Agreement, the transactions contemplated
hereunder, including but not limited to the due assertion and perfection of
dissenters rights by stockholders of Washington under Section 262 of the GCL,
and any other transactions involving Hubco pending at that time, Hubco will
have sufficient capital to satisfy all applicable regulatory capital
requirements.


                                          A-16


<PAGE>
     4.11. Hubco Preferred Stock. At the Effective Time, Hubco Preferred Stock
issued pursuant to the terms of Section 2.1 hereof and, when issued, any Hubco
Common Stock issued upon conversion of Hubco Preferred Stock will be duly
authorized and validly issued, fully paid, nonassessable, free of preemptive
rights and free and clear of all liens, encumbrances or restrictions created
by or through Hubco, with no personal liability attaching to the ownership
thereof. The Hubco Preferred Stock to be issued and the Hubco Common Stock
issued upon conversion of Hubco Preferred Stock will be registered under the
1933 Act and issued in accordance with all applicable state and federal laws,
rules and regulations.

     4.12. Taxes and Tax Returns.

          (a) Hubco and the Bank have duly filed all returns, declarations,
     reports, information returns and statements ("Returns") required to be
     filed by them in respect of any federal, state and local taxes (including
     withholding taxes, penalties or other payments required) and has duly
     paid all such taxes due and payable, other than taxes or other charges
     which are being contested in good faith (and disclosed to Washington in
     writing). Hubco and the Bank have established on their books and records
     reserves that are adequate for the payment of all federal, state and
     local taxes not yet due and payable, but are incurred in respect of Hubco
     or the Bank through such date. The Hubco Disclosure Schedule identifies
     the federal income tax returns of Hubco and the Bank which have been
     examined by the Internal Revenue Service (the "IRS") within the past six
     years. No deficiencies were asserted as a result of such examinations
     which have not been resolved and paid in full. The Hubco Disclosure
     Schedule identifies the applicable state income tax returns of Hubco and
     the Bank which have been examined by the applicable authorities. No
     deficiencies were asserted as a result of such examinations which have
     not been resolved and paid in full. To the best knowledge of Hubco, there
     are no audits or other administrative or court proceedings presently
     pending nor any other disputes pending with respect to, or claims
     asserted for, taxes or assessments upon Hubco or the Bank, nor has Hubco
     or the Bank given any currently outstanding waivers or comparable
     consents regarding the application of the statute of limitations with
     respect to any taxes or Returns.

          (b) Except as set forth in the Hubco Disclosure Schedule, neither
     Hubco nor the Bank nor any other subsidiary of Hubco (i) has requested
     any extension of time within which to file any Return which Return has
     not since been filed, (ii) is a party to any agreement providing for the
     allocation or sharing of taxes, (iii) is required to include in income
     any adjustment pursuant to Section 481(a) of the Internal Revenue Code of
     1986, as amended (the "Code"), by reason of a voluntary change in
     accounting method initiated by Hubco or the Bank (nor does Hubco have any
     knowledge that the IRS has proposed any such adjustment or change of
     accounting method) or (iv) has filed a consent pursuant to Section 341(f)
     of the Code or agreed to have Section 341(f)(2) of the Code apply.

     4.13. Employee Benefit Plans.

          (a) Except as disclosed in the Hubco Disclosure Schedule, neither
     Hubco nor the Bank maintains or contributes to any "employee pension
     benefit plan" (the "Hubco Pension Plans"), as such term is defined in
     Section 3 of the Employee Retirement Income Security Act of 1974, as
     amended ("ERISA"), "employee welfare benefit plan" (the "Hubco Welfare
     Plans"), as such term is defined in Section 3 of ERISA, stock option
     plan, stock purchase plan, deferred compensation plan, severance plan,
     bonus plan, employment agreement or other similar plan, program or
     arrangement. Neither Hubco nor the Bank has, since September 2, 1974,
     contributed to any "Multiemployer Plan", as such term is defined in
     Section 3(37) of ERISA.

          (b) The present value of all accrued benefits under each of the
     Hubco Pension Plans subject to Title IV of ERISA did not, as of the
     latest valuation date, exceed the then current value of the assets of
     such plans allocable to such accrued benefits, based upon the actuarial
     assumptions then utilized for such Plans. The actuarial assumptions then
     utilized for such plans were reasonable and appropriate as of the last
     valuation date and reflect then current market conditions.

          (c) Each of the Hubco Pension Plans is intended to be a qualified
     plan within the meaning of Section 401(a) of the Code and has been
     determined by the IRS to be so qualified, and Hubco is not aware of any
     fact or circumstance which would adversely affect the qualified status of
     any such plan.

          (d) During the last five years, the Pension Benefit Guaranty
     Corporation has not asserted any claim for liability against Hubco or the
     Bank which has not been paid in full.


                                          A-17


<PAGE>
          (e) Each of the Hubco Pension Plans and each of the Hubco Welfare
     Plans has been operated in compliance in all material respects with the
     provisions of ERISA, the Code, all regulations, rulings and announcements
     promulgated or issued thereunder, and all other applicable governmental
     laws and regulations.

          (f) Neither Hubco nor the Bank, nor, to the best knowledge of Hubco,
     any trustee, fiduciary or administrator of any Hubco Pension Plan or
     Hubco Welfare Plan or any trust created thereunder, has engaged in a
     prohibited transaction, as such term is defined in Section 4975 of the
     Code, which could subject Hubco or the Bank, or, to the best knowledge of
     Hubco, any trustee, fiduciary or administrator thereof, to the tax or
     penalty on prohibited transactions imposed by said Section 4975.

          (g) No Hubco Pension Plan or any trust created thereunder has been
     terminated, nor have there been any "reportable events" for which the 30
     day notice period has not been waived with respect to any Hubco Pension
     Plan, as that term is defined in Section 4043(b) of ERISA.

          (h) No Hubco Pension Plan or any trust created thereunder has
     incurred any "accumulated funding deficiency", as such term is defined in
     Section 302 of ERISA.

          (i) Except as disclosed in the Hubco Disclosure Schedule, there are
     no pending, or, to the best knowledge of Hubco, threatened or anticipated
     claims (other than routine claims for benefits) by, on behalf of or
     against any of the Hubco Pension Plans or the Hubco Welfare Plans or any
     trusts related thereto.

     4.14. Contracts. Except as disclosed in the Hubco Disclosure Schedule,
neither Hubco nor the Bank, or to the best knowledge of Hubco, any party
thereto, is in default in any material respect under any material lease,
contract, mortgage, promissory note, deed of trust, loan or other commitment
(except those under which the Bank is or will be the creditor) or arrangement,
except for defaults which individually or in the aggregate would not have a
material adverse effect on the business, operations, assets or financial
condition of Hubco and the Bank, taken as a whole.

     4.15. Properties and Insurance.

          (a) Hubco and the Bank have good and, as to owned real property,
     marketable title to all material assets and properties, whether real or
     personal, tangible or intangible, reflected in Hubco's consolidated
     balance sheet as of December 31, 1992, or owned and acquired subsequent
     thereto (except to the extent that such assets and properties have been
     disposed of for fair value in the ordinary course of business since
     December 31, 1992), subject to no encumbrances, liens, mortgages,
     security interests or pledges, except (i) those items that secure
     liabilities that are reflected in said balance sheet or the notes thereto
     or that secure liabilities incurred in the ordinary course of business
     after the date of such balance sheet, (ii) statutory liens for amounts
     not yet delinquent or which are being contested in good faith, (iii) such
     encumbrances, liens, mortgages, security interests, pledges and title
     imperfections that are not in the aggregate material to the business,
     operations, assets, and financial condition of Hubco and the Bank taken
     as a whole and (iv) with respect to owned real property, title
     imperfections noted in title reports. Except as disclosed in the Hubco
     Disclosure Schedule, Hubco and the Bank as lessees have the right under
     valid and subsisting leases to occupy, use, possess and control all
     property leased by Hubco or the Bank in all material respects as
     presently occupied, used, possessed and controlled by Hubco and the Bank.

          (b) The business operations and all insurable properties and assets
     of Hubco and the Bank are insured for their benefit against all risks
     which, in the reasonable judgment of the management of Hubco, should be
     insured against, in each case under policies or bonds issued by insurers
     of recognized responsibility, in such amounts with such deductibles and
     against such risks and losses as are in the opinion of the management of
     Hubco adequate for the business engaged in by Hubco and the Bank. As of
     the date hereof, neither Hubco nor the Bank has received any notice of
     cancellation or notice of a material amendment of any such insurance
     policy or bond or is in default under any such policy or bond, no
     coverage thereunder is being disputed and all material claims thereunder
     have been filed in a timely fashion.

          4.16. Environmental Matters. Except as disclosed in the Hubco
     Disclosure Schedule, neither Hubco nor the Bank has received any written
     notice, citation, claim, assessment, proposed assessment or demand for
     abatement alleging that Hubco or the Bank (either directly or as a
     successor-in-interest in connection with the enforcement of remedies to
     realize the value of properties serving as collateral for outstanding
     loans) is responsible for the correction or cleanup of any condition
     resulting from the violation of any law, ordinance or other governmental
     regulation regarding environmental matters which correction or cleanup
     would be material

                                          A-18


<PAGE>
     to the business, operations, assets or financial condition of Hubco and
     the Bank taken as a whole. Except as disclosed in the Hubco Disclosure
     Schedule, Hubco has no knowledge that any toxic or hazardous substances
     or materials have been emitted, generated, disposed of or stored on any
     property currently owned or leased by Hubco or the Bank or any other
     Subsidiary in any manner that violates or, after the lapse of time is
     reasonably likely to violate, any presently existing federal, state or
     local law or regulation governing or pertaining to such substances and
     materials, the violation of which would have a material adverse effect on
     the business, operations, assets or financial condition of Hubco and the
     Bank, taken as a whole.

     4.17. Reserves. As of September 30, 1993, the allowance for loan losses
in the Hubco Financial Statements was adequate based upon all factors required
to be considered by Hubco in determining the amount of such allowance. The
methodology used to compute the loan loss reserve complies in all material
respects with all applicable FDIC and Department policies. As of September 30,
1993, the reserve for OREO properties in the Hubco Financial Statements was
adequate based upon all factors required to be considered by Hubco in
determining the amount of such reserve.

     4.18. Agreements with Bank Regulators. Neither Hubco nor the Bank is a
party to any agreement or memorandum of understanding with, or a party to any
commitment letter, board resolution submitted to a regulatory authority or
similar undertaking to, or is subject to any order or directive by, or is a
recipient of any extraordinary supervisory letter from, any court,
governmental authority or other regulatory or administrative agency or
commission, domestic or foreign ("Governmental Entity") which restricts
materially the conduct of its business, or in any manner relates to its
capital adequacy, its credit or reserve policies or its management, except for
those the existence of which has been disclosed in writing to Washington by
Hubco prior to the date of this Agreement, nor has Hubco been advised by any
Governmental Entity that it is contemplating issuing or requesting (or is
considering the appropriateness of issuing or requesting) any such order,
decree, agreement, memorandum of understanding, extraordinary supervisory
letter, commitment letter or similar submission, except as disclosed in
writing to Washington by Hubco prior to the date of this Agreement. Neither
Hubco nor the Bank is required by Section 32 of the Federal Deposit Insurance
Act to give prior notice to a Federal banking agency of the proposed addition
of an individual to its board of directors or the employment of an individual
as a senior executive officer, except as disclosed in writing to Washington by
Hubco prior to the date of this Agreement.

     4.19. Ownership of Washington Common Stock. Excluding the shares which
Hubco may acquire pursuant to the Stock Option Agreement of even date herewith
by and between Hubco and Washington, neither Hubco nor any of its
subsidiaries, directly or indirectly, beneficially owns, or has any agreement,
arrangement or understanding for the purposes of acquiring, holding, voting or
disposing of, more than 230,000 shares of Washington Common Stock.

     4.20. Disclosures. No representation or warranty contained in Article IV
of this Agreement contains any untrue statement of a material fact or omits to
state a material fact necessary to make the statements herein not misleading.

                          ARTICLE V--COVENANTS OF THE PARTIES

     5.1. Conduct of the Business of Washington. During the period from the
date of this Agreement to the Effective Time, Washington shall, and shall
cause the Savings Bank to, conduct their respective businesses only in the
ordinary course and consistent with prudent banking practice, except for
transactions permitted hereunder or with the prior written consent of Hubco,
which consent will not be unreasonably withheld. Washington also shall use its
best efforts to (i) preserve its business organization and that of the Savings
Bank intact, (ii) keep available to itself the present services of its
employees and those of the Savings Bank, and (iii) preserve for itself and
Hubco the goodwill of its customers and those of the Savings Bank and others
with whom business relationships exist.

     5.2. Negative Covenants.

          (a) Washington agrees that from the date hereof to the Effective
     Time, except as otherwise approved by Hubco in writing or as permitted or
     required by this Agreement, it will not, nor will it permit the Savings
     Bank to:

               (i) change any provision of its Certificate of Incorporation or
          By-laws or any similar governing documents of Washington or the
          Savings Bank;

               (ii) except for the making of any additional grants under the
          Washington MRP (provided that at least 5,000 shares available under
          the Washington MRP shall not be granted) and issuance of Washington
          Common Stock pursuant to the present terms of the Washington Option
          Plans, change the number of shares

                                          A-19


<PAGE>
          of its authorized or issued capital stock or issue or grant any
          option, warrant, call, commitment, subscription, right to purchase
          or agreement of any character relating to the authorized or issued
          capital stock of Washington or the Savings Bank, or any securities
          convertible into shares of such stock, or split, combine or
          reclassify any shares of its capital stock, or declare, set aside or
          pay any dividend, or other distribution (whether in cash, stock or
          property or any combination thereof) in respect of its capital
          stock;

               (iii) except for the adoption of the Washington Savings Bank
          Deferred Compensation Plan for Outside Directors, in a form
          reasonably acceptable to Hubco, with a maximum fixed total payout of
          $252,000, grant any severance or termination pay (other than
          pursuant to policies or contracts of Washington in effect on the
          date hereof and disclosed to Hubco pursuant hereto) to, or enter
          into or amend any employment or severance agreement with, any of its
          directors, officers or employees; adopt any new employee benefit
          plan or arrangement of any type; or award any increase in
          compensation or benefits to its directors, officers or employees
          except with respect to employee increases in the ordinary course of
          business and consistent with past practices and policies; provided,
          that Washington may grant a one-time performance bonus to Paul
          Rotondi in an amount not to exceed $25,000.

               (iv) sell or dispose of any substantial amount of assets or
          voluntarily incur any significant liabilities other than in the
          ordinary course of business consistent with past practices and
          policies or in response to substantial financial demands upon the
          business of Washington or the Savings Bank;

               (v) make any capital expenditures other than pursuant to
          binding commitments existing on the date hereof and other than
          expenditures necessary to maintain existing assets in good repair;

               (vi) file any applications or make any contract with respect to
          branching or site location or relocation;

               (vii) agree to acquire in any manner whatsoever (other than to
          realize upon collateral for a defaulted loan) any business or
          entity;

               (viii) make any material change in its accounting methods or
          practices, other than changes required in accordance with generally
          accepted accounting principles;

               (ix) take any action that would result in any of its
          representations and warranties contained in Article III of this
          Agreement not being true and correct in any material respect at the
          Effective Time or that would cause any of its conditions to Closing
          not to be satisfied; or

               (x) agree to do any of the foregoing.

     5.3. No Solicitation. Washington and the Savings Bank shall not, directly
or indirectly, encourage or solicit or hold discussions or negotiations with,
or provide any information to, any person, entity or group (other than Hubco)
concerning any merger or sale of shares of capital stock or sale of
substantial assets or liabilities not in the ordinary course of business, or
similar transactions involving Washington or the Savings Bank (an "Acquisition
Transaction"). Notwithstanding the foregoing, Washington may enter into
discussions or negotiations or provide any information in connection with an
unsolicited possible Acquisition Transaction if the Board of Directors of
Washington, after consulting with counsel, determines in the exercise of its
fiduciary responsibilities that such discussions or negotiations should be
commenced or such information should be furnished. Washington will promptly
communicate to Hubco the terms of any proposal, whether written or oral, which
it may receive in respect of any such Acquisition Transaction and the fact
that it is having discussions or negotiations with a third party about an
Acquisition Transaction.

     5.4. Current Information. During the period from the date of this
Agreement to the Effective Time, each of Washington and Hubco will cause one
or more of its designated representatives to confer with representatives of
the other party on a monthly or more frequent basis regarding its business,
operations, properties, assets and financial condition and matters relating to
the completion of the transactions contemplated herein. On a monthly basis,
Washington agrees to provide Hubco, and Hubco agrees to provide Washington,
with internally prepared profit and loss statements no later than 15 days
after the close of each calendar month. As soon as reasonably available, but
in no event more than 45 days after the end of each fiscal quarter (other than
the last fiscal quarter of each fiscal year) ending on or after September 30,
1993, Washington will deliver to Hubco and Hubco will deliver to Washington
their respective quarterly reports on Form 10-Q, as filed with the SEC under
the 1934 Act. As soon as reasonably available, but in no event more than 90
days after the end of each calendar year, Washington will deliver to Hubco and
Hubco will deliver to Washington their respective Annual Reports on Form 10-K
as filed with the SEC under the 1934 Act.

                                     A-20


<PAGE>

5.5. Access to Properties and Records; Confidentiality.

     (a) Washington and the Savings Bank shall permit Hubco and its
representatives, and Hubco and the Bank shall permit Washington and its
representatives, reasonable access to their respective properties, and shall
disclose and make available to Hubco and its representatives, or Washington
and its representatives as the case may be, all books, papers and records
relating to its assets, stock ownership, properties, operations, obligations
and liabilities, including, but not limited to, all books of account
(including the general ledger), tax records, minute books of directors' and
stockholders' meetings, organizational documents, by-laws, material contracts
and agreements, filings with any regulatory authority, accountants' work
papers, litigation files, plans affecting employees, and any other business
activities or prospects in which Hubco and its representatives or Washington
and its representatives may have a reasonable interest. Neither party shall be
required to provide access to or to disclose information where such access or
disclosure would violate or prejudice the rights of any customer, would
contravene any law, rule, regulation, order or judgment or would waive any
privilege. The parties will use their best efforts to obtain waivers of any
such restriction (other than waivers of the attorney-client privilege) and in
any event make appropriate substitute disclosure arrangements under
circumstances in which the restrictions of the preceding sentence apply.
Notwithstanding the foregoing, Washington acknowledges that Hubco may be
involved in discussions concerning other potential acquisitions and Hubco
shall not be obligated to disclose such information to Washington except as
such information is disclosed to Hubco's shareholders generally.

     (b) All information furnished by the parties hereto previously in
connection with transactions contemplated by this Agreement or pursuant hereto
shall be used solely for the purpose of evaluating the Merger contemplated
hereby and shall be treated as the sole property of the party delivering the
information until consummation of the Merger contemplated hereby and, if such
Merger shall not occur, each party and each party's advisors shall return to
the other party all documents or other materials containing, reflecting or
referring to such information, will not retain any copies of such information,
shall use its best efforts to keep confidential all such information, and
shall not directly or indirectly use such information for any competitive or
other commercial purposes. In the event that the Merger contemplated hereby
does not occur, all documents, notes and other writings prepared by a party
hereto or its advisors based on information furnished by the other party shall
be promptly destroyed. The obligation to keep such information confidential
shall continue for five years from the date the proposed Merger is abandoned
but shall not apply to (i) any information which (A) the party receiving the
information can establish by convincing evidence was already in its possession
prior to the disclosure thereof to it by the other party; (B) was then
generally known to the public; (C) became known to the public through no fault
of the party receiving such information; or (D) was disclosed to the party
receiving such information by a third party not bound by an obligation of
confidentiality; or (ii) disclosures pursuant to a legal requirement or in
accordance with an order of a court of competent jurisdiction.

5.6. Regulatory Matters.

     (a) For the purposes of holding the Stockholders Meeting referred to in
Section 5.7 hereof and qualifying under applicable federal and state
securities laws the Hubco Preferred Stock to be issued to Washington
stockholders (and the Hubco Common Stock issuable upon conversion thereof) in
connection with the Merger, the parties hereto shall cooperate in the
preparation and filing by Hubco of a Registration Statement with the SEC which
shall include an appropriate proxy statement and prospectus satisfying all
applicable requirements of applicable state and federal laws, including the
1933 Act, the 1934 Act and applicable state securities laws and the rules and
regulations thereunder (such proxy statement and prospectus in the form mailed
by Washington to the Washington shareholders together with any and all
amendments or supplements thereto, being herein referred to as the "Proxy
Statement/Prospectus" and the various documents to be filed by Hubco under the
1933 Act with the SEC to register the Hubco Preferred Stock (and the Hubco
Common Stock issuable upon conversion thereof) for sale, including the Proxy
Statement/Prospectus, are referred to herein as the "Registration Statement").

     (b) Hubco shall furnish Washington with such information concerning Hubco
and its subsidiaries as is necessary in order to cause the Proxy
Statement/Prospectus, insofar as it relates to such corporations, to comply
with Section 5.6(a) hereof. Hubco agrees promptly to advise Washington if at
any time prior to the Washington shareholders' meeting referred to in Section
5.7 hereof, any information provided by Hubco in the Proxy
Statement/Prospectus becomes incorrect or incomplete in any material respect
and to provide Washington with the information needed to correct such
inaccuracy or omission. Hubco shall furnish Washington with such

                                     A-21


<PAGE>


supplemental information as may be necessary in order to cause the Proxy
Statement/Prospectus, insofar as it relates to Hubco and its subsidiaries, to
comply with Section 5.6(a) after the mailing thereof to Washington
shareholders.

     (c) Washington shall furnish Hubco with such information concerning
Washington, the Savings Bank and other subsidiaries of Washington as is
necessary in order to cause the Proxy Statement/Prospectus, insofar as it
relates to such corporations, to comply with Section 5.6(a) hereof. Washington
agrees promptly to advise Hubco if at any time prior to the Washington
shareholders' meeting, referred to in Section 5.6(a) hereof, any information
provided by Washington in the Proxy Statement/Prospectus becomes incorrect or
incomplete in any material respect and to provide Hubco with the information
needed to correct such inaccuracy or omission. Washington shall furnish Hubco
with such supplemental information as may be necessary in order to cause the
Proxy Statement/Prospectus, insofar as it relates to Washington, the Savings
Bank and other Subsidiaries of Washington, to comply with Section 5.6(a) after
the mailing thereof to Washington shareholders.

     (d) Hubco shall as promptly as practicable make such filings as are
necessary in connection with the offering of the Hubco Preferred Stock and the
Hubco Common Stock into which it is convertible with applicable state
securities agencies and shall use all reasonable efforts to qualify the
offering of such stock under applicable state securities laws at the earliest
practicable date. Washington shall promptly furnish Hubco with such
information regarding the Washington shareholders as Hubco requires to enable
it to determine what filings are required hereunder. Washington authorizes
Hubco to utilize in such filings the information concerning Washington and the
Savings Bank provided to Hubco in connection with, or contained in, the Proxy
Statement/Prospectus. Hubco shall furnish Washington's counsel with copies of
all such filings and keep Washington advised of the status thereof. Hubco and
Washington shall as promptly as practicable file the Registration Statement
containing the Proxy Statement/Prospectus with the SEC, and each of Hubco and
Washington shall promptly notify the other of all communications, oral or
written, with the SEC concerning the Registration Statement and the Proxy
Statement/Prospectus.

     (e) Washington acknowledges that Hubco is in the process of acquiring
Statewide Savings Bank, S.L.A. ("Statewide") pursuant to the Statewide
Agreement and that in connection with such Agreement, information concerning
Washington and the Savings Bank will be required to be included in the
registration statement for the sale of Hubco Common Stock in connection with
the acquisition of Statewide. In addition, Washington acknowledges that Hubco
may be obligated to file a registration statement with respect to $25 million
of subordinated debt. Washington agrees to provide Hubco with any information,
certificates, documents and other materials about Washington and the Savings
Bank as are reasonably necessary to be included in such other registration
statements, including registration statements which may be filed by Hubco
prior to the Effective Time, and Washington shall use its best efforts to
cause its attorneys and accountants to provide Hubco and its underwriters with
any consents, comfort letters, opinion letters, reports or information which
are necessary to complete the registration statements and applications for
Statewide, for the subordinated debt, or for any other purpose. As provided in
Section 5.14, Hubco shall reimburse Washington for expenses incurred by
Washington beyond the first $10,000. Hubco shall not file with the SEC any
registration statement or amendment thereof or supplement thereto containing
information regarding Washington or the Savings Bank unless Washington shall
have consented to such filing. Washington shall not unreasonably delay or
withhold any such consent.

     (f) Hubco shall take any action required to be taken to keep the
Registration Statement and any blue sky filings referred to in this Section
5.6 effective and current with respect to Hubco Common Stock while any Hubco
Preferred Stock is outstanding.

     (g) Hubco shall use its best efforts to have the Hubco Preferred Stock
listed on the National Association of Securities Dealers Automated Quotation
("NASDAQ") System at the Effective Time. However, Washington understands that
Hubco cannot assure Washington that the Hubco Preferred Stock will be listed.

     (h) The parties hereto will cooperate with each other and use their best
efforts to prepare all necessary documentation, to effect all necessary
filings and to obtain all necessary permits, consents, approvals and
authorizations of all third parties and governmental bodies necessary to
consummate the transactions contemplated by this Agreement as soon as
possible, including, without limitation, those required by the FDIC, the FRB,
the Department and the DEPE. The parties shall each have the right to review
in advance all filings with, including all information relating to the other,
as the case may be, and any of their respective subsidiaries,

                                     A-22


<PAGE>


which appears in any filing made with, or written material submitted to, any
third party or governmental body in connection with the transactions
contemplated by this Agreement.

          (i) Each of the parties will promptly furnish each other with copies
          of written communications received by them or any of their
          respective subsidiaries from, or delivered by any of the foregoing
          to, any governmental body in respect of the transactions
          contemplated hereby with respect to the Merger.

     5.7. Approval of Stockholders. Washington will (a) take all steps
necessary duly to call, give notice of, convene and hold a meeting of the
stockholders of Washington (the "Stockholders Meeting") for the purpose of
securing the approval of stockholders of this Agreement, (b) subject to the
qualification set forth in Section 5.3 hereof and the right not to make a
recommendation or to withdraw a recommendation if its investment banker
withdraws its fairness opinion prior to the Stockholders' Meeting, recommend
to the stockholders of Washington the approval of this Agreement and the
transactions contemplated hereby and use its best efforts to obtain, as
promptly as practicable, such approvals, and (c) cooperate and consult with
Hubco with respect to each of the foregoing matters.

     To the extent Hubco or its counsel deems it necessary, Hubco shall take
all steps necessary to obtain the approval of its shareholders as promptly as
possible. In connection with such Shareholders' Meeting, Hubco shall take all
steps necessary to duly call, give notice and convene the meeting but may
delay calling the meeting until the registration statement on the Statewide
Agreement offering has been declared effective and the prospectus contained
therein is ready to be mailed to Hubco stockholders.

     5.8. Further Assurances. Subject to the terms and conditions herein
provided, each of the parties hereto agrees to use its best efforts to take,
or cause to be taken, all action and to do, or cause to be done, all things
necessary, proper or advisable under applicable laws and regulations to
satisfy the conditions to Closing and to consummate and make effective the
transactions contemplated by this Agreement, including, without limitation,
using reasonable efforts to lift or rescind any injunction or restraining
order or other order adversely affecting the ability of the parties to
consummate the transactions contemplated by this Agreement and using its best
efforts to prevent the breach of any representation, warranty, covenant or
agreement of such party contained or referred to in this Agreement and to
promptly remedy the same. In case at any time after the Effective Time any
further action is necessary or desirable to carry out the purposes of this
Agreement, the proper officers and directors of each party to this Agreement
shall take all such necessary action. Nothing in this section shall be
construed to require any party to participate in any threatened or actual
legal, administrative or other proceedings (other than proceedings, actions or
investigations to which it is a party or subject or threatened to be made a
party or subject) in connection with consummation of the transactions
contemplated by this Agreement unless such party shall consent in advance and
in writing to such participation and the other party agrees to reimburse and
indemnify such party for and against any and all costs and damages related
thereto.

     Hubco agrees that from the date hereof to the Effective Time, except as
otherwise approved by Washington in writing or as permitted or required by
this Agreement, it will not, nor will it permit the Bank to take any action
that would result in any of its representations and warranties contained in
Article IV of this Agreement not being true and correct in any material
respect at the Effective Time or that would cause any of its conditions to
Closing not to be satisfied.

     5.9. Public Announcements. Hubco and Washington shall cooperate with each
other in the development and distribution of all news releases and other
public filings and disclosures with respect to this Agreement or the Merger
transaction contemplated hereby, and Hubco and Washington agree that unless
approved mutually by them in advance, they will not issue any press release or
written statement for general circulation relating primarily to the
transaction contemplated hereby, except as may be otherwise required by law or
regulation in the opinion of counsel.

     5.10. Failure to Fulfill Conditions. In the event that Hubco or
Washington determines that a material condition to its obligation to
consummate the transactions contemplated hereby cannot be fulfilled on or
prior to October 31, 1994 and that it will not waive that condition, it will
promptly notify the other party. Except for any acquisition or merger
discussions Hubco may enter into with other parties, Washington and Hubco will
promptly inform the other of any facts applicable to Washington or Hubco,
respectively, or their respective directors or officers, that would be likely
to prevent or materially delay approval of the Merger by any governmental
authority or which would otherwise prevent or materially delay completion of
the Merger.

                                     A-23


<PAGE>    


     5.11. Indemnification and Insurance.

          (a) For a period of six years after the Effective Time, Hubco shall
     indemnify, defend and hold harmless each person who is now, or has been
     at any time prior to the date hereof or who becomes prior to the
     Effective Time, a director, officer, employee or agent of Washington or
     any subsidiary of Washington or serves or has served at the request of
     Washington in any capacity with any other person (collectively, the
     "Indemnities") against any and all claims, damages, liabilities, losses,
     costs, charges, expenses (including, without limitation, reasonable costs
     of investigation, and the reasonable fees and disbursements of legal
     counsel and other advisers and experts as incurred), judgments, fines,
     penalties and amounts paid in settlement, asserted against, incurred by
     or imposed upon any Indemnitee, (i) in connection with, arising out of or
     relating to any threatened, pending or completed claim, action, suit or
     proceeding (whether civil, criminal, administrative or investigative),
     including, without limitation, any and all claims, actions, suits,
     proceedings or investigations by or on behalf of or in the right of or
     against Washington or any Washington Subsidiary or their affiliates, or
     by any present or former shareholder of Washington (collectively,
     "Claims"), including, without limitation, any Claim which is based upon,
     arises out of or in any way relates to the Merger, the proxy
     statement/prospectus mailed to Washington's stockholders to vote on the
     Merger, this Agreement, any of the transactions contemplated by this
     Agreement, the Indemnitee's service as a member of Washington's Board of
     Directors or any committee of Washington's Board of Directors, the events
     leading up to the execution of this Agreement, any statement,
     recommendation or solicitation made in connection therewith or related
     thereto and any breach of any duty in connection with any of the
     foregoing, and (ii) in connection with, arising out of or relating to the
     enforcement of the obligations of Hubco set forth in this Section 5.11,
     in each case to the fullest extent permitted under any applicable law,
     Washington's Certificate of Incorporation or its By-Laws (and Hubco shall
     also advance expenses as incurred to the fullest extent permitted under
     any thereof).

          (b) From and after the Effective Time, Hubco shall assume and honor
     any obligation of Washington immediately prior to the Effective Time with
     respect to the indemnification of the Indemnitees arising out of
     Washington's Certificate of Incorporation or By-Laws as if such
     obligations were pursuant to a contract or arrangement between Hubco and
     such Indemnitees.

          (c) In the event Hubco or any of its successors or assigns (i)
     reorganizes or consolidates with or merges into or enters into another
     business combination transaction with any other person or entity and is
     not the resulting, continuing or surviving corporation or entity of such
     consolidation, merger or transaction, or (ii) liquidates, dissolves or
     transfers all or substantially all of its properties and assets to any
     person or entity, then, and in each such case, proper provision shall be
     made so that the successors and assigns of Hubco assume the obligations
     set forth in this Section 5.11.

          (d) Hubco shall use its best efforts to have Washington's officers
     and directors covered under Hubco's then current officers' and directors'
     liability insurance ("D&O Insurance") policy for periods on and after the
     Effective Time through the end of such policy period and during any
     renewal period by the same carrier. Hubco has no current intention to
     change carriers. If Hubco does change carriers, Hubco shall use
     reasonable efforts to cause Washington's officers and directors to be
     covered by the new carrier; provided that Hubco shall not be required to
     incur additional material expense for this purpose.

          (e) Any Indemnitee wishing to claim indemnification under Section
     5.11, upon learning of any such claim, action, suit or proceeding, shall
     promptly notify Hubco thereof, but the failure to so notify shall not
     relieve Hubco of any liability it may have to such Indemnitee if such
     failure does not materially prejudice Hubco. In the event of any such
     claim, action, suit or proceeding (whether arising before or after the
     Effective Time) as to which Hubco agrees that indemnification under this
     Section 5.11 is applicable, (a) Hubco shall have the right to assume the
     defense thereof and Hubco shall not be liable to such Indemnitees for any
     legal expenses of other counsel or any other expenses subsequently
     incurred by such Indemnitees in connection with the defense thereof,
     except that if Hubco elects not to assume such defense or counsel for the
     Indemnitees advises that there are issues which raise conflicts of
     interest between Hubco and the Indemnitees, the Indemnitees may retain
     counsel satisfactory to them, and Hubco shall pay the reasonable fees and
     expenses of such counsel for the Indemnitees as statements therefor are
     received; provided however, that Hubco shall be obligated pursuant to
     this paragraph (e) to pay for only one firm of counsel for all
     Indemnitees in any jurisdiction with respect to a matter unless the use
     of one counsel for such Indemnitees would present such counsel with a
     conflict of interest that is not waived and (b) the Indemnitees will
     cooperate in the defense of any such matter. Hubco shall not be

                                     A-24


<PAGE>


     liable for settlement of any claim, action or proceeding hereunder unless
     such settlement is effected with its prior written consent; and provided
     further however that Hubco shall not have any obligation hereunder to any
     Indemnitee when and if a court of competent jurisdiction shall ultimately
     determine, and such determination shall have become final and
     nonappealable, that the indemnification of such Indemnitee in the manner
     contemplated hereby is prohibited by applicable law or public policy.

     5.12. Retention of Employees, Certain Executive Officers of the Savings
Bank and Directors; Benefits.

          (a) Following consummation of the Merger, to the extent practicable,
     Hubco will use its best efforts to retain all of the Savings Bank's
     existing employees at similar compensation levels.

          (b) Following consummation of the Merger, to the extent practicable,
     Hubco will use its best efforts to cause the Bank to retain the Savings
     Bank's current officers in similar positions with the Bank.

          (c) Immediately following consummation of the Merger, Hubco will
     cause the Bank to elect two directors of the Savings Bank as directors of
     the Bank. Such members shall be selected by the Savings Bank's Board of
     Directors. Hubco shall cause such two persons to be elected to the Board
     of Directors of the Bank for a period of at least three years from the
     Effective Time. Any Savings Bank director who is not elected to be a Bank
     director will become a member of the Bank's advisory board for three
     years from the Effective Time and as such will be paid a retainer of
     $1,000 a month. Hubco shall honor, or cause the Bank to honor, all
     retirement benefit arrangements for the Savings Bank's directors
     previously agreed to by Washington or the Savings Bank if such
     arrangements are disclosed on the Washington Disclosure Schedule
     delivered in connection herewith.

          (d) Following consummation of the Merger, Hubco intends to make
     available to all employees and officers of the Savings Bank employed by
     the Bank coverage under the benefit plans generally available to Hubco's
     employees and officers (including pension and health and hospitalization)
     on the terms and conditions available to the Bank's employees and
     officers. After the Effective Time, Hubco intends to terminate the
     Washington Pension Plan and ESOP and may terminate or change other
     existing benefit plans. Washington and Savings Bank employees who
     continue as Hubco or Bank employees will be credited under the Bank's
     pension and 401(k) plans for prior service with the Savings Bank, but
     only for purposes of vesting and eligibility to participate. For purposes
     of calculating the amount of any pension benefits from the Bank's or
     Hubco's pension plans, employees will not receive credit for employment
     by the Savings Bank. Savings Bank employees who come under Hubco's or the
     Bank's medical, vacation, sick leave and disability plans will be given
     credit under such plans for prior service with the Savings Bank.

     5.13. Disclosure Supplements. From time to time prior to the Effective
Time, each party hereto will promptly supplement or amend (by written notice
to the other) its respective Disclosure Schedules delivered pursuant hereto
with respect to any matter hereafter arising which, if existing, occurring or
known at the date of this Agreement, would have been required to be set forth
or described in such Schedules or which is necessary to correct any
information in such Schedules which has been rendered materially inaccurate
thereby. For the purpose of determining satisfaction of the conditions set
forth in Article VI, no supplement or amendment to such Schedules shall
correct or cure any warranty which was untrue when made, but shall enable the
disclosure of subsequent facts or events to maintain the truthfulness of any
warranty.

     5.14. Transaction Expenses of Washington. Washington shall advise Hubco
monthly of all out-of-pocket expenses which Washington has incurred in
connection with this transaction. Washington shall mutually agree with Hubco
about printing arrangements for the Proxy Statement/Prospectus before entering
into any binding contract for such expenses. Hubco agrees that, if this
Agreement is terminated otherwise than due to the wilful default of
Washington, Hubco shall reimburse Washington for any legal and accounting fees
in excess of $10,000 incurred by Washington arising out of the involvement of
Washington's attorneys and accountants in SEC registration statements or
private placement memoranda of Hubco except for the Registration Statement
prepared in connection with the Washington Stockholders' Meeting contemplated
by Section 5.7.

     5.15. Compliance with Antitrust Laws. Each of Hubco and Washington shall
use its best efforts to resolve such objections, if any, which may be asserted
with respect to the Merger under the antitrust laws, including, without
limitation, the Hart-Scott-Rodino Act. In the event a suit is threatened or
instituted challenging the Merger as violative of the antitrust laws, each of
Hubco and Washington shall use its best efforts to avoid the filing of, resist
or resolve such suit. Hubco and Washington shall use their best efforts to
take such action as may be required: (a) by the Antitrust

                                     A-25


<PAGE>


Division of the Department of Justice or the Federal Trade Commission in order
to resolve such objections as either of them may have to the Merger under the
antitrust laws, or (b) by any federal or state court of the United States, in
any suit brought by a private party or governmental entity challenging the
Merger as violative of the antitrust laws, in order to avoid the entry of, or
to effect the dissolution of, any injunction, temporary restraining order or
other order which has the effect of preventing the consummation of the Merger.
Best efforts shall include, but not be limited to, the proffer by Hubco of its
willingness to accept an order agreeing to the divestiture, or the holding
separate, of any assets of Hubco or Washington, except to the extent that any
such divestitures or holding separate arrangement would have a material
adverse effect on Hubco. The entry by a court, in any suit brought by a
private party or governmental entity challenging the Merger as violative of
the antitrust laws, of an order or decree permitting the Merger, but requiring
that any of the businesses, product lines or assets of Hubco or Washington be
divested or held separate thereafter shall not be deemed a failure to satisfy
the conditions specified in Section 6.1 hereof except to the extent that any
divestitures or holding separate arrangement would have a material adverse
effect on Hubco and Hubco shall not have voluntarily consented to such
divestitures or holding separate arrangements. For the purposes of this
Section 5.15, the divestiture or the holding separate of a branch of the Bank
or the Savings Bank with less than $25 million in assets shall not be
considered to have a material adverse effect on Hubco.

     5.16. Comfort Letters. Hubco shall cause Arthur Andersen & Co., its
independent public accountants, to deliver to Washington, and Washington shall
cause Coopers & Lybrand, its independent public accountants, to deliver to
Hubco and to its officers and directors who sign the Registration Statement
for this transaction, a short form "comfort letter" or "agreed upon
procedures" letter, dated the date of the mailing of the Proxy Statement for
the Stockholders Meeting of Washington, in the form customarily issued by such
accountants at such time in transactions of this type.

     5.17. Affiliates. Promptly, but in any event within two weeks, after the
execution and delivery of this Agreement, Washington shall deliver to Hubco
(a) a letter identifying all persons who, to the knowledge of Washington, may
be deemed to be affiliates of Washington under Rule 145 of the Securities Act,
including, without limitation, all directors and executive officers of
Washington and (b) copies of letter agreements, each substantially in the form
of Exhibit 5.17, executed by each such person so identified as an affiliate of
Washington.

                             ARTICLE VI--CLOSING CONDITIONS

6.1. Conditions of Each Party's Obligations Under this Agreement. The
respective obligations of each party under this Agreement to consummate the
Merger shall be subject to the satisfaction, or, where permissible under
applicable law, waiver at or prior to the Effective Time of the following
conditions:

          (a) Approval of Washington Stockholders; SEC Registration. This
     Agreement and the transactions contemplated hereby shall have been
     approved by the requisite vote of the stockholders of Washington and, if
     necessary in the opinion of Hubco's counsel, the stockholders of Hubco.
     The Hubco Registration Statement shall have been declared effective by
     the SEC and shall not be subject to a stop order or any threatened stop
     order, and the issuance of the Hubco Preferred Stock shall have been
     qualified in every state where such qualification is required under the
     applicable state securities laws.

          (b) Regulatory Filings. All necessary regulatory or governmental
     approvals and consents (including without limitation any required
     approval of the FDIC, the Department, the FRB and the DEPE) required to
     consummate the transactions contemplated hereby shall have been obtained
     without any term or condition which would materially impair the value of
     Washington and the Savings Bank, taken as a whole, to Hubco. All
     conditions required to be satisfied prior to the Effective Time by the
     terms of such approvals and consents shall have been satisfied; and all
     statutory waiting periods in respect thereof (including the
     Hart-Scott-Rodino waiting period) shall have expired.

          (c) Suits and Proceedings. No order, judgment or decree shall be
     outstanding against a party hereto or a third party that would have the
     effect of preventing completion of the Merger; no suit, action or other
     proceeding shall be pending or threatened by any governmental body in
     which it is sought to restrain or prohibit the Merger; and no suit,
     action or other proceeding shall be pending before any court or
     governmental agency in which it is sought to restrain or prohibit the
     Merger or obtain other substantial monetary or other relief against one
     or more parties hereto in connection with this Agreement and which Hubco
     or Washington determines in good faith,

                                     A-26


<PAGE>


     based upon the advice of their respective counsel, makes it inadvisable
     to proceed with the Merger because any such suit, action or proceeding
     has a significant potential to be resolved in such a way as to deprive
     the party electing not to proceed of any of the material benefits to it
     of the Merger.

          (d) Tax Opinion. Hubco and Washington shall each have received two
     opinions of Clapp & Eisenberg, P.C., reasonably satisfactory in form and
     substance to Washington and its counsel Lowenstein, Sandler, Kohl, Fisher
     & Boylan and to Hubco, based, in each case, upon representation letters
     substantially in the form of Exhibit 6.1 and as otherwise required by
     Clapp & Eisenberg, dated on or about the date of such opinion, and such
     other facts and representations as counsel may reasonably deem relevant,
     to the effect that

               (i) the Merger will be treated for federal income tax purposes
          as a reorganization qualifying under the provisions of Section
          368(a)(1)(A) of the Code; (ii) no gain or loss shall be recognized
          upon the exchange of Washington Common Stock solely for Hubco
          Preferred Stock; (iii) in the case of Washington shareholders who
          receive cash in whole or in part in exchange for their Washington
          Common Stock, gain, if any, realized by the recipient on the
          exchange shall be recognized, but in an amount not in excess of the
          amount of such cash; (iv) in the case of Washington shareholders who
          recognize gain on the exchange of their Washington Common Stock and
          in whose hands such stock was a capital asset on the date of the
          exchange, such gain shall be treated as capital gain (long-term or
          short-term, depending on the shareholders' respective holding
          periods for their Washington Common Stock), except in the case of
          any such shareholder as to which the exchange has the effect of a
          dividend within the meaning of Section 356(a)(2) of the Code by
          reason of the applicability of the stock attribution rules of
          Section 318 of the Code, it being understood that the applicability
          of such attribution rules to any particular shareholder shall depend
          on such shareholder's particular factual circumstances; (v) the
          basis of any Hubco Preferred Stock received in exchange for
          Washington Common Stock shall equal the basis of the recipient's
          Washington Common Stock surrendered on the exchange, reduced by the
          amount of cash received, if any, on the exchange, and increased by
          the amount of the gain recognized, if any, on the exchange (whether
          characterized as dividend or capital gain income); and (vi) the
          holding period for any Hubco Preferred Stock received in exchange
          for Washington Common Stock will include the period during which the
          Washington Common Stock surrendered on the exchange was held,
          provided such stock was held as a capital asset on the date of the
          exchange,

     the first of which shall be dated on or about the date that is two
     business days prior to the date the Proxy Statement is first mailed to
     stockholders of Washington and the second of which shall be dated as of
     the Effective Time.

     6.2. Conditions to the Obligations of Hubco Under this Agreement. The
obligations of Hubco under this Agreement shall be further subject to the
satisfaction or waiver, at or prior to the Effective Time, of the following
conditions:

          (a) Representations and Warranties; Performance of Obligations of
     Washington and Savings Bank. Except for those representations which are
     made as of a particular date, the representations and warranties of
     Washington contained in this Agreement shall be true and correct in all
     material respects on the date of the Closing ("Closing Date") as though
     made on and as of the Closing Date. Washington shall have performed in
     all material respects the agreements, covenants and obligations to be
     performed by it prior to the Closing Date. With respect to any
     representation or warranty which as of the Closing Date has required a
     supplement or amendment to the Washington Disclosure Schedule to render
     such representation or warranty true and correct in all material respects
     as of the Closing Date, the representation and warranty shall be deemed
     true and correct as of the Closing Date only if (i) the information
     contained in the supplement or amendment to the Disclosure Schedule
     related to events occurring following the execution of this Agreement and
     (ii) the facts disclosed in such supplement or amendment would not either
     alone, or together with any other supplements or amendments to the
     Washington Disclosure Schedule, materially adversely effect the
     representation as to which the supplement or amendment relates.

          (b) Opinion of Counsel. Hubco shall have received an opinion of
     counsel to Washington, dated the Closing Date, in form and substance
     reasonably satisfactory to Hubco, covering the matters set forth on
     Exhibit 6.2 hereto.

          (c) Conversion of Stock Options. Sufficient holders of Stock Options
     shall elect under Section 2.4(a) such that the remaining Stock Options
     outstanding on the Closing Date, if converted in accordance with Section

                                     A-27


<PAGE>

     2.4(b) into options to purchase Preferred Stock, shall not, in the
     aggregate, entitle the holders thereof to purchase (upon full vesting of
     such options) more than 20,000 shares of Preferred Stock.

          (d) Certificates. Washington shall have furnished Hubco with such
     certificates of its officers or other documents to evidence fulfillment
     of the conditions set forth in this Section 6.2 as Hubco may reasonably
     request.

          (e) No Parachute Payments. Paul Rotondi shall have exercised his
     option to cut back his severance payments under his Severance Agreement
     such that no payment under his Severance Agreement or any other plan or
     arrangement he has with Washington or the Savings Bank will constitute an
     "excess parachute payment," as defined in Section 280G of the Code or
     regulations promulated thereunder. Without limiting the foregoing, Paul
     Rotondi will forego his rights to receive 1800 shares of Washington
     Common Stock pursuant to the Washington MRP.

          (f) Environmental Liability. One of the following shall have
     occurred: (a) the Savings Bank shall have completed the transfer of
     ownership of the real property located at 125 Monitor Street, Jersey
     City, New Jersey (the "Monitor Property") in compliance with all
     applicable environmental laws, rules and regulations, and shall have
     provided Hubco with assurances reasonably satisfactory to Hubco that (i)
     the purchase price for the Monitor Property less (ii) the potential
     future liability of the Savings Bank and its successors in interest for
     expenses relating to environmental problems in connection with the
     Monitor Property (the "Net Monitor Purchase Price") is equal to or
     greater than $1.4 million; or (b) in connection with a potential transfer
     of the Monitor Property which has not closed, (i) the Savings Bank and/or
     the potential transferee shall have obtained from the DEPE approval of a
     negative declaration or a no further action letter under ISRA, (ii) the
     Savings Bank and/or the potential transferee shall have obtained from the
     DEPE approval of a remedial action workplan, or (iii) if it is
     anticipated that the transfer will occur prior to DEPE approval as set
     forth in (i) or (ii) above, the Savings Bank and/or the transferee shall
     have entered into a remediation agreement with DEPE and provided all
     necessary financial assurances to complete the transfer in accordance
     with ISRA, and in any event ((i), (ii) or (iii) above), the Savings Bank
     shall have provided Hubco with assurances reasonably satisfactory to
     Hubco that the Net Monitor Purchase Price is equal to or greater than   
     $1.4 million; or (c) the Savings Bank shall cause to be performed a "site
     investigation" (as such term is defined under ISRA) with respect to the
     Monitor Property, and if a discharge is discovered, cause to be performed
     a "remedial investigation" (as such term is defined under ISRA) to
     determine the nature and extent of the discharge, and thereafter provide
     assurance satisfactory to Hubco that the cost of any environmental
     remedial action which would be required in connection with the transfer
     of the Monitor Property would be less than $240,000.

     6.3. Conditions to the Obligations of Washington Under this
Agreement. The obligations of Washington under this Agreement shall be further
subject to the satisfaction or waiver, at or prior to the Effective Time, of
the following conditions:

          (a) Representations and Warranties; Performance of Obligations of
     Hubco. Except for those representations which are made as of a particular
     date, the representations and warranties of Hubco contained in this
     Agreement shall be true and correct in all material respects on the
     Closing Date as though made on and as of the Closing Date. Hubco shall
     have performed in all material respects, the agreements, covenants and
     obligations to be performed by it prior to the Closing Date. With respect
     to any representation or warranty which as of the Closing Date has
     required a supplement or amendment to the Hubco Disclosure Schedule to
     render such representation or warranty true and correct in all material
     respects as of the Closing Date, the representation and warranty shall be
     deemed true and correct as of the Closing Date only if (i) the
     information contained in the supplement or amendment to the Disclosure
     Schedule related to events occurring following the execution of this
     Agreement and (ii) the facts disclosed in such supplement or amendment
     would not either alone, or together with any other supplements or
     amendments to the Hubco Disclosure Schedule, materially adversely effect
     the representation as to which the supplement or amendment relates.

          (b) Opinion of Counsel to Hubco. Washington shall have received an
     opinion of counsel to Hubco, dated the Closing Date, in form and
     substance reasonably satisfactory to Washington, covering the matters set
     forth on Exhibit 6.3 hereto.

          (c) Fairness Opinion. Washington shall have received an opinion from
     Capital Consultants of Princeton, Inc., dated as of the date the Proxy
     Statement/Prospectus is mailed to Washington's stockholders, to

                                     A-28


<PAGE>


     the effect that, in its opinion, the consideration to be paid to
     stockholders of Washington hereunder is fair to such stockholders from a
     financial point of view ("Fairness Opinion"). If the Cash Percentage or
     the Stock Percentage is changed for reasons set forth in Section 2.1(k),
     Washington shall also have received a Fairness Opinion dated as of the
     Closing Date.

          (d) Certificates. Hubco shall have furnished Washington with such
     certificates of its officers or others and such other documents to
     evidence fulfillment of the conditions set forth in this Section 6.3 as
     Washington may reasonably request.


                     ARTICLE VII--TERMINATION, AMENDMENT AND WAIVER

     7.1. Termination. This Agreement may be terminated prior to the Effective
Time, whether before or after approval of this Agreement by the stockholders
of Washington:

          (a) by mutual written consent of the parties hereto;

          (b) by Hubco or Washington (i) if the Effective Time shall not have
     occurred on or prior to October 31, 1994 unless the failure of such
     occurrence shall be due to the failure of the party seeking to terminate
     this Agreement to perform or observe its agreements set forth herein to
     be performed or observed by such party at or before the Effective Time,
     or (ii) if a vote of the stockholders of Washington is taken and such
     stockholders fail to approve this Agreement at the meeting (or any
     adjournment thereof) held for such purpose, or (iii) if a vote of the
     stockholders of Hubco is taken and such stockholders fail to approve this
     Agreement at the meeting (or any adjournment thereof) held for such
     purpose.

          (c) by Hubco or Washington upon written notice to the other if any
     application for regulatory or governmental approval necessary to
     consummate the Merger and the other transactions contemplated hereby
     shall have been denied or withdrawn at the request or recommendation of
     the applicable regulatory agency or governmental authority or by Hubco
     upon written notice to Washington if any such application is approved
     with conditions which materially impair the value of Washington and the
     Savings Bank, taken as a whole, to Hubco.

          (d) by Hubco if (i) there shall have occurred a material adverse
     change in the business, operations, assets, or financial condition of
     Washington and the Savings Bank, taken as a whole, from that disclosed by
     Washington in Washington's Quarterly Report on Form 10-Q for the six
     months ended June 30, 1993 and Washington's Annual Report on Form 10-K
     for the year ended December 31, 1992; provided that, without limiting the
     foregoing, a material adverse change includes -- but is not limited to --
     any increase of $1 million or more in the level of nonperforming assets
     (not including the approximately $9,000,000 loan referred to as the
     Inrevco loan (the "Inrevco Loan")) above the level reported by Washington
     at September 30, 1993 (not including the Inrevco Loan) or the failure to
     resolve the Inrevco Loan so as to make it a performing loan or to take
     substantial steps to proceed with foreclosure; or (ii) there was a
     material breach in any representation, warranty, covenant, agreement or
     obligation of Washington hereunder and such breach shall not have been
     remedied within 30 days after receipt by Washington of notice in writing
     from Hubco to Washington specifying the nature of such breach and
     requesting that it be remedied.

          (e) by Washington, if (i) there shall have occurred a material
     adverse change in the business, operations, assets or financial condition
     of Hubco and its subsidiaries taken as a whole from that disclosed by
     Hubco in Hubco's Quarterly Report on Form 10-Q for the six months ended
     June 30, 1993 and Hubco's Annual Report on Form 10-K for the fiscal year
     ended December 31, 1992; or (ii) there was a material breach in any
     representation, warranty, covenant, agreement or obligation of Hubco
     hereunder and such breach shall not have been remedied within 30 days
     after receipt by Hubco of notice in writing from Washington specifying
     the nature of such breach and requesting that it be remedied.

          (f) by Hubco if the conditions set forth in Section 6.2 are not
     satisfied.

          (g) by Washington if the conditions set forth in Section 6.3 are not
     satisfied; and

          (h) by Washington upon written notice to Hubco prior to the
     Effective Time if the Pre-Closing Price is less than $18. The Pre-Closing
     Price shall mean the Median Price of Hubco Common Stock calculated based
     upon the Closing Price for Hubco Common Stock during the first 20 of the
     22 consecutive trading days immediately

                                     A-29


<PAGE>

     preceding the Closing. The Closing Price shall mean the closing price of
     Hubco Common Stock as supplied by NASDAQ National Market System and
     published in The Wall Street Journal. The Median Price shall be
     determined by taking the average price of the two Closing Prices left
     after discarding the 9 lowest and 9 highest Closing Prices in the 20 day
     period. The Pre-Closing Price shall be appropriately adjusted for any
     stock split, stock dividend, stock combination or reclassification or
     similar transaction effected by Hubco with respect to Hubco Common Stock
     between the date hereof and the Effective Date. The parties shall
     mutually agree upon such adjustment in writing or, if unable to agree,
     shall arbitrate the dispute using a mutually agreed upon arbitrator whose
     decision shall be final and nonappealable.

          (i) by Washington, if Washington's Board of Directors shall have
     approved an Acquisition Transaction after determining, upon advice of
     counsel, that such approval was necessary in the exercise of its
     fiduciary obligations under applicable laws.

     7.2. Effect of Termination. In the event of the termination and
abandonment of this Agreement by either Hubco or Washington pursuant to
Section 7.1, this Agreement (other than Section 5.5(b), the last sentence of
Section 5.14, and Section 8.1) shall forthwith become void and have no effect,
without any liability on the part of any party or its officers, directors or
stockholders. Nothing contained herein, however, shall relieve any party from
any liability for any breach of this Agreement.

     7.3. Amendment. This Agreement may be amended by action taken by the
parties hereto at any time before or after adoption of this Agreement by the
stockholders of Washington but, after any such adoption, no amendment shall be
made which reduces or changes the amount or form of the consideration to be
delivered to the shareholders of Washington without the approval of such
stockholders. This Agreement may not be amended except by an instrument in
writing signed on behalf of all the parties hereto.

     7.4. Extension; Waiver. The parties may, at any time prior to the
Effective Time of the Merger, (i) extend the time for the performance of any
of the obligations or other acts of the other parties hereto; (ii) waive any
inaccuracies in the representations and warranties contained herein or in any
document delivered pursuant thereto; or (iii) waive compliance with any of the
agreements or conditions contained herein. Any agreement on the part of any
party to any such extension or waiver shall be valid only if set forth in an
instrument in writing signed on behalf of such party against which the waiver
is sought to be enforced.

                              ARTICLE VIII--MISCELLANEOUS
     8.1. Expenses.

          (a) Except as otherwise expressly stated herein, all costs and
     expenses incurred in connection with this Agreement and the transactions
     contemplated hereby (including legal, accounting and investment banking
     fees and expenses) shall be borne by the party incurring such costs and
     expenses. Notwithstanding the foregoing, Hubco may bear the expenses of
     the Bank and Washington may bear the expenses of the Savings Bank.

          (b) Notwithstanding any provision in this Agreement to the contrary,
     in the event that either of the parties shall willfully default in its
     obligations hereunder, the non-defaulting party may pursue any remedy
     available at law or in equity to enforce its rights and shall be paid by
     the willfully defaulting party for all damages, costs and expenses,
     including without limitation legal, accounting, investment banking and
     printing expenses, incurred or suffered by the non-defaulting party in
     connection herewith or in the enforcement of its rights hereunder if such
     non-defaulting party prevails.

          (c) Notwithstanding the provisions of 8.1(a), in the event of a
     termination of this Agreement, Hubco shall reimburse Washington for
     certain of its expenses paid to its lawyers and accountants as set forth
     in Section 5.14 hereof.

     8.2. Survival. The respective representations, warranties, covenants and
agreements of the parties to this Agreement shall not survive the Effective
Time, but shall terminate as of the Effective Time, except for this Section
8.2, the provisions of Sections 5.5(b), 5.11 and 5.12(c).

                                     A-30


<PAGE>

     8.3. Notices. All notices or other communications which are required or
permitted hereunder shall be in writing and sufficient if delivered personally
or sent by registered or certified mail, postage prepaid, as follows:

     (a) If to Hubco, to:

          HUBCO, Inc.
          3100 Bergenline Avenue
          Union City, New Jersey 07087
          Attn.: Kenneth T. Neilson, President

          Copy to:

          Clapp & Eisenberg
          One Newark Center
          Newark, New Jersey 07102
          Attn.: Ronald H. Janis, Esq.

     (b) If to Washington, to:

          Washington Bancorp, Inc.
          101 Washington Street
          Hoboken, New Jersey 07030
          Attn.: Paul Rotondi, Chairman

          Copy to:

          Peter H. Ehrenberg, Esq.
          Lowenstein, Sandler, Kohl, Fisher & Boylan
          65 Livingston Avenue
          Roseland, New Jersey 07068

or such other addresses as shall be furnished in writing by any party, and any
such notice or communications shall be deemed to have been given as of the
date so mailed.

     8.4. Parties in Interest. This Agreement shall be binding upon and shall
inure to the benefit of the parties hereto and their respective successors and
assigns and except for the Indemnitees who are third-party beneficiaries under
Section 5.11 and the Savings Bank directors immediately prior to the Closing
Date who are third-party beneficiaries under Section 5.12(c), nothing in this
Agreement is intended to confer, expressly or by implication, upon any other
person any rights or remedies under or by reason of this Agreement.

     8.5. Entire Agreement. This Agreement, which includes the Disclosure
Schedules hereto and the other documents, agreements and instruments executed
and delivered pursuant to or in connection with this Agreement, contains the
entire Agreement between the parties hereto with respect to the transactions
contemplated by this Agreement and supersedes all prior negotiations,
arrangements or understandings, written or oral, with respect thereto.

     8.6. Counterparts. This Agreement may be executed in one or more
counterparts, all of which shall be considered one and the same agreement and
each of which shall be deemed an original.

     8.7. Governing Law. This Agreement shall be governed by the laws of the
State of New Jersey, without giving effect to the principles of conflicts of
laws thereof.

     8.8. Descriptive Headings. The descriptive headings of this Agreement are
for convenience only and shall not control or affect the meaning or
construction of any provision of this Agreement.

                                     A-31


<PAGE>

     IN WITNESS WHEREOF, Hubco, the Bank, Washington and the Savings Bank have
caused this Agreement to be executed by their duly authorized officers as of
the day and year first above written.

ATTEST:                                   HUBCO, Inc.

By:_________________________________  By:__________________________________
                       , Secretary          Kenneth T. Neilson, President

ATTEST:                                   WASHINGTON BANCORP, INC.

By:_________________________________  By:__________________________________
                        , Secretary

ATTEST:                                   HUDSON UNITED BANK

By:_________________________________  By:__________________________________
                        , Secretary         Kenneth T. Neilson, President

ATTEST:                                   WASHINGTON SAVINGS BANK

By:_________________________________  By:__________________________________
                        , Secretary














                                     A-32



<PAGE>
                                                                 EXHIBIT 2.1

                         HUBCO, INC. RESOLUTIONS TO BE ADOPTED
                                BY BOARD OF DIRECTORS AT
                           MEETING TO BE HELD ON      , 1994

     RESOLVED, a series of Cumulative Convertible Preferred Stock designated
"Series A Preferred Stock" be hereby established by amending the Certificate
of Incorporation to add Section C to Article V as follows:

                                       ARTICLE V
                           SECTION C-SERIES A PREFERRED STOCK

     (C) The Series A Preferred Stock, shall have a stated value of $24.00 per
share, and the shares therefore, when issued for such amount, shall be fully
paid and non-assessable. The Series A Preferred Stock shall consist of [    ]
shares, which number may be increased (but only in connection with a stock
split or stock dividend) or decreased from time to time (but not below the
number thereof then outstanding) by the Board of Directors. Upon the
reacquisition of any of the Series A Preferred Stock, through redemption,
conversion or otherwise, such reacquired Shares shall be canceled and shall
become part of the authorized and unissued Preferred Stock, but shall not be
authorized and unissued Series A Preferred Stock. The rights, preferences and
limitations of the Series A Preferred Stock are as follows:

     (a) Rank. The Series A Preferred Stock shall be senior to any other class
or series of Preferred Stock in respect of (1) payment of dividends, (2)
payment upon dissolution, liquidation or winding up and (3) redemption.

     (b) Dividends. The holders of Series A Preferred Stock, in preference to
the holders of the Common Stock and any other class or series of Preferred
Stock, shall be entitled to receive, when as, and if declared by the Board of
Directors, out of funds legally available therefor, cumulative cash dividends
at the annual rate per share as specified below, and no more, payable in
quarter-annual installments on the 15th day of February, May, August and
November in each year, from the date of issuance. The annual dividend rate
shall be set on [Insert date which is two days prior to the Closing Date, as
defined in the Agreement and Plan of Merger] and on each anniversary thereof
(each a "Reset Date"), based upon the Average Market Price of the Common Stock
of the Company in the twenty (20) consecutive business days ending two days
immediately preceding the Reset Date. Market Price shall be determined in
accordance with subparagraph (e)(iii). The annual dividend rate shall be set
as follows:

Average Market Price                Annual Dividend Rate For
   of Common Stock                  Series A Preferred Stock
 ------------------                 ------------------------
 $24.00 or more. . . . . . . . . .           $1.00
 $23.00 to $23.99. . . . . . . . .           $1.10
 $22.00 to $22.99. . . . . . . . .           $1.20
 $21.00 to $21.99. . . . . . . . .           $1.32
 $20.00 to $20.99. . . . . . . . .           $1.44
 $19.00 to $19.99. . . . . . . . .           $1.56
 Less than $19.00. . . . . . . . .           $1.68

     The Average Market Price of the Common Stock listed in the table shall be
adjusted appropriately each time the Conversion Ratio is required to be
adjusted under subparagraph (e) (iv) and in the same proportion as the
Conversion Ratio is adjusted. Without limiting the foregoing, the Average
Market Price of the Common Stock listed in the chart shall be reduced to
reflect stock splits and stock dividends effected with respect to the Common
Stock. The Corporation shall notify by regular mail the holders of record of
the Series A Preferred Stock of the new dividend rate each time the rate is
reset. When the dividend rate is reset and each time the Average Market Price
of the Common Stock is required to be adjusted due to a change in the
Conversion Ratio, the Corporation shall promptly file with the Transfer Agent
for the Series A Preferred Stock a statement signed by the Chairman of the
Board, President or Vice President of the Corporation and by its Treasurer or
its Secretary showing in detail the facts requiring such an adjustment and
shall exhibit the Statement to any holder of Series A Preferred Stock desiring
to inspect the Statement. For the purpose of this paragraph (b), if the
dividend rate changes in a quarter-annual installment period, the amount

                                          A-33


<PAGE>
paid in such installment period shall be determined assuming that dividends
accrue daily and that the new rate was effective on and after the Reset Date.
If the dividends on the Series A Preferred Stock for any quarter-annual
dividend period shall not have been paid or declared for payment to the
holders of Series A Preferred Stock by the last day of such quarter annual
dividend period, the aggregate deficiency shall be cumulative and shall be
fully paid or declared and set apart for payment before any cash dividends or
other distribution shall be paid or set apart for payment to the holders of
the Common Stock or any other class or series of Preferred Stock of the
Corporation. Accumulations of dividends on the Series A Preferred Stock shall
not bear interest.

     (c) Liquidation Preference. Upon the voluntary or involuntary
liquidation, dissolution, or winding up of the affairs of the Corporation, the
holders of Series A Preferred Stock shall be entitled to receive out of the
assets of the Corporation $24.00 per share, together with cumulative dividends
accrued and unpaid to the date of payment of such $24.00 distribution
preference, and no more, before any amount shall be paid to, or distributed
among the holders of Common Stock or any other class or series of Preferred
Stock. For the purpose of this paragraph (c), dividends shall be deemed to
accrue on a daily basis. The merger or consolidation of the Corporation into
or with any other corporation, or the merger of any other corporation into the
Corporation, or the sale, lease or conveyance of all or substantially all of
the property or business of the Corporation, shall not be deemed to be a
dissolution, liquidation or winding up for purposes of this paragraph (c).

     (d) Redemption.

          (i) Option to Redeem. The Corporation shall not redeem any other
     class or series of Preferred Stock unless and until all shares of the
     Series A Preferred Stock have been redeemed. Outstanding shares of Series
     A Preferred Stock may be redeemed, as a whole (or in part but only with
     the consent of the holder of the Shares to be redeemed) at the option of
     the Corporation by vote of its Board of Directors at any time from and
     after the date on which the market price (as defined in subparagraph
     (e)(iii)) for the Corporation's Common Stock is $24.00 or more for 20
     consecutive business days. If less than all the outstanding shares of the
     Series A Preferred Stock are to be redeemed, the shares to be redeemed
     shall be determined in such manner as the Board of Directors may
     prescribe. The redemption price for shares of the Series A Preferred
     Stock shall be $24.00 per share, plus all accrued and unpaid dividends
     through the date fixed for redemption. For the purpose of this paragraph
     (d), dividends shall be deemed to accrue on a daily basis.

          (ii) Notice. Written notice of redemption shall be given to each
     holder of record of the shares of Series A Preferred Stock to be
     redeemed, by mailing a notice of redemption to such holder by first class
     mail, at such holder's address as it shall appear on the stock books of
     the Corporation, in each case at least 15 days and not more than 45 days
     prior to the date fixed for redemption; provided however, if fewer than
     25 days prior notice is given to holders, then at least one follow-up
     written notice must be sent to holders who have not converted by 7 days
     prior to the redemption date. Each such notice shall specify the shares
     of stock to be redeemed, the redemption price, the date fixed for
     redemption, the place for payment of the redemption price and for
     surrender of the certificate or certificates representing the shares to
     be redeemed, and if less than the total number of shares held by such
     holder are to be redeemed, the number of shares of such holder to be
     redeemed. No defect in such notice nor any defect in the mailing thereof
     shall in and of itself affect the validity of the proceedings for
     redemption, except as to any holder to whom the corporation has failed to
     mail such notice, or as to whom the notice was defective.

          (iii) Deposit of Redemption Funds. If notice of redemption shall
     have been given as herein provided and if, on or before the date fixed
     for redemption, the redemption price shall have been provided and set
     aside by the Corporation with a bank with trust powers for the pro rata
     benefit of the holders of the shares so called for redemption, then, from
     and after the date fixed for redemption, the shares of Series A Preferred
     Stock called for redemption shall no longer be deemed outstanding, the
     dividends thereon shall cease to accumulate, and all rights with respect
     to such shares shall forthwith cease. The only right of the holders of
     the redeemed shares after such date shall be the right to receive the
     redemption price for the shares called for redemption, without interest.
     If the Board of Directors designates a bank with trust powers as a
     depository of the funds to be used for redemption and as agent of the
     Corporation for the giving of the notices of redemption, the receipt of
     the shares and the payment of the redemption price, the acts of such
     designated agent on behalf of the Corporation shall have the same effect
     as if all such acts were done by the Corporation.

          Any monies deposited by the Corporation with such designated bank
     which shall not be required for the redemption of shares because of the
     conversion of such shares subsequent to the date of deposit, shall be

                                          A-34


<PAGE>
     promptly repaid to the Corporation. Any other monies so deposited by the
     Corporation with a designated bank and unclaimed at the end of one year
     from the date fixed for redemption shall be repaid to the Corporation
     upon its request, after which the holders of the shares called for
     redemption shall look only to the Corporation for payment of the
     redemption price.

          The Corporation may use one of its subsidiary banks with trust
     powers as the depository and agent for such redemption.

          (iv) No Sinking Fund. The Corporation shall not be obligated to make
     payments into or to maintain any sinking fund for the Series A Preferred
     Stock.

     (e) Conversion.

          (i) Conversion Privilege. The holder of any shares of Series A
     Preferred Stock at any time prior to the date fixed for redemption as
     provided in paragraph (d), shall have the right to surrender the
     certificates evidencing such shares and receive, in conversion of each
     share of Series A Preferred Stock, one share (the "Conversion Ratio") of
     the Common Stock, no par value of the Corporation.

          (ii) Manner of Exercising Conversion Privilege. The conversion
     privilege may be exercised at any time including from and after the date
     on which a notice of redemption was given and prior to the close of
     business on the last day before the date of redemption stated in the
     notice. To exercise the conversion privilege, the holder of Series A
     Preferred Stock shall surrender the certificates representing the shares
     to be converted at the office of the Transfer Agent of the Corporation
     and shall give written notice to the Corporation at such office that the
     holder elects to convert such shares. Such certificates shall be duly
     endorsed or assigned to the Corporation, or in blank. Conversion shall be
     deemed to have been effected immediately prior to the close of business
     on the date upon which such surrender is made, and such date is referred
     to in this paragraph (e) as the "Conversion Date." On the Conversion Date
     or as promptly thereafter as practicable, the Corporation shall deliver
     to the holder of the stock surrendered for conversion, or as otherwise
     directed by him in writing, a certificate for the number of full shares
     of Common Stock deliverable upon conversion of such Series A Preferred
     Stock and, if applicable, a check in respect to any fraction of a share
     as provided in subparagraph (e) (iii).

          (iii) Cash Adjustment for Fractional Share Upon Conversion. The
     Corporation shall not deliver fractional shares of Common Stock upon
     conversion of shares of Series A Preferred Stock. In lieu of any
     fractional share of Common Stock that would otherwise be deliverable upon
     conversion, the Corporation shall pay an amount in cash equal to the
     current market value of the fractional share, computed on the basis of
     the market price on the last business day before the Conversion Date. For
     purposes of this section, the "market price" on any business day shall be
     the closing price per share of Common Stock in the NASDAQ National Market
     System or, if the shares of Common Stock are listed or admitted to
     trading on any national securities exchange, the reported closing price
     per share of Common Stock on such exchange on such day.

          (iv) Adjustment of Conversion Ratio. The Conversion Ratio of the
     Series A Preferred Stock shall be adjusted from time to time as follows:

               (A) If at any time while any of the Series A Preferred Stock is
          outstanding the Corporation shall (i) pay a dividend on its Common
          Stock in shares of its capital stock, including Common Stock and
          Preferred Stock, (ii) subdivide its outstanding shares of Common
          Stock into a greater number of shares, (iii) combine the outstanding
          shares of Common Stock into a smaller number of shares, or (iv)
          issue by reclassification of its shares of Common Stock any shares
          of stock of the Corporation, the Conversion Ratio in effect
          immediately prior thereto shall be adjusted so that the holder of
          any share of Series A Preferred Stock thereafter surrendered for
          conversion shall be entitled to receive the number of shares of
          Common Stock or other securities of the Corporation which he would
          have owned or have been entitled to receive after the happening of
          any of the events described above had such share of Series A
          Preferred Stock been converted immediately prior to the happening of
          such event. An adjustment made pursuant to this subparagraph (e)
          (iv) (A) shall become effective in the case of a dividend
          immediately after the opening of business on the day following the
          record date for the determination of shareholders entitled to
          receive such dividend, and shall become effective in the case of a
          subdivision, combination or reclassification immediately after the
          opening of business on the day following the day when such
          subdivision, combination, or reclassification becomes effective.


                                          A-35


<PAGE>
               (B) If while any of the Series A Preferred Stock is
          outstanding, the Corporation shall issue rights or warrants ratably
          to the holders of shares of its Common Stock entitling them to
          subscribe for or purchase shares of Common Stock at a price per
          share less than the market price per share of Common Stock on the
          record date for the determination of shareholders entitled to
          receive such rights and warrants, the Conversion Ratio in effect
          immediately before that record date shall be adjusted as of the day
          following that record date so that it shall equal the ratio
          determined by multiplying the Conversion Ratio in effect immediately
          before that record date by a fraction, of which the numerator shall
          be the number of shares of Common Stock outstanding on that record
          date plus the number of shares of Common Stock offered for
          subscription or purchase and the denominator shall be the number of
          shares of Common Stock outstanding on that record date plus the
          number of shares of Common Stock that the aggregate offering price
          of the total number of shares so offered would purchase at such
          current market price per share of Common Stock. To the extent that
          such rights or warrants are not exercised before the expiration
          thereof, the Conversion Ratio shall be readjusted as of the close of
          business on the expiration date to the Conversion Ratio that would
          then be in effect based upon the number of shares of Common Stock
          actually delivered upon the exercise of such rights or warrants.

               (C) If the Corporation shall distribute, to all holders of
          shares of its Common Stock, evidences of its indebtedness or of its
          assets (excluding cash distributions made out of current or retained
          earnings) the Conversion Ratio in effect immediately before the
          record date for the determination of shareholders entitled to
          receive such distribution shall be adjusted immediately after the
          opening of business on the day following that record date so that it
          shall equal the ratio determined by multiplying the Conversion Ratio
          in effect immediately prior thereto by a fraction, of which the
          numerator shall be the total number of shares of Common Stock
          outstanding on that record date multiplied by such current market
          price per share on that record date, and of which one denominator
          shall be determined by subtracting the aggregate face value of
          evidences of indebtedness or the aggregate fair market value of
          evidences of its assets from an amount equal to the total number of
          shares of Common Stock outstanding on such record date multiplied by
          the current market price per share of Common Stock on that record
          date.

               (D) For the purpose of any computation under subparagraphs (e)
          (iv) (B) and (C) above, the current market price per share of Common
          Stock at any date shall be deemed to be the average of the market
          prices for the thirty consecutive business days terminating fifteen
          calendar days before the day in question. The market price for each
          day shall be determined as provided in subparagraph (e) (iii)
          hereof.

               (E) No adjustment in the Conversion Ratio for the Series A
          Preferred Stock shall be made if, at the same time that the
          Corporation takes an action with respect to the Common Stock that
          would otherwise require adjustment under subparagraphs (A) through
          (C) above, the Corporation shall take the same action with respect
          to the Series A Preferred Stock in the same proportion as if each
          share of Series A Preferred Stock had been converted into shares of
          Common Stock at the then applicable Conversion Ratio immediately
          before the record date for the determination of holders of Common
          Stock entitled to receive the dividends, rights, warrants, or
          distributions.

               (F) Except as herein otherwise provided, no adjustment in the
          Conversion Ratio shall be made by reason of the issuance of shares
          of Common Stock, or any securities convertible into or exchangeable
          for shares of Common Stock, or any securities carrying the right to
          purchase any of the foregoing or for any other reason whatsoever.

               (G) No adjustment in the Conversion Ratio shall be required
          unless such adjustment would require an increase or decrease of at
          least one percent (1%) of such Ratio; provided, however, that any
          adjustments which by reason of this subparagraph (e) (iv) (G) are
          not required to be made shall be carried forward and taken into
          account in any subsequent adjustment. All calculations under this
          subparagraph (e) (iv) shall be made to the nearest hundredth of a
          share.

               (H) Whenever the Conversion Ratio is adjusted as provided in
          this subparagraph (e) (iv), the Corporation shall promptly file with
          the Transfer Agent for the Series A Preferred Stock a statement
          signed by the Chairman of the Board, President or Vice President of
          the Corporation and by its Treasurer or its Secretary showing in
          detail the facts requiring such adjustment and shall exhibit the
          statement to any holder of Series A Preferred Stock desiring to
          inspect the statement. In addition, with respect to adjustments made

                                          A-36


<PAGE>
          while any Series A Preferred Stock is outstanding, the Corporation
          shall state to the Transfer Agent and in the next quarterly and
          annual report that an adjustment has been effected and give the
          adjusted Conversion Ratio in the Corporation's next quarterly and
          annual report to shareholders. Such quarterly and annual report
          shall be mailed to all holders of record of the Series A Preferred
          Stock on the record date used for mailing such quarterly and annual
          report to holders of Common Stock.

          (v) Effect of Consolidations, Mergers or Sales on Conversion
     Privilege. If at any time while any shares of the Series A Preferred
     Stock are outstanding, the Corporation is consolidated or merged with or
     into any other corporation or sells or conveys all or substantially all
     of its assets, and pursuant to the provisions of the New Jersey Business
     Corporation Act or the Corporation's certificate of incorporation the
     approval of the holders of the Common Stock of the Corporation is
     required for such transaction, then such transaction shall also require
     for approval the affirmative vote of a majority of the outstanding Series
     A Preferred Stock, voting as a separate class. Notwithstanding the
     foregoing, the Corporation shall be entitled to redeem the Series A
     Preferred Stock pursuant to the provisions of paragraph (d) prior to or
     simultaneously with the consummation of any such transaction and if such
     redemption does take place, the consent of the holders of the Series A
     Preferred Stock shall not be required and if any vote upon such a
     transaction by the holders of Series A Preferred Stock has been taken,
     such vote shall be disregarded.

          (vi) Notice of Certain Transactions Required. In addition to any
     other notice required by this Article V, if at any time while Series A
     Preferred Shares are outstanding the Corporation shall (i) declare a
     dividend (or any other distribution) on its Common Stock other than a
     cash dividend out of current retained earnings or surplus; or (ii)
     authorize the issuance to all holders of its Common Stock of rights or
     warrants to subscribe for or purchase shares of its Common Stock or of
     any other subscription rights or warrants; or (iii) reclassify its Common
     Stock (other than through a subdivision or combination or by changing the
     par value); or (iv) take any other action which requires the Conversion
     Ratio to be adjusted under paragraph (e) (iv); or (v) become a party to
     any consolidation or merger or sell or transfer all or substantially all
     of the assets of the Corporation, then the Corporation shall notify by
     regular mail the holders of record of the Series A Preferred Shares at
     least 15 days prior to the appropriate record date. The notice shall
     briefly describe the transaction and state (i) the record date which will
     be used for the purpose of determining which holders will receive such
     dividend or distribution, of rights or warrants, or (ii) the date on
     which any such reclassification, consolidation, merger, sale or transfer
     is expected to become effective, and the record date as of which it will
     be determined which holders shall be entitled to exchange their Common
     Stock for securities or other property delivered upon such
     reclassification, consolidation, merger, sale or transfer. The
     Corporation shall mail a notice of all meetings of shareholders (and any
     accompanying proxy statement) to the holders of Series A Preferred Stock
     at the same time the notice (and proxy statement) is mailed to holders of
     Common Stock and shall mail all other notices and financial statements to
     the holders of Preferred Stock at the same time such notices and
     financial statements are mailed to holders of Common Stock. If any action
     is taken by means of consent, notice of such action by consent shall be
     sent to the holders of Series A Preferred Stock at least 20 days prior to
     the effective date of such consent. Failure to give or receive the notice
     required by this subparagraph (e) (vi) or any defect therein shall not
     affect the legality or validity or any such dividend, distribution, right
     or warrant or other action but such failure shall not affect the rights
     of the holders of Series A Preferred Stock to obtain an appropriate
     remedy on account of such failure.

          (vii) Corporation to Reserve Stock for Conversion. As long as any
     Series A Preferred Stock remains outstanding, the Corporation shall
     reserve out of its authorized but unissued Common Stock the full number
     of shares of Common Stock deliverable upon the conversion of all
     outstanding Series A Preferred Stock.

     (f) Voting Rights.

          (i) Except as otherwise required by the New Jersey Business
     Corporation Act and as otherwise provided in subparagraph (e) (v) and in
     this paragraph (f), the holders of Series A Preferred Stock shall have no
     voting rights.

          (ii) Any other provisions herein notwithstanding, if at any time the
     Corporation shall have failed to pay for 2 quarters, whether or not
     consecutive, the full quarter-annual dividends payable on the Series A
     Preferred Stock, the holders of the Series A Preferred Stock shall have
     the right, voting as a separate class, to elect a total of two directors
     to the class of directors elected at the next annual meeting of
     shareholders (the "Preferred Directors"). A dividend default with respect
     to the Series A Preferred Stock, giving rise to the right to elect the
     Preferred Directors, shall be deemed to continue to exist until all
     accrued dividends on all outstanding shares of the Series A Preferred
     Stock shall have been paid to the end of the past preceding quarterly
     dividend period.


                                          A-37


<PAGE>
               (A) Subject to the limitations set forth in subparagraph (B)
          below, the Preferred Directors shall be elected to a term of office
          the same as the term of office of the other directors in the class
          to which they are elected. At each subsequent annual meeting of
          shareholders at which directors of such class are elected, until all
          dividends in default on the Series A Preferred Stock shall have been
          paid or declared and set apart for payment, the holders of Series A
          Preferred Stock shall have the right to vote for the election of
          Preferred Directors in the manner described in this subparagraph
          (ii).

               (B) The Preferred Directors shall hold office only until the
          first meeting of shareholders following the payment, or the
          declaration and setting apart for payment, of all dividends in
          default on the Series A Preferred Stock, notwithstanding that the
          term of the other directors in the class to which they are a member
          does not expire at the time of such meeting. The successors to the
          Preferred Directors shall be elected by the shareholders at such
          meeting to a term of office which shall expire at the same time as
          the term of office of the other directors in the class to which they
          are elected.

               (C) At any meeting of shareholders held while holders of Series
          A Preferred Stock have the voting power to elect Preferred
          Directors, the holders of a majority of the then outstanding Series
          A Preferred Stock who are present in person or by proxy shall be
          sufficient to constitute a quorum for the election of the Preferred
          Directors as herein provided.

               (D) Any vacancy caused by the death, resignation, or removal of
          a Preferred Director may be filled by the remaining Preferred
          Director, or if there is no remaining Preferred Director, by a
          majority of the holders of Series A Preferred Stock. In the event
          there is no remaining Preferred Director to fill a vacancy, a
          holder(s) of 10% or more of the outstanding Series A Preferred Stock
          shall have the right to require the Corporation to hold a meeting of
          shareholders within 20 days (or such greater time as shall be
          required by law) to fill the vacancy, unless when so requested a
          shareholders' meeting is scheduled to occur in 60 days or less. Any
          Preferred Director so elected shall hold office until the next
          annual meeting of shareholders, at which time the holders of the
          Series A Preferred Stock shall elect a Preferred Director to fill
          the vacancy if the term of office of the Preferred Director who was
          replaced does not expire at the time of such meeting.

          (iii) While any Series A Preferred Stock is outstanding, the
     amendment of any provision of this Section C of Article V of the
     Certificate of Incorporation (except amendments relating to a stock split
     or reduction in the authorized shares of the series that the New Jersey
     Business Corporation Act authorizes the Board of Directors to adopt
     without shareholder approval) shall require the affirmative vote of a
     majority of the outstanding Series A Preferred Stock.

          (iv) On any matter on which the holders of Series A Preferred Stock
     shall be entitled to vote, they shall be entitled to one vote for each
     share held. The holders of Series A Preferred Stock shall vote only as a
     separate class; their votes shall not be counted together with the
     holders of the Common Stock or any other class or series of Preferred
     Stock as a single class.


                                          A-38


<PAGE>




                                                                  APENDIX A-1


              AMENDMENT NO. 1 TO AGREEMENT AND PLAN OF MERGER


     THIS AMENDMENT NUMBER 1 to the Agreement and Plan of Merger, entered into
this 10th day of May, 1994, is among HUBCO, INC. ("Hubco"), HUDSON UNITED BANK
(the "Bank"), WASHINGTON BANCORP., INC. ("Washington") and WASHINGTON SAVINGS
BANK (the "Savings Bank").

                           W I T N E S S E T H:

     WHEREAS, the parties have entered into an Agreement and Plan of Merger,
dated as of November 8, 1993 (the "Agreement"), pursuant to which Hubco has
agreed to acquire Washington and the Savings Bank will be merged into the
Bank; and

     WHEREAS, pursuant to Section 7.1(d), Hubco has the right to terminate the
Agreement if, among other reasons, the Bank fails to resolve the Inrevco Loan
so as to make it a performing loan or to take substantial steps to proceed
with the foreclosure; and

     WHEREAS, the Savings Bank has taken substantial steps to foreclose the
Inrevco Loan, and there have been developments with regard to the bankruptcy
of the borrower on the Inrevco Loan and the tenant in the building which
serves as the collateral for the Inrevco Loan; and

     WHEREAS, Washington would like to restructure the Inrevco Loan and
terminate the foreclosure proceedings; and

     WHEREAS, Hubco desires to have the Inrevco Loan sold; and

     WHEREAS,  there are also certain  corrections and revisions necessary to be
made to the Agreement; and

     WHEREAS, as a consequence of these issues, the parties have agreed to
amend the Agreement to, among other things, permit Hubco to contract to sell
the Inrevco Loan immediately following the closing under the Agreement (the
"Closing").

     NOW, THEREFORE, in consideration of their mutual covenants and agreements
herein contained, the parties hereby agree as follows:

     1. Capitalized Terms; No Other Changes. Unless otherwise specified
herein, capitalized terms used herein have the meanings ascribed to them in
the Agreement. Except as expressly amended hereby, the Agreement remains in
full force and effect.

     2. Agreement With Respect to Inrevco Loan. Washington and the Savings
Bank shall cooperate with the Bank so as to permit the Bank (i) to market the
Inrevco Loan prior to the Closing, (ii) to obtain the best possible price for
the Inrevco Loan and (iii) to enter into a contract prior to the Closing under
which the Bank as promptly as practical after the Closing will sell the
Inrevco Loan. Without limiting the foregoing, the Savings Bank shall advise
and provide the Bank with all information and communications about the Inrevco
Loan promptly upon sending or receipt by the Savings Bank and shall keep the
Bank fully informed of all negotiations with the borrower with regard to
restructuring the Inrevco Loan and the financial condition of the borrower.

     If a restructuring of the Inrevco Loan occurs on or prior to the Closing
and the "Restructuring Conditions" (as hereafter defined) are satisfied, Hubco
shall have no right to terminate the Agreement for any material adverse change
in the financial condition or business of Washington or the Savings Bank
arising out of or connected with the Inrevco Loan and, without limiting the
foregoing, Hubco shall have no right to terminate the Agreement if Washington
fails to proceed with the foreclosure or fails to make the Inrevco Loan a
performing loan.


                                    A-1-1
<PAGE>


   
     For purposes of the Agreement and this Amendment, if a restructuring of
the Inrevco Loan satisfies the conditions set forth in clauses (i), (ii),
(iii) and (iv) below or if the condition in clause (v) below is satisfied
(each such set of conditions being referred to as "Restructuring Conditions"),
then the Restructuring Conditions shall be deemed to be satisfied. The
conditions in clauses (i) through (v) are as follows: (i) the revised loan
documents shall contain an express acknowledgement by the borrower that the
Inrevco Loan may be assigned or sold without borrower's consent and the
borrower waives any and all rights the borrower may have with respect to any
claims against Savings Bank, its successors and its assigns, or the officers,
directors, employees or agents of Washington or the Savings Bank and their
successors and assigns accruing up to the date of the restructure; (ii)
Washington does not extend any new funds to or on behalf of the borrower and
Washington or the Savings Bank receives an aggregate of at least $1,025,000 in
connection with the restructure, such amount to be received within five
business days after the closing of the restructure but prior to the Closing;
(iii) as a result of such restructuring, the book value of the Inrevco Loan on
Washington's books or the Savings Bank's books is reduced by at least
$1,025,000; (iv) upon consummation of the restructure, the principal balance
of the Inrevco Loan due under the restructured note is between $9.2 and $9.4
million, the note reflecting such indebtedness bears interest at a rate of at
least 7% per annum for at least five years from the date of the restructure
(there being no restriction herein with respect to such interest rate after
such five year period); and (v) independent of any of the foregoing
conditions, on or before 10 business days prior to the Closing, the Bank
enters into a contract with a buyer for the Inrevco Loan for an amount in
excess of the sum of (x) $6,000,000 plus (y) any additional amounts lent by
the Savings Bank to the obligor on the Inrevco Loan or advanced by the Savings
Bank on behalf of or in connection with the Inrevco Loan since December 31,
1993 minus (z) payments received by the Savings Bank on the Inrevco Loan which
are applied to reduce the principal balance of the Inrevco Loan on the
Savings Bank's Books. (it being understood that satisfaction of either (a)
clauses (i), (ii), (iii) and (iv) above or (b) clause (v) above shall
constitute satisfaction of the Restructuring Conditions for purposes of the
Agreement and this Amendment).
    

     If at or prior to the Closing under the Agreement the Restructuring
Conditions are not deemed to be satisfied in accordance with the immediately
preceding paragraph, then Hubco shall continue to have the right to terminate
the Agreement with respect to events or circumstances involving the Inrevco
Loan as if this Section 2 of the Amendment had never been entered into.
Without limiting the foregoing, in such event, (i) Hubco shall (provided that
the factual basis for termination exist) have the right to terminate the
Agreement for the reasons specified in Section 7.1(d) of the Agreement,
including Washington's failure to proceed with foreclosure or make the Inrevco
Loan a performing loan, and (ii) Washington agrees that nothing contained in
this Agreement and no action taken by Washington in reliance on this Amendment
shall preclude Hubco from terminating the Agreement.

     Washington also expressly agrees that if the Agreement is terminated for
any reason whatsoever, other than a termination by Hubco that constitutes a
breach of the Agreement by Hubco, and there is a penalty or claim against the
Bank by the party to whom the Bank had agreed to sell the Inrevco Loan arising
principally out of the Bank's inability to consummate the sale because it does
not own the Inrevco Loan, Washington agrees to reimburse the Bank for such
amounts to a maximum of $50,000. Hubco and the Bank agree to indemnify
Washington and the Savings Bank for any other liability to the proposed
purchaser, Hubco or the Bank arising out of the termination of such contract
or such inability to consummate such sale. The obligations set forth in this
final paragraph of this Section 2 shall survive any termination of the
Agreement.

     3. Change to Section 1.6. The third sentence of Section 1.6 of the
Agreement shall be amended such that the reference therein to the term "ten
days" shall instead refer to "thirty days".

     4. Change to Section 2.1(i). The following sentence shall be added at the
end of Section 2.1(i) of the Agreement:
         
     "As promptly as practical after the date of the Closing has been
established, but in no event fewer than 28 days prior to such date, Washington
and Hubco shall cause all holders of record of Washington Common Stock and
Washington stock options to be notified (in a manner mutually satisfactory to
Washington and Hubco) of the date on which the Election Deadline shall occur."

     5. Change to Section 2.4. Section 2.4(c) of the Agreement shall be
revised so that the last line of Section 2.4(c) refers to "paragraph (a)
above" instead of "paragraph (b) above" as it now reads.

                                    A-1-2
<PAGE>

     
     6. Change to Exhibit 2.1. 

     6.1 Exhibit 2.1 to the Agreement shall be changed by deleting paragraph
(C)(b) and replacing it with the following:

     (b) Dividends. The holders of Series A Preferred Stock, in preference to
the holders of the Common Stock and any other class or series of Preferred
Stock, shall be entitiled to receive, when as, and if declared by the Board of
Directors, out of funds legally available thereof, cumulative cash dividends
at the annual rate per share as specified below, and no more, payable in
quarter-annual installments on the 15th day of February, May, August, and
November in each year, from the date of issuance. The dividend rate shall be
fixed on [Insert date which is two days prior to the Closing Date, as defined
in the Agreement and Plan of Merger], based upon the Average Market Price of
the Common Stock of the Company in the twenty (20) consecutive business days
ending two days immediately proceeding [insert same date]. Market Price shall
be determined in accordance with subparagraph (e) (iii). The annual dividend
rate shall be fixed [at the Closing Date] as follows:


    
   
   Average Market Price                            Annual Dividend Rate For
    of Common Stock                                Series A Preferred Stock 
 ------------------------                         ------------------------
     $21.00 or more. . . . . . . . . . . . . . . . .       $1.32
     $20.00 to $20.99. . . . . . . . . . . . . . . .       $1.44
     $19.00 to $19.99. . . . . . . . . . . . . . . .       $1.56
     Less than $19.00. . . . . . . . . . . . . . . .       $1.68
    

     If the dividends on the Series A Preferrred Stock for any quarter-annual
dividend period shall not have been paid or declared for payment to the holders
of Series A Preferred Stock by the last day of such quarter annual dividend
period, the aggregate deficiency shall be cumulative and shall be fully paid or
declared and set apart for payment before any cash dividends or other
distribution shall be paid or set apart for payment to the holders of the Common
Stock or any other class or series of Preferred Stock of the Corporation.
Accumulations of dividends on the Series A Preferred Stock shall not bear
interest.

     6.2 Exhibit 2.1 to the Agreement shall be changed by deleting paragraph
(C)(d)(i) and replacing it with the following (the italicized language being
new):
 

     (i) Option to Redeem. The Corporation shall not redeem any other class or
  series of Preferred Stock unless and until all shares of the Series A
  Preferred Stock have been redeemed. The Corporation shall not redeem the
  Series A Preferred Stock without the prior approval of the Board of
  Governors of the Federal Reserve System. Outstanding shares of Series A
  Preferred Stock may be redeemed, as a whole (or in part but only with the
  consent of the holder of the Shares to be redeemed) at the option of the
  Corporation by vote of its Board of Directors at any time from and after
  one year from the date of original issuance and after the
  date on which the market price (as defined in subparagraph (e)(iii)) for the
  Corporation's Common Stock is $24.00 or more for 20 consecutive business
  days, or pursuant to paragraph (e)(v) hereof. The $24.00 market price
  referred to in the previous sentence shall be adjusted appropriately each
  time the Conversion Ratio is required to be adjusted under subparagraph (e)
  (iv) and in the same proportion as the Conversion Ratio is adjusted. Without
  limiting the foregoing, the $24.00 market price of the Common Stock referred
  to herein will be reduced to reflect stock splits and stock dividends
  effected with respect to the Common Stock. If less than all the outstanding
  shares of the Series A Preferred Stock are to be redeemed, the shares to be
  redeemed shall be determined in such manner as the Board of Directors may
  prescribe. The redemption price for shares of the Series A Preferred Stock
  shall be $24.00 per share, plus all accrued and unpaid dividends through the
  date fixed for redemption. For the purpose of this paragraph (d), dividends
  shall be deemed to accrue on a daily basis.


                                     A-1-3
<PAGE>

     IN WITNESS WHEREOF, Hubco, Bank, Washington and Savings Bank have caused
this Amendment Number 1 to the Agreement and Plan of Merger to be executed by
their duly authorized officers as of the day and year first above written.

ATTEST:                            HUBCO, INC.


By:                                By:
   --------------------------         -----------------------------
                  , Secretary      Kenneth T. Neilson, President
                                   and Chief Executive Officer


ATTEST:                            HUDSON UNITED BANK


By:                                By:
   --------------------------      --------------------------------
                  , Secretary      Kenneth T. Neilson, President
                                   and Chief Executive Officer


ATTEST:                            WASHINGTON BANCORP., INC.


By:                                By:
   ---------------------------        -----------------------------
                  , Secretary


ATTEST:                            WASHINGTON SAVINGS BANK


By:                                By:
   ---------------------------        -----------------------------
                  , Secretary




                                    A-1-4
<PAGE>
                                                            APPENDIX B

THE TRANSFER OF THE OPTION GRANTED BY THIS AGREEMENT IS SUBJECT TO RESALE
RESTRICTIONS ARISING UNDER THE SECURITIES ACT OF 1933, AS AMENDED.

                                 STOCK OPTION AGREEMENT

     THIS STOCK OPTION AGREEMENT ("Agreement") dated November 8, 1993, is by
and between HUBCO, Inc., a New Jersey corporation and registered bank holding
company ("Hubco"), and Washington Bancorp, Inc., a Delaware corporation
("WBI") and registered bank holding company for Washington Savings Bank, a
state savings bank (the "Savings Bank").

                                       BACKGROUND

     1. Hubco, WBI, the Savings Bank and Hudson United Bank (the "Bank"), a
wholly-owned subsidiary of Hubco, as of the date hereof, have executed a
definitive agreement and plan of merger (the "Merger Agreement") pursuant to
which Hubco will acquire WBI through a merger of WBI with and into Hubco (the
"Merger").

     2. As an inducement to Hubco to enter into the Merger Agreement and in
consideration for such entry, WBI desires to grant to Hubco an option to
purchase authorized but unissued shares of common stock of WBI in an amount
and on the terms and conditions hereinafter set forth.

                                       AGREEMENT

     In consideration of the foregoing and the mutual covenants and agreements
set forth herein and in the Merger Agreement, Hubco and WBI, intending to be
legally bound hereby, agree:

     1. Grant of Option. WBI hereby grants to Hubco the option to purchase
765,000 shares of common stock, par value $.10 per share (the "Common Stock")
of WBI at a price of $11.50 per share (the "Option Price"), subject to the
terms and conditions set forth herein (the "Option").

     2. Exercise of Option. This Option shall not be exercisable until the
occurrence of a Triggering Event (as such term is hereinafter defined). Upon
or after the occurrence of a Triggering Event (as such term is hereinafter
defined), Hubco may exercise the Option, in whole or in part, at any time or
from time to time subject to the termination provisions of Section 19 of this
Agreement.

     The term "Triggering Event" means the occurrence of any of the following
events:

     A person or group (as such terms are defined in the Securities Exchange
Act of 1934, as amended (the "Exchange Act"), and the rules and regulations
thereunder) other than Hubco or an affiliate of Hubco:

     a. acquires beneficial ownership (as such term is defined in Rule 13d-3
as promulgated under the Exchange Act) of at least 20% of the then outstanding
shares of Common Stock, except that it shall not be a Triggering Event for any
person to acquire additional Common Stock if such person beneficially owns as
of the date hereof at least 20% of the outstanding shares of Common Stock; or

     b. enters into a letter of intent or an agreement, whether oral or
written, with WBI pursuant to which such person or any affiliate of such
person would (i) merge or consolidate, or enter into any similar transaction
with WBI, (ii) acquire all or a significant portion of the assets or
liabilities of WBI, or (iii) acquire beneficial ownership of securities
representing, or the right to acquire beneficial ownership or to vote
securities representing 20% or more of the then outstanding shares of Common
Stock; or

     c. makes a filing with bank or thrift regulatory authorities (which
filing has been accepted for processing by such authorities) or publicly
announces a bona fide proposal (such filing or proposal, a "Proposal") with
respect to (i) any merger, consolidation or acquisition of all or a
significant portion of all the assets or liabilities of WBI or any other
business combination involving WBI, or (ii) a transaction involving the
transfer of beneficial ownership of securities representing, or the right to
acquire beneficial ownership or to vote securities representing, 20% or more
of the outstanding shares of Common Stock, and thereafter, such Proposal is
not Publicly Withdrawn (as such term is hereinafter defined) at least 15 days
prior to the meeting of stockholders of WBI called to vote on the Merger and

                                          B-1



<PAGE>
   
WBI's stockholders fail to approve the Merger by the vote required by
applicable law at the meeting of stockholders called for such purpose; or
    
     d. makes a bona fide Proposal and thereafter, but before such Proposal
has been Publicly Withdrawn, WBI willfully takes any action in any manner
which would materially interfere with its ability to consummate the Merger or
materially reduce the value of the transaction to Hubco.
   
     The term "Triggering Event" also means the taking of any material direct
or indirect action by WBI or any of its directors, officers or agents with the
intention of inviting, encouraging or soliciting, or which is likely to result
in, any proposal which has as its purpose a tender offer for the shares of
WBI's Common Stock, a merger, consolidation, plan of exchange, plan of
acquisition or reorganization of WBI, or a sale of a significant number of
shares of WBI's Common Stock or any significant portion of its assets or
liabilities.
    
     The term "significant number" means 10% of the outstanding shares of
Common Stock. The term "significant portion" means 25% of the assets or
liabilities of WBI.

     "Publicly Withdrawn", for purposes of clauses (c) and (d) above, shall
mean an unconditional bona fide withdrawal of a Proposal coupled with a public
announcement of no further interest in pursuing such Proposal or in acquiring
any controlling influence over WBI or in soliciting or inducing any other
person (other than Hubco or any affiliate) to do so.

     Notwithstanding the foregoing, the Option may not be exercised at any
time (i) in the absence of any required governmental or regulatory approval or
consent necessary for WBI to issue the shares of Common Stock covered by the
Option (the "Option Shares") or Hubco to exercise the Option or prior to the
expiration or termination of any waiting period required by law, or (ii) so
long as any injunction or other order, decree or ruling issued by any federal
or state court of competent jurisdiction is in effect which prohibits the sale
or delivery of the Option Shares.

     WBI shall notify Hubco promptly in writing of the occurrence of any
Triggering Event known to it, it being understood that the giving of such
notice by WBI shall not be a condition to the right of Hubco to exercise the
Option. WBI will not take any action which would have the effect of preventing
or disabling WBI from delivering the Option Shares to Hubco upon exercise of
the Option or otherwise performing its obligations under this Agreement. In
the event Hubco wishes to exercise the Option, Hubco shall send a written
notice to WBI (the date of which is hereinafter referred to as the "Notice
Date") specifying the total number of Option Shares it wishes to purchase and
a place and date for the closing of such a purchase (a "Closing"); provided,
however, that a Closing shall not occur prior to five business days after the
later of receipt of any necessary regulatory approvals and the expiration of
any legally required notice or waiting period, if any.

     3. Payment and Delivery of Certificates. At any Closing hereunder (a)
Hubco will make payment to WBI of the aggregate price for the Option Shares so
purchased by wire transfer of immediately available funds to an account
designated by WBI, (b) WBI will deliver to Hubco a stock certificate or
certificates representing the number of Option Shares so purchased, free and
clear of all liens, claims, charges and encumbrances of any kind or nature
whatsoever created by or through WBI (other than restrictions imposed by
applicable securities laws), registered in the name of Hubco or its designee,
in such denominations as were specified by Hubco in its notice of exercise and
bearing a legend as set forth below and (c) Hubco shall pay any transfer or
other taxes required by reason of the issuance of the Option Shares so
purchased.

     Unless a registration statement is filed and declared effective under
Section 4 hereof, a legend will be placed on each stock certificate evidencing
Option Shares issued pursuant to this Agreement, which legend will read
substantially as follows:

     The shares of stock evidenced by this certificate have not been
registered for sale under the Securities Act of 1933 (the "1933 Act"). These
shares may not be sold, transferred or otherwise disposed of unless a
registration statement with respect to the sale of such shares has been filed
under the 1933 Act and declared effective or, in the opinion of counsel to
Washington Bancorp, Inc., said transfer would be exempt from registration
under the provisions of the 1933 Act and the regulations promulgated
thereunder.

     4. Registration Rights. Upon or after the occurrence of a Triggering
Event that occurs prior to the termination of this Agreement and upon receipt
of a written request from Hubco, WBI shall prepare and file a registration
statement with the Securities and Exchange Commission, covering the Option and
such number of

                                          B-2


<PAGE>
   
Option Shares as Hubco shall specify in its request, and WBI shall use its
best efforts to cause such registration statement to be declared effective in
order to permit the sale or other disposition of the Option and the Option
Shares, provided that Hubco shall in no event have the right to have more than
one such registration statement become effective and provided further that WBI
may postpone such preparation and filing for a period of time (not to exceed
90 days) if in its reasonable judgment such filing would require the
disclosure of material information that WBI has a bona fide business purpose
for preserving as confidential.

     In connection with such filing, WBI shall use its best efforts to cause
to be delivered to Hubco such certificates, opinions, accountant's letters and
other documents as Hubco shall reasonably request and as are customarily
provided in connection with registrations of securities under the Securities
Act of 1933, as amended, and Hubco shall provide to WBI such information
regarding Hubco as WBI shall reasonably request for purposes of preparing such
registration statement. All expenses incurred by WBI in complying with the
provisions of this Section 4, including without limitation, all registration
and filing fees, printing expenses, fees and disbursements of counsel for WBI
and blue sky fees and expenses shall be paid by WBI. Underwriting discounts
and commissions to brokers and dealers relating to the Option Shares, fees and
disbursements of counsel to Hubco and any other expenses incurred by Hubco in
connection with such registration shall be borne by Hubco. In connection with
such filing, WBI shall indemnify and hold harmless Hubco against any losses,
claims, damages or liabilities, joint or several, to which Hubco may become
subject, insofar as such losses, claims, damages or liabilities (or actions in
respect thereof) arise out of or are based upon any untrue statement or
alleged untrue statement of any material fact contained in any preliminary or
final prospectus or any amendment or supplement thereto, or arise out of a
material fact required to be stated therein or necessary to make the
statements therein not misleading; and WBI will reimburse Hubco for any legal
or other expense reasonably incurred by Hubco in connection with investigating
or defending any such loss, claim, damage, liability or action; provided,
however, that WBI will not be liable in any case to the extent that any such
loss, claim, damage or liability arises out of or is based upon an untrue
statement or alleged untrue statement or omission or alleged omission made in
such preliminary or final prospectus or such amendment or supplement thereto
in reliance upon and in conformity with written information furnished by or on
behalf of Hubco specifically for use in the preparation thereof. Hubco will
indemnify and hold harmless WBI to the same extent as set forth in the
immediately preceding sentence but only with reference to written information
specifically furnished by or on behalf of Hubco for use in the preparation of
such preliminary or final prospectus or such amendment or supplement thereto;
and Hubco will reimburse WBI for any legal or other expense reasonably
incurred by WBI in connection with investigating or defending any such loss,
claim, damage, liability or action.
    
     5. Adjustment Upon Changes in Capitalization. In the event of any change
in the Common Stock by reason of stock dividends, stock splits, mergers,
recapitalizations, combinations, conversions, exchanges of shares or the like,
then the number and kind of Option Shares and the Option Price shall be
appropriately adjusted.

     In the event any capital reorganization or reclassification of the Common
Stock, or any consolidation, merger or similar transaction of WBI with another
entity, or any sale of all or substantially all of the assets of WBI shall be
effected in such a way that the holders of Common Stock shall be entitled to
receive stock, securities or assets with respect to or in exchange for Common
Stock, then, as a condition of such reorganization, reclassification,
consolidation, merger or sale, lawful and adequate provisions (in form
reasonably satisfactory to the holder hereof) shall be made whereby the holder
hereof shall thereafter have the right to purchase and receive upon the basis
and upon the terms and conditions specified herein and in lieu of the Common
Stock immediately theretofore purchasable and receivable upon exercise of the
rights represented by this Option, such shares of stock, securities or assets
as may be issued or payable with respect to or in exchange for the number of
shares of Common Stock immediately theretofore purchasable and receivable upon
exercise of the rights represented by this Option had such reorganization,
reclassification, consolidation, merger or sale not taken place; provided,
however, that if such transaction results in the holders of Common Stock
receiving only cash, the holder hereof shall, upon exercise of the Option, be
paid the difference between the Option Price and such cash consideration
without the need to exercise the Option.

     6. Filings and Consents. Each of Hubco and WBI will use its best efforts
to make all filings with, and to obtain consents of, all third parties and
governmental authorities necessary to the consummation of the transactions
contemplated by this Agreement.

     Exercise of the Option herein provided shall be subject to compliance
with all applicable laws including, in the event Hubco is the holder hereof,
approval of the Board of Governors of the Federal Reserve System and WBI
agrees

                                          B-3



<PAGE>
to cooperate with and furnish to the holder hereof such information and
documents as may be reasonably required to secure such approvals.

     7. Representations and Warranties of WBI. WBI hereby represents and
warrants to Hubco as follows:

          a. Due Authorization. WBI has full corporate power and authority to
     execute, deliver and perform this Agreement and all corporate action
     necessary for execution, delivery and performance of this Agreement has
     been duly taken by WBI.

          b. Authorized Shares. WBI has taken and, as long as the Option is
     outstanding, will take all necessary corporate action to authorize and
     reserve for issuance all shares of Common Stock that may be issued
     pursuant to any exercise of the Option.

          c. No Conflicts. Neither the execution and delivery of this
     Agreement nor consummation of the transactions contemplated hereby
     (assuming all appropriate regulatory approvals) will violate or result in
     any violation or default of or be in conflict with or constitute a
     default under any term of the certificate of incorporation or by-laws of
     WBI or any agreement, instrument, judgment, decree, statute, rule or
     order applicable to WBI.

     8. Specific Performance. The parties hereto acknowledge that damages
would be an inadequate remedy for a breach of this Agreement and that the
obligations of the parties hereto shall be specifically enforceable.
Notwithstanding the foregoing, Hubco shall have the right to seek money
damages against WBI for a breach of this Agreement.

     9. Entire Agreement. This Agreement constitutes the entire agreement
between the parties with respect to the subject matter hereof and supersedes
all other prior agreements and understandings, both written and oral, among
the parties or any of them with respect to the subject matter hereof.

     10. Assignment or Transfer. Hubco may not sell, assign or otherwise
transfer its rights and obligations hereunder, in whole or in part, to any
person or group of persons other than to an affiliate of Hubco, except upon or
after the occurrence of a Triggering Event. Hubco represents that it is
acquiring the Option for Hubco's own account and not with a view to or for
sale in connection with any distribution of the Option or the Option Shares.
Hubco is aware that presently neither the Option nor the Option Shares are
being offered by a registration statement filed with, and declared effective
by, the Securities and Exchange Commission, but instead are being offered in
reliance upon the exemption from the registration requirements pursuant to
Section 4(2) of the Securities Act of 1933, as amended. Hubco shall have the
right to assign this Agreement to any party it selects after the occurrence of
a Triggering Event, subject to the application of all applicable securities
laws.

     11. Amendment of Agreement. In the event that the parties hereto mutually
consent, this Agreement may be amended in writing at any time, for the purpose
of facilitating performance hereunder or to comply with any applicable
regulation of any governmental authority or any applicable order of any court
or for any other purpose.

     12. Validity. The invalidity or unenforceability of any provision of this
Agreement shall not affect the validity or enforceability of any other
provisions of this Agreement, which shall remain in full force and effect.

     13. Notices. All notices, requests, consents and other communications
required or permitted hereunder shall be in writing and shall be deemed to
have been duly given when delivered personally, by express service, cable,
telegram or telex, or by registered or certified mail (postage prepaid, return
receipt requested) to the respective parties as follows:

     If to Hubco:
          HUBCO, Inc.
          3100 Bergenline Avenue
          Union, New Jersey 07087
          Attn.: Mr. Kenneth T. Neilson
                 President

     With a copy to:
          Clapp & Eisenberg
          1 Newark Center
          Newark, New Jersey 07102
          Attn.: Ronald H. Janis, Esq.

                                          B-4


<PAGE>

     If to WBI:
          Washington Bancorp, Inc.
          101 Washington Street
          Hoboken, New Jersey 07030
          Attn.: Mr. Paul Rotondi
                 Chief Executive Officer

     With a copy to:
          Lowenstein, Sandler, Kohl,
          Fisher & Boylan
          65 Livingston Avenue
          Roseland, New Jersey 07068
          Attn.: Peter Ehrenberg, Esq.

or to such other address as the person to whom notice is to be given may have
previously furnished to the others in writing in the manner set forth above
(provided that notice of any change of address shall be effective only upon
receipt thereof).

     14. Governing Law. This Agreement shall be governed by and construed in
accordance with the laws of the State of New Jersey.

     15. Captions. The captions in the Agreement are inserted for convenience
and reference purposes, and shall not limit or otherwise affect any of the
terms or provisions hereof.

     16. Waivers and Extensions. The parties hereto may, by mutual consent,
extend the time for performance of any of the obligations or acts of either
party hereto. Each party may waive (i) compliance with any of the covenants of
the other party contained in this Agreement and/or (ii) the other party's
performance of any of its obligations set forth in this Agreement.

     17. Parties in Interest. This Agreement shall be binding upon and inure
solely to the benefit of each party hereto, and nothing in this Agreement,
express or implied, is intended to confer upon any other person any rights or
remedies of any nature whatsoever under or by reason of this Agreement, except
as provided in Section 10 permitting Hubco to assign its rights and
obligations hereunder.

     18. Counterparts. This Agreement may be executed in two or more
counterparts, each of which shall be deemed to be an original, but all of
which shall constitute one and the same agreement.

     19. Termination. This Agreement shall terminate upon either (i) the
termination of the Merger Agreement as provided therein, or (ii) the
consummation of the transactions contemplated by the Merger Agreement;
provided, however, that if termination of the Merger Agreement occurs after
the occurrence of a Triggering Event, this Agreement shall not terminate until
the later of 18 months following the date of the termination of the Merger
Agreement or the consummation of any proposed transactions which constitute
the Triggering Event.

     IN WITNESS WHEREOF, each of the parties hereto, pursuant to resolutions
adopted by its Board of Directors, has caused this Agreement to be executed by
its duly authorized officer, all as of the day and year first above written.

                                             WASHINGTON BANCORP, INC.

                                             By: ___________________________
                                                Paul Rotondi
                                                Chairman of the Board & CEO


                                             HUBCO, Inc.

                                             By: ___________________________
                                                Kenneth T. Neilson 
                                                President


                                          B-5



<PAGE>
                                                            APPENDIX C
                              SECTION 262 OF THE DELAWARE
                                GENERAL CORPORATION LAW

     262 Appraisal Rights.--(a) Any stockholder of a corporation of this State
who holds shares of stock on the date of the making of a demand pursuant to
subsection (d) of this section with respect to such shares, who continuously
holds such shares through the effective date of the merger or consolidation,
who has otherwise complied with subsection (d) of this section and who has
neither voted in favor of the merger or consolidation nor consented thereto in
writing pursuant to [SECTION MARK] 228 of this title shall be entitled to an
appraisal by the Court of Chancery of the fair value of his shares of stock
under the circumstances described in subsections (b) and (c) of this section.
As used in this section, the word "stockholder" means a holder of record of
stock in a stock corporation and also a member of record of a nonstock
corporation; the words "stock" and "share" mean and include what is ordinarily
meant by those words and also membership or membership interest of a member of
a nonstock corporation.

     (b) Appraisal rights shall be available for the shares of any class or
series of stock of a constituent corporation in a merger or consolidation to
be effected pursuant to [SECTION MARK] 251, 252, 254, 257, 258, 263 or 264 of
this title:

     (1) Provided, however, that no appraisal rights under this section shall
be available for the shares of any class or series of stock which, at the
record date fixed to determine the stockholders entitled to receive notice of
and to vote at the meeting of stockholders to act upon the agreement of merger
or consolidation, were either (i) listed on a national securities exchange or
designated as a national market system security on an interdealer quotation
system by the National Association of Securities Dealers, Inc. or (ii) held of
record by more than 2,000 stockholders; and further provided that no appraisal
rights shall be available for any shares of stock of the constituent
corporation surviving a merger if the merger did not require for its approval
the vote of the stockholders of the surviving corporation as provided in
subsection (f) of [SECTION MARK] 251 of this title.

     (2) Notwithstanding paragraph (1) of this subsection, appraisal rights
under this section shall be available for the shares of any class or series of
stock of a constituent corporation if the holders thereof are required by the
terms of an agreement of merger or consolidation pursuant to
[SECTION-SECTION MARK] 251, 252, 254, 257, 258, 263 and 264 of this title to
accept for such stock anything except:

               a. Shares of stock of the corporation surviving or resulting
          from such merger or consolidation;

               b. Shares of stock of any other corporation which at the
          effective date of the merger or consolidation will be either listed
          on a national securities exchange or designated as a national market
          system security on an interdealer quotation system by the National
          Association of Securities Dealers, Inc. or held of record by more
          than 2,000 stockholders;

               c. Cash in lieu of fractional shares of the corporations
          described in the foregoing subparagraphs a. and b. of this
          paragraph; or

               d. Any combination of the shares of stock and cash in lieu of
          fractional shares described in the foregoing subparagraphs a., b.
          and c. of this paragraph.

          (3) In the event all of the stock of a subsidiary Delaware
     corporation party to a merger effected under [SECTION MARK] 253 of this
     title is not owned by the parent corporation immediately prior to the
     merger, appraisal rights shall be available for the shares of the
     subsidiary Delaware corporation.

     (c) Any corporation may provide in its certificate of incorporation that
appraisal rights under this section shall be available for the shares of any
class or series of its stock as a result of an amendment to its certificate of
incorporation, any merger or consolidation in which the corporation is a
constituent corporation or the sale of all or substantially all of the assets
of the corporation. If the certificate of incorporation contains such a
provision, the procedures of this section, including those set forth in
subsections (d) and (e) of this section, shall apply as nearly as is
practicable.

     (d) Appraisal rights shall be perfected as follows:

          (1) If a proposed merger or consolidation for which appraisal rights
     are provided under this section is to be submitted for approval at a
     meeting of stockholders, the corporation, not less than 20 days prior to
     the meeting,

                                          C-1



<PAGE>
     shall notify each of its stockholders who was such on the record date for
     such meeting with respect to shares for which appraisal rights are
     available pursuant to subsections (b) or (c) hereof that appraisal rights
     are available for any or all of the shares of the constituent
     corporations, and shall include in such notice a copy of this section.
     Each stockholder electing to demand the appraisal of his shares shall
     deliver to the corporation, before the taking of the vote on the merger
     or consolidation, a written demand for appraisal of his shares. Such
     demand will be sufficient if it reasonably informs the corporation of the
     identity of the stockholder and that the stockholder intends thereby to
     demand the appraisal of his shares. A proxy or vote against the merger or
     consolidation shall not constitute such a demand. A stockholder electing
     to take such action must do so by a separate written demand as herein
     provided. Within 10 days after the effective date of such merger or
     consolidation, the surviving or resulting corporation shall notify each
     stockholder of each constituent corporation who has complied with this
     subsection and has not voted in favor of or consented to the merger or
     consolidation of the date that the merger or consolidation has become
     effective; or

          (2) If the merger or consolidation was approved pursuant to
     [SECTION MARK] 228 or 253 of this title, the surviving or resulting
     corporation, either before the effective date of the merger or
     consolidation or within 10 days thereafter, shall notify each of the
     stockholders entitled to appraisal rights of the effective date of the
     merger or consolidation and that appraisal rights are available for any
     or all of the shares of the constituent corporation, and shall include in
     such notice a copy of this section. The notice shall be sent by certified
     or registered mail, return receipt requested, addressed to the
     stockholder at his address as it appears on the records of the
     corporation. Any stockholder entitled to appraisal rights may, within 20
     days after the date of mailing of the notice, demand in writing from the
     surviving or resulting corporation the appraisal of his shares. Such
     demand will be sufficient if it reasonably informs the corporation of the
     identity of the stockholder and that the stockholder intends thereby to
     demand the appraisal of his shares.

     (e) Within 120 days after the effective date of the merger or
consolidation, the surviving or resulting corporation or any stockholder who
has complied with subsections (a) and (d) hereof and who is otherwise entitled
to appraisal rights, may file a petition in the Court of Chancery demanding a
determination of the value of the stock of all such stockholders.
Notwithstanding the foregoing, at any time within 60 days after the effective
date of the merger or consolidation, any stockholder shall have the right to
withdraw his demand for appraisal and to accept the terms offered upon the
merger or consolidation. Within 120 days after the effective date of the
merger or consolidation, any stockholder who has complied with the
requirements of subsections (a) and (d) hereof, upon written request, shall be
entitled to receive from the corporation surviving the merger or resulting
from the consolidation a statement setting forth the aggregate number of
shares not voted in favor of the merger or consolidation and with respect to
which demands for appraisal have been received and the aggregate number of
holders of such shares. Such written statement shall be mailed to the
stockholder within 10 days after his written request for such a statement is
received by the surviving or resulting corporation or within 10 days after
expiration of the period for delivery of demands for appraisal under
subsection (d) hereof, whichever is later.

     (f) Upon the filing of any such petition by a stockholder, service of a
copy thereof shall be made upon the surviving or resulting corporation, which
shall within 20 days after such service file in the office of the Register in
Chancery in which the petition was filed a duly verified list containing the
names and addresses of all stockholders who have demanded payment for their
shares and with whom agreements as to the value of their shares have not been
reached by the surviving or resulting corporation. If the petition shall be
filed by the surviving or resulting corporation, the petition shall be
accompanied by such a duly verified list. The Register in Chancery, if so
ordered by the Court, shall give notice of the time and place fixed for the
hearing of such petition by registered or certified mail to the surviving or
resulting corporation and to the stockholders shown on the list at the
addresses therein stated. Such notice shall also be given by 1 or more
publications at least 1 week before the day of the hearing, in a newspaper of
general circulation published in the City of Wilmington, Delaware or such
publication as the Court deems advisable. The forms of the notices by mail and
by publication shall be approved by the Court, and the costs thereof shall be
borne by the surviving or resulting corporation.

     (g) At the hearing on such petition, the Court shall determine the
stockholders who have complied with this section and who have become entitled
to appraisal rights. The Court may require the stockholders who have demanded
an appraisal for their shares and who hold stock represented by certificates
to submit their certificates of stock to the Register in Chancery for notation
thereon of the pendency of the appraisal proceedings; and if any stockholder
fails to comply with such direction, the Court may dismiss the proceedings as
to such stockholder.

                                          C-2


<PAGE>
     (h) After determining the stockholders entitled to an appraisal, the
Court shall appraise the shares, determining their fair value exclusive of any
element of value arising from the accomplishment or expectation of the merger
or consolidation, together with a fair rate of interest, if any, to be paid
upon the amount determined to be the fair value. In determining such fair
value, the Court shall take into account all relevant factors. In determining
the fair rate of interest, the Court may consider all relevant factors,
including the rate of interest which the surviving or resulting corporation
would have had to pay to borrow money during the pendency of the proceeding.
Upon application by the surviving or resulting corporation or by any
stockholder entitled to participate in the appraisal proceeding, the Court
may, in its discretion, permit discovery or other pretrial proceedings and may
proceed to trial upon the appraisal prior to the final determination of the
stockholder entitled to an appraisal. Any stockholder whose name appears on
the list filed by the surviving or resulting corporation pursuant to
subsection (f) of this section and who has submitted his certificates of stock
to the Register in Chancery, if such is required, may participate fully in all
proceedings until it is finally determined that he is not entitled to
appraisal rights under this section.

     (i) The Court shall direct the payment of the fair value of the shares,
together with interest, if any, by the surviving or resulting corporation to
the stockholders entitled thereto. Interest may be simple or compound, as the
Court may direct. Payment shall be so made to each such stockholder, in the
case of holders of uncertificated stock forthwith, and the case of holders of
shares represented by certificates upon the surrender to the corporation of
the certificates representing such stock. The Court's decree may be enforced
as other decrees in the Court of Chancery may be enforced, whether such
surviving or resulting corporation be a corporation of this State or of any
state.

     (j) The costs of the proceeding may be determined by the Court and taxed
upon the parties as the Court deems equitable in the circumstances. Upon
application of a stockholder, the Court may order all or a portion of the
expenses incurred by any stockholder in connection with the appraisal
proceeding, including, without limitation, reasonable attorney's fees and the
fees and expenses of experts, to be charged pro rata against the value of all
the shares entitled to an appraisal.

     (k) From and after the effective date of the merger or consolidation, no
stockholder who has demanded his appraisal rights as provided in subsection
(d) of this section shall be entitled to vote such stock for any purpose or to
receive payment of dividends or other distributions on the stock (except
dividends or other distributions payable to stockholders of record at a date
which is prior to the effective date of the merger or consolidation);
provided, however, that if no petition for an appraisal shall be filed within
the time provided in subsection (e) of this section, or if such stockholder
shall deliver to the surviving or resulting corporation a written withdrawal
of his demand for an appraisal and an acceptance of the merger or
consolidation, either within 60 days after the effective date of the merger or
consolidation as provided in subsection (e) of this section or thereafter with
the written approval of the corporation, then the right of such stockholder to
an appraisal shall cease. Notwithstanding the foregoing, no appraisal
proceeding in the Court of Chancery shall be dismissed as to any stockholder
without the approval of the Court, and such approval may be conditioned upon
such terms as the Court deems just.

     (l) The shares of the surviving or resulting corporation to which the
shares of such objecting stockholders would have been converted had they
assented to the merger or consolidation shall have the status of authorized
and unissued shares of the surviving or resulting corporation.

                                          C-3




<PAGE>

                                                                    APPENDIX D

                 [Letterhead of Capital Consultants of Princeton, Inc.]



                                  May 12, 1994


Board of Directors
Washington Bancorp, Inc.
101 Washington Street
Hoboken, NJ 07030


Members of the Board:


     Washington Bancorp, Inc., ("WASHINGTON") has entered into an Agreement
and Plan of Merger ("AGREEMENT") with HUBCO, Inc. ("HUBCO") which provides
for the merger of WASHINGTON with and into HUBCO ("MERGER").

     If the MERGER is approved and consummated, each WASHINGTON shareholder
will receive either $16.10 in cash or 0.6708 shares of a new Series A
Preferred Stock, stated value $24.00 ("PREFERRED STOCK"), of HUBCO for all
of such holder's shares of WASHINGTON common stock, subject to the terms,
conditions, limitations and procedures set forth in the AGREEMENT. Each full
share of PREFERRED STOCK will be convertible into one share of HUBCO common
stock, without par value, under the terms and conditions specified in the
AGREEMENT. Under the AGREEMENT, 51% of WASHINGTON's shares will be converted
into the right to receive the PREFERRED STOCK and 49% will be converted into
the right to receive cash. In lieu of the issuance of an applicable fraction
of a share of HUBCO PREFERRED STOCK, a cash payment will be issued therefor
equal to such fraction of a share of HUBCO PREFERRED STOCK multiplied by
$24.00.

     You have requested our opinion as to whether the consideration to be
offered in the MERGER is fair, from a financial point of view, to the
shareholders of WASHINGTON.

     Capital Consultants of Princeton, Inc., as a customary part of its
investment banking business, is engaged in the valuation of commercial
banking and thrift institutions and their securities in connection with
mergers and acquisitions, private placements and valuations for estate,
corporate and other purposes.

     In arriving at our opinion, we have (a) reviewed a copy of the AGREEMENT;
(b) reviewed the Registration Statement on Form S-4 of HUBCO of which this
Proxy Statement/Prospectus is a part; (c) reviewed the most recent proxy
materials of WASHINGTON and HUBCO; (d) reviewed and analyzed the historical
financial statements of WASHINGTON and HUBCO; (e) reviewed certain publicly
available information concerning WASHINGTON and HUBCO; (f) met with and
discussed the business and prospects with the senior managements of WASHINGTON
and HUBCO; (g) compared operating results and other financial statement
information for WASHINGTON and HUBCO with those of certain other banks and
thrifts and bank and thrift holding companies which we deemed comparable; (h)
reviewed the recent NASDAQ trading history of WASHINGTON and HUBCO common
shares; (i) compared the financial terms of the MERGER with certain publicly
available information with respect to certain other bank and thrift and bank
and thrift holding companies and the nature and terms of other thrift mergers
and acquisitions in the financial industry that we deemed relevant; and (j)
made such other analyses, studies and inquiries as we deemed relevant.

     While we have taken care in our investigation and analysis, we have
relied upon and assumed the accuracy, completeness and fairness of the
financial and other information provided to us or publicly available, and have
not

                                   D-1

<PAGE>


attempted to verify same. We have not made or obtained any independent
evaluations or appraisals of the assets or liabilities of WASHINGTON or HUBCO.

     In conducting our analysis and arriving at our opinion, we have
considered such financial and other factors as we have deemed appropriate in
the circumstances. In rendering our opinion, we have assumed that in the
course of obtaining the necessary regulatory approvals for the proposed
MERGER, no conditions will be imposed that will have a material adverse effect
on the contemplated benefits of the MERGER. Our opinion is necessarily based
upon market, economic and other conditions as they exist and can be evaluated
as of the date of this letter.

     Based upon and subject to the foregoing, it is our opinion as investment
bankers that the consideration to be paid in the MERGER is fair, from a
financial point of view, to the shareholders of WASHINGTON.

                                         Very truly yours,



                                         Capital Consultants of Princeton,
Inc.






                                         D-2


<PAGE>
                                                                      APPENDIX E

                        Information Regarding Statewide

Item                                                                     Page
- ----                                                                     ----
Selected Financial Information of Statewide ...........................   E-2

Management Discussion and Analysis of Financial Condition
 and Results of Operations of Statewide ...............................   E-3

Business of Statewide .................................................   E-12

Financial Statements:

  Report of Independent Public Accountants ............................   E-30

  Consolidated Statements of Financial Condition at December 31,
   1993 (Unaudited) and at  March 31, 1993 and 1992 (Audited) .........   E-31

  Consolidated Statements of Operations and Retained Earnings for
   the Nine Months Ended  December 31, 1993 and 1992 (Unaudited) and
   for the Three Years Ended March 31, 1993, 1992 and 1991 (Audited) ..   E-32

  Consolidated Statements of Cash Flows for the Nine Months Ended
   December 31, 1993 and 1992 (Unaudited) and for the Three Years
   Ended March 31, 1993, 1992 and 1991 (Audited) ......................   E-34

  Notes to Consolidated Financial Statements ..........................   E-36

                                  E-1


<PAGE>


                  SELECTED FINANCIAL INFORMATION OF STATEWIDE

         Set forth below are selected consolidated financial and other data of
Statewide. This financial data (other than ratios) for the five years ended
March 31, 1993 are derived from the Consolidated Financial Statements of
Statewide. The financial data for the nine month periods ended December 31, 1993
and 1992 are derived from unaudited financial statements. The unaudited
financial statements include all adjustments, consisting of normal recurring
accruals, which the management of Statewide considers necessary for a fair
representation of the financial position and the results of operations for these
periods. Operating results for the nine months ended December 31, 1993 are not
necessarily indicative of the results that may be expected for the entire year
ending March 31, 1994. The data should be read in conjunction with the
consolidated financial statements, related notes, and other financial
information included in this Appendix E.
   
<TABLE>
                                              Nine Months Ended
                                                December 31,                            Years Ended March 31,
                                              ------------------     ----------------------------------------------------------   
                                               1993       1992         1993         1992        1991         1990        1989
                                              -------    -------     -------      --------     -------     -------      -------
                                                                               (In thousands)

<S>                                          <C>         <C>         <C>          <C>          <C>         <C>         <C>     
Consolidated Statement of Operations:
Interest and dividend income ............... $ 26,120    $ 30,860    $ 39,822     $ 44,400     $ 48,150    $ 52,202    $ 56,452
Interest expense ...........................   12,857      17,073      21,829       30,605       37,387      42,252      42,928
                                             --------    --------    --------     --------     --------    --------    --------  
Net interest and dividend income before
 provision for loan losses  ................   13,263      13,787      17,993       13,795       10,763       9,950      13,524
Provision for loan losses  .................      360         182         193        1,933          186       3,762         194
                                             --------    --------    --------     --------     --------    --------    --------  
Net interest and dividend income after
 provision for loan losses .................   12,903      13,605      17,800       11,862       10,577       6,188      13,330
Other income  .............................     1,102       1,402       2,010        3,564        1,739       4,122      (2,720)
Operating expenses  ........................    9,045       8,911      12,233       12,964       13,611      13,386      11,586
                                             --------    --------    --------     --------     --------    --------    --------  
Income (loss) before income taxes, extra-
 ordinary credit and change in accounting
 principle  ................................    4,960       6,096       7,577        2,462       (1,295)     (3,076)       (976)
Income taxes ...............................    1,700       2,052       2,490        1,461           35          77          64
                                             --------    --------    --------     --------     --------    --------    --------  
Income (loss) before extraordinary credit
 and change in accounting principle ........    3,260       4,044       5,087        1,001       (1,330)     (3,153)     (1,040)
Extraordinary credit from utilization of
 net operating loss carryforward  ..........        0           0           0        1,233            0           0           0
Cumulative effect of change in account-
 ing principle .............................      669           0           0            0            0           0           0
                                             --------    --------    --------     --------     --------    --------    --------  
Net income (loss)........................... $  3,929    $  4,044    $  5,087     $  2,234     $ (1,330)   $ (3,153)   $ (1,040)
                                             ========    ========    ========     ========     ========    ========    ========  
Consolidated Statement of
 Financial Condition:
Total assets  .............................. $500,275    $525,596    $517,885     $531,785     $529,225    $564,786    $599,125
Deposits  ..................................  425,802     443,210     440,034      460,926      454,783     484,939     488,317
Investment securities  .....................   46,176      24,954      18,224       23,945       23,580      38,694      37,764
Mortgage-backed securities available
 for sale  .................................    4,789           0       7,517            0            0           0           0
Mortgage-backed securities  ................  201,397     205,644     208,248      180,304      142,693     133,331     141,526
Loans receivable, net   ....................  186,453     240,012     230,929      264,914      308,905     343,320     373,547
Federal Home Loan Bank advances  ...........   39,367      51,667      45,092       43,392       49,192      46,492      52,792
Retained earnings, substantially
 restricted  ...............................   32,240      27,268      28,312       23,225       20,991      22,321      25,474
Selected Financial Ratios:
Return on average total assets  ............     1.03%       1.01%       0.96%        0.42%       (0.24)%     (0.54)%     (0.16)%
Return on average retained earnings  .......    17.16       21.20       19.43        10.16        (6.14)     (12.19)      (3.90)
Average retained earnings to average
 total assets   ............................     6.02        4.78        4.95         4.15         3.98        4.42        4.21
Allowance for loan losses to total loans
 at end of period  .........................      .58        0.16        0.59         0.69         0.54        0.57        0.02
Nonperforming loans to total loans at
 end of period  ............................     1.44        1.79        1.23         1.22         4.17        2.24        0.71
Allowance for loan losses to nonper-
 forming loans  ............................    40.22       40.35       47.23        56.42        13.00       25.49        2.85
Nonperforming assets to total loans
 and real estate owned  ....................     6.28        5.86        5.77         6.51         7.10        4.58        0.82
Other Data:
Number of:
 Outstanding real estate loans originated ..    1,966       2,357       2,280        2,578        2,851       3,058       3,199
 Deposit accounts ..........................   49,215      54,580      50,807       56,671       56,531      60,996      64,560
Full service offices open ..................       13          13          13           13           13          13          15
</TABLE>
    
                                  E-2


<PAGE>


     MANAGEMENT DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
                           OF OPERATIONS OF STATEWIDE

         The following discussion and analysis is intended to assist readers in
understanding Statewide's results of operations and changes in financial
position for the nine months ended December 31, 1993 and 1992 and for the fiscal
years ended March 31, 1993, 1992 and 1991, which should be read in conjunction
with the Consolidated Financial Statements of Statewide and Notes thereto
beginning on Page E-30 of this Appendix E and the other information about
Statewide contained in this Appendix E.


Financial Condition
   
         At March 31, 1993, Statewide had total assets of $517.9 million, a
decrease of $13.9 million, or 2.6%, from March 31, 1992. The reduction in
Statewide's assets over the past fiscal year resulted from the funding of a
$20.9 million, or 4.5%, net decrease in deposits over the fiscal year, which was
partially funded through a $1.7 million increase in borrowings and a $5.1
million increase in retained earnings. Total assets continued to decrease during
the period March 31, 1993 to December 31, 1993. At December 31, 1993, Statewide
had total assets of $500.3 million, a decrease of $17.6 million, or 3.4%, from
March 31, 1993. Deposits decreased by $14.2 million, or 3.2%, over the nine
months ended December 31, 1993.
    
         Loans receivable decreased from March 31, 1993 to December 31, 1993 by
$44 million, or 19.3%, to $186.5 million at December 31, 1993. This decrease was
primarily the result of increased prepayments and lower loan demand.

         Mortgage-backed securities, including mortgage-backed securities
available for sale, totalled $206.2 million at December 31, 1993, a decrease of
$9.6 million or 4.4% from March 31, 1993. This decrease was primarily the result
of increased prepayments and lower loan demand.

         Investment securities totalled $46.2 million at December 31, 1993, an
increase of $28 million, or 153.4%, from March 31, 1993. This increase
represents management's decision to purchase additional shorter term securities
in anticipation of an upward movement in interest rates.


Comparison of Operating Results for the Nine Months Ended December 31, 1993
and December 31, 1992.

         General. Net income for the nine months ended December 31, 1993
decreased by $0.1 million, or 2.5%, to $3.9 million from $4.0 million for the
nine months ended December 31, 1992.

         Interest and Dividend Income. Interest and dividend income decreased by
$4.8 million, or 15.5%, to $26.1 million for the nine months ended December 31,
1993 from $30.9 million for the nine months ended December 31, 1992. The
decrease was due to the average yield on interest-earning assets decreasing from
8.50% for the nine months ended December 31, 1992 to 7.51% for the nine months
ended December 31, 1993. This decrease of 99 basis points, or 11.6%, is
primarily due to the significant loan and mortgage-backed securities prepayments
being invested at lower interest rates.

         Interest Expense. Interest expense decreased by $4.2 million, or 24.6%,
from $17.1 million for the nine months ended December 31, 1992 to $12.9 million
for the nine months ended December 31, 1993. Weighted average deposit rates
decreased 100 basis points, or 23.4% to 3.28% for the nine months ended December
31, 1993 from 4.28% for the nine months ended December 31, 1992.
   
         Net Interest and Dividend Income Before Provision for Loan Losses. Net
interest and dividend income before provision for loan losses decreased $0.5
million, or 3.6%, to $13.3 million for the nine months ended December 31, 1993
from $13.8 million for the nine months ended December 31, 1992. This relative
stability is due to the fact that decreases in interest and dividend income were
substantially offset by decreases in interest expense.

     Provision for Loan Losses. Provision for loan losses increased by
$178,000 to $360,000 for the nine months ended December 31, 1993 from $182,000
for the nine months ended December 31, 1992. The allowance for loan losses to
total loans at December 31, 1993 was .6% compared with .7% at December 31,
1992. The allowance for loan losses to nonperforming loans at December 31,
1993 was 40.2% compared to 36.2% at December 31, 1992. Statewide has advised
HUBCO that Management of Statewide that the allowance for loan losses is
adequate based upon Statewide management's ongoing review of Statewide's loan
portfolio, general economic conditions and the financial condition of
particular borrowers.

    
                                  E-3


<PAGE>

         Other Income. Other income decreased $300,000, or 21.4%, to $1.1
million for the nine months ended December 31, 1993. The decrease is due
primarily to a decrease in net gains on sale of mortgage-backed securities from
$530,000 for the nine months ended December 31, 1992 to none for the nine months
ended December 31, 1993. This decrease was partially offset by an increase in
service charge income of $233,000.

         Operating Expenses. Operating expenses increased by $134,000 or 1.5%,
to $9.0 million for the nine months ended December 31, 1993.

         Income Taxes. Federal and state income taxes decreased by $0.4 million,
or 19.1%, to $1.7 million for the nine months ended December 31, 1993 compared
with $2.1 million for the nine months ended December 31, 1992. The decrease is
due primarily to a decrease in net income before income taxes.

Comparison of Operating Results for the Years Ended March 31, 1993 and 1992

         General. Net income for the fiscal year ended March 31, 1993 increased
by $2.9 million, or 131.8%, to $5.1 million from $2.2 million for the fiscal
year ended March 31, 1992. The primary reason for the increase was an increase
in net interest and dividend income before provision for loan losses of $4.2
million. The increase in net interest and dividend income before provision for
loan losses was primarily due to a net interest margin of 3.40% for fiscal year
1993, compared with a net interest margin of 2.60% for fiscal year 1992, as the
rates Statewide paid on deposits declined faster than the return Statewide
earned on its loans and mortgage-backed securities.

         Interest and Dividend Income. Interest and dividend income decreased by
$4.6 million, or 10.4%, to $39.8 million in fiscal year 1993 from $44.4 million
in fiscal year 1992. The decrease was due to the average yield on
interest-earning assets decreasing from 9.23% in fiscal year 1992 to 8.25% in
fiscal year 1993. This 98 basis point decrease represents a decline of 10.6% and
is primarily due to lower interest income on mortgage loans due to significant
loan prepayments being reinvested in shorter term mortgage-backed securities
with lower interest rates.

         Interest Expense. Interest expense decreased $8.8 million, or 28.7%,
from $30.6 million in fiscal year 1992 to $21.8 million in fiscal year 1993.
Weighted average deposit rates decreased 183 basis points, or 31.1%, to 4.12%
for fiscal year 1993 from 5.95% for fiscal year 1992. In addition, there was a
shift from higher rate interest-bearing certificates of deposit to lower rate
passbook and other demand type deposit accounts. Total average certificates of
deposit, as a percentage of total average deposits, decreased from 53.4% to
47.2%.

         Net Interest and Dividend Income Before Provision for Loan Losses. Net
interest and dividend income before provision for loan losses increased $4.2
million, or 30.4%, to $18.0 million for fiscal year 1993 from $13.8 million for
fiscal year 1992. The increase resulted from a period of declining interest
rates in which interest expense decreased more rapidly than interest income.

         Provision for Loan Losses. Statewide's provision for loan losses
decreased by $1.7 million, to $0.2 million for fiscal year 1993 compared to a
provision of $1.9 million for fiscal year 1992. The decrease was the result of
Statewide's recording a $1.5 million provision for loan losses related to a
single loan in 1992. The allowance for loan losses to total loans at March 31,
1993 was .6% compared with .7% at March 31, 1992. The allowance for loan losses
to nonperforming loans at March 31, 1993 was 47.2% compared to 56.4% at March
31, 1992. Management of Statewide believes that the allowance for loan losses
is adequate based upon management's ongoing review of Statewide's loan
portfolio, general economic conditions and the financial condition of particular
borrowers.

         Other Income. Other income decreased by $1.6 million, or 43.6%, from
$3.6 million in fiscal year 1992 to $2.0 million in fiscal year 1993. The
decrease was primarily due to a decrease in net gains on sales of investment and
mortgage-backed securities from $1.8 million in fiscal year 1992 to $530,000 in
fiscal year 1993. The high level of gains in 1992 resulted from the
restructuring of Statewide's mortgage-backed securities portfolio in order to
decrease Statewide's vulnerability to interest rate risk. In addition, a gain of
$867,000 upon the termination of Statewide's defined benefit pension plan took
place during fiscal year 1992. The decrease in other income from the prior year
was partially offset by increases in income from service charges of $76,000 and
other income of $470,000, which was primarily due to an increase in net
commissions on the sale of annuities of $263,000.

         Operating Expenses. Operating expenses decreased by $731,000, or 5.6%,
in fiscal year 1993 compared to fiscal year 1992. The decrease was primarily due
to a $460,000 reduction in net foreclosed real estate expense, a decrease of
$209,000 in net occupancy expenses and a decrease of $485,000 in other expenses.
These decreases were partially offset by increases in salaries and employee
benefits of $363,000.

                                  E-4


<PAGE>

         Income Taxes. Federal and state income taxes increased $1.0 million, or
70.4%, during fiscal year 1993 compared to fiscal year 1992. The increase in
income tax was due to the increase in pre-tax income for fiscal year 1993. The
effective income tax rate was 39.0% for fiscal year 1993 and 55.8% for fiscal
year 1992. The level of the effective income tax rate in 1992 was increased due
to the application of a federal excise tax related to the termination of
Statewide's defined benefit pension plan. The income tax provision for fiscal
year 1992 was substantially offset by the application of income tax benefits of
$1.2 million from the utilization of a net operating loss carryforward.

Comparison of Operating Results for the Years Ended March 31, 1992 and 1991
   
         General. Net income for the fiscal year ended March 31, 1992 increased
by $3.7 million, to $2.4 million, from a net loss of $1.3 million for the fiscal
year ended March 31, 1991. The primary reason for the increase was an increase
in net interest and dividend income before provision for loan losses of $3.0
million, which was primarily due to a net interest margin of 2.60% for fiscal
year 1992 compared with 1.98% for fiscal year 1991, an increase in total other
income of $1.8 million and a decrease in other expenses of $647,000. This was
partially offset by an increase in the provision for loan losses of $1.7
million.
    
         Interest and Dividend Income. Interest and dividend income decreased by
$3.7 million, or 7.8%, to $44.4 million in fiscal year 1992 from $48.1 million
in fiscal year 1991. The decrease was due to the average yield on
interest-earning assets dropping from 9.65% in fiscal year 1991 to 9.23% in
fiscal year 1992. This 42 basis point decrease represents a decline of 4.4% and
is primarily due to lower interest income on mortgage loans due to significant
loan repayments being reinvested in shorter term mortgage-backed securities with
lower interest rates.

         Interest Expense. Interest expense decreased $6.8 million, or 18.1%,
from $37.4 million in fiscal year 1991 to $30.6 million in fiscal year 1992.
Weighted average deposit rates decreased 132 basis points, or 18.2%, to 5.95%
for fiscal year 1992, from 7.27% for fiscal year 1991. In addition, a shift from
higher rate interest-bearing certificates of deposit to lower rate passbook and
other demand type deposit accounts also contributed to the decrease. Total
average certificates of deposit as a percentage of total average deposits
decreased from 59.3% to 53.4%.

         Net Interest and Dividend Income Before Provision for Loan Losses. Net
interest and dividend income before provision for loan losses increased $3.0
million, or 28.2% to $13.8 million for fiscal year 1992 from $10.8 million for
fiscal year 1991. The increase resulted from a falling interest rate environment
which caused interest expense to decrease more rapidly than interest income.

         Provision for Loan Losses. Statewide's provision for loan losses
increased by $1.7 million to $1.9 million for fiscal year 1992 compared to a
provision of $0.2 million for fiscal year 1991. The majority of the increase was
the result of a $1.5 million increase in the allowance for loan losses related
to a single $5.5 million loan to a developer for the acquisition, development
and construction of single family residential homes in Hunterdon County, New
Jersey. The allowance for loan losses to total loans at March 31, 1992 was .7%
compared with .5% at March 31, 1991. The allowance for loan losses to
nonperforming loans at March 31, 1992 was 56.4% compared to 13.0% at March 31,
1991.

         Other Income. Other income increased by $1.8 million, or 104.9%, to
$3.5 million in fiscal year 1992 from $1.7 million in fiscal year 1991. The
increase was primarily due to an increase in net gains on the sale of investment
and mortgage-backed securities of $1.7 million and a gain of $867,000 as a
result of the termination of Statewide's defined benefit pension plan, which was
partially offset by a gain of $903,000 in fiscal year 1991 resulting from
previously unrecognized past experience gains related to Statewide's defined
benefit pension plan.

         Operating Expenses. Operating expenses decreased by $647,000, or 4.8%,
in fiscal year 1992 compared with fiscal year 1991. The decrease was primarily
due to decreases in net foreclosed real estate expense, which decreased by
$401,000, and a reduction in the loss realized on the investment in real estate
ventures, which decreased by $625,000. These decreases were partially offset by
increases in salaries and employee benefits of $125,000 and other operating
expense of $254,000.

         Income Taxes. Federal and state income taxes increased by $1.4 million
in fiscal year 1992 from $35,000 in fiscal year 1991. The increase in income tax
was due to the increase in pre-tax income during fiscal year 1992, compared to a
net loss for fiscal year 1991. The effective income tax rate was 55.8% for
fiscal year 1992 and 2.7% for fiscal year 1991. The income tax provision for
fiscal year 1992 was substantially offset by the application of an income tax
benefit of $1.2 million from the utilization of a net operating loss
carryforward.

                                  E-5


<PAGE>

Interest Rate Sensitivity

         Since the mid-1980's, Statewide has made asset/liability management a
primary focus in strategic planning. The asset/liability policy is developed and
carried out by the Asset/Liability Committee ("ALCO") with oversight provided by
the Board of Directors. The ALCO has taken a number of steps to reduce
Statewide's susceptibility to damaging interest rate risk.

         Throughout the 1980's, Statewide focused on the origination of
adjustable rate mortgage products as an integral part of its asset/liability
management policy. However, due to various market conditions, the recent
originations of adjustable rate products has declined. Since the beginning of
1991, the ALCO asset/liability policy has been one of selectively restructuring
the balance sheet in the following ways: sales of small amounts of the
mortgage-backed securities with longer maturities, purchase or origination of
assets with a final maturity of seven years or less, purchase of adjustable rate
securities, and lengthening of liabilities through advances from the FHLBNY.
This combination of shortening the maturity of assets, through replacing longer
term assets lost through sales or prepayment run-off with shorter term assets,
and the lengthening of liabilities through FHLBNY borrowings and increases in
stable core deposits has led to an improvement of Statewide's asset/liability
risk profile.

         Management of interest rate risk is a major determinant of the
profitability of Statewide's operations. Interest rate risk arises when an asset
matures or when the instrument's rate of interest changes in a time frame that
is different from that of the underlying liability. The difference between
interest-earning assets subject to rate change over a specific period and
interest-bearing liabilities subject to rate change over the same period is
called the interest rate sensitivity gap or "gap position." The gap position is
considered positive when the amount of interest rate sensitive assets exceeds
the amount of interest rate sensitive liabilities. The gap position is
considered negative when the amount of interest rate sensitive liabilities is
greater than the amount of interest rate sensitive assets. During a period of
rising rates, a negative gap position tends to adversely affect earnings, while
a positive gap position tends to result in an increase in earnings. During a
period of falling interest rates, a negative gap position would result in an
increase in earnings, while a positive gap position would adversely affect
earnings.

         The table set forth below presents the amounts of interest-earning
assets and interest-bearing liabilities outstanding at December 31, 1993 which
are anticipated by Statewide, based upon certain assumptions, to reprice or
mature in each of the future time periods illustrated. The amount of assets and
liabilities shown, except as noted, which reprice or mature during a particular
period were determined in accordance with the earlier of term to repricing or
the contractual terms of the asset or liability. Statewide's loan prepayment
assumptions are based upon the OTS's latest available figures which are 15% for
ARM loans, 18% for consumer loans, and a range of 13% to 37% (based upon
interest rate) for fixed rate loans.

         With respect to liabilities, Statewide, based on historical data, used
a decay rate of 17% for all age groups of money market deposit accounts,
passbook accounts and N.O.W. accounts.

         The table set forth below represents Statewide's interest rate
sensitivity gap at December 31, 1993:

                                  E-6


<PAGE>



<TABLE>
<CAPTION>
                                                                     At December 31, 1993
                                                 -------------------------------------------------------------
                                                   Three                   More than
                                                  Months       Four to    One Year to   More than
                                                  or Less     12 Months   Five Years   Five Years      Total
                                                 --------     ---------   -----------  ----------     -------- 
                                                                      (Dollars in thousands)
<S>                                              <C>          <C>           <C>          <C>          <C>
Interest-earning assets
   Mortgage loans   ..........................   $ 10,239     $ 84,243      $ 50,116     $ 18,112     $162,710
   Other loans  ..............................      1,068        3,072        16,682        2,922       23,744
   Money market investments  .................     16,075            0             0            0       16,075
   Mortgage-backed securities (1) ............     13,947       31,628       115,251       43,370      204,196
   FHLBNY stock  .............................      4,170            0             0            0        4,170
   Investment securities .....................      1,011        2,001        43,164            0       46,176
                                                 --------     --------      --------     --------     --------
     Total interest-earning assets ...........     46,510      120,944       225,213       64,404      457,071
                                                 --------     --------      --------     --------     --------
Less:
  Net unamortized premiums and
  deferred fees  .............................         29           86           406          271          792
                                                 --------     --------      --------     --------     --------
     Net interest-earning assets .............   $ 46,539     $121,030      $225,619     $ 64,675     $457,863
                                                 --------     --------      --------     --------     --------
Interest-bearing liabilities
   Passbook accounts  ........................      4,683       13,453        62,600       29,459      110,195
   N.O.W. accounts ...........................      3,090        8,875        41,298       19,434       72,697
   Money market accounts .....................      2,206        6,335        29,481       13,873       51,895
   Certificate accounts ......................     68,343       79,208        35,849            0      183,400
   Borrowed funds  ...........................     10,075        4,725        21,292        3,275       39,367
                                                 --------     --------      --------     --------     --------
     Total interest-bearing liabilities ......   $ 88,397     $112,596      $190,520     $ 66,041     $457,554
                                                 --------     --------      --------     --------     --------
Interest sensitivity gap .....................   $(41,858)     $ 8,434      $ 35,099     $ (1,366)     $   309
                                                 ========     ========      ========     ========     ========
Cumulative interest sensitivity gap ..........    (41,858)     (33,424)        1,675          309          309
                                                 ========     ========      ========     ========     ========
Cumulative interest sensitivity gap as a
   percentage of total assets  ...............     (8.37%)      (6.68%)          .33%         .06%         .06%
Cumulative net interest-earning assets as a
   percentage of cumulative total interest-
   bearing liabilities  ......................     52.65%       83.37%        112.45%      100.07%      100.07%

- ----------
(1)  Includes $4.8 million of mortgage-backed securities available for sale.
</TABLE>

                                  E-7


<PAGE>

Market Value of Portfolio Equity

         In addition to the use of interest rate "gap" as a measure of interest
rate risk, the concept of the change in the market value of portfolio equity has
been utilized by the OTS.

         The change in market value of portfolio equity measures an
institution's vulnerability to changes in interest rates. The interest rate risk
is measured by estimating the change in the market value of an institution's
assets, liabilities, and off-balance sheet contracts in response to an
instantaneous change in the general level of interest rates. The market value of
portfolio equity is defined as the current market value of assets, minus the
current market value of liabilities, plus or minus the current market value of
off-balance sheet items. The market values are estimated by discounting the
estimated cash flow of each instrument by appropriate discount rates.

         The OTS uses as a critical point a change of plus or minus 200 basis
points in interest rates to set its "normal" institutional results and peer
comparisons. The greater the change, positive or negative, in market value of
portfolio equity, the more interest rate risk within the institution. The
following table lists Statewide's percentage change in the market value of
portfolio equity at plus and minus 200 basis points ("bps") from the level of
interest rates at December 31, 1993 and March 31, 1993:

                               December 31,            March 31,
                              -------------     ----------------------
                              1993     1992     1993     1992     1991
                              ----     ----     ----     ----     ----
 
   +200bps ...............    -26%     -32%     -34%     -64%     -137%
   -200 bps ..............     17%      13%      22%      26%       70%

Average Balance, Interest Rates and Yields

         The tables on the following two pages represent for the periods
indicated the total dollar amount of interest income from average
interest-earning assets and the resulting yields, as well as the interest
expense on average interest-bearing liabilities, expressed both in dollars and
in rates. All average balances are based on month end balances, which do not
differ materially from average daily balances:


                                  E-8


<PAGE>
   
<TABLE>
<CAPTION>
                                                                   (In Thousands)

                                                Nine Months Ended                   Nine Months Ended
                                                December 31, 1993                   December 31, 1992
                                        ---------------------------------    --------------------------------
                                                                 Average
                                         Average                 Yield/       Average                Average
                                         Balance    Interest      Cost        Balance    Interest  Yield/Cost
                                        --------    --------     -------     --------    --------  ----------
<S>                                     <C>          <C>             <C>     <C>          <C>            <C>  
Assets:
   Interest-earning assets:
    Mortgage loans  .................   $187,706     $12,849      9.13%      $230,621     $16,576        9.58%
    Other loans  ....................     22,960       1,138      6.61         20,618       1,194        7.72
    Mortgage-backed
     securities(1) ..................    215,845      10,610      6.55        196,971      11,176        7.57
    Money market investments  .......      8,571         231      3.59          4,689         168        4.78
    Investment securities  ..........     24,367         996      5.45         26,971       1,402        6.93
    FHLB stock ......................      4,457         296      8.85          4,493         344       10.21
                                        --------     -------     -----       --------     -------       -----
    Total interest-earning assets ...    463,906      26,120      7.51%       484,363      30,860        8.50%
Noninterest-earning assets  .........     42,807                               47,501
                                        --------                             --------
Total assets  .......................   $506,713                             $531,864
                                        ========                             ========
Liabilities and retained earnings:
   Interest-bearing liabilities:
    Passbook accounts  ..............   $109,898     $ 2,258      2.74%      $104,177     $ 2,749        3.52%
    Certificate accounts  ...........    190,343       5,526      3.87        221,265       8,068        4.86
    N.O.W. accounts .................     71,808       1,694      3.15         69,681       2,121        4.06
    Money market accounts  ..........     53,130       1,082      2.72         55,714       1,479        3.54
    Borrowed funds  .................     39,148       2,297      7.82         47,677       2,656        7.43
                                        --------     -------     -----       --------     -------       -----
    Total interest-bearing
     liabilities  ...................    464,327      12,857      3.69%       498,514      17,073        4.57%
    Noninterest bearing liabilities..     11,858                                8,049
                                        --------                             --------
    Total Liabilities ...............    476,185                              506,563
     Retained earnings ..............     30,528                               25,301
                                        --------                             --------
    Total liabilities and retained
     earnings .......................   $506,713                             $531,864
                                        ========                             ========
Net interest income/net interest
   rate spread ......................                $13,263      3.82%                   $13,787        3.93%
                                                     =======      ====                    =======        ====
Net interest earning assets/net
   interest margin  .................   $   (421)       3.49%                $(14,151)       3.46%
                                             ===                               ======
Ratio of average interest-earning
   assets to average interest-
   bearing liabilities  .............       1.00x                                 .97x
                                            ====                                  ===
- ------------
(1)  Includes $4.8 million of mortgage-backed securities available for sale in 1993.
</TABLE>
    
                                  E-9


<PAGE>
   
<TABLE>
<CAPTION>
                                                              (In Thousands)
                                                          Years Ended March 31,
                                  ------------------------------------------------------------------------------------------------

                                               1993                               1992                            1991
                                  ----------------------------       ----------------------------     ----------------------------
                                                       Average                            Average                         Average
                                   Average             Yield/         Average              Yield/     Average              Yield/
                                   Balance   Interest   Cost          Balance   Interest    Cost      Balance   Interest    Cost
                                  --------   --------  --------      --------   --------   ------     --------  --------  --------

<S>                              <C>         <C>          <C>        <C>         <C>       <C>        <C>        <C>         <C>
Assets:
 Interest-earning assets:
  Mortgage loans. . . . . . . . .$226,378    $20,100       8.88%     $262,903    $25,649    9.76%     $297,575   $29,694     
9.98%
  Other loans . . . . . . . . . .  20,680      2,335      11.29        22,469      2,741   12.20        26,600     3,382     12.71
  Mortgage-backed securities(1) . 200,849     14,961       7.45       160,567     13,393    8.34       138,765    12,012      8.66
  Money market investments. . . .   4,707        211       4.48         6,313        365    5.78         3,784       381     10.07
  Investment securities . . . . .  25,512      1,771       6.94        24,084      1,875    7.79        27,990     2,242      8.01
  FHLB stock. . . . . . . . . . .   4,493        444       9.88         4,493        376    8.37         4,493       438      9.75
                                 --------    -------      -----      --------     ------   -----      --------    ------     -----

  Total interest-earning assets . 482,619     39,822       8.25       480,829     44,399    9.23       499,207    48,149      9.65
 Noninterest-earning assets . . .  46,310                              48,732                           44,496
                                 --------                            --------                         --------

   Total assets . . . . . . . . .$528,929                            $529,561                         $543,703
                                 ========                            ========                         ========
Liabilities and retained earnings:
 Interest-bearing liabilities:
  Passbook accounts . . . . . . .$104,767    $ 3,544       3.38%     $ 95,522    $ 4,720    4.94%     $ 92,336   $ 5,107     5.53%
  Certificate accounts. . . . . . 212,235     10,139       4.78%      244,647     15,970    6.53%      276,726    22,053     7.97%
  N.O.W. accounts . . . . . . . .  69,840      2,712       3.88%       56,332      3,215    5.71%       34,866     2,391     6.86%
  Money market accounts . . . . .  55,532      1,905       3.43%       55,549      2,838    5.11%       56,990     3,335     5.85%
  Borrowed funds. . . . . . . . .  49,552      3,529       7.12%       46,623      3,863    8.29%       53,700     4,501     8.38%
                                 --------    -------      -----      --------     ------   -----      --------    ------     -----

  Total interest-
    bearing liabilities . . . . . 491,926     21,829       4.44%      498,673     30,606    6.14%      514,618   37,387      7.27%
 Noninterest bearing liabilities.  11,027                               8,938                            7,421
                                 --------                            --------                         -------- 
Total Liabilities . . . . . . . . 502,953                             507,611                          522,039
 Retained earnings. . . . . . . .  25,976                              21,950                           21,664
                                 --------                            --------                         -------- 
  Total liabilities and retained
   earnings . . . . . . . . . . .$528,929                            $529,561                         $543,703
                                 ========                            ========                         ======== 
Net interest income/net interest
 rate spread. . . . . . . . . . .            $17,993       3.81%                 $13,793    3.09%               $10,762      2.38%
                                             =======       ====                  =======    ====                =======      ====
Net interest earning assets/net
 interest margin. . . . . . . . .$ (9,307)      3.40%                $(17,844)      2.60%             $(15,411)    1.98%
                                 ========       ====                 ========       ====              ========     ====
Ratio of average interest-earning
 assets to average interest-bearing
 liabilities. . . . . . . . . . .     .98x                               .96x                             .97x
                                      ===                               ====                              ===
- -----------
(1)  Includes $7.5 million of mortgage-backed securities available for sale in 1993.
</TABLE>
    
                                  E-10


<PAGE>

Rate/Volume Analysis

         The following schedule presents the dollar amount of changes in
interest income and interest expense for major components of interest-earning
assets and interest-bearing liabilities. The table distinguishes between
increases related to higher outstanding balances and those due to the volatility
of interest rates. For each category of interest earning assets and
interest-bearing liabilities, information is provided on changes attributable to
(i) changes in rate (i.e., changes in rate multiplied by prior volume) and (ii)
changes in volume (i.e., changes in volume multiplied by the prior rate).

   
<TABLE>
<CAPTION>

                                                         Year Ended                         Year Ended
                                                       March 31, 1993                     March 31, 1992
                                                         Compared to                        Compared to
                                                         Year Ended                         Year Ended
                                                       March 31, 1992                     March 31, 1991

                                                     Increase (Decrease)                Increase (Decrease)
                                              -----------------------------      ------------------------------
                                                     Due to                             Due to
                                               -----------------                  -----------------
                                               Volume       Rate        Net       Volume       Rate        Net
                                               ------      ------     ------      ------      -------    -------
                                                       (in thousands)                     (in thousands)

Interest-earning assets:
<S>                                           <C>         <C>        <C>         <C>           <C>      <C>     
 Mortgage loans  ..........................   $(3,364)    $(2,185)   $(5,549)    $(3,387)      $(658)   $(4,045)
 Other loans ..............................      (202)       (204)     ( 406)       (505)       (136)      (641)
 Mortgage-backed securities(1) ............     2,993      (1,425)     1,568       1,839        (458)     1,381
 Money market investments  ................       (72)        (82)      (154)        146        (162)       (16)
 Investment securities ....................        83        (187)      (104)       (305)        (62)      (367)
 FHLB stock ...............................         0          68         68           0         (62)       (62)
                                              -------     -------    -------     -------      ------    -------
  Total ...................................      (562)     (4,015)    (4,577)     (2,212)     (1,538)    (3,750)
Interest-bearing liabilities:
 Deposits .................................      (402)     (8,041)    (8,443)       (523)     (5,620)    (6,143)
 Borrowed funds ...........................       208        (542)      (334)       (585)        (53)      (638)
                                              -------     -------    -------     -------      ------    -------
  Total ...................................      (194)     (8,583)    (8,777)     (1,108)     (5,673)    (6,781)
                                              -------     -------    -------     -------      ------    -------
Net change in net interest income .........    $ (368)    $ 4,568    $ 4,200     $(1,104)     $4,135    $ 3,031
                                              =======     =======    =======     =======      ======    =======
- ---------
<FN>
(1)  Includes the increase or decrease in net interest income attributable to
     mortgage-backed securities availablefor sale.
</FN>
</TABLE>
    

                                                      Nine Months Ended
                                                      December 31, 1993
                                                        Compared to
                                                     Nine Months Ended
                                                     December 31, 1992
   
                                                    Increase (Decrease)
                                            ---------------------------------
                                                    Due to
                                             -------------------
                                             Volume         Rate        Net
                                             ------     -----------   --------
                                                       (in thousands)
Interest-earning assets:
 Mortgage loans .........................   $(3,085)     $  (642)     $(3,727)
 Other loans  ...........................       136         (192)         (56)
 Mortgage-backed securities(1) ..........     1,071       (1,637)        (566)
 Money market investments ...............       139          (76)          63
 Investment securities  .................      (135)        (271)        (406)
 FHLB stock  ............................        (3)         (45)         (48)
                                            -------       ------      -------
  Total .................................    (1,877)      (2,863)      (4,740)
                                            -------       ------      ------- 
Interest-bearing liabilities:
 Deposits ...............................      (820)      (3,037)      (3,857)
 Borrowed funds .........................      (475)         116         (359)
                                            -------       ------      -------  
  Total .................................    (1,295)      (2,921)      (4,216)
Net change in net interest income .......   $  (582)     $    58      $  (524)
                                            ========      =======     ========
    
- -----------
(1)  Includes the increase or decrease in net interest income attributable to
     mortgage-backed securities available for sale in 1993.

                                     E-11


<PAGE>

Liquidity and Capital Resources

         Statewide's primary sources of funds are deposits, principal and
interest payments on loans and mortgage-backed securities, advances from the
FHLBNY and retained earnings.

         Statewide is required to maintain minimum levels
of liquid assets as defined by OTS regulations. This requirement, which may be
varied at the direction of OTS, depending upon economic conditions and deposit
flows, is based upon a percentage of deposits and short-term borrowings. The
required ratio is currently 5%. Statewide's liquidity ratios were 21.02% and
10.85% at December 31, 1993 and 1992 and 10.45%, 10.68% and 8.26% at March 31,
1993, 1992 and 1991, respectively. Management currently attempts to keep
Statewide's liquidity ratio at least twice the regulatory minimum. This reflects
Statewide's strategy to reduce the risk from changes in interest rates by having
assets available to reinvest at higher rates in the event the general level of
interest rates greatly increase in the future.
   
         Statewide utilizes the FHLBNY as an additional source of liquidity. As
of December 31, 1993, total advances outstanding amounted to $39.4 million.
Short term advances due within one year amounted to $14.8 million and long term
advances due after one year amounted to $24.6 million.
    
         Statewide has a pre-approved overnight line of credit at the FHLBNY
which amounted to $26.7 million at December 31, 1993. At December 31, 1993, $8.5
million was outstanding under this line.

         Additionally, Statewide can pledge certain mortgage loans and
mortgage-backed securities as collateral to secure additional advances from the
FHLBNY. As of March 31, 1993, mortgage loans and mortgage-backed securities
available for pledging purposes amounted to $366.8 million and as of December
31, 1993, the amount of such loans and securities available for pledging
purposes was $367.4 million.

         Impact of Inflation and Changing Prices. The financial statements of
Statewide and the notes thereto, presented elsewhere herein, have been prepared
in accordance with generally accepted accounting principles, which require the
measurement of financial position and operating results in terms of historical
dollars without considering the change in the relative purchasing power of money
over time and due to inflation. The impact of inflation is reflected in the
increased cost of Statewide's operation. Unlike most industrial companies,
nearly all the assets and liabilities of Statewide are monetary. As a result,
interest rates have a greater impact on Statewide's performance than do the
effects of general levels of inflation. Interest rates do not necessarily move
in the same direction or to the same extent as the price of goods and services.

         Recently Issued Accounting Standards. In May 1993, the Financial
Accounting Standards Board (the "FASB") issued Statement of Financial Accounting
Standard No. 114, "Accounting for Creditors for Impairment of a Loan" ("SFAS
114"). SFAS 114 establishes criteria for accounting for loans that have been
impaired. It requires that impaired loans be measured based on the present value
of expected future cash flows discounted at the loan's effective interest rate
or at the loan's observable market price or the fair value of the collateral if
the loan is collateral dependent. Statewide has not fully evaluated the effect
of SFAS 114 on its financial statements. SFAS 114 is effective for fiscal years
beginning after December 15, 1994.
   
         In May 1993, the FASB also issued Statement of Financial Accounting
Standard No. 115, "Accounting for Certain Investments in Debt and Equity
Securities" ("SFAS 115"). SFAS 115 establishes accounting and reporting for
investments in equity securities that have readily determinable fair values and
for all investments in debt securities. Management of Statewide does not expect
that the impact on Statewide of implementing SFAS 115 will be material to
Statewide's financial statements. SFAS 115 is effective for fiscal years
beginning after December 15, 1993.
    

                             BUSINESS OF STATEWIDE

General

         Statewide was organized in 1943 as a New Jersey chartered savings and
loan association under the name First Savings and Loan Association of Jersey
City. In 1973 Statewide changed its name to Statewide Savings and Loan
Association, and in 1988, to Statewide Savings Bank, S.L.A. Statewide will be
the successor to Statewide Savings Bank, S.L.A upon its conversion from a New
Jersey state-chartered mutual savings and loan association to a state-chartered
mutual savings bank. The eligible voting members of Statewide Savings Bank,
S.L.A. have approved this charter conversion at a special meeting of members
held October 5, 1993 and the OTS and the Commission approved applications for
the charter conversion on December 23 and December 29, 1993, respectively.

                                     E-12


<PAGE>

         Statewide's principal business is attracting deposits from the general
public and investing those deposits primarily in one to four-family mortgage
loans and mortgage-backed securities and, to a lesser extent, consumer loans and
investment securities. Statewide's revenues are derived principally from
interest on its mortgage loan and mortgage-backed securities portfolio and
interest and dividends on its investment securities. Statewide's primary sources
of funds are deposits, principal and interest payments on loans and
mortgage-backed securities and advances from the Federal Home Loan Bank of New
York (the "FHLBNY"). Through its wholly owned subsidiary, Statewide Financial
Services, Inc., Statewide also engages in the sale of annuity products.

         Statewide's primary market area includes the neighborhoods surrounding
its thirteen branch offices. Six branches are located in Hudson County, two in
Bergen County and five branches are located in Union County, New Jersey.

         Statewide has been adversely affected by banking legislation since
1989, primarily the Financial Institutions Reform, Recovery and Enforcement Act
of 1989 ("FIRREA"). In 1982, Statewide acquired a federally chartered savings
and loan association headquartered in Elizabeth, New Jersey. In connection with
that acquisition, Statewide recorded $27.6 million in goodwill to its statement
of financial condition, which was the excess of the fair market value of the
acquired association's liabilities over the fair market value of its assets.
Under the regulations applicable at the time of the acquisition, this goodwill
was counted as an asset of Statewide in calculating regulatory capital. Pursuant
to FIRREA, Statewide's ability to count goodwill towards regulatory capital was
substantially reduced, and is to be progressively phased out until January 1,
1995, when no goodwill may be included in calculating capital. Because of the
restrictions on goodwill imposed by FIRREA, and because of losses incurred in
Statewide's real estate loan portfolio, Statewide did not meet the minimum
capital requirements applicable to it under FIRREA and the regulations of the
OTS implementing the terms of FIRREA at their effective dates. While Statewide
met the minimum capital requirements applicable to it under FIRREA as of
December 31, 1993, its capital continues to include a portion of its goodwill.
Without this goodwill it would not meet such minimums. The amount of this
goodwill which may be counted toward capital is to be phased out over time.

     As of March 31, 1993, the significance of goodwill on Statewide's
Capital Ratios is as follows:

         (i) Tangible Capital Ratio of 2.5% does not
             include any goodwill and is unaffected.

         (ii) Core Capital Ratio of 3.3% includes $3,767,000 of qualifying
              supervisory goodwill which, if eliminated, would result in a
              Ratio of 2.5%.

        (iii) Risk based Capital Ratio of 9.4% includes $3,767,000 of
              qualifying supervisory goodwill which, if eliminated, would
              result in a Ratio of 7.3%.

     As of December 31, 1993, the significance of goodwill on Statewide's
Capital Ratios is as follows:

         (i) Tangible Capital Ratio of 3.6% does not include any goodwill and
             is unaffected.

         (ii) Core Capital Ratio of 4.4% includes $3,654,000 of qualifying
              supervisory goodwill, which, if eliminated, would result in a
              Ratio of  3.6%.

        (iii) Risk based Capital Ratio of 14.4% includes $3,654,000 of
              qualifying supervisory goodwill, which, if eliminated, would 
              result in a Ratio of 12.0%.

         Because Statewide was undercapitalized, it was required to file a
capital plan with the OTS. The capital plan provides for Statewide to increase
its capital levels through retained earnings and to thereby meet all minimum
regulatory requirements by the end of 1994. The OTS accepted Statewide's capital
plan, and issued a Capital Directive dated June 13, 1991 (the "Directive"),
which embodies the terms of the capital plan. As of December 31, 1993, Statewide
meets the capital targets required by the Directive and exceeds the minimum OTS
regulatory capital requirements.

Lending Activities

         General. The primary source of income to Statewide is interest from
lending activities. The principal lending activity of Statewide is originating
first mortgage real estate loans to enable borrowers to purchase or refinance
one to four family residential real properties.

         Loan Portfolio Composition. The table on the following page sets forth
information concerning the composition of Statewide's loan and mortgage-backed
securities portfolio, by type of security, in dollar amounts and in percentages
as of the dates indicated:

                                     E-13


<PAGE>

<TABLE>
<CAPTION>
                                                                              At December 31,
                                                              -------------------------------------------------
                                                                       1993                      1992
                                                              -----------------------    ----------------------
                                                               Amount         Percent     Amount        Percent
                                                              --------        -------    --------       ------- 
                                                                  (In Thousands)             (In Thousands)

<S>                                                           <C>               <C>      <C>              <C>   
Mortgage loans:
One to four family residential  ...........................   $157,678          83.51%   $198,627         81.82%
Multi family residential ..................................      4,660           2.47       4,852          2.00
Non residential ...........................................      2,169           1.15      16,675          6.87
Acquisition, development and construction .................          0            .00         249          0.10
Land ......................................................        455           0.24       1,100          0.45
                                                              --------         ------    --------        ------
  Total mortgage loans ....................................    164,962          87.37     221,503         91.25

Other loans:
Second mortgage loans .....................................     11,209           5.94       8,281          3.41
Home equity lines of credit  ..............................      1,736           0.92       1,900          0.78
FHA insured improvement loans .............................      9,972           5.28      10,148          4.18
Unsecured consumer loans  .................................        357           0.19         153          0.06
Guaranteed student loans  .................................         90           0.05         166          0.07
Loans on deposit accounts .................................        407           0.22         474          0.20
Automobile loans ..........................................         80           0.04         122          0.05
                                                              --------         ------    --------        ------
  Total other loans .......................................     23,851          12.63      21,244          8.75
                                                              --------         ------    --------        ------
   Total loans ............................................    188,813         100.00     242,747        100.00
                                                                               ======                    ======
Less:
Unearned discounts and deferred loan fees, net ............     (1,266)                    (1,412)
Allowance for loan losses .................................     (1,094)                    (1,571)
                                                              --------                   --------     
Loans, net  ...............................................   $186,453                   $239,764
                                                              ========                   ========
Mortgage-backed securities
 GNMA  ....................................................   $ 52,108          25.53%   $ 51,168         25.20%
 FHLMC ....................................................     74,162          36.33      81,443         40.11
 FNMA .....................................................     73,085          35.80      70,418         34.68
                                                              --------         ------    --------        ------
Total mortgage-backed securities  .........................    199,355          97.65     203,029        100.00
Mortgage-backed securities available for sale .............      4,789           2.35           0           .00
                                                              --------         ------    --------        ------
Total mortgage-backed securities and mortgage-
 backed securities available for sale .....................    204,144         100.00     203,029        100.00
                                                                               ======                    ======
Unamortized premiums, net .................................      2,041                      2,615
                                                              --------                   --------   
Net mortgage-backed securities  ...........................   $206,185                   $205,644
                                                              ========                   ========
</TABLE>

                                     E-14


<PAGE>
   
<TABLE>
<CAPTION>
                                                                                  At March 31,
                                                   -------------------------------------------------------------------------------

                                                             1993                       1992                         1991
                                                   -----------------------    -----------------------      -----------------------
                                                    Amount         Percent     Amount         Percent       Amount         Percent
                                                   --------        -------     -------        -------       ------         -------
                                                      (In Thousands)             (In Thousands)               (In Thousands)
Mortgage Loans:

<S>                                                <C>              <C>       <C>               <C>        <C>               <C>  

One to four family residential .................   $190,212         81.39%    $224,802          83.76%     $254,409         
81.30%
Multi family residential .......................      4,805          2.06        4,988           1.86         6,780           2.17
Non residential ................................     16,324          6.99       17,316           6.45        16,153           5.16
Acquisition, development and
 construction  .................................        249          0.11          249           0.09         7,590           2.43
Land  ..........................................      1,048          0.45            0            .00         3,846           1.23
                                                   --------        ------     --------         ------      --------         ------
  Total mortgage loans .........................    212,638         90.99      247,355          92.16       288,778          92.29
Other loans:
Second mortgage loans  .........................      8,394          3.59        6,966           2.60         5,812           1.86
Home equity lines of credit ....................      1,569          0.67        1,855           0.69         1,648           0.53
FHA insured improvement loans  .................     10,055          4.30       11,361           4.23        15,521           4.96
Unsecured consumer loans .......................        223          0.10           21           0.01             0           0.00
Guaranteed student loans  ......................        146          0.06          229           0.09           355           0.11
Loans on deposit accounts  .....................        450          0.19          567           0.21           755           0.24
Automobile loans  ..............................        222          0.10           32           0.01            43           0.01
                                                   --------        ------     --------         ------      --------         ------
  Total other loans ............................     21,059          9.01       21,031           7.84        24,134           7.71
                                                   --------        ------     --------         ------      --------         ------
  Total loans  .................................    233,697        100.00      268,386         100.00       312,912         100.00
                                                                   ======                      ======                       ======
Less:
Loans in process ...............................          0                          0                         (241)
Unearned discounts and deferred loan
 fees, net .....................................     (1,402)                    (1,631)                      (2,069)
Allowance for loan losses  .....................     (1,366)                    (1,841)                      (1,697)
                                                   --------                   --------                     --------
Loans, net .....................................   $230,929                   $264,914                     $308,905
                                                   ========                   ========                     ========   
Mortgage-backed securities
 GNMA ..........................................   $ 56,457         26.50%    $ 57,558          32.21%     $ 70,368         49.32%
 FHLMC .........................................     71,890         33.74       98,058          54.87        72,294          50.68
 FNMA ..........................................     77,215         36.24       23,085          12.92             0           0.00
                                                   --------        ------     --------         ------      --------         ------
  Total mortgage-backed securities .............    205,562         96.48      178,701         100.00       142,662         100.00

Mortgage-backed securities available
 for sale  .....................................      7,517          3.52            0           0.00             0           0.00
                                                   --------        ------     --------         ------      --------         ------
Total mortgage-backed securities and
 mortgage-backed securities available
 for sale  .....................................    213,079        100.00      178,701         100.00       142,692         100.00
                                                                   ======                      ======                       ======
Unamortized premiums, net  .....................      2,686                      1,603                           31
                                                   --------                   --------                     --------               
Net mortgage-backed securities .................   $215,765                   $180,304                     $142,693
                                                   ========                   ========                     ========   



                                     E-15
</TABLE>
    

<PAGE>


         Loan and Mortgage-Backed Securities Maturity Schedule. The following
table sets forth certain information at December 31, 1993 regarding the dollar
amount of loans and mortgage-backed securities in Statewide's portfolio maturing
at various periods, based upon the contractual terms to maturity or period to
repricing, after giving effect to net items:
<TABLE>
<CAPTION>
                               One to
                                Four         Multi                                                   Mortgage-
                               Family       Family        Non     Construc-             Total Loans   Backed
                             Residential Residential Residential  tion(1)    Consumer   Receivable Securities(2)  Total
                             ----------- ----------- -----------  --------   --------   ---------- -----------  --------
                                                                     (In thousands)

<S>                           <C>           <C>         <C>          <C>       <C>       <C>          <C>       <C>     
Amounts Due:
 Within one year ...........  $ 58,593      $  368      $  526       $455      $  549    $ 60,491     $    0    $ 60,491
 After one year:
  One to three years .......    11,574           0         210          0       1,239      13,023      8,115      21,138
  Three to five years ......    10,537         222       1,276          0       5,366      17,401     29,245      46,646
  Five to 10 years .........    22,629         217          72          0       8,501      31,419    104,006     135,425
  10 to 20 years ...........    34,383       1,860          85          0       8,196      44,524     14,623      59,147
  Over 20 years ............    19,962       1,993           0          0           0      21,955     48,155      70,110
                              --------      ------      ------       ----     -------    --------   --------    --------
  Total due after one year..    99,085       4,292       1,643          0      23,302     128,322    204,144     332,466
                              --------      ------      ------       ----     -------    --------   --------    --------
  Total amounts due ........   157,678       4,660       2,169        455      23,851     188,813    204,144     392,957
Less (Plus):
 Unearned discounts,
 (premiums) and deferred
 loan fees, net ............     1,278           0           0          0         (13)      1,265     (2,041)      (776)
 Allowance for loan losses..       932           5          11          5         141       1,094          0       1,094
                              --------      ------      ------       ----     -------    --------   --------    --------
Loans, net .................  $155,468      $4,655     $ 2,158       $450     $23,723    $186,454   $206,185    $392,639
                              ========      ======     =======       ====     =======    ========   ========    ========

- ----------
<FN>
(1)  As of December 31, 1993, Statewide had no acquisition and development loans
     in its portfolio.

(2)  Includes $4.8 million of mortgage-backed securities available for sale.
</FN>
</TABLE>


         The following table sets forth certain information at March 31, 1993
regarding the dollar amount of loans and mortgage-backed securities in
Statewide's portfolio maturing at various periods, based upon the contractual
terms to maturity or period to repricing, after giving effect to net items:

<TABLE>
<CAPTION>
                               One to
                                Four         Multi                                                   Mortgage-
                               Family       Family        Non     Construc-             Total Loans   Backed
                              Residential Residential Residential  tion(1)   Consumer   Receivable Securities(2)  Total
                              ----------- ----------- ----------- --------   --------   ---------- ----------   --------
                                                                     (In thousands)

<S>                           <C>           <C>        <C>         <C>        <C>        <C>        <C>         <C>     
Amounts Due:
 Within one year ............ $ 74,572      $  385     $14,000     $  249     $ 2,451    $ 91,657   $  7,543    $ 99,200
 After one year:
  One to three years ........   13,001          17          93      1,048       1,183      15,342      3,395      18,737
  Three to five years .......   10,488         154       1,388          0       4,747      16,777     13,919      30,696
  Five to 10 years ..........   23,312         450         485          0       7,623      31,870    122,164     154,034
  10 to 20 years ............   36,654           0           0          0       5,030      41,684     20,646      62,330
  Over 20 years .............   32,185       3,799         358          0          25      36,367     45,412      81,779
                              --------      ------     ------      ------     -------    --------   --------    --------
  Total due after one year...  115,640       4,420       2,324      1,048      18,608     142,040    205,536     347,576
                              --------      ------     ------      ------     -------    --------   --------    --------
  Total amounts due .........  190,212       4,805      16,324      1,297      21,059     233,697    213,079     446,776
Less (Plus):
 Unearned discounts,
 (premiums) and deferred
 loan fees, net .............    1,402           0           0          0           0       1,402     (2,686)     (1,284)
 Allowance for possible loan
  losses ....................    1,194           5          82         13          72       1,366          0       1,366
                              --------      ------     ------      ------     -------    --------   --------    --------
Loans, net .................. $187,616      $4,800     $16,242     $1,284     $20,987    $230,929   $215,765    $446,694
                              ========      ======     =======     ======     =======    ========   ========    ========

- ----------
<FN>
(1)  As of March 31, 1993, Statewide had no acquisition and development loans in
     its portfolio.

(2)  Includes $7.5 million of mortgage-backed securities available for sale.
</FN>

                                     E-16
</TABLE>


<PAGE>


         The following table sets forth the dollar amount of all loans and
mortgage-backed securities at December 31, 1993, and due one year after December
31, 1993, which have predetermined interest rates and floating or adjustable
interest rates:

                                                Predetermined     Floating or
                                                    Rates      Adjustable Rates
                                                -------------  ----------------
                                                         (In Thousands)

     Real Estate Mortgage .....................    $81,432          $23,588
     Mortgage-backed Securities ...............    189,599           14,545
     Other Loans ..............................     21,566            1,736
                                                  --------          -------
      Total ...................................   $292,597          $39,869

         Residential Mortgage Lending. Statewide offers first mortgage loans
secured by one to four family residences, including townhouse and condominium
units. Typically, such residences are single family homes that serve as the
primary residence of the owner. Loan originations are generally obtained from
existing or past customers and referrals from local real estate agents, builders
and members of the local communities in which Statewide has offices. All
residential mortgage loans made by Statewide are for properties located in New
Jersey.

         At December 31, 1993, 83.5% of Statewide's total loans consisted of one
to four family residential loans, of which 51.3% were loans with adjustable
rates. Statewide currently offers adjustable rate mortgage ("ARM") loans on
which the interest rate adjusts annually. Statewide also periodically offers ARM
loans on which the interest rate for an initial period may be less than the
fully indexed rate, although to be eligible, Statewide requires that the
borrower qualify for the maximum payment possible after the initial interest
rate adjustment. ARM and fixed-rate loans are originated for a term of up to 30
years. Statewide currently charges origination fees of up to 2.5% on one to four
family residential mortgage loans.

         Generally, ARM loans pose credit risks different from the risks
inherent in fixed-rate loans, primarily because as interest rates rise, the
underlying payments of the borrower rise, thereby increasing the potential for
default. At the same time, the marketability of the underlying property may be
adversely affected by higher interest rates.

         Statewide's policy is to lend up to 80% of the appraised value of
property securing a single family residential loan, and up to 90% of the
appraised value if private mortgage insurance is obtained on the amount of the
loan which exceeds 80% of the appraised value.

         One to four family residential mortgage loans are generally
underwritten according to FNMA or FHLMC guidelines, except that loans may exceed
the maximum loan limits for the FNMA or FHLMC. Statewide has, in the past, sold
mortgage loans to FHLMC and other investors. Statewide has the intent and
ability to hold the loans in its portfolio as of December 31, 1993 until
maturity.

         Statewide has originated, or purchased participating interests in, a
limited number of multi-family mortgage loans. As of December 31, 1993 $4.7
million, or 2.5% of Statewide's total loan portfolio, consisted of multi-family
residential mortgage loans. Currently, Statewide is not originating or
purchasing participating interests in multi-family mortgage loans.

         Nonresidential Real Estate Lending. At December 31, 1993 Statewide's
nonresidential real estate loan portfolio totalled $2.2 million or 1.2% of
Statewide's total loan portfolio. At December 31, 1993, Statewide's
nonresidential real estate loan portfolio consisted of loans secured by
properties approximately as follows: $1.2 million on a medium size office
building and $1.0 million on several small office buildings.

         The largest nonresidential real estate loan had an outstanding balance
of $1.2 million. The loan is secured by a 23,000 sq. ft. office building located
in North Bergen, New Jersey. It is a loan to facilitate the sale of the
building, which was acquired by Statewide in a foreclosure action due to the
default of the previous borrower. Scheduled payments on the loan are current.

         Statewide does not currently intend to increase its nonresidential real
estate loan portfolio.

         Other Loans. As of December 31, 1993, other loans totalled $23.9
million or 12.6% of Statewide's total loan portfolio. Statewide offers other
loans in the form of insured and uninsured home equity lines of credit, home

                                     E-17


<PAGE>

improvement loans, secured equity loans and secured and unsecured personal
loans. Statewide also originates other loans secured by second mortgages on one
to four family residences. These second mortgage loans are secured by
owner-occupied residences and the property may not be encumbered by other than a
first mortgage loan. These loans are generally subject to a 75% combined
loan-to-value limitation, including any other outstanding mortgage or lien on
the property. As of December 31, 1993, second mortgage loans amounted to $11.2
million, or 5.9% of total loans.

         Statewide also originates Federal Housing Administration ("FHA") Title
I improvement loans. Statewide originates FHA Title I Improvement Loans both on
a direct basis and through a network of improvement contractor/dealers who are
approved by Statewide in accordance with FHA guidelines. The loans are
underwritten in accordance with FHA guidelines which provide for more liberal
equity and debt to income ratio requirements than for non-insured improvement
loans. In the event of default, the FHA insures 90% of the principal balance
plus accrued interest. The interest rates are normally higher than the interest
rates for one to four family mortgage loans due to the more liberal underwriting
standards.

         For all loans originated by Statewide, upon receipt of a completed loan
application from a prospective borrower, a credit report is ordered and certain
other information is verified by an independent credit agency and, if necessary,
additional financial information is required. An appraisal of the real estate
intended to secure the proposed loan is required. Such appraisal is performed by
an independent appraiser designated and approved by Statewide. The Board of
Directors annually approves the independent appraisers used by Statewide and
approves Statewide's appraisal policy. It is Statewide's policy to obtain title
insurance on all first mortgage loans. Borrowers must also obtain hazard
insurance prior to closing. Borrowers generally are required to advance funds on
a monthly basis together with each payment of principal and interest to a
mortgage escrow account from which Statewide makes disbursements for items such
as real estate taxes and, in some cases, hazard insurance premiums.

         Mortgage-Backed Securities. Statewide invests in mortgage-backed
securities and utilizes such investments to complement its mortgage lending
activities. At December 31, 1993, mortgage-backed securities, including
mortgage-backed securities available for sale, totalled $206.2 million or 41.2%
of total assets.

         At March 31, 1993, all of Statewide's mortgage-backed securities
portfolio was directly insured or guaranteed by the Government National Mortgage
Association ("GNMA"), the FNMA or the FHLMC. Statewide's current policy is to
purchase mortgage-backed securities that are backed by ARM loans or have final
balloon maturities of seven years or less. As of December 31, 1993, such
mortgage-backed securities totalled $151.1 million or 73.3% of the total
mortgage-backed securities portfolio.

         Statewide generally purchases mortgage-backed securities with the
express intent of holding the securities until maturity. Management has, in the
past, sold mortgage-backed securities with longer terms to maturity in order to
reduce Statewide's exposure to interest rate risk. As of December 31, 1993,
Statewide had $4.8 million in mortgage-backed securities available for sale
which are accounted for at the lower of cost or market value. At December 31,
1993, the market value of these securities was $5.0 million.

         Nonperforming Assets, Classified Assets, Loan Delinquencies and
Defaults. Maintenance of asset quality is one of management's most important
tasks. Management reviews delinquent loans on a continuous basis and the Board
of Directors reviews delinquent loans monthly. Statewide also established an
Asset Classification Committee in 1989, which meets quarterly to review
Statewide's loan portfolio, makes changes in the classification of assets which
the committee deems necessary and reports its findings to the Board of
Directors. Statewide hires outside counsel experienced in collections and
foreclosure to pursue collections and to institute foreclosure and other
procedures on Statewide's delinquent loans.

         Federal regulations provide for the classification of loans and other
assets such as debt and equity securities considered by the OTS to be of lesser
quality as "substandard," "doubtful," or "loss" assets. An asset is considered
"substandard" if it is inadequately protected by the current net worth and
paying capacity of the obligor or of the collateral pledged, if any.
"Substandard" assets include those characterized by the distinct possibility
that the savings institution will sustain "some loss" if the deficiencies are
not corrected. Assets classified as "doubtful" have all of the weaknesses
inherent in those classified "substandard," with the added characteristic that
the weaknesses present mak "collection or liquidation in full," on the basis of
currently existing facts, conditions, and values, "highly questionable and
improbable." Assets classified as "loss" are those considered "uncollectible"
and of such little value that their continuance as assets without the
establishment of a specific loss reserve is not warranted. Assets that do not
expose the savings institution to risk sufficient to warrant classification in
one of the aforementioned

                                     E-18


<PAGE>

categories, but which possess some weaknesses, are required to be designated 
"special mention" by management. Loans designated as special mention are
generally loans that, while current in required payments, have exhibited
some potential weaknesses that, if not corrected, could increase the level
of risk in the future.

         At December 31, 1993, Statewide had special mention loans of $0.9
million which consisted of twelve one-to-four family mortgage loans where the
borrower is making payments through a bankruptcy plan or a special negotiated
repayment plan. At December 31, 1993, all of these loans were current or paid
ahead.

         At December 31, 1993, Statewide had substandard assets of $12.7
million, which consisted of $9.3 million in real estate owned, $3.1 million in
first and second mortgage loans and $0.3 in consumer loans.

         At December 31, 1993, Statewide had assets classified as doubtful of
$548,000 which represents Statewide's in-substance foreclosed interest in a $159
million acquisition, development and construction loan located in Jersey City.
The lead lender had previously failed and the project is currently being
marketed by the RTC. Management believes that the level of loss allowances is
adequate to absorb losses resulting from this asset if it becomes unrecoverable
in the future.

         With respect to originated mortgage loans, Statewide's collection
procedures include sending a past due notice when the regular monthly payment is
not received by the 16th day of the month in which the payment is due. In the
event that payment is not received following notice of late payment, letters are
sent and phone calls are made to the borrower. When contact is made with the
borrower at any time prior to foreclosure, Statewide will attempt to obtain full
payment or work out a repayment schedule with the borrower to avoid foreclosure.
Foreclosure notices are sent when a loan is 90 days delinquent.

         Statewide has experienced a decrease in loans delinquent 90 days or
more. Consequently, there has also been a decrease in the amount of foreclosed
real estate and in-substance foreclosed real estate (real estate owned) held by
Statewide. Statewide attributes these decreases, in large part, to the improved
economic conditions of its borrowers and to the resolution of a number of
properties under foreclosure.

         The tables on the following three pages set forth information
concerning delinquent loans as of the periods indicated. The amounts represent
the total remaining balances of the related loans and percentage of total loans
outstanding, rather than the actual payment amounts which are overdue.

<TABLE>
<CAPTION>
                                                                            At December 31, 1993
                                                               -----------------------------------------------
                                                                    60-89 Days               90 Days or More
                                                               ---------------------      --------------------
                                                                           Principal                  Principal
                                                               Number of    Balance       Number of    Balance
                                                                 Loans     of Loans         Loans     of Loans
                                                               ---------   ---------      ---------   ---------
<S>                                                               <C>       <C>              <C>        <C>   
One to four family ..........................................     16        $  351           61         $2,361
Multi-family Residential/Non Residential ....................      0             0            0              0
Acquisition, Development and Construction ...................      0             0            0              0
Other loans .................................................     30           185           56            359
                                                                  --        ------          ---         ------
 Total delinquent loans .....................................     46        $  536          117         $2,720
                                                                  ==        ======          ===         ======
Delinquent loans to total loans .............................                 .28%                        1.45%

</TABLE>

                                     E-19



<PAGE>


                             (Dollars in thousands)
<TABLE>
<CAPTION>
                                                                            At December 31, 1992
                                                               -----------------------------------------------
                                                                    60-89 Days               90 Days or More
                                                               ---------------------     ---------------------
                                                                           Principal                  Principal
                                                               Number of    Balance       Number of    Balance
                                                                 Loans     of Loans         Loans     of Loans
                                                               ---------   --------       ---------   ---------
<S>                                                               <C>       <C>              <C>        <C>   
One to four family .........................................      43        $1,815           74         $3,545
Multi-family Residential/Non Residential ...................       0             0            0              0
Acquisition, Development and Construction ..................       0             0            1            249
Other loans ................................................      50           319           69            549
                                                                  --         -----          ---          -----
 Total delinquent loans ....................................      93        $2,134          144         $4,343
                                                                  ==         =====          ===          ===== 
Delinquent loans to total loans ............................                  .88%                       1.79%
</TABLE>

<TABLE>
<CAPTION>
                                                                             


                                                                             At March 31, 1993
                                                               -----------------------------------------------
                                                                    60-89 Days               90 Days or More
                                                               ---------------------     ---------------------
                                                                           Principal                  Principal
                                                               Number of    Balance       Number of    Balance
                                                                 Loans     of Loans         Loans     of Loans
                                                               ---------   --------       ---------   ---------
<S>                                                               <C>       <C>              <C>        <C>   
One to four family .........................................      34        $1,183           64         $2,116
Multi-family Residential/Non Residential ...................       0             0            0              0
Acquisition, Development and Construction ..................       0             0            1            249
Other loans ................................................      27           159           63            509
                                                                  --         -----          ---          -----
 Total delinquent loans ....................................      61        $1,342          128         $2,874
                                                                  ==         =====          ===          ===== 
Delinquent loans to total loans ............................                  .57%                       1.23%

</TABLE>

<TABLE>
<CAPTION>

                                                                             At March 31, 1992
                                                               -----------------------------------------------
                                                                    60-89 Days               90 Days or More
                                                               ---------------------     ---------------------
                                                                           Principal                  Principal
                                                               Number of    Balance       Number of    Balance
                                                                 Loans     of Loans         Loans     of Loans
                                                               ---------   --------       ---------   ---------
<S>                                                               <C>       <C>              <C>        <C>   
One to four family ........................................       35        $2,125           67         $2,661
Multi-family Residential/Non Residential ..................        0             0            0              0
Acquisition, Development and Construction .................        0             0            0              0
Other loans ...............................................       37           202           88            603
                                                                  --         -----          ---          -----
 Total delinquent loans ...................................       72        $2,327          155         $3,264
                                                                  ==         =====          ===          ===== 
Delinquent loans to total loans ...........................                   .87%                       1.22%

</TABLE>

<TABLE>
<CAPTION>

                                                                             At March 31, 1991
                                                               -----------------------------------------------
                                                                    60-89 Days               90 Days or More
                                                               ---------------------     ---------------------
                                                                           Principal                  Principal
                                                               Number of    Balance       Number of    Balance
                                                                 Loans     of Loans         Loans     of Loans
                                                               ---------   --------       ---------   ---------
<S>                                                               <C>         <C>            <C>        <C>   
One to four family ........................................       37          $744           79         $5,642
Multi-family Residential/Non Residential ..................        0             0            0              0
Acquisition, Development and Construction .................        0             0            3          3,850
Other loans ...............................................       68           335           90            556
                                                                  --         -----          ---          -----
 Total delinquent loans ...................................      105        $1,079          172        $10,048
                                                                  ==         =====          ===          ===== 
Delinquent loans to total loans ...........................                   .34%                       3.21%
</TABLE>

         Real estate owned acquired through loan foreclosure or properties that
are in-substance foreclosures are recorded at the lower of cost or estimated
fair value. Subsequent valuations are periodically performed by management
and the carrying value is adjusted to reflect any subsequent declines in the
estimated fair value.



                                     E-20



<PAGE>


         Interest income is reduced by the full amount of accrued and
uncollected interest on all loans once they become 90 days delinquent, are
placed in foreclosure or are otherwise determined to be uncollectible, unless
the loans are insured or guaranteed.

         The table below sets forth information regarding Statewide's
nonperforming assets. At December 31, 1993, Statewide had no restructured loans
within the meaning of Statement of Financial Accounting Standards ("SFAS") No.
15., issued by the Financial Accounting Standards Board (the "FASB"):

<TABLE>
<CAPTION>
                                        At December 31,                         At March 31,
                                     -------------------        ---------------------------------------------
                                      1993         1992           1993        1992         1991        1990
                                     -------      -------       -------      -------      -------     ------- 
                                                                           (Dollars in thousands)
<S>                                  <C>          <C>           <C>          <C>          <C>         <C>    
Mortgage loans delinquent 90
 days or more ....................   $   843      $   655       $   740      $   752      $ 5,438     $   908
Nonaccrual delinquent
 mortgage loans  .................     1,518        3,139         1,625        1,909        7,056       6,645
Other loans delinquent 90 days
 or more  ........................       359          549           509          603          556         482
                                     -------      -------       -------      -------      -------     ------- 
  Total nonperforming
   loans .........................     2,720        4,343         2,874        3,264       13,050       8,035
Total investment in real estate
 and real estate owned
 (including in-substance
 foreclosures) ...................     9,741       10,505        11,563       15,428        9,924       8,673
                                     -------      -------       -------      -------      -------     ------- 
  Total nonperforming
   assets ........................   $12,461      $14,848       $14,437      $18,692      $22,974     $16,708
                                     =======      =======       =======      =======      =======     ======= 
Nonperforming loans to total
 loans ...........................      1.44%        1.79          1.23%        1.22%        4.17%       2.24%
Nonperforming assets to total
 loans and real estate owned .....      6.28%        5.86%         5.77%        6.51%        7.10%       4.58%
Nonperforming loans to total
 assets  .........................      0.54          .83          0.55         0.61         2.47        1.42
Nonperforming assets to total
 assets ..........................      2.49         2.82          2.78         3.51         4.34        2.96
</TABLE>

         In addition to the loans included in the risk element table above,
Statewide's internal loan review identified approximately $787,000 in loans
classified as substandard at December 31, 1993. These loans, as well as the
loans included in the risk elements, have been considered in the analysis of the
adequacy of the allowance for loan losses.

         During the years ended March 31, 1992 and 1993, the amounts of
additional interest income that would have been recorded on nonaccrual loans,
had they been current, totalled $94,560 and $188,822 respectively.

         At December 31, 1993, four parcels of real estate with a value of $6.2
million represented 63.9% of Statewide's total real estate owned. The balance
consists of 38 separate properties with an average balance of $96,000.

         The largest parcel of real estate owned ("REO") is an in-substance
foreclosure of a loan originally granted in 1985 for the purpose of building 172
single family homes in Raritan Township, New Jersey. After experiencing
financial difficulty, the developer filed a petition for reorganization under
Chapter 11 of the Bankruptcy Code during calendar year 1991. At December 31,
1993, Statewide's total investment in this loan was $2.8 million net of related
loss allowances. At December 31, 1993, the property consisted of 63 building
lots with various preliminary and final building permit approvals and site
improvements in place. In March of 1993, a plan of reorganization was approved
by the bankruptcy court whereby the builder would continue to build and sell
homes and sell building lots while

                                     E-21



<PAGE>
repaying creditors. Statewide would receive approximately $4.6 million in
payments from these activities through calendar year 1997. No additional
advances to the builder would be made by Statewide. During fiscal 1993,
payments totalling $593,340 were received by Statewide from sales activities.
Management currently does not anticipate any additional losses in connection
with this parcel.

         A second large parcel of real estate owned resulted from a separate
loan to the same borrower in 1987 to develop a 48 acre tract of land in Raritan
Borough, New Jersey into residential dwelling units. At December 31, 1993, the
in-substance foreclosure balance for this parcel totalled $2.2 million. This
parcel is covered by the same plan of reorganization as to the Raritan Township
parcel described above and calls for Statewide to receive all principal and
interest due on the original loan from the sale of 119 single family homes
through calendar year 1996. The plan anticipates that Statewide would receive
approximately $3.4 million in payments from building and sale activities through
calendar year 1996. Statewide will not be advancing any additional funds to the
developer. Management does not currently anticipate any additional losses on
this parcel.

         The third largest parcel of REO is the in-substance foreclosure of an
acquisition, development and construction loan made to a developer to build
twenty single family luxury homes in Chester, New Jersey. At December 31, 1993
Statewide's investment totalled $546,000 and consisted of 9 improved building
lots. The developer is operating under the protection of Chapter 11 bankruptcy
with a formal plan of reorganization currently being developed. Under a previous
order of the bankruptcy court, the developer has been making interest payments
to Statewide since September 1992 at an interest rate of the prime rate plus
1.5%. During fiscal 1993, principal and interest payments totalling $510,938
have been received by Statewide. Statewide is making no additional advances to
the developer. Management does not currently anticipate any additional losses on
this parcel.

         The fourth largest parcel of REO is the in-substance foreclosure of
Statewide's interest in a $159 million acquisition, development and construction
loan located in Jersey City, New Jersey. At December 31, 1993, Statewide's total
investment in this loan was $548,000 net of related loss allowances. The
property is currently being managed and marketed for sale by the RTC. Management
believes that the level of loss allowances is adequate to absorb losses
resulting from this asset if it becomes unrecoverable in the future.

         Provisions for Loan Losses. A provision for loan losses is established
through charges to earnings. Loan losses (loans charged off net of recoveries)
are charged against the allowance for loan losses when management believes that
the recovery of principal is unlikely. If the risk characteristics of the loan
portfolio change and the allowance is deemed below the level considered by
management to be adequate to absorb future loan losses on existing loans, the
provision for loan losses is increased to the level considered necessary to
provide an adequate allowance. Management's evaluations take into consideration
such factors as changes in the nature and volume of the loan portfolio, overall
portfolio quality, review of specific problem loans and economic conditions that
may affect the borrower's ability to pay. Economic conditions may result in the
necessity to change the allowance quickly in order to react to deteriorating
financial conditions of Statewide's borrowers. As a result, additional
provisions on existing loans may be required in the future if borrower's
financial conditions deteriorate or if real estate values decline.

                                     E-22



<PAGE>


         The following table presents an analysis of Statewide's allowance for
loan losses at the dates indicated:
   
<TABLE>
<CAPTION>
                                                                              (Dollars in thousands)

                                                  Nine Months Ended
                                                    December 31,                            Years Ended March 31,
                                                 -------------------         --------------------------------------------------
                                                  1993        1992           1993       1992        1991       1990       1989
                                                  ----        ----           ----       ----        ----       ----       ----
<S>                                              <C>         <C>           <C>         <C>         <C>        <C>          <C> 
Balance, beginning of period...................  $1,366      $1,841        $1,841      $1,697      $2,048     $   80       $ 46
Provisions charged to operations...............     360         182           194       1,933         186      3,711        194

Loans charged off:
   One to Four Family Residential..............     600         314           446         160          67         65        103
   Multi Family Residential....................       0           0            75           0           0          0          0
   Non Residential.............................       0         121           122           0           0        122          0
   Land and Construction.......................       0           0             0       1,565         435      1,538          0
   Other Loans.................................      86          36            45          64          35         90         58
                                                 ------      ------        ------      ------      ------     ------       ----
Total loans charged off........................     686         471           688       1,789         537      1,815        161

Recovery on loans:
   One to Four Family Residential..............       1          19            19           0           0          0          0
   Multi Family Residential....................       0           0             0           0           0         72          0
   Non Residential.............................       0           0             0           0           0          0          1
   Land and Construction.......................      13           0             0           0           0          0          0
   Other Loans.................................      40           0             0           0           0          0          0
                                                 ------      ------        ------      ------      ------     ------       ----
Total recovery on loans........................      54          19            19           0           0         72          1
                                                 ------      ------        ------      ------      ------     ------       ----
Net loans charged off..........................     632         452           669       1,789         537      1,743        160
                                                 ------      ------        ------      ------      ------     ------       ----
Balance, end of period.........................  $1,094      $1,571        $1,366      $1,841      $1,697     $2,048       $ 80
                                                 ======      ======        ======      ======      ======     ======       ====

Ratio of net charge offs during the period
 to average loans outstanding
 during the period.............................     .30%        .18%          .27%        .63%        .17%       .47%       .04%

ALLOCATION OF THE ALLOWANCE
 FOR LOAN LOSSES
   One to Four Family Residential..............  $   75      $  118        $  266      $  279      $  146     $   15       $ 14
   Multi Family Residential....................       0           0             0           0           0          0          0
   Non Residential.............................       0           0             0           0           0          0          0
   Land and Construction.......................       5          12            12         732       1,043      1,599          0
   Other Loans.................................      43          72            72          80          39         34         64
   Unallocated.................................     971       1,369         1,016         750         469        400          2
                                                 ------      ------        ------      ------      ------     ------       ----
Total .........................................  $1,094      $1,571        $1,366      $1,841      $1,697     $2,048       $ 80
                                                 ======      ======        ======      ======      ======     ======       ====


</TABLE>
    

                                                                  E-23



<PAGE>


Investment Activities

         Statewide's assets, other than loans receivable and mortgage-backed
securities, are invested primarily in U.S. Government and agency securities and
in Federal Funds Sold. Statewide is required by OTS regulations to maintain a
minimum amount of liquid assets that may be invested in specific securities and
is also permitted to make certain other investments in certain securities.
Liquidity may increase or decrease depending upon the availability of funds and
comparative yields on investments in relation to the return on loans and
mortgage-backed securities. Historically, Statewide has maintained its liquid
assets above the minimum requirements imposed by Federal regulations and at a
level believed adequate to meet the cash requirements of normal daily
activities, repayment of maturing debt and potential deposit outflows. Cash flow
projections are regularly reviewed and updated to assure that adequate liquidity
is provided. As of December 31, 1993, Statewide's liquidity ratio (liquid assets
as a percentage of net withdrawable savings and current borrowings) was 21.02%
as compared to the OTS minimum requirement of 5%.

         The following table shows the composition and maturities of Statewide's
investment securities portfolio, excluding FHLBNY stock for the periods
indicated:

<TABLE>
<CAPTION>
                                                                (In thousands)
                                                             At December 31, 1993
                             -----------------------------------------------------------------------------------
                              Less than          1-5           5-10         Over 10        Total Investment
                               1 year           years          years         years            Securities
                             -----------     ----------     ----------    ----------     -----------------------
                             Book Value      Book Value     Book Value    Book Value     Book Value  Mkt. Value
                             -----------     ----------     ----------    ----------     ----------  -----------
<S>                             <C>            <C>            <C>             <C>          <C>         <C>    
US Government &
 Agency obligations.........    $3,004         $43,163         $   0          $ 0          $46,167     $46,700

Other.......................        10               0             0            0               10          67
                                ------         -------         -----          ---          -------     -------
Total investment
 securities.................    $3,014         $43,163         $   0          $ 0          $46,177     $46,767
                                ======         =======         =====          ===          =======
Weighted average yield......      4.95%           5.44%          .00%         .00%            5.41%

                                                               At March 31, 1993
                             ------------------------------------------------------------------------------------
                              Less than          1-5           5-10         Over 10           Investment
                               1 year           years          years         years            Securities
                             -----------     ----------     ----------    ----------     ------------------------
                             Book Value      Book Value     Book Value    Book Value     Book Value  Mkt. Value
                             ----------      ----------     ----------    ----------     ----------- -------------
US Government &
 Agency obligations.........    $4,027         $11,152        $3,013          $ 0          $18,192     $19,098

Other.......................        32               0             0            0               32          72
                                ------         -------         -----          ---          -------     -------
Total investment
 securities.................    $4,059         $11,152        $3,013          $ 0          $18,224     $19,170
                                ======         =======        ======          ===          =======     ======= 
Weighted average yield......      6.50%           6.98%         7.47%           0%            6.95%

</TABLE>

         The following table sets forth the composition of Statewide's
investment in Federal Funds Sold and investment securities portfolio at the
dates indicated:

<TABLE>
<CAPTION>
                                                                             December 31,
                                                  ---------------------------------------------------------------
                                                             1993                               1992
                                                  --------------------------         ----------------------------
                                                  Book Value      % of Total         Book Value      % of Total
                                                  ----------      ----------         ----------      ----------
<S>                                                 <C>                  <C>           <C>                 <C>   
Federal Funds Sold...............................   $11,250              18.26%        $ 5,750             16.34%
Investment Securities:
 U.S. Govt & Agency securities...................    46,167              74.95          24,923             70.81
 Other...........................................        10               0.02              32              0.09
                                                    -------             ------         -------            ------
  Sub-total......................................    57,427              93.23          30,705             87.24
 FHLBNY stock                                         4,170               6.77           4,493             12.76
                                                    -------             ------         -------            ------
Total Federal Funds Sold, Investment
 Securities and FHLBNY stock.....................   $61,597             100.00%        $35,198            100.00%
                                                    =======             ======         =======            ======

</TABLE>

                                                                E-24
             


<PAGE>


<TABLE>
<CAPTION>

                                                                 (In thousands)
                                                                    March 31,
                                      --------------------------------------------------------------------------
                                               1993                     1992                     1991
                                      ----------------------   -----------------------   -----------------------
                                      Book Value  % of Total   Book Value   % of Total   Book Value  % of Total
                                      ----------  ----------   ----------   ----------   ----------- -----------
<S>                                    <C>             <C>      <C>           <C>         <C>             <C>   
Federal Funds Sold...................  $ 6,100         21.17%   $ 6,000       17.42%      $ 4,735         14.43%
Investment Securities:
 U.S. Govt & Agency securities.......   18,192         63.13     23,913       69.44        23,548         71.78

 Other...............................       32          0.11         32        0.09            32          0.10
                                       -------        ------    -------      ------       -------        ------
  Sub-total..........................   24,324         84.41     29,945       86.95        28,315         86.31
 FHLBNY stock........................    4,493         15.59      4,493       13.05         4,493         13.69
                                       -------        ------    -------      ------       -------        ------
Total Federal Funds Sold, Investment
 Securities and FHLBNY stock.........  $28,817        100.00%   $34,438      100.00%      $32,808        100.00%
                                       =======        ======    =======      ======       =======        ======

</TABLE>
Sources of Funds

         General. Deposit accounts have traditionally been the principal source
of Statewide's funds for use in lending and for other general business purposes.
In addition to deposits, Statewide's available sources of funds are loan and
mortgage-backed security repayments, cash flows generated from operations
including interest payments on loans and investment securities and fees, and
FHLBNY advances.

         Deposits. Statewide attracts both short-term and long-term deposits
from the general public by offering a wide assortment of accounts and rates.
Statewide offers passbook accounts, checking accounts, N.O.W. accounts, money
market accounts, fixed interest rate certificates of deposit with varying
maturities and individual retirement accounts ("IRA's"). In recent years,
Statewide has de-emphasized the reliance on certificates of deposit and has
attempted to increase the relative volume of core deposits, which it considers
to be of passbook, checking, N.O.W. and money market accounts. Management
believes that core deposits are a much more stable source of funds and are less
sensitive to changes in the market level of interest rates. The percentage of
average certificates of deposits to average total deposits was 47.2%, 53.4% and
59.3% for the years ending March 31, 1993, 1992 and 1991, respectively.

         Maturity terms, service fees and withdrawal penalties are established
by Statewide on a periodic basis. Rates and terms governing accounts are
determined based upon funding and liquidity requirements, rates paid by
competitors and federal regulations.

         The tables on the following two pages set forth the average dollar
amount of deposits in the various types of savings programs, along with the
weighted average effective interest rates paid for the periods indicated.

                                E-25




<PAGE>

<TABLE>
<CAPTION>
                                                        For The Nine Months Ended December 31,
                                 --------------------------------------------------------------------------------
                                                    1993                                     1992
                                 ---------------------------------------   --------------------------------------
                                                      Percent    Weighted                      Percent    Weighted
                                                       of        Average                        of         Average
                                     Average           Total     Effective      Average         Total     Effective
                                     Balance         Deposits      Rate         Balance        Deposits      Rate
                                 -------------       ---------  ----------    -----------     ---------  ------------
<S>                               <C>                  <C>         <C>      <C>                 <C>         <C> 
Checking Accounts..............   $  7,589,449          1.75%       .00%    $  7,536,664         1.66%       .00%
N.O.W. Accounts................     71,808,419         16.59       3.12       69,680,392        15.37       4.05
Money Market Accounts..........     53,129,761         12.28       2.74       55,713,584        12.29       3.62
Passbook Accounts..............    109,897,842         25.39       2.74      104,177,143        22.98       3.57
                                  ------------         -----      -----     ------------        -----       ----
Total Core Deposits............   $242,425,471         56.02%      2.77%    $237,107,784        52.31%      3.61%

Certificate Accounts
 31 Day........................         42,200           .01%       .69%         214,635          .05%      3.63%
 91 Day........................      7,319,059          1.69       3.04        7,706,925         1.70       3.79
 6 Mo..........................     66,556,947         15.38       3.20       76,843,351        16.95       4.21
 7-9 Mo........................      9,281,795          2.14       3.23       12,272,670         2.71       4.28
 12 Mo.........................     51,086,853         11.80       3.72       62,087,439        13.70       5.11
 18 Mo.........................      2,176,133           .50       3.95        2,434,809          .54       5.88
 24 Mo.........................     13,786,654          3.19       4.97        8,857,133         1.95       6.14
 30 Mo.........................      6,797,938          1.57       5.30        8,738,908         1.93       7.22
 48 Mo.........................      2,784,491           .64       6.79          780,743          .17       7.78
 72 Mo.........................        645,066           .15       7.00          109,225          .02       8.20
 96 Mo.........................        590,580           .14       8.35          473,282          .10       8.35
 36-60 Mo......................      3,139,550           .73       5.58        3,514,177          .78       7.34
 Fixed Rate IRA................     20,838,093          4.82       5.51       16,870,096         3.72       6.61
 Variable Rate IRA.............      4,432,933          1.02       3.50       14,614,987         3.22       5.48
 Passbook Rate IRA.............        864,375           .20       2.74          640,609          .14       3.66
                                  ------------        ------      -----     ------------       ------       ----
Total Certificates.............    190,342,664         43.98%      3.93%     216,158,990        47.69%      5.03%
                                  ------------        ------      -----     ------------       ------       ----
Total Deposits.................   $432,768,135        100.00%      3.28%    $453,266,774       100.00%      4.28%
                                  ============        ======      =====     ============       ======       ====
</TABLE>

                                                            E-26



<PAGE>


<TABLE>
<CAPTION>
                                                        For The Year Ended March 31,
                            -------------------------------------------------------------------------------------
                                        1993                         1992                         1991
                            ---------------------------  --------------------------- ----------------------------
                                      Percent  Weighted              Percent Weighted            Percent Weighted
                                         Of     Average                Of     Average              Of     Average
                            Average    Total  Effective   Average     Total  Effective  Average   Total  Effective
                            Balance  Deposits   Rate      Balance   Deposits   Rate     Balance  Deposits  Rate
                           --------  -------- ---------  ---------  -------- --------- --------- -------- --------
<S>                     <C>            <C>       <C>   <C>            <C>     <C>   <C>           <C>      <C>  
Checking Accounts...... $  7,680,359    1.71%    0.00% $  6,213,093    1.36%  0.00% $  5,409,146    1.16%  0.00%
N.O.W. Accounts........   69,840,110   15.52     3.90    56,331,922   12.29   5.91    34,866,359    7.48   7.14
Money Market Accounts..   55,531,697   12.34     3.48    55,548,807   12.12   5.16    56,989,912   12.22   6.01
Passbook Accounts......  104,767,161   23.27     3.44    95,521,914   20.84   5.11    92,336,786   19.80   5.73
                        ------------   -----     ----  ------------   -----   ----  ------------   -----   ----
Total Core Deposits.... $237,819,327   52.84%    3.47% $213,615,736   46.61%  5.18% $189,602,203   40.66%  5.91%

Certificate Accounts
 31 Day................      215,524     .05%    3.51%      206,475     .05%  5.38%      209,804     .04%  5.73%
 91 Day................    7,649,230    1.70     3.65    11,079,242    2.42   5.47    15,154,225    3.25   7.74
 6 Mo..................   75,742,148   16.83     4.05    89,473,210   19.52   6.11    97,477,192   20.90   7.94
 7-9 Mo................   11,891,180    2.64     4.13    17,242,331    3.76   6.34    25,767,049    5.53   8.13
 12 Mo.................   60,049,853   13.34     4.85    71,440,807   15.59   6.95    80,218,042   17.20   8.35
 18 Mo.................    2,373,312     .53     5.58     2,748,535     .60   7.28     2,732,419     .59   8.21
 24 Mo.................    9,387,674    2.09     5.94     5,740,406    1.25   7.66     5,641,624    1.21   8.31
 30 Mo.................    8,419,580    1.87     6.92     9,612,155    2.10   7.85    11,517,452    2.47   8.23
 48 Mo.................      782,155     .17     7.78       896,069     .20   7.77       947,620     .20   7.82
 72 Mo.................      105,312     .02     8.19       119,218     .03   7.93       185,161     .04   8.17
 96 Mo.................      477,028     .11     8.35       443,328     .10   8.35       414,848     .09   8.36
 36-60 Mo..............    3,751,888     .83     7.12     2,605,028     .57   8.08     2,041,067     .44   8.23
Fixed Rate IRA.........   17,487,115    3.89     6.43    12,845,794    2.80   7.16     2,678,634     .57   6.82
Variable Rate IRA......   13,232,944    2.94     5.31    19,681,342    4.29   6.93    31,686,441    6.79   8.92
Passbook Rate IRA......      670,320     .15     3.51       513,191     .11   5.22        54,739     .01   5.97
                        ------------  ------     ----  ------------   -----   ----  ------------  ------   ----
Total Certificates.....  212,235,263   47.16%    4.84%  244,647,131   53.39%  6.62%   276,726,317  59.34%  8.20%
                        ------------  ------     ----  ------------   -----   ----  ------------  ------   ----
Total Deposits......... $450,054,590  100.00%    4.12% $458,262,687  100.00%  5.95%  $466,328,520 100.00%  7.27%
                        ============  ======     ====  ============  ======   ====   ============ ======   ====
</TABLE>
                                                              E-27



<PAGE>


         The following table shows rate information for Statewide's certificates
of deposits at the dates indicated and maturity information at December 31,
1993.

<TABLE>
<CAPTION>
                                                             
                                                                          Period to Maturity from December 31, 1993
                                           At December 31,         ------------------------------------------------------
                                       -----------------------      Within      One to      Two to      Over
                                          1993          1992       One Year    Two Years Three Years Three Years    Total
                                          ----          ----       --------    --------- ----------  -----------    -----
<S>                                   <C>          <C>          <C>          <C>           <C>       <C>        <C>       
Certificates of Deposits
 3.99% or less......................  $144,612,901 $115,750,306 $135,286,255 $ 9,326,646  $        0 $        0 $144,612,901
 4.00% to 4.99%.....................    18,479,143   46,865,831    6,243,091   8,843,898   3,350,482     41,672   18,479,143
 5.00% to 5.99%.....................    11,364,586   19,361,136    4,568,977   1,499,504   4,025,986  1,270,119   11,364,586
 6.00% to 6.99%.....................     2,574,503   10,849,903    1,371,906     990,056     212,541          0    2,574,503
 7.00% to 7.99%.....................     5,751,406    9,621,628      784,009   3,901,399   1,065,998          0    5,751,406
 8.00% to 8.99%.....................       617,181      766,525      155,199     447,429      14,553          0      617,181
                                      ------------ ------------ ------------ ----------- ----------- ---------- ------------
  Total                               $183,399,720 $203,215,329 $148,409,437 $25,008,932  $8,669,560 $1,311,791 $183,399,720
                                      ============ ============ ============ =========== =========== ========== ============
</TABLE>

         The following table shows rate information for Statewide's certificates
of deposits at the dates indicated and maturity information at March 31, 1993.

<TABLE>
<CAPTION>
                                                                          Period to Maturity from March 31, 1993
                                    At March 31,               -------------------------------------------------------------      


                          ---------------------------------     Within       One to       Two to       Over
                          1993          1992         1991      One Year     Two Years   Three Years Three Years   Total
                          ----          ----       --------    ---------    ----------  ----------- -----------   ------
<S>                   <C>          <C>          <C>          <C>           <C>          <C>         <C>        <C>         
Certificates of
 Deposits
 3.99% or less....... $152,794,397 $          0 $          0 $150,121,273  $ 2,673,124  $        0  $        0 $152,794,397
 4.00% to 4.99%......   14,902,944   94,427,222            0      737,142   10,476,576   3,540,224     148,002   14,902,944
 5.00% to 5.99%......   14,604,298   76,241,070    1,874,000    6,366,092    2,890,588   1,378,713   3,968,905   14,604,298
 6.00% to 6.99%......    8,212,159   38,527,114   67,102,000    5,568,906      256,243   1,835,406     551,604    8,212,159
 7.00% to 7.99%......    7,178,212   19,326,405  170,417,062    2,549,839    1,953,169   1,991,312     683,892    7,178,212
 8.00% to 8.99%......      660,645    1,427,611   24,608,000      166,129      478,938      15,578           0      660,645
                      ------------ ------------ ------------ ------------  -----------  ----------  ---------- ------------
  Total               $198,352,655 $229,949,422 $264,001,962 $165,509,381  $18,728,638  $8,761,233  $5,353,403 $198,352,655
                      ============ ============ ============ ============  ===========  ==========  ========== ============
</TABLE>

         The following table sets forth the maturity dates of Statewide's
certificates of deposit and other deposits of $100,000 or more:

                                                                     Amount
                                                                 -------------
Maturity Period                                                  (In Thousands)
- ----------------                                              
Three Months or Less............................................     $21,410
Three Through Six Months........................................       1,672
Six Through Twelve Months.......................................       2,028
Over Twelve Months..............................................       1,800
                                                                     -------
  Total.........................................................     $26,910
                                                                     =======

         Borrowings. Statewide's principal source of borrowings in past years
has been advances from the FHLBNY. Statewide has utilized these advances when
available loan and investment yields significantly exceeded the cost of
borrowings and as an interest rate risk management tool when the cost of longer
term advances is significantly lower than the rates required to attract longer
term certificates of deposit.

         The following table sets forth the maximum month-end balance and
average balance of FHLBNY advances for the periods indicated:

<TABLE>
<CAPTION>
                                            For the Nine Months Ended
                                                  December 31,                      For the Year Ended March 31,
                                          ----------------------------       -----------------------------------------------
                                             1993              1992             1993              1992             1991
                                             ----              ----             ----              ----             ----
<S>                                       <C>              <C>               <C>              <C>               <C>        
MAXIMUM BALANCE:
 FHLBNY Advances......................... $48,966,666      $55,216,666       $55,216,666      $52,149,999       $65,329,981
AVERAGE BALANCE:
 FHLBNY Advances.........................  39,148,348       47,677,058        48,729,166       45,154,166        46,912,499
 Weighted average interest
  rate of FHLBNY Advances................      7.41%            7.18%             6.16%            7.50%             8.84%


</TABLE>
                                                           E-28



<PAGE>


         The following table sets forth certain information as to FHLBNY
advances at the dates indicated:

<TABLE>
<CAPTION>
                                                 At December 31,                              At March 31,
                                          -----------------------------    -------------------------------------------------
                                             1993              1992             1993              1992             1991
                                             ----              ----             ----              ----             ----
<S>                                       <C>              <C>               <C>              <C>               <C>        
FHLBNY Advances.........................  $39,366,666      $51,666,666       $45,091,666      $43,391,666       $49,191,666
Weighted average interest
 rate of FHLBNY Advances................        7.41%            7.18%             7.64%            8.23%             8.69%

</TABLE>

Competition

         Statewide faces substantial competition in attracting deposits and
creditworthy borrowers from other savings institutions, commercial banks, money
market and mutual funds, credit unions and other investment vehicles. The
ability of Statewide to attract and retain deposits depends on its ability to
provide an investment opportunity that satisfies the requirements of investors
as to a rate of return, liquidity, risk and other factors. Competition for
depositors funds and for creditworthy loan customers in Statewide's Northern New
Jersey market area is intense and involves local institutions as well as large
New York City institutions.

Properties

         Statewide conducts its business through 13 branch offices, including
its home office at 70 Sip Avenue, Jersey City, New Jersey.

Legal Proceedings

         Statewide is involved from time to time as a party to legal proceedings
occurring in the ordinary course of its business. Statewide believes that none
of these proceedings would, if adversely determined, have a material effect on
Statewide's consolidated financial condition or results of operations.

Employees

         At December 31, 1993, Statewide had a total of 149 full-time employees
and 43 part-time employees. None of Statewide's employees are represented by a
collective bargaining unit. Management considers its employee relations to be
good.

Subsidiary Activities

         As of December 31, 1993, Statewide was the 100% owner of the following
subsidiaries:

         Statewide Financial Services, Inc. Statewide Financial Services, Inc.
holds a New Jersey corporate insurance license. Statewide sells tax-deferred
annuity investment products and term life insurance to its customers through
Statewide Financial Services, Inc. During the fiscal years ended March 31, 1993
and March 31, 1992, Statewide Financial Services, Inc. earned $456,120 and
$187,749 in commission income, respectively. During the nine months ended
December 31, 1993 and December 31, 1992, commission earnings were $312,956 and
$292,951, respectively.

         Seventy Sip Corp. Seventy Sip Corp. is a joint venture partner in a
residential real estate development project located in Little Egg Harbor, New
Jersey. Due to a decrease in sales activity, the joint venture is experiencing
financial difficulty. Statewide does not intend to invest any additional funds
in Seventy Sip Corp. to support the joint venture, nor is it obligated to do so.
In April 1993, the construction lender to the joint venture accepted a deed to
the real estate development in lieu of repayment of the construction loan. In
addition, the construction lender agreed to replace letters of credit that were
issued by Statewide to secure improvements that were to be made by the joint
venture. These letters of credit totalled $1.8 million. As of December 31, 1993,
Statewide's investment in the joint venture was zero. See "BUSINESS OF STATEWIDE
- --Investment Activities."

                                                 E-29



<PAGE>


                          INDEPENDENT AUDITOR'S REPORT


To the Board of Directors of
 Statewide Savings Bank, S.L.A.

Jersey City, New Jersey

         We have audited the accompanying consolidated statements of financial
condition of Statewide Savings Bank, S.L.A. and subsidiaries (the "Bank") as of
March 31, 1993 and 1992 and the related consolidated statements of operations
and retained earnings and of cash flows for each of the three years in the
period ended March 31, 1993. These consolidated financial statements are the
responsibility of the Bank's management. Our responsibility is to express an
opinion on these financial statements based on our audits.

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

         In our opinion, the accompanying consolidated financial statements
referred to above present fairly, in all material respects, the financial
position of Statewide Savings Bank, S.L.A. and subsidiaries as of March 31, 1993
and 1992, and the results of operations and their cash flows for each of the
three years in the period ended March 31, 1993 in conformity with generally
accepted accounting principles.

         As discussed in Note 22, the accompanying 1993 and 1992 financial
statements have been restated.

         As discussed in Note 17, although the Bank was in compliance with
minimum regulatory capital requirements of the OTS as of March 31, 1993, the
Bank's leverage ratio at the date resulted in the Bank falling within the
"undercapitalized" category for purposes of determining the scope and severity
of corrective actions that regulators must take. As a result, the Bank may be
subject to regulatory sanctions. The financial statement impact, if any, that
might result from the failure of the Bank to maintain capital levels at least
equal to the "adequately capitalized" category cannot presently be determined.
Accordingly, no adjustments that may result from the ultimate resolution of this
uncertainty have been made in the accompanying consolidated financial
statements.

                    Deloitte & Touche

 Parsippany, New Jersey

 June 11, 1993
 February 15, 1994 as to Note 22


                                     E-30

<PAGE>


                STATEWIDE SAVINGS BANK, S.L.A. AND SUBSIDIARIES

                 CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION

           March 31, 1993 and 1992 and (Unaudited) December 31, 1993


<TABLE>
<CAPTION>
                                                                                          March 31,
                                                               December 31,     -----------------------------
                                                                   1993             1993              1992
                                                               ------------     ------------      -----------
                   ASSETS                                       (Unaudited)      (Restated)        (Restated)
<S>                                                            <C>              <C>               <C>
Cash and amounts due from depository institutions............  $  7,477,870     $  5,211,833      $  6,393,445
Federal funds sold...........................................    16,075,000        6,100,000         6,000,000
                                                               ------------     ------------      ------------
   Total cash and cash equivalents...........................    23,552,870       11,311,833        12,393,445
Investment securities (estimated market value of
 $46,767,000, $19,169,750 and $24,384,344 at
 December 31, 1993 and March 31, 1993 and
 1992, respectively).........................................    46,176,486       18,224,440        23,945,102
Mortgage-backed securities, net of amortization (estimated
 market value of $205,879,291, $215,480,381 and
 $181,784,075 at December 31, 1993 and March 31,
 1993 and 1992, respectively)................................   201,396,736      208,248,187       180,303,895
Mortgage-backed securities available for sale (estimated
 market value of $5,003,884 and $7,870,900 at
 December 31 and March 31, 1993, respectively)...............     4,788,557        7,516,517              --
Loans receivable, less allowance for loan losses of
 $1,094,460, $1,366,001 and $1,841,404 at December
 30, 1993 and March 31, 1993 and 1992, respectively..........   186,453,460      230,928,846       264,914,246
Accrued interest receivable, net.............................     3,161,230        4,557,502         6,175,588
Real estate owned, net.......................................     9,740,953       11,538,974        15,204,455
Federal Home Loan Bank of New York stock, at cost............     4,170,200        4,492,600         4,492,600
Premises and equipment, net..................................     3,941,840        3,940,211         4,287,925
Excess of cost over fair value of assets acquired............    14,929,779       15,636,517        16,578,835
Other assets.................................................     1,962,691        1,465,067         3,264,876
Investment in real estate venture, net.......................          --             23,806           224,144
                                                               ------------     ------------      ------------
                                                               $500,274,803     $517,884,500      $531,785,111
                                                               ============     ============      ============
              LIABILITIES AND RETAINED EARNINGS

LIABILITIES:

 Deposits....................................................  $425,802,115     $440,033,959      $460,925,889
 Borrowed funds..............................................    39,366,666       45,091,666        43,391,666
 Advance payments by borrowers for taxes.....................
  and insurance..............................................     1,200,689        1,844,246         2,546,772
 Accounts payable and other liabilities......................     1,665,054        2,603,039         1,695,980
                                                               ------------     ------------      ------------
   Total liabilities.........................................   468,034,524      489,572,910       508,560,307
COMMITMENTS AND CONTINGENCIES

RETAINED EARNINGS--Substantially restricted..................    32,240,279       28,311,590        23,224,804
                                                               ------------     ------------      ------------
                                                               $500,274,803     $517,884,500      $531,785,111
                                                               ============     ============      ============


               See notes to consolidated financial statements.
</TABLE>

                                     E-31


<PAGE>
                STATEWIDE SAVINGS BANK, S.L.A. AND SUBSIDIARIES

         CONSOLIDATED STATEMENTS OF OPERATIONS AND RETAINED EARNINGS

         Years Ended March 31, 1993, 1992 and 1991 and the (Unaudited) Nine
                     Months Ended December 31, 1993 and 1992

<TABLE>
<CAPTION>
                                                       

                                              For the Nine Months
                                              Ended December 31,           For the Years Ended March 31,
                                            -----------------------     -------------------------------------
                                              1993          1992          1993           1992         1991
                                           -----------   ----------    ----------    ----------    -----------
                                           (Unaudited)   (Unaudited)   (Restated)     (Restated)

<S>                                        <C>           <C>           <C>           <C>           <C>        
INTEREST AND DIVIDEND INCOME:
 Interest and fees on loans..............  $13,988,010   $17,769,489   $22,435,670   $28,389,922   $33,076,126
 Interest on mortgage-backed.............
  securities.............................   10,609,758    11,175,779    14,961,347    13,393,415    12,011,959
 Interest and dividends on
  investment securities..................    1,226,495     1,569,908     1,981,349     2,239,760     2,623,014
 Dividends on Federal Home Loan
  Bank Stock.............................      295,877       344,420       444,118       376,255       438,478
                                           -----------   -----------   -----------   -----------   -----------
                                            26,120,140    30,859,596    39,822,484    44,399,352    48,149,577
                                           -----------   -----------   -----------   -----------   -----------
INTEREST EXPENSE:
 Deposits................................   10,559,943    14,417,409    18,299,668    26,742,663    32,885,843
 Borrowed funds..........................    2,297,026     2,655,958     3,529,200     3,862,905     4,501,451
                                           -----------   -----------   -----------   -----------   -----------
                                            12,856,969    17,073,367    21,828,868    30,605,568    37,387,294
                                           -----------   -----------   -----------   -----------   -----------
NET INTEREST AND DIVIDEND
 INCOME BEFORE PROVISION
 FOR LOAN LOSSES.........................   13,263,171    13,786,229    17,993,616    13,793,784    10,762,283
PROVISION FOR LOAN LOSSES................      359,841       181,818       193,654     1,932,503       185,800
                                           -----------   -----------   -----------   -----------   -----------
NET INTEREST AND DIVIDEND
 INCOME AFTER PROVISION
 FOR LOAN LOSSES.........................   12,903,330    13,604,411    17,799,962    11,861,281    10,576,483
                                           -----------   -----------   -----------   -----------   -----------
OTHER INCOME:
 Service charges.........................      771,101       537,639       814,096       737,477       715,388
 Net gain on sales of mortgage-backed
  and investment securities..............          --        529,775       529,775     1,763,509        20,090
 Gain on pension plan termination........          --            --            --        867,000           --
 Other income............................      331,196       335,212       666,119       196,420     1,003,947
                                           -----------   -----------   -----------   -----------   -----------
                                             1,102,297     1,402,626     2,009,990     3,564,406     1,739,425
                                           -----------   -----------   -----------   -----------   -----------
OPERATING EXPENSES:
 Salaries and employee benefits..........    4,473,976     4,024,610     5,460,939     5,097,646     4,972,769
 Net occupancy expense of premises.......    1,361,800     1,300,874     1,767,632     1,977,097     2,054,684
 Advertising and promotion...............      120,000       195,000       262,279       252,500       180,218
 Federal insurance premiums..............      887,387       739,688       954,084       969,497       916,141
 Amortization of intangibles.............      706,737       706,737       942,318       942,318       942,318
 Foreclosed real estate expense, net.....      (36,742)      489,664       886,160     1,345,872     1,747,266
 Loss on investment in real..............
  estate venture.........................          --        140,000       140,000       334,575       960,000
 Other...................................    1,531,905     1,314,766     1,819,326     2,044,135     1,837,567
                                           -----------   -----------   -----------   -----------   -----------
                                             9,045,063     8,911,339    12,232,738    12,963,640    13,610,963
                                           -----------   -----------   -----------   -----------   -----------
                                                                                                    (Continued)
</TABLE>
                                     E-32


<PAGE>
<TABLE>
<CAPTION>

                                             STATEWIDE SAVINGS BANK, S.L.A. AND SUBSIDIA0IES

                                 CONSOLIDATED STATEMENTS OF OPERATIONS AND RETAINED EARNINGS--(Concluded)

                             Years Ended March 31, 1993, 1992 and 1991 and the (Unaudited) Nine Months Ended
                                                       December 31, 1993 and 1992

                                              For the Nine Months
                                              Ended December 31,           For the Years Ended March 31,
                                            -----------------------     --------------------------------------
                                              1993          1992          1993           1992         1991
                                            ---------    ----------     ----------    ---------    -----------
                                           (Unaudited)   (Unaudited)
<S>                                        <C>            <C>           <C>           <C>          <C>            
INCOME (LOSS) BEFORE INCOME
 TAXES, EXTRAORDINARY
 CREDIT AND CHANGE IN
 ACCOUNTING PRINCIPLES....................  $4,960,564    $6,095,698    $7,577,214    $2,462,047   $(1,295,055)

INCOME TAXES..............................   1,700,716     2,051,901     2,490,428     1,461,386        34,854
                                            ----------    ----------    ----------     ---------   -----------
INCOME (LOSS) BEFORE EXTRA-
 ORDINARY CREDIT AND CHANGE
 IN ACCOUNTING PRINCIPLE..................   3,259,848     4,043,797     5,086,786     1,000,661    (1,329,909)

EXTRAORDINARY CREDIT--
 Utilization of net operating loss
  carryforward............................         --            --            --      1,233,283           --

CUMULATIVE EFFECT OF CHANGE
 IN ACCOUNTING PRINCIPLE..................     668,841           --            --            --            --
                                            ----------    ----------    ----------     ---------   -----------
NET INCOME (LOSS).........................   3,928,689     4,043,797     5,086,786     2,233,944    (1,329,909)

RETAINED EARNINGS,
 BEGINNING OF PERIOD......................  28,311,590    23,224,804    23,224,804    20,990,860    22,320,769
                                            ----------    ----------    ----------     ---------   -----------
RETAINED EARNINGS,
 END OF PERIOD............................ $32,240,279   $27,268,601   $28,311,590   $23,224,804   $20,990,860
                                           ===========   ===========   ===========   ===========   ===========





                                       See notes to consolidated financial statements.

                                                            E-33
</TABLE>


<PAGE>
<TABLE>
<CAPTION>

                                             STATEWIDE SAVINGS BANK, S.L.A. AND SUBSIDIARIES

                                                  CONSOLIDATED STATEMENTS OF CASH FLOWS

                             Years Ended March 31, 1993, 1992 and 1991 and (Unaudited) The Nine Months Ended
                                                        December 31, 1993 and 1992


                                              For the Nine Months                For the Years Ended
                                              Ended December 31,                      March 31,
                                           ------------------------    -------------------------------------
                                              1993          1992          1993          1992         1991
                                           (Unaudited)   (Unaudited)   (Restated)     (Restated)

<S>                                        <C>           <C>           <C>           <C>           <C>         
CASH FLOWS FROM OPERATING
 ACTIVITIES:
 Net income (loss). . . . . . . . . . . .  $ 3,928,689   $ 4,043,797   $ 5,086,786   $ 2,233,944   $(1,329,909)
 Adjustments to reconcile net income
  to net cash provided by operating
  activities:
  Provision for loan losses . . . . . . .      359,841       181,818       193,654     1,932,503       185,800
  Provision for losses on foreclosed
   real estate  . . . . . . . . . . . . .      179,978       297,931       465,790       601,509     1,588,754
  Provision for losses on real estate
   ventures . . . . . . . . . . . . . . .          --        140,000       140,000       334,575       960,000
  Amortization of deferred premiums
   and unearned discounts--net. . . . . .      442,941      (840,312)   (1,362,249)     (371,484)     (993,467)
  Depreciation and amortization . . . . .    1,063,626     1,081,775     1,438,143     1,619,257     1,724,528
  Net gain on sales of mortgage-
   backed and investment
   securities . . . . . . . . . . . . . .          --       (529,775)     (529,775)   (1,763,509)      (20,090)
  Loss (gain) on sale of premises and
   equipment. . . . . . . . . . . . . . .          --            --            --          1,218       (28,690)
  (Gain) loss on sale of real estate
   owned. . . . . . . . . . . . . . . . .     (290,220)      (84,399)      (80,016)       11,398       (21,589)
  Equity in loss of joint venture . . . .       23,806        60,338        60,337       125,444        80,410
 Changes in assets and liabilities:
  Decrease in accrued interest
   receivable . . . . . . . . . . . . . .    1,396,272       519,310     1,618,086       323,896       (18,731)
  Increase (decrease) in accrued
   interest payable . . . . . . . . . . .      (65,285)      (44,571)      (29,750)     (109,388)      (48,460)
  Decrease (increase) in other assets . .     (497,624)    2,249,470     1,799,809    (1,649,008)     (953,896)
  (Decrease) increase in accounts
   payable and other liabilities. . . . .     (894,303)      487,466       921,910       626,115       (79,527)
                                             ---------     ---------     ---------     ---------     ---------
  Net cash provided by operating
   activities . . . . . . . . . . . . . .    5,647,721     7,562,848     9,722,725     3,916,470     1,045,133
                                             ---------     ---------     ---------     ---------     ---------
CASH FLOWS FROM INVESTING
 ACTIVITIES:
 Proceeds from principal collections and
  repayments of loans net of
  originations. . . . . . . . . . . . . .   43,596,796    24,804,661    34,063,625    33,827,049    31,841,285
 Proceeds from mortgage-backed
  securities principal repayments . . . .   66,311,254    30,320,295    44,105,654    15,101,748    10,508,814
 Proceeds from sale of mortgage-
  backed securities . . . . . . . . . . .          --     10,697,723    11,232,594    39,626,639     3,043,125
 Purchase of mortgage-backed
  securities. . . . . . . . . . . . . . .  (57,377,096)  (65,346,983)  (89,186,951)  (90,684,869)  (22,844,896)
 Purchase of investment securities. . . .  (31,019,758)   (8,098,750)   (8,098,750)  (24,298,090)   (5,989,028)
 Proceeds from sale of investment
  securities. . . . . . . . . . . . . . .          --            --      1,000,000     2,697,047           --
 Proceeds from maturities of
  investment securities . . . . . . . . .    3,000,000     7,000,000    12,700,000    21,190,000    13,650,000
 Proceeds from redemption of
  Federal Home Loan Bank stock. . . . . .      322,400           --            --            --            --
 Proceeds from sale of and payments
  on real estate owned. . . . . . . . . .    2,728,518     5,107,929     3,648,558     2,561,321       191,857

</TABLE>

                                     E-34


<PAGE>
<TABLE>
<CAPTION>
                                             STATEWIDE SAVINGS BANK, S.L.A. AND SUBSIDIARIES

                                            CONSOLIDATED STATEMENTS OF CASH FLOWS--(continued)

                             Years Ended March 31, 1993, 1992 and 1991 and (Unaudited) The Nine Months Ended
                                                        December 31, 1993 and 1992


                                              For the Nine Months                For the Years Ended
                                              Ended December 31,                      March 31,
                                           ------------------------    -------------------------------------
                                                 1993         1992          1993          1992          1991
                                            (Unaudited)   (Unaudited)

<S>                                            <C>          <C>           <C>           <C>           <C>      
 Improvements to real estate owned.......      (31,482)     (215,154)     (241,400)     (381,559)     (730,420)
 Purchases of premises and
  equipment..............................     (358,517)     (134,733)     (148,110)     (123,764)     (134,191)
 Proceeds from repayment of advances
  to real estate ventures................          --            --            --            --         33,000
 Proceeds from sale of premises and
  equipment..............................          --            --            --            --         28,690
                                          ------------  ------------  ------------   -----------  ------------
   Net cash provided by (used in)
    investing activities.................   27,172,115     4,134,988     9,075,220      (484,478)   29,598,236
                                          ------------  ------------  ------------   -----------  ------------
CASH FLOWS FROM FINANCING
 ACTIVITIES:
 Net (decrease) increase in deposit
  accounts............................... $(14,210,242) $(17,684,462) $(20,877,031)  $ 6,208,853  $(30,153,198)
 Repayment of Federal Home Loan
  Bank advances..........................   (6,775,000)  (31,725,000)   (7,800,000)  (20,800,000)   (6,300,000)
 Advances from the Federal Home
  Loan Bank..............................    1,050,000    40,000,000     9,500,000    15,000,000     9,000,000
 Net decrease in securities sold under
  agreements to repurchase...............          --            --            --            --     (6,043,000)
 (Decrease) increase in advance
  payments by borrowers for taxes
  and insurance..........................     (643,557)   (1,265,846)     (702,526)      988,004      (107,703)
                                          ------------  ------------  ------------   -----------  ------------
   Net cash (used in) provided by
    financing activities.................  (20,578,799)  (10,675,308)  (19,879,557)    1,396,857   (33,603,901)
                                          ------------  ------------  ------------   -----------  ------------
NET (DECREASE) INCREASE IN
 CASH AND CASH EQUIVALENTS...............   12,241,037     1,022,528    (1,081,612)    4,828,849    (2,960,532)
CASH AND CASH EQUIVALENTS,
 BEGINNING OF PERIOD.....................   11,311,833    12,393,445    12,393,445     7,564,596    10,525,128
                                           -----------   -----------   -----------   -----------   -----------
CASH AND CASH EQUIVALENTS,
 END OF PERIOD...........................  $23,552,870   $13,415,973   $11,311,833   $12,393,445   $ 7,564,596
                                           ===========   ===========   ===========   ===========   ===========
SUPPLEMENTAL DISCLOSURES
 OF CASH FLOW INFORMATION:
 Cash paid during the year for:
  Interest...............................  $12,922,254   $17,117,940   $21,858,618   $30,714,956   $37,387,294
                                           ===========   ===========   ===========   ===========   ===========
 Income taxes............................  $ 2,200,183   $ 1,044,772   $ 1,626,162   $    91,500   $   191,879
                                           ===========   ===========   ===========   ===========   ===========
SUPPLEMENTAL NON-CASH
 INVESTING ACTIVITIES:
 Transfer from loans receivable to real
  estate owned, net......................  $   788,773   $   363,334   $ 1,286,971   $12,119,925   $ 3,328,840
                                           ===========   ===========   ===========   ===========   ===========
 Loans to facilitate the sale of
  property...............................  $   105,000   $   812,820   $ 1,159,520   $ 3,362,985   $       --
                                           ===========   ===========   ===========   ===========   ===========
 Transfer of mortgage-backed securities
  to mortgage-backed securities
  available for sale.....................  $      --     $      --     $ 7,516,517   $       --    $       --
                                           ===========   ===========   ===========   ===========   ===========


               See notes to consolidated financial statements.
</TABLE>

                                     E-35



<PAGE>

                STATEWIDE SAVINGS BANK, S.L.A. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  
     Years Ended March 31, 1993, 1992 and 1991 and (Unaudited) The Nine Months
                          Ended December 31, 1993 and 1992

1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

         Principles of Consolidation--The consolidated financial statements
include the accounts of Statewide Savings Bank, S.L.A. (the "Bank") and its
wholly-owned subsidiaries, Seventy Sip Corporation, Statewide Atlantic
Corporation and Statewide Financial Services Inc. All significant intercompany
balances and transactions have been eliminated. Certain reclassifications have
been made to the prior year's financial statements to conform to the current
year's presentation.

         Investment Securities and Mortgage-Backed Securities--Investment and
mortgage-backed securities held for investment are stated at cost, adjusted for
amortization of premiums and accretion of discounts. Investment securities gains
and losses are determined on a specific identification basis. Investment and
mortgage-backed securities are stated at amortized cost because the Bank has
both the ability to hold the securities to maturity and the intent of management
is to hold such securities to maturity. In the event that management determines
to hold securities for an indefinite period of time, including securities that
management intends to use as part of its asset/liability strategy, or securities
that may be sold in response to changes in interest rates, changes in prepayment
risks, the need to increase capital or similar factors, such securities are
classified as available for sale. Securities available for sale are carried at
the lower of amortized cost or market value.

         Marketable equity securities are carried at the lower of cost or market
with any market adjustments recorded to equity.

         Loan Fees and Discounts--Nonrefundable loan origination fees net of
certain direct loan origination costs are deferred. Net deferred fees are
amortized as an adjustment of the yield over the life of the loan by use of the
effective interest method. Fees and costs associated with lending transactions
prior to April 1, 1988 are amortized on a straight-line basis. Discounts on
loans purchased which are probable of collection are recognized as an adjustment
to the yield over the life of the loans by use of the effective interest method.

         Non-performing loans are defined as loans where management has
determined that the borrowers may be unable to meet contractual principal or
interest obligations or where interest or principal is 90 days or more past due,
unless the loans are well secured and in the process of collection. The Bank's
policy with regard to non-performing loans is to continue to accrue interest but
to provide a full reserve against the amount accrued including interest
previously accrued. Therefore, interest income is not recognized unless the
financial condition and payment record of the borrower warrant the recognition
of interest income. Interest on loans that have been restructured is accrued
according to the renegotiated terms.

         Provision for Loan Losses--Provision for loan losses is established
through charges to earnings. Loan losses (loans charged off net of recoveries)
are charged against the allowance for loan losses when management believes that
the recovery of principal is unlikely. If, as a result of loans charged off or
increases in the size or risk characteristics of the loan portfolio, the
allowance is below the level considered by management to be adequate to absorb
future loan losses on existing loans, the provision for loan losses is increased
to the level considered necessary to provide an adequate allowance. The
allowance is an amount that management believes will be adequate to absorb
possible losses on existing loans that may become uncollectible, based on
evaluations of the collectibility of the loans. The evaluations take into
consideration such factors as changes in the nature and volume of the loan
portfolio, overall portfolio quality, review of specific problem loans and
economic conditions that may affect the borrowers' ability to pay. Economic
conditions may result in the necessity to change the allowance quickly in order
to react to deteriorating financial conditions of the Bank's borrowers. As a
result, additional provisions on existing loans may be required in the future if
borrowers' financial conditions deteriorate or if real estate values decline.

         Real Estate Owned--Real estate properties acquired through loan
foreclosure or that are in-substance foreclosures are recorded at the lower of
cost or estimated fair value at time of foreclosure with any write-down charged
against the allowance for loan losses. Subsequent valuations are periodically
performed by management and the carrying value is adjusted by a charge to
expense to reflect any subsequent declines in the estimated fair value. Further
declines in real estate values may result in increased foreclosed real estate
expense in the future. Routine

                                       E-36



<PAGE>

                STATEWIDE SAVINGS BANK, S.L.A. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(continued)

    Years Ended March 31, 1993, 1992 and 1991 and (Unaudited) The Nine Months
                            Ended December 31, 1993 and 1992

holding costs are charged to expense as incurred and improvements to real
estate owned that enhance the value of real estate owned are capitalized.

     Gains on the sale of real estate are recognized upon disposition of the
property to the extent allowable based upon certain down payment and other
requirements. Losses are charged to operations as incurred.

     Premises and Equipment--Premises and equipment are stated at cost, less
accumulated depreciation and amortization. Provisions for depreciation of
premises and equipment are computed using the straight-line method over three to
ten years for furniture, fixtures and equipment and forty years for buildings.
Amortization of leasehold improvements is provided using the straight-line
method over the terms of the respective lease or the estimated useful life of
the improvement, whichever is shorter.

    Excess of Cost Over Assets Acquired, Net of Amortization--The cost in
excess of fair value of net assets acquired in business combinations
("goodwill") is amortized to expense over a period of twenty years using the
straight-line method.

    Under the capital standards contained in the Financial Institutions
Reform, Recovery and Enforcement Act of 1989 (FIRREA), goodwill is a reduction
from retained income in calculating tangible capital. The Bank must maintain
tangible capital of not less than l.5% of total adjusted assets and must have
core capital equal to 3% of total adjusted assets, of which qualifying
supervisory goodwill may be included in core capital not to exceed 1% of total
adjusted assets through December 31, 1992 and declining annually thereafter
until it is completely phased out on January 1, 1995. Additionally, for capital
purposes, qualifying supervisory goodwill is amortized over a twenty-year
period. At March 31, 1993, all of the Bank's goodwill qualified as supervisory
goodwill. This supervisory goodwill represents approximately 3.0% of total
assets.

    Investment in Real Estate Venture--One of the Bank's subsidiaries is a
participant in a joint venture engaged in the development and sale of
residential land and homes. The Bank's investment in such venture is accounted
for by the equity method. The joint venture follows the policy of capitalizing
interest and real estate taxes incurred as a cost of the property under
development.

    Income Taxes--The Bank and its subsidiaries file a consolidated Federal
income tax return on a calendar year basis. Income taxes are allocated to the
Bank and its subsidiaries based on the use of their income or loss in the
consolidated return. Separate state income tax returns are filed by the Bank and
its subsidiaries.

    The provision for income taxes is based upon earnings reported, after
permanent differences. Deferred income taxes are provided for timing differences
in the reporting of income and expenses for financial statement and income tax
purposes.

    Effective April 1, 1993, the Bank was required to change its method of
accounting for income taxes to comply with Statement of Financial Accounting
Standards No. 109, "Accounting for Income Taxes" ("SFAS 109"). This Statement
will require the Bank to use an asset and liability method for financial
accounting and reporting for income taxes. Bank management has determined the
effect on the Bank from adoption of this new standard will not be material to
the financial statements.

    Cash and Cash Equivalents--For purposes of reporting cash flows, the
Bank considers cash and amounts due from depository institutions and Federal
funds sold as cash and cash equivalents.

2. FEDERAL FUNDS SOLD

 Federal funds sold consist of the following:


<TABLE>
<CAPTION>
                                                                                March 31,
                                                                          ----------------------
                                                                          1993              1992
                                                                          ----              ----
<S>                                                                     <C>               <C>       
 Federal funds sold:
  Due within one day with an interest rate of 3.25% and 3.875%
  at March 31, 1993 and 1992, respectively............................  $6,100,000        $6,000,000
                                                                        ==========        ==========

</TABLE>

                                              E-37


<PAGE>

                STATEWIDE SAVINGS BANK, S.L.A. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(continued)

    Years Ended March 31, 1993, 1992 and 1991 and (Unaudited) The Nine Months
                            Ended December 31, 1993 and 1992


3. INVESTMENT SECURITIES

     The amortized cost and estimated market values of investment in debt
securities are as follows:

<TABLE>
<CAPTION>                                                         March 31, 1992
                                                ------------------------------------------------------
                                                                  Gross        Gross        Estimated
                                                  Amortized    Unrealized   Unrealized       Market
                                                    Cost          Gains       Losses          Value
                                                ------------   ----------   ----------      ----------
<S>                                              <C>             <C>          <C>           <C>        
U.S. Treasury securities and obligations of
 U.S. government corporations and
 agencies maturing:
  Within one year..............................  $ 4,027,939     $ 22,061     $    --       $ 4,050,000
  After one year but within five years.........   11,151,816      597,247          --        11,749,062
  More than five years.........................    3,013,085      266,602          --         3,279,688
Other..........................................       31,600       59,400          --            91,000
                                                 -----------     --------     -------       -----------
                                                 $18,224,440     $945,310     $    --       $19,169,750
                                                 ===========     ========     =======       ===========
</TABLE>


<TABLE>
<CAPTION>
                                                                  March 31, 1992
                                                ------------------------------------------------------
                                                                  Gross        Gross        Estimated
                                                  Amortized    Unrealized   Unrealized       Market
                                                    Cost          Gains       Losses          Value
                                                -------------  -----------  ----------      ----------
<S>                                              <C>             <C>          <C>           <C>        
U.S. Treasury securities and obligations of
 U.S. government corporations and
 agencies maturing:
  Within one year.............................   $12,717,849     $262,370     $    --       $12,980,219
  After one year but within five years........     6,052,605      107,808      17,913         6,142,500
  More than five years........................     5,143,048        4,144       4,692         5,142,500
Other                                                 31,600       87,525          --           119,125
                                                 -----------     --------     -------       -----------
                                                 $23,945,102     $461,847     $22,605       $24,384,344
                                                 ===========     ========     =======       ===========
</TABLE>

     Investment securities, with an amortized cost totalling $3,865,413 and
$5,163,225 were pledged at March 31, 1993 and 1992, respectively, to secure
public deposits.

     Proceeds from the sale of investment securities were $1,000,000,
$2,697,047 and $-0- in 1993, 1992 and 1991, respectively. The 1993 sales
resulted in no gross realized gains or losses. The 1992 sales resulted in
gross realized gains of $1,896 and no gross realized losses.


4. MORTGAGE-BACKED SECURITIES

     The amortized cost and estimated market values of mortgage-backed
securities are as follows:


<TABLE>
<CAPTION>
                                                                  March 31, 1992
                                               -------------------------------------------------------
                                                                  Gross        Gross        Estimated
                                                  Amortized    Unrealized   Unrealized       Market
                                                    Cost          Gains       Losses          Value
                                                  ---------    ----------   ----------      ----------
<S>                                             <C>             <C>           <C>           <C>        
GNMA guaranteed pass-through certificates
 (net of deferred premiums of $75,038) ........ $ 56,531,911   $3,187,578     $16,078      $ 59,703,411
FHLMC pass-through certificates  (net of
 deferred premiums of $1,031,143) .............   72,923,047    2,383,193      25,603        75,280,637
FNMA pass-through certificates (net of
 deferred premiums of $1,578,577) .............   78,793,229    1,720,494      17,390        80,496,333
                                                ------------   ----------     -------      ------------
                                                $208,248,187   $7,291,265     $59,071      $215,480,381
                                                ============   ==========     =======      ============

</TABLE>
                                                   E-38



<PAGE>

                STATEWIDE SAVINGS BANK, S.L.A. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(continued)

    Years Ended March 31, 1993, 1992 and 1991 and (Unaudited) The Nine Months
                            Ended December 31, 1993 and 1992

<TABLE>
<CAPTION>

                                                                  March 31, 1992
                                               --------------------------------------------------------
                                                                  Gross        Gross        Estimated
                                                  Amortized    Unrealized   Unrealized       Market
                                                    Cost          Gains       Losses          Value
                                               -------------   -----------  -----------      ---------
<S>                                             <C>            <C>          <C>            <C>         
GNMA guaranteed pass-through certificates
 (net of deferred premiums of $104,356).......  $ 57,453,437   $1,179,192   $  535,821     $ 58,096,808
FHLMC pass-through certificates (net of
 deferred premiums of $1,157,198).............    99,215,197    1,340,922      451,129      100,104,990
FNMA pass-through certificates (net of
 deferred premiums of $549,869)...............    23,635,261      216,913      269,897       23,582,277
                                                ------------   ----------   ----------     ------------
                                                $180,303,895   $2,737,027   $1,256,847     $181,784,075
                                                ============   ==========   ==========     ============
</TABLE>


         Issuers of these securities have the ability to prepay them.
Mortgage-backed securities with an amortized cost totalling $60,571,375 and
$55,702,919 were pledged at March 31, 1993 and 1992 to secure Federal Home Loan
Bank of New York advances.

         Proceeds from the sales of mortgage-backed securities were $11,232,594,
$39,626,639 and $3,043,125 in 1993, 1992 and 1991, respectively. The 1993, 1992
and 1991 sales resulted in gross realized gains of $529,775, $1,761,613 and
$20,090, respectively, and no gross realized losses.

5. LOANS RECEIVABLE, NET

  Loans consist of the following:


                                                           March 31,
                                               -------------------------------
                                                   1993               1992
                                                  ------             ------
First mortgage loans:
 Conventional................................  $183,534,608       $213,242,034
 FHA insured and VA guaranteed...............    28,854,964         33,864,490
 Construction................................       248,853            248,853
                                               ------------       ------------
                                                212,638,425        247,355,377
                                               ------------       ------------
Consumer loans:
 Home improvement............................    10,054,618         11,359,827
 Second mortgage.............................     8,394,583          6,966,409
 Student.....................................       146,080            229,382
 Passbook....................................       450,555            567,071
 Automobile..................................         2,820             10,636
 Home equity line of credit..................     1,790,718          1,876,246
 Personal line of credit.....................       219,110             21,411
                                               ------------       ------------
                                                 21,058,484         21,030,982
                                               ------------       ------------
Total loans                                     233,696,909        268,386,359
                                               ------------       ------------
Less:
 Deferred loan fees..........................      (654,773)          (663,105)
 Unearned discounts..........................      (747,289)          (967,604)
 Allowance for losses........................    (1,366,001)        (1,841,404)
                                               ------------       ------------
                                                 (2,768,063)        (3,472,113)
                                               ------------       ------------
                                               $230,928,846       $264,914,246
                                               ============       ============

                                             E-39



<PAGE>

                STATEWIDE SAVINGS BANK, S.L.A. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(continued)

    Years Ended March 31, 1993, 1992 and 1991 and (Unaudited) The Nine Months
                            Ended December 31, 1993 and 1992

         At March 31, 1993 and 1992, the Bank serviced loans for others
amounting to $15,875,647 and $23,235,536, respectively. Servicing loans for
others generally consists of collecting mortgage payments, maintaining escrow
accounts, disbursing payments to investors and foreclosure processing. Loan
servicing income is recorded on the accrual basis and includes servicing fees
from investors and certain charges collected from borrowers, such as late
payment fees. In connection with these loans serviced for others, the Bank held
borrowers' escrow balances of $219,338 and $370,546 at March 31, 1993 and 1992,
respectively.

         Loans three or more months in arrears or in the process of foreclosure
were: Conventional first mortgage loans--$1,449,559 and $1,908,726; FHA insured
and VA guaranteed--$666,584 and $670,622; consumer loans--$509,097 and $603,110;
and construction loans $248,853 and $-0- at March 31, 1993 and 1992,
respectively.

         The amount of non-accruing loans at March 31, 1993 and 1992 was
$2,133,466 and $2,511,835, respectively, which represents .91% and .94%,
respectively, of total loans outstanding. The total interest income that would
have been recorded for the years ended March 31, 1993 and 1992, had these loans
been current in accordance with their original terms, or since the date of
origination if outstanding for only part of the year, was approximately $188,822
and $94,560, respectively.

         Activity in the allowance for loan losses was as follows:

                                                Year Ended March 31,
                                        ----------------------------------
                                        1993           1992           1991
                                        ----           ----           ----
Balance, beginning of year ........  $1,841,404     $1,697,711     $2,048,391
Provision for loan losses .........     193,654      1,932,503        185,800
Charge-offs .......................    (688,332)    (1,788,810)      (537,480)
Recoveries ........................      19,275           --             --
                                     ----------     ----------     ----------
Balance, end of year ..............  $1,366,001     $1,841,404     $1,697,711
                                     ==========     ==========     ==========


         Residential mortgage loans totalled approximately $189 million and $225
million at March 31, 1993 and 1992, respectively. These loans are primarily
secured by real estate in New Jersey.

         The Bank holds in their portfolio commercial real estate loans,
multi-family residential loans, construction loans and land loans which totalled
approximately $23.6 million and $22.5 million, net of loans in process and
allowance for losses, at March 31, 1993 and 1992, respectively. These loans are
considered by management to be of somewhat greater risk of uncollectibility due
to the dependency on income production or future development of the real estate.

         Of these commercial real estate loans at March 31, 1993, $4.8 million
are collateralized by multi-family residential properties, $249,000 by
construction properties, $2.2 million by land properties and $16.3 million by
commercial properties. Additionally, the majority of these loans are
collateralized by real estate in New Jersey, which, in general, is experiencing
a weak real estate market.

         The Office of Thrift Supervision (OTS) regulatory capital regulations,
issued November 6, 1989, require that the portion of nonresidential construction
and land loans in excess of 80% loan-to-value ratio be deducted from total
capital for purposes of the risk-based capital standard over a 5-year-phase-in
period commencing July 1, 1990. At March 31, 1993, the Bank had no investment in
loans subject to this deduction.

                                              E-40


<PAGE>

                STATEWIDE SAVINGS BANK, S.L.A. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(continued)

    Years Ended March 31, 1993, 1992 and 1991 and (Unaudited) The Nine Months
                            Ended December 31, 1993 and 1992

         The Bank's loan portfolio includes both adjustable and fixed interest
rate loans. At March 31, 1993, the approximate composition of these loans was as
follows:



<TABLE>
<CAPTION>

             Fixed Rate                                              Adjustable Rate
- -----------------------------------------              ------------------------------------------
   Term to                      Book                       Term to Rate                  Book
  Maturity                      Value                       Adjustment                   Value
  --------                      -----                       ----------                   -----
<S>                          <C>                        <C>                          <C>         
Within 1 year ............   $ 15,659,000               Within 1 year .............  $ 81,947,000
1 to 3 years..............      3,461,000               1 to 3 years ..............    11,269,000
3 to 5 years..............      9,071,000               3 to 5 years ..............     7,559,000
5 to 10 years.............     28,686,000               5 to 10 years .............     1,977,000
10 to 20 years............     41,981,000
Over 20 years.............     32,087,000
                             ------------                                            ------------                         
                             $130,945,000                                            $102,752,000
                             ============                                            ============

</TABLE>


         The adjustable rate loans have interest rate adjustment limitations and
are generally indexed to the prime rate, the appropriate treasury constant
maturity rate, or the Federal Home Loan Bank advance rate. Future market factors
may affect the correlation of the interest rate adjustments with the rates the
Bank pays on short-term deposits and borrowings that have been primarily
utilized to fund these loans.

         Under FIRREA, the Bank may not originate real estate loans to one
borrower in excess of 15% of its unimpaired capital except for loans that do not
exceed $500,000. This results in a dollar limitation of approximately $2,000,000
at March 31, 1993.

6. PREMISES AND EQUIPMENT, NET
   
   Premises and equipment consists of the following:
                                                              March 31,
                                                         -------------------
                                                         1993           1992
                                                         ----           ----
Land...............................................  $ 1,056,425    $ 1,056,425
Buildings..........................................    4,157,035      4,139,744
Leasehold improvements.............................      444,677        444,677
Furniture, fixtures and equipment..................    4,809,687      4,773,456
                                                     -----------    -----------
                                                      10,467,824     10,414,302
Less accumulated depreciation and amortization.....   (6,527,613)    (6,126,377)
                                                     -----------    -----------
                                                     $ 3,940,211    $ 4,287,925
                                                     ===========    ===========


     Depreciation expense included in occupancy and office operations in the
consolidated statements of operations and retained earnings amounted to
$495,825, $676,939 and $782,209 for the years ended March 31, 1993, 1992 and
1991, respectively.


7. INVESTMENT IN REAL ESTATE VENTURE, NET

         The Bank, through its subsidiary, has an investment in a real estate
venture engaged in the acquisition and development of real estate at March 31,
1993. The Bank's investment in such venture is as follows:

                                                              March 31,
                                                         ------------------
                                                         1993          1992
                                                         ----          ----
Capital contributions to real estate venture........  $1,443,500    $1,443,500
Equity in retained earnings (accumulated deficit)
 of real estate venture.............................    (945,119)     (884,781)
Allowance for losses................................    (474,575)     (334,575)
                                                      ----------    ---------- 
                                                      $   23,806    $  224,144
                                                      ==========    ==========

                                                 E-41



<PAGE>

                STATEWIDE SAVINGS BANK, S.L.A. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(continued)

    Years Ended March 31, 1993, 1992 and 1991 and (Unaudited) The Nine Months
                            Ended December 31, 1993 and 1992

         The Bank's equity in the income (loss) of the real estate venture,
which is included in other operating expenses in the consolidated statements of
income and retained earnings amounted to $(60,337) and $(125,444) and $(67,286)
for the years ended March 31, 1993, 1992 and 1991, respectively. Included in
loss on investment in real estate venture in the consolidated statements of
income and retained earnings for the years ended March 31, 1993, 1992 and 1991
are provisions for losses of $140,000, $334,575 and $96,000, respectively.

         The ability of the Bank (and its service corporation) to recover the
carrying value of its investment in the real estate venture is based upon future
sales of the single family residences the joint venture is developing. The
ability to affect such sales is subject to market conditions and other factors,
all of which are beyond the Bank's control.

8. REAL ESTATE OWNED, NET
                                                             March 31,
                                                 ------------------------------
                                                     1993              1992
                                                     ----              ----
Acquired by foreclosure or deed
   in lieu of foreclosure....................... $ 1,833,120       $ 2,039,016
Loans foreclosed in-substance...................  11,532,333        15,092,519
                                                  13,365,453        17,131,535
Less allowance for losses.......................  (1,826,479)       (1,927,080)
                                                 -----------       -----------
                                                 $11,538,974       $15,204,455
                                                 ===========       ===========

     Activity in the allowance for losses for real estate owned was as follows:

                                                     March 31,
                                     -----------------------------------------
                                        1993           1992           1991
                                        ----           ----           ----
Balance, beginning of year.......... $1,927,080     $1,588,754     $   24,121
Provision for losses................    465,790        601,509      1,588,754
Charge-offs.........................   (566,391)      (263,183)       (24,121)
                                     ----------     ----------     ----------
Balance, end of year................ $1,826,479     $1,927,080     $1,588,754
                                     ==========     ==========     ==========


 Results of real estate operations were as follows:

<TABLE>
<CAPTION>

                                                                         March 31,
                                                        ------------------------------------------
                                                          1993             1992             1991
                                                          ----             ----             ----
<S>                                                    <C>             <C>              <C>
Acquired by foreclosure or deed in lieu of foreclosure:
 Net loss on sales of real estate....................  $ 55,334        $   39,263       $      --
 Holding costs.......................................   365,036           705,100          158,512
 Provision charged to operations.....................   465,790           601,509        1,588,754
                                                       --------        ----------       ----------
Foreclosed real estate expense, net..................  $886,160        $1,345,872       $1,747,266
                                                       ========        ==========       ==========
</TABLE>

9. ACCRUED INTEREST RECEIVABLE, NET

Accrued interest receivable consists of the following:

                                                             March 31,
                                                   ---------------------------
                                                      1993              1992
                                                      ----              ----
Loans............................................  $2,720,095       $4,241,640
Investment securities............................     305,876          395,293
Mortgage-backed securities.......................   1,531,531        1,538,655
                                                   ----------       ----------
                                                   $4,557,502       $6,175,588
                                                   ==========       ==========


                                               E-42



<PAGE>

                STATEWIDE SAVINGS BANK, S.L.A. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(continued)

    Years Ended March 31, 1993, 1992 and 1991 and (Unaudited) The Nine Months
                            Ended December 31, 1993 and 1992


10. DEPOSITS

     The weighted average cost of funds on deposit at March 31, 1993 and 1992
was 3.55% and 4.92%, respectively. A summary of deposits by typ of account is
as follows:

<TABLE>
<CAPTION>
                                                     March 31, 1993             March 31, 1992
                                             -----------------------------  --------------------------
                                                            Weighted Avg.                 Weighted Avg.
                                                 Amount     Interest Rate     Amount      Interest Rate
                                              -----------   -------------   ----------    -------------  
<S>                                          <C>                <C>       <C>                  <C>  
Passbook Savings...........................  $106,078,461       3.05%     $ 98,353,635         4.15%
Money Market Passbook......................    54,555,647       3.05%       55,565,699         4.15%
Club Accounts..............................     1,790,112       4.00%        2,028,446         4.00%
Non-Interest Bearing
 Demand Accounts...........................     7,796,933                    7,113,614
Super NOW Accounts.........................    70,889,233       3.40%       67,359,727         4.77%
Money Market NOW Accounts..................       529,897       3.05%          499,426         4.15%
Certificates of deposit maturing:
 One year or less..........................   165,509,381       3.67%      174,286,970         5.34%
 One to three years........................    27,489,871       5.60%       46,418,709         7.19%
 Three to five years.......................     4,761,078       7.78%        8,651,172         8.15%
 Thereafter................................       592,325       8.30%          592,571         7.69%
                                             ------------                -------------
Total certificates.........................   198,352,655       3.99%      229,949,422         5.57%
Accrued interest payable on savings
 deposits..................................        41,021                       55,920
                                             ------------                 ------------
                                             $440,033,959                 $460,925,889
                                             ============                 ============
</TABLE>

     At March 31, 1993, the Bank had approximately $26,410,000 of certificates
of deposit and other deposits of $100,000 or more.

11.      BORROWED FUNDS

         Borrowed funds at March 31, 1993 and 1992 which consist of advances
from the Federal Home Loan Bank of New York ("FHLBNY") are collateralized by
$60,571,375 and $55,702,900, respectively, of pledge mortgage-backed securities,
as well as stock in the Federal Home Loan Bank of New York. These advances had
interest rates payable ranging from 3.63% to 9.30% and 4.18% to 9.26%, at March
31, 1993 and 1992, respectively. The weighted average rate payable at such dates
was 7.64% and 8.23%, respectively. Such advances mature as follows:


                                                             March 31,
                                                   ---------------------------
                                                    1993                 1992
      Maturity                                     Amount               Amount
 -------------------                               -------             --------
One year or less..............................  $15,800,000          $15,800,000
One to two years..............................    6,300,000            6,300,000
Two to three years............................    6,300,000            6,300,000
Three to four years...........................    6,300,000            6,300,000
Four to five years............................    2,391,666            6,300,000
Thereafter ...................................    8,000,000            2,391,666
                                                -----------          -----------
                                                $45,091,666          $43,391,666
                                                ===========          ===========

         At March 31, 1993, the Bank had available from the FHLBNY a line of
credit for $26,723,650 at an interest rate of 3.63% which expires October 30,
1993. At March 31, 1993, the Bank borrowed $9,500,000 from this credit line
which is included in the borrowed funds above.

                                          E-43


<PAGE>

                STATEWIDE SAVINGS BANK, S.L.A. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(continued)

    Years Ended March 31, 1993, 1992 and 1991 and (Unaudited) The Nine Months
                            Ended December 31, 1993 and 1992

   The following table sets forth the maximum month-end balance and average
balance of FHLBNY advances for the periods indicated:

                                                       March 31,
                                             -----------------------------
                                                1993              1992
                                               Amount            Amount
                                             ----------        -----------
Maximum balance:
 FHLBNY advances...........................  $55,216,666       $52,149,999
Average balance:
 FHLBNY advances...........................   48,729,166        45,154,166
 Weighted average interest
    rate of FHLBNY advances................         6.16%             7.50%

12. INCOME TAXES

         The Bank qualifies as a thrift institution under the provisions of the
Internal Revenue Code and is therefore permitted to deduct from taxable income
an allowance for bad debts based on a percentage of taxable income before such
deduction less certain adjustments or actual loan loss write-offs. For tax years
beginning after December 31, 1986, the percentage is 8%. In the future, if the
Bank fails to meet the federal income tax requirements necessary to permit it to
deduct an allowance for bad debts, the Bank's effective federal income rate
could increase to the maximum rate prevailing under the law at that time.

         Retained earnings at March 31, 1993 and 1992, includes approximately
$5,903,000 of such bad debt, for which federal income taxes have not been
provided. If such amount is used for purposes other than for bad debt losses,
including distributions in liquidation, it will be subject to federal income tax
at the then current rate.

<TABLE>
<CAPTION>
                                                                       Year Ended March 31,
                                                          ---------------------------------------------
                                                              1993             1992             1991
                                                              ----             ----             ----
<S>                                                       <C>               <C>                 <C>
Current provision:
 Federal................................................  $1,416,117        $  140,616          $   --
 State..................................................     223,384            87,487           34,854
 Tax equivalent of the operating loss utilized..........          --         1,233,283              --
                                                          ----------        ----------          -------
                                                           1,639,501         1,461,386           34,854
                                                          ----------        ----------          -------
Deferred income tax:
 Federal ...............................................      849,594                --               --
 State .................................................       1,333                --               --
                                                          ----------        ----------          -------
                                                             850,927                --               --
                                                          ----------        ----------          -------
                                                          $2,490,428        $1,461,386          $34,854
                                                          ==========        ==========          =======
</TABLE>

    Deferred taxes arise from the recognition of certain items of revenue
and expense for tax purposes in years different from those in which they are
recognized in the financial statements. Deferred income taxes result from timing
differences primarily related to accelerated tax depreciation and the
recognition of loan fees and discounts on securities.

    During 1992, the Bank utilized the remaining amount of its book and tax
net operating loss carryforward.

                                             E-44


<PAGE>

                STATEWIDE SAVINGS BANK, S.L.A. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(continued)

    Years Ended March 31, 1993, 1992 and 1991 and (Unaudited) The Nine Months
                            Ended December 31, 1993 and 1992

 A reconciliation of the statutory Federal income tax rate to the effective
income tax rate follows:

<TABLE>
<CAPTION>
                                                                       Year Ended March 31,
                                                         ----------------------------------------------
                                                               1993             1992               1991
                                                               ----             ----               ----
<S>                                                            <C>               <C>             <C>    
Statutory Federal income tax rate......................        34.0%             34.0%           (34.0)%
Statutory Federal bad debt deduction...................         1.8               7.8              4.1
Amortization of goodwill...............................         3.9              13.1             24.7
Excise tax.............................................         --                5.5              --
Net amortization of discounts and premiums of
 acquired association..................................         (.6)             (2.6)            (7.8)
State income tax.......................................         (.1)             (1.2)             1.8
Unrecognized benefit of net operating loss
 carryforward to future years..........................          --                --             13.9
Other..................................................          --               (.8)            13.9
                                                               -----             -----            -----
Effective income tax rate..............................        39.0%             55.8%             2.7%
                                                               =====             =====            =====
</TABLE>

         Savings and loan associations that meet certain definitional tests and
other conditions prescribed by the Internal Revenue Code are allowed to deduct,
within limitations, a bad debt deduction. This deduction can be computed as a
percentage of taxable income before such deduction or based upon actual loss
experience. For the years ended March 31, 1993, 1992 and 1991, the Bank employed
the actual loss experience method.

         Prepaid  income  taxes,  amounting to  approximately  $212,883 and
$88,000 at March 31, 1993 and 1992, respectively, are included in other
assets in the statements of consolidated financial condition.

13.      EMPLOYEE BENEFIT PLAN

         On August 19, 1991, the Board of Directors authorized the termination
of the Bank's non-contributory defined benefit plan which covered substantially
all full-time employees. The termination was effective December 31, 1991 and
participants in the plan became fully vested on that date. The Bank recorded a
pretax curtailment gain of $867,000 (net of $400,000 excise tax) which is
included in the statement of consolidated income and retained earnings, for the
year ended March 31, 1992.

         In conjunction with the Bank's termination of the non-contributory
defined benefit plan, the Bank established a 401(k) Profit Sharing Plan (the
"Plan") covering all employees; whereby employees can invest up to 18% of their
earnings. The Bank will contribute 50% of each employee's contribution, not to
exceed 6% of their annual earnings. The Bank made matching contributions of
$40,148 and $18,676 in 1993 and 1992, respectively.

         Additionally, the Bank, at the Board of Directors' discretion, will
make annual profit-sharing contributions to the Plan. Over the next six years,
the Bank intends to contribute $407,470 to the Plan. This amount represents 25%
of the defined benefit plan employer reversion amount to the 401(k) Profit
Sharing Plan. During 1993, the Bank contributed $109,844 to the Plan.


                                      E-45


<PAGE>

                STATEWIDE SAVINGS BANK, S.L.A. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(continued)

    Years Ended March 31, 1993, 1992 and 1991 and (Unaudited) The Nine Months
                            Ended December 31, 1993 and 1992

         The funded status of the pension plan and the amounts recognized in the
Bank's financial statements as of March 31, 1991 is as follows: 

<TABLE>
<CAPTION>
<S>                                                                                     <C> 
  Actuarial present value of benefit obligations:
   Accumulated benefit obligation, including vested benefits of $4,478,000 ............ $  4,604,000
                                                                                        ------------
   Projected benefit obligation for service rendered to date .......................... $  5,634,000
   Plan assets at fair value, primarily a U.S. Treasury obligations
     Money-Market Fund ................................................................    6,615,000
                                                                                         -----------
  Plan assets in excess of projected benefit obligation ...............................     (981,000)
  Unrecognized gain (loss) from past experience different from that assumed ...........       (1,000)
  Unrecognized net asset at January 1, 1987 being recognized over 17 years ............      249,000
                                                                                         -----------     
  (Prepaid) accrued pension cost ......................................................  $  (733,000)
                                                                                         ===========
  Net periodic pension cost (benefit) recognized by the Bank for the year
    ended March 31, 1991 is as follows:
                                                                                      
   Amortization of gain................................................................  $(1,055,000)
   Service cost on benefits earned during the year.....................................      263,000
   Interest cost on projected benefit obligation.......................................      437,000
   Actual return on plan assets........................................................     (529,000)
   Net amortization and deferral.......................................................      (19,000)
                                                                                         -----------
   Net periodic pension cost (benefit).................................................  $  (903,000)
                                                                                         ============
</TABLE>
         The weighted average  discount rate and rate of increase in future
compensation  levels used in determining the actuarial  present value of the
projected  benefit  obligation was 8% at 1991. The expected long-term rate
of return on assets was 8%.

         During 1992 and 1991, the Bank made contributions to the pension plan
of $17,783 and $213,400, respectively.

14.      COMMITMENTS AND CONTINGENCIES

         Leases--Certain  premises are leased under operating leases with
terms expiring through the year 2000,  exclusive of renewal options.  The
Bank has the option to renew or extend certain of the leases from two years
to twenty-five  years beyond the original term. Some leases require the Bank
to pay for insurance,  increases in property taxes and other  incidental
costs.  Future minimum rental payments due unde  noncancellable operating
leases for years ending March 31 are as follows:

1994........................................ $157,667
1995........................................  158,929
1996........................................  156,437
1997........................................   40,800
1998........................................   10,800
Thereafter..................................    7,350
                                              -------
Total....................................... $531,983
                                              =======

         Net rental expense included in occupancy and office operations in
the statements of consolidated  income and retained earnings amounted to
$176,000,  $172,000 and $171,000 for the years ended March 31, 1993, 1992 and
1991, respectively.

         Financial Instruments With Off-Balance-Sheet Risk--The Bank is a party
to financial instruments with off-balance-sheet risk in the normal course of
business to meet the financing needs of its customers. These financial
instruments include commitments to extend credit and standby letters of credit.
These instruments involve, to varying degrees, elements of credit risk in
excess of the amount recognized in the consolidated statement of financial
condition.

                                          E-46


<PAGE>


                STATEWIDE SAVINGS BANK, S.L.A. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(continued)

    Years Ended March 31, 1993, 1992 and 1991 and (Unaudited) The Nine Months
                            Ended December 31, 1993 and 1992

         The Bank's exposure to credit loss in the event of nonperformance by
the other party to the financial instrument for commitments to extend credit and
standby letters of credit is represented by the contractual notional amount of
these instruments. The Bank uses the same credit policies in making commitments
and conditional obligations as it does for on-balance-sheet instruments.

                                                          1993         1992
                                                          ----         ----
   Financial instruments whose contract amounts
    represent credit risk (contract or
    notional amount):

   Commitments to extend credit ...................... $1,756,000   $3,962,000
   Standby letters of credit .........................    779,000    2,455,000
   Unused lines of credit.............................  1,404,000    1,234,000


         Commitments to extend credit are legally binding agreements to lend to
a customer as long as there is no violation of any condition established in the
contract. Commitments generally have fixed expiration dates or other termination
clauses and may require payment of a fee. Since some of the commitments are
expected to expire without being drawn upon, the total commitment amounts do not
necessarily represent future cash requirements. The Bank evaluates each
customer's creditworthiness on a case-by-case basis. The amount of collateral
obtained by the Bank upon extension of credit is based on management's credit
evaluation of the borrower. Collateral held varies but may include mortgages on
commercial and residential real estate, deposit accounts with the Bank, and
automobiles.

         Standby letters of credit are conditional commitments issued by the
Bank to assure the performance of financial obligations of a customer to a third
party. These commitments are primarily issued to support performance bonds in
favor of local municipalities and private obligations of customers for work
performed by third parties. Most of the Bank's standby letters of credit extend
for less than one year. The credit risk involved in issuing standby letters of
credit is essentially the same as that involved in extending loan facilities to
customers. The Bank obtains personal guarantees supporting these commitments.

         Unused lines of credit are legally binding agreements to lend to a
customer as long as there is no violation of any condition established in the
contract. Lines of credit generally have fixed expiration dates or other
termination clauses. The amount of collateral obtained, if deemed necessary by
the Bank, is based on management's credit evaluation of the borrower.


15.      BUSINESS COMBINATION

         Goodwill resulting from the use of the purchase method of accounting
from acquisitions made prior to 1983, is being amortized to expense over a
period of twenty years using the straight-line method. The net discount arising
from the valuation of various mortgage assets is being accreted into income over
the estimated remaining life of the assets acquired, adjusted for prepayments
and subsequent mortgage asset sales, using the level yield method.

         For the years ended March 31, 1993, 1992 and 1991, the effect of
amortization of goodwill was to reduce net income by approximately $942,000 each
of the years, and the effect of the accretion of the purchase accounting
discounts was to increase net income by approximately $148,000, $188,000, and
$188,000, respectively.

                                                E-47


<PAGE>


                STATEWIDE SAVINGS BANK, S.L.A. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(continued)

    Years Ended March 31, 1993, 1992 and 1991 and (Unaudited) The Nine Months
                            Ended December 31, 1993 and 1992


16.      DISCLOSURES ABOUT FAIR VALUE OF FINANCIAL INSTRUMENTS

     The carrying amounts and estimated fair values of the Bank's financial
instruments at March 31, 1993 are as follows:
<TABLE>
<CAPTION>
                                                                              Carrying         Estimated
                                                                               Amount         Fair Value
                                                                              --------        ----------
<S>                                                                         <C>              <C>
Financial assets:

 Cash and amounts due from depository institutions.......................   $ 5,212,000      $  5,212,000
 Federal funds sold......................................................      6,100,000        6,100,000
 Investment securities ..................................................     18,225,000       19,170,000
 Mortgage-backed securities .............................................    208,248,000      215,480,000
 Mortgage-backed securities available for sale ..........................      7,517,000        7,871,000
                                                                            ------------     ------------
                                                                             245,302,000      253,833,000
                                                                            ------------     ------------

 Performing loans, less allowance for loan losses .......................    226,999,000      231,654,000
 Nonperforming loans, less allowance for loan losses ....................      3,930,000        4,118,000
                                                                            ------------     ------------
   Total loans ..........................................................    230,929,000      235,772,000
                                                                            ------------     ------------
 Federal Home Loan Bank of New York stock ...............................      4,493,000        4,493,000
 Accrued interest receivable ............................................      4,558,000        4,558,000
                                                                            ------------     ------------
Total financial assets ..................................................   $485,282,000     $498,656,000
                                                                            ============     ============

Financial liabilities:
 Deposits ...............................................................   $440,034,000     $442,751,000
 Advance payments by borrowers for taxes and insurance ..................      1,844,000        1,844,000
 Accounts payable and other liabilities .................................      1,946,000        1,946,000
 Borrowed funds .........................................................     45,092,000       49,032,000
                                                                            ------------     ------------
Total financial liabilities                                                 $488,916,000     $495,573,000
                                                                            ============     ============
Off-balance-sheet financial instruments:
 Commitments to extend credit ...........................................   $  1,756,000     $ 1,756,000
 Standby letters of credit...............................................        779,000          779,000
 Unused lines of credit .................................................      1,404,000        1,404,000
</TABLE>

     The following methods and assumptions were used to estimate the fair
value of each class of financial instruments for which it is practicable
to estimate fair value:

     Cash and Amounts Due from Depository Institutions and Federal Funds
Sold--For these short-term instruments, the carrying amount is a
reasonable estimate of fair value.

     Investment, Mortgage-Backed Securities and Mortgage-Backed Securities
Available for Sale--For investment, mortgage-backed securities and
mortgage-backed securities available for sale, fair values are based on
quoted market prices.

     Loans--Fair values are estimated for portfolios of loans with similar
financial characteristics. The total loan portfolio is first divided into
performing and nonperforming categories. Performing loans are then segregated
into adjustable and fixed rate interest terms. Fixed rate loans are segmented by
type, such as construction and land development, other loans secured by real
estate, commercial and industrial loans, and loans to individuals. Certain
types, such as commercial loans and loans to individuals, are further segmented
by maturity and type of collateral.

         For adjustable rate performing loans, the carrying amount less a credit
risk adjustment based on internal loan classifications is a reasonable estimate
of fair value. For fixed rate performing loans, fair value is calculated by
discounting scheduled future cash flows through estimated maturity using a
discount rate equivalent to the rate at which the Bank would currently make
loans which are similar with regard to collateral, maturity, and the type of


                                    E-48


<PAGE>


                STATEWIDE SAVINGS BANK, S.L.A. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(continued)

    Years Ended March 31, 1993, 1992 and 1991 and (Unaudited) The Nine Months
                            Ended December 31, 1993 and 1992


borrower. The discounted value of the cash flows is reduced by a credit risk
adjustment based on internal loan classifications. Based on the current
composition of the Bank's loan portfolio, as well as both past experience and
current economic conditions and trends, future prepayments are not expected to
materially impact scheduled future maturities and accordingly have not been
considered in calculating fair value.

         For nonperforming loans, fair value is calculated by first reducing the
carrying value by a credit risk adjustment based on internal loan
classifications, and then discounting the estimated future cash flows from the
remaining carrying value at the rate at which the Bank would currently make
similar loans to credit worthy borrowers.

         Federal Home Loan Bank of New York Stock--The carrying amount of the
Federal Home Loan Bank of New York Stock is equal to its fair value.

         Deposit Liabilities--The fair value of deposits with no stated
maturity, such as noninterest-bearing demand deposits, money market accounts,
interest checking accounts, and savings accounts is equal to the amount payable
on demand as of March 31, 1993. Time deposits are segregated by type, size, and
remaining maturity. The fair value of time deposits is based on the discounted
value of contractual cash flows. The discount rate is equivalent to the rate
currently offered by the Bank for deposits of similar size, type, and maturity.

        Borrowed Funds--The fair value of the Bank's borrowed funds is estimated
based on the discounted value of future contractual  payments. The discount rate
is equivalent to the estimated rate at which the Bank could currently obtain
similar financing.

         Accrued Interest Receivable, Advance Payments by Borrowers for Taxes
and Insurance, and Accounts Payable and Other Liabilities--For these short-term
instruments, the carrying amount is a reasonable estimate of fair value.

         Commitments to Extend Credit, Standby Letters of Credit, and Unused
Lines of Credit--The fair value of commitments is estimated using the fees
currently charged to enter into similar agreements, taking into account the
remaining terms of the agreements and the present credit worthiness of the
counterparties. For fixed-rate rate loan commitments, fair value also considers
the difference between current levels of interest rates of the committed rates.
The fair value of letters of credit and lines of credit is based on fees
currently charged for similar agreements or on the estimated cost to terminate
them or otherwise settle the obligations with the counterparties at the
reporting date.

17.      REGULATORY CAPITAL REQUIREMENTS


         The Bank is required to maintain certain levels of capital in
accordance with the Financial Institutions Reform, Recovery and Enforcement Act
of 1989 (FIRREA) and Office of Thrift Supervision (OTS) regulations. Savings
associations must maintain tangible capital of 1.5% of tangible assets. Tangible
capital, as defined by FIRREA and the OTS regulations, consists generally of
retained income less most intangible assets including supervisory goodwill. The
OTS requires that savings associations maintain core capital of 3% of adjusted
tangible assets. Core capital consists of tangible capital plus certain
intangible assets such as certain qualifying supervisory goodwill which meets
the requirements of FIRREA. The amount of such qualifying supervisory goodwill
includable in core capital is limited to one-half of core capital and declines
each year through December 31, 1994, when supervisory goodwill may no longer be
included in core capital.

         On April 22, 1991, the OTS issued a notice of proposed rulemaking
establishing a new minimum leverage ratio of 3% for savings associations without
any supervisory, financial, or operational deficiencies, that is, associations
receiving a composite rating of one on their regulatory examinations under the
OTS MACRO system. Leverage ratio is defined as the ratio of core capital to
adjusted total assets. Higher leverage ratios, generally 100 to 200 basis points
higher, will be required for all other associations, as warranted by particular
circumstances or risk profiles. Thus, for all but the most highly rated
institutions meeting the conditions set forth in the notice, the minimum
leverage ratio is 3% plus an additional amount of core capital, determined on a
case-by-case basis. In all cases, savings institutions will be required to hold
capital commensurate with the quality of risk management systems and the level
of overall risk in


                                        E-49


<PAGE>

                STATEWIDE SAVINGS BANK, S.L.A. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(continued)

    Years Ended March 31, 1993, 1992 and 1991 and (Unaudited) The Nine Months
                            Ended December 31, 1993 and 1992

each individual savings association through the supervisory
process on a case-by-case basis. Savings associations that no longer pass the
minimum capital standards because of the new core capital leverage ratio
requirement will be required to submit capital plans that detail the steps they
will take to reach compliance. These capital plans will be due within 60 days of
the effective date of the rule. Had these regulations been adopted at March 31,
1993, the Bank would not have met the minimum leverage ratio. Additionally,
under the prompt corrective action rule which was issued by the federal banking
agencies on September 29, 1992 and which became final on December 19, 1992, an
institution must have a leverage ratio of 4% or greater in order to be
considered adequately capitalized. The Bank did not meet the 4% leverage ratio
and therefore fell within the undercapitalized category for purposes of
determining the scope and severity of corrective actions that regulators must
take. Management is currently operating under a capital plan which provides for
achieving the 4% leverage ratio through earnings.

         There is also a risk-based capital requirement of 8% of risk-weighted
assets for savings associations which is to be phased in over three years
according to a schedule that follows the Office of Comptroller of the Currency's
schedule. Such thrifts were required to meet 80% of the requirement, or 6.4% on
December 31, 1989, 90% on December 31, 1990, and 100% on January 1, 1993. The
OTS risk-based capital component does not include an interest rate risk
component which, under previously proposed FHLBB regulations, would have been
approximately 20% of risk-weighted assets. Therefore, the risk-based capital
component has been increased from 6% to 8% until the OTS finalizes the interest
rate risk portion of the regulations. In December 1990, the OTS proposed its
interest rate risk component. This proposal would require savings associations
to hold capital as a safeguard against interest rate exposure in an amount equal
to 50% of the decline in the market value of portfolio equity that would result
from an immediate parallel shift in the term structure of interest rates of plus
or minus 200 basis points. Management believes that the Bank will meet the
requirements concerning the interest rate risk component, if adopted as
proposed.

         Associations which failed to meet any of the three capital standards on
December 7, 1989, are subject to certain restrictions which include growth
restrictions and a limitation on capital distributions. These thrifts were also
required to develop and submit to the OTS by January 8, 1990, acceptable capital
restoration plans which demonstrate the strategies to be utilized to meet the
capital standards. At December 7, 1989, the Bank did not meet the capital
standards set for in FIRREA and the OTS regulations implementing the FIRREA
capital standards. As a result, the Bank was required to submit a capital plan
to the OTS which included provisions requiring the Bank to meet the minimum
capital requirements prescribed by the OTS. Currently, the Bank is in compliance
with these requirements.

         At periodic intervals, the OTS routinely examines the Bank's financial
statements as part of their legally prescribed oversight of the thrift industry.
Based upon these examinations, the regulators can direct that the Bank's
financial statements be adjusted in accordance with their findings.

         At March 31, 1993, the Bank had the following capital ratios:


        Tangible capital to adjusted total assets .............. 2.5%
        Core capital to adjusted total assets .................. 3.3%
        Total capital to risk-weighted assets .................. 9.4%


18.      INTEREST RATE RISK

         At March 31, 1993, the Bank had average interest earning assets of
approximately $475 million having a weighted average effective yield of 8.43%
and a duration of 2.38 years and average interest bearing liabilities of
approximately $487 million having a weighted average effective interest rate of
4.49% and a duration of 1.79 years. Because the interest-sensitive liabilities
reprice sooner on average than do the Bank's interest earning assets, the Bank
is exposed to interest rate risk in a rising rate environment. Such risk occurs
in a rising rate environment because liabilities will be repricing faster at
higher interest rates, thereby reducing the market value of long-term assets and
net interest income. Net interest income will fluctuate based on changes in 
interest rates and changes in the levels of interest sensitive assets and
liabilities.


                                           E-50


<PAGE>

                STATEWIDE SAVINGS BANK, S.L.A. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(continued)

    Years Ended March 31, 1993, 1992 and 1991 and (Unaudited) The Nine Months
                            Ended December 31, 1993 and 1992


19. LOANS TO RELATED PARTIES

         The Bank has had, and expects to have in the future, banking
transactions in the ordinary course of business with directors, executive
officers and their affiliates on the same terms as those prevailing for
comparable transactions with other borrowers. These loans amounted to $230,103
and $235,182 at March 31, 1993 and 1992, respectively, and do not involve more
than normal risks of repayment. At March 31, 1993 and 1992 these loans represent
1% of retained earnings. During 1993, no new loans were made to related parties
and repayments were $5,079.

20. RECENTLY ISSUED ACCOUNTING STANDARDS

         In May 1993, the Financial Accounting Standards Board (the "FASB")
issued Statement of Financial Accounting Standard No. 114 "Accounting by
Creditors for Impairment of a Loan" ("SFAS 114"). SFAS 114 establishes criteria
for accounting for loans that have been impaired. It requires that impaired
loans be measured based on the present value of expected future cash flows
discounted at the loan's effective interest rate or at the loan's observable
market price or the fair value of the collateral if the loan is collateral
dependent. The Bank has not fully evaluated the effect of SFAS 114 on its
financial statements. SFAS 114 is effective for fiscal years beginning after
December 15, 1994.

         In May 1993, the Financial Accounting Standards Board (the "FASB")
issued Statement of Financial Accounting Standard No. 115 "Accounting for
Certain Investments in Debt and Equity Securities" ("SFAS 115"). SFAS 115
establishes accounting and reporting for investments in equity securities that
have readily determinable fair values and for all investments in debt
securities. The impact on the Bank of implementing SFAS 115 will not be material
to the financial statements. SFAS 115 is effective for fiscal years beginning
after December 15, 1993.

21. SUBSEQUENT EVENT

         Effective May 21, 1993, the Bank entered into an Agreement and Plan of
Reorganization with HUBCO Inc. Under this plan, the Bank will convert from a
State Mutual Savings and Loan Association to a State Chartered Stock Savings
Association, and then convert into a State Chartered Commercial Bank. At such
time the Bank will be merged into HUBCO through an offering to qualified bank
depositors. This plan is subject to the approval of the OTS and the State of New
Jersey Banking Commissioner.

22. RESTATEMENT

         In its previously issued financial statements as of and for the years
ended, March 31, 1993 and 1992 the Bank erroneously recognized certain
extraordinary credits related to the utilization of net operating loss
carryforwards whose realization was uncertain. The accompanying 1993 and 1992
financial statements have been restated to reflect the reduction of these
extraordinary credits. The principal effects of this restatement are as follow:

<TABLE>
<CAPTION>
                                                                  1993                         1992
                                                        -------------------------   ---------------------------
                                                       As Previously               As Previously
                                                          stated      As Restated     Stated       As Restated
                                                        ------------  -----------   ------------   ------------ 

<S>                                                      <C>           <C>            <C>           <C>        
Accounts Payable and Other Liabilities ...............   $ 1,946,039   $ 2,603,039    $ 1,562,263   $ 1,695,980
Retained Earnings-substantially restricted ...........    28,968,590    28,311,590     23,358,521    23,224,804
Income (loss) before extraordinary credit ............     7,637,214     7,577,214
Extraordinary Credit..................................       463,283           --       1,367,000     1,233,283
Net Income ...........................................     5,610,069     5,086,786      2,367,661     2,233,944

</TABLE>


                                                E-51


<PAGE>

                STATEWIDE SAVINGS BANK, S.L.A. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(continued)

    Years Ended March 31, 1993, 1992 and 1991 and (Unaudited) The Nine Months
                            Ended December 31, 1993 and 1992

23. NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

         A. General--The accompanying interim consolidated statement of
financial condition and the comparative interim consolidated statements of
operations and retained earnings and statements of cash flows are condensed. The
statements do not contain all of the information and footnotes required by
generally accepted accounting principles to be included in a full set of
financial statements, and have not been independently audited.

         Such interim consolidated financial statements are unaudited but
include all adjustments which consist solely of normal recurring accruals and
the effect of the adoption of Statement of Financial Accounting Standard No. 109
"Accounting for Income Taxes" discussed in note D below, which are, in the
opinion of management, considered necessary for a fair presentation of the
financial condition and results of operations for the interim periods. The
interim results of operations presented in this report may not necessarily be
indicative of the consolidated results for the full year. The accompanying
financial statements should be read in conjunction with the Bank's annual
financial statements included elsewhere herein.

         B. Allowance for Loan Losses--An analysis of the allowance for loan
losses follows:

                                         For the Nine Months
                                         Ended December 31,
                                       ----------------------
                                         1993           1992
                                         ----           ----

Balance, beginning of period ....... $1,366,001     $1,841,404
Provision for loan losses ..........    359,841        181,818
Charge-offs ........................   (686,011)      (497,490)
Recoveries .........................     54,629         45,580
                                      ---------      ---------
Balance, end of period ............. $1,094,460     $1,571,312
                                      =========      =========

         C. Nonperforming Loans--Loans three or more months in arrears or in the
process of foreclosure were: Conventional first mortgage loans--$1,605,374 and
$2,938,401; FHA insured and VA guaranteed--$755,942 and $607,005; consumer
loans--$359,473 and $549,090; and construction loans $0 and $248,253 at December
31, 1993 and 1992, respectively.

         The amount of non-accruing loans at December 31, 1993 and 1992 was
$1,759,811 and $3,318,846, respectively, which represents .93% and 1.37%,
respectively, of total loans outstanding. The total interest income that would
have been recorded for the nine months ended December 31, 1993 and 1992, had
these loans been current in accordance with their original terms, or since the
date of origination if outstanding for only part of the year, was approximately
$100,893 and $216,007, respectively.

         D. Income Taxes--Effective April 1, 1993, the Bank adopted Statement of
Financial Accounting Standards No. 109, "Accounting for Income Taxes" ("SFAS
109"), which requires a change from the "deferred method" to the "liability
method" of accounting for income taxes. The cumulative effect of adopting SFAS
109 on years prior to 1993 aggregated to an increase in net income of $668,841
due to the accelerated recognition of the deferred tax assets, net of a
valuation allowance. Financial statements for periods prior to April 1, 1993
have not been restated.

         The provision for income taxes is based on pre-tax income which differs
in some respects from taxable income. In years prior to 1993, when income and
expenses were recognized in different periods for financial reporting purposes
than for income tax reporting purposes, deferred taxes were provided on timing
differences at the effective tax rate and the resulting deferred tax asset or
liability was not adjusted for subsequent changes in the tax rate. Beginning
April 1, 1993, all cumulative temporary differences, as defined by SFAS 109,
are tax effected using the current tax rate.


                                      E-52


<PAGE>


                STATEWIDE SAVINGS BANK, S.L.A. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(continued)

    Years Ended March 31, 1993, 1992 and 1991 and (Unaudited) The Nine Months
                            Ended December 31, 1993 and 1992


         The tax effects of significant items comprising the net deferred tax
asset as of April 1, 1993 were as follows:

   Temporary differences
     Allowance for loan losses .............................    $539,700
     Allowance for losses on Joint Venture .................     332,084
     Purchase accounting discount on mortgage loans ........     220,708
     Deferred loan fees.....................................     224,314
     Accelerated depreciation ..............................    (148,861)
     Discount on dollar rolls ..............................    (224,834)
     Other .................................................     (11,379)
                                                                 -------
                                                                 931,732
     Valuation allowance ...................................     381,732
                                                                 -------
     Net deferred tax asset ................................    $550,000
                                                                 =======

         The net deferred tax asset is included in other assets on the
consolidated balance sheet. The Bank expects that it will generate future
taxable income sufficient to enable the bank to realize these tax benefits;
however, there can be no assurance that the Bank will generate any earnings or
any specific level of continuing earnings. The valuation allowance relating to
the net deferred tax asset primarily relates to a capital loss incurred by the
Bank. Since capital losses are only deductible from capital gains and since it
was very unlikely that the Bank would generate sufficient capital gains to
provide for the use of the tax benefit related to the capital loss, the Bank
concluded that it was more likely than not that the related tax asset would not
be recognized and established a valuation allowance in accordance with SFAS 109.
The Bank in determining the adequacy of the valuation allowance took into
consideration the current results of operations, adequacy of the loan loss less
allowance and capital.

         E. Subsequent Event--Statewide had a participation interest in a $159
million acquisition, development and construction loan. The property securing
the loan, located in Jersey City, New Jersey, is being managed and marketed for
sale by the R.T.C. The sale of the property was approved by the former
participants in January 1994. No contract has been executed at this time, but
the letter of intent provides for payments to be made to former participants
over a protracted build-out period estimated to be five to eight years. Due to
the uncertainty of receiving any proceeds, in March 1994 Statewide decided to
charge off its insubstance foreclosure balance relating to this former 
participation. The March 1994 charge off, net of taxes, amounted to $365,000.






                                        E-53




<PAGE>


                                    PART II

                   INFORMATION NOT REQUIRED IN THE PROSPECTUS

Item 20. Indemnification of Directors and Officers
Certificate of Incorporation and By-laws; New Jersey Law

         (i) Limitation of Liability of Directors and Officers. Section
14A:2-7(3) of the New Jersey Business Corporation Act permits a corporation to
provide in its Certificate of Incorporation that a director or officer shall not
be personally liable to the corporation or its shareholders for breach of any
duty owed to the corporation or its shareholders, except that such provision
shall not relieve a director or officer from liability for any breach of duty
based upon an act or omission (a) in breach of such persons' duty of loyalty to
the corporation or its shareholders,(b) not in good faith or involving a knowing
violation of law or (c) resulting in receipt by such person of any improper
personal benefit. HUBCO's Certificate of Incorporation includes limitations on
the liability of officers and directors to the fullest extent permitted by New
Jersey law.

         (ii) Indemnification of Directors, Officers, Employees and Agents.
Under Article X of its Certificate of Incorporation, HUBCO must, to the fullest
extent permitted by law, indemnify its directors, officers, employees and
agents. Section 14A:3-5 of the New Jersey Business Corporation Act provides that
a corporation may indemnify its directors, officers, employees and agents
against judgments, fines, penalties, amounts paid in settlement and expenses,
including attorney's fees, resulting from various types of legal actions or
proceedings if the actions of the party being indemnified meet the standards of
conduct specified therein. Determinations concerning whether or not the
applicable standard of conduct has been met can be made by (a) a disinterested
majority of the Board of Directors, (b) independent legal counsel, or (c) an
affirmative vote of a majority of shares held by the shareholders. No
indemnification is permitted to be made to or on behalf of a corporate director,
officer, employee or agent if a judgment or other final adjudication adverse to
such person establishes that his acts or omissions (a) were in breach of his
duty of loyalty to the corporation or its shareholders, (b) were not in good
faith or involved a knowing violation of law or (c) resulted in receipt by such
person of an improper personal benefit.

         (iii) Insurance. HUBCO's directors and officers are insured against
losses arising from any claim against them such as wrongful acts or omissions,
subject to certain limitations.

Item 21. Exhibits and Financial Statement Schedules
         (a) Exhibits

   
2.1**    Agreement and Plan of Merger, dated November 8, 1993, among the
         Registrant, Hudson United Bank, Washington Bancorp, Inc. and Washington
         Savings Bank, is hereby incorporated by reference from the Registrant's
         Current Report on Form 8-K dated November 8, 1993.

2.2      Amendment Number 1 to Agreement and Plan of Merger dated May 10, 1994,
         among the Registrant, Hudson  United Bank, Washington Bancorp., Inc.
         and Washington Savings Bank is provided as Appendix A-1.

2.3**    Amended and Restated Agreement and Plan of Reorganization, dated as of
         November 23, 1993,  between Statewide Savings Bank, S.L.A., the
         Registrant and Hudson United Bank as amended by Amendment No. 1 to
         Amended and Restated Agreement and Plan of Reorganization, dated as of
         February 25, 1994, is hereby incorporated by reference from Registrants
         Registration Statement (No. 33-72330) on Form S-3.

2.4      Amendment Number 2 to Amended and Restated Agreement and Plan of
         Organization, among Statewide Savings Bank, Registrant and Hudson
         United Bank, dated April 14, 1994.

3.1**    The Registrant's  Certificate of Incorporation,  as amended, is
         hereby incorporated by reference from Exhibit 4(b) to the Registrant's
         Registration Statement on Form S-3 (No. 33-72330) filed with the 
         Commission on December 2, 1993.

3.2**    The Registrant's By-laws, as amended, are hereby incorporated by
         reference from Registrant's Annual Report on Form 10-K for the Fiscal
         Year Ended December 31, 1991.

4.1      Form of Certificate of Amendment of the  Certificate  of Incorporation
         of the  Registrant  creating the HUBCO  Preferred  Stock is provided
         as Exhibit 2.1 to the Agreement and Plan of Merger which is provided as
         Appendix A and A-1.
    
                                          II-1


<PAGE>
   

5.1*     Opinion (regarding the legality of the securities being issued) of
         Clapp & Eisenberg, P.C.

8.1*     Opinion (regarding tax matters) of Clapp & Eisenberg, P.C.

10.1     Stock Option Agreement between the Registrant and Washington Bancorp,
         Inc. dated November 8, 1993 is provided as Appendix B

12.1*    Computation of Ratio of Earnings to Fixed Charges and Preferred Stock
         Dividend Requirements.

12.2*    Computation of Ratio of Earnings to Fixed Charges and Preferred Stock
         Dividend Requirements (Pro Forma).

13.1     Washington's 1993 Annual Report to Stockholders, except for the 
         Chairman's and President's letter.

21.1**   Subsidiaries of the Registrant, is hereby incorporated by reference
         from Exhibit 22 to the Registrant's Annual Report on Form 10-K for
         the fiscal year ended December 31, 1993.

23.1     Consent of Coopers & Lybrand.

23.2     Consent of Arthur Andersen & Co.

23.3     Consent of Deloitte & Touche

23.4*    Consent of Clapp & Eisenberg, P.C. (included in Exhibits 5.1 and 8.1).

23.5     Consent of Capital Consultants of Princeton, Inc.

24.1     Power of Attorney.

99.1     Form of proxy card to be utilized by the Board of Directors of
         Washington Bancorp, Inc.

99.2     Form of Preference Statement.

99.3     Stock Option Preference Form.

99.4     Form of Letter of Transmittal.
- ----------
* Previously Filed.
** Incorporated by Reference from other documents, as indicated.
    

         (b) Financial Schedules

         All schedules have been omitted because they are not applicable or the
required information is included in the financial statements or notes thereto or
incorporated by reference herein.

Item 22. Undertakings

         1. The undersigned Registrant hereby undertakes that, for purposes of
determining any liability under the Securities Act of 1933, each filing of the
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 the
registration statement shall be deemed to be a new registration statement
relating to the securities offered therein, and the offering of such securities
at that time shall be deemed to be the initial bona fide offering thereof.

         2. The undersigned Registrant hereby undertakes as follows: that prior
to any public reoffering of the securities registered hereunder through use of a
prospectus which is a part of this registration statement, by any person or
party who is deemed to be an underwriter within the meaning of Rule 145(c), the
issuer undertakes that such reoffering prospectus will contain the information
called for by the applicable registration form with respect to reofferings by
persons who may be deemed underwriters, in addition to the information called
for by the other Items of the applicable form.

         3. The Registrant undertakes that every prospectus (i) that is filed
pursuant to paragraph 1 immediately preceding, or (ii) that purports to meet the
requirements of Section 10(a)(3) of the Act and is used in connection with an
offering of securities subject to Securities and Exchange Commission Rule 415,
will be filed as a part of an amendment to the registration statement and will
not be used until such amendment is effective, and that, for purposes

                                     II-2
<PAGE>


of determining any liability under the Securities Act of 1933, each such
post-effective amendment shall be deemed to be a new registration statement
relating to the securities offered therein, and the offering of such securities
at that time shall be deemed to be the initial bona fide offering thereof.

         4. Insofar as indemnification by the Registrant for liabilities arising
under the Securities Act of 1933 (the "Act") may be permitted to officer,
directors and controlling persons of the Registrant pursuant to the provisions
of Item 20, or otherwise, the 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 the Registrant of expenses incurred or paid by an officer, director
or controlling person in the successful defense of any action, suit or
proceeding) is asserted by such officer, director or controlling person in
connection with the securities being registered, the Registrant will, unless in
the opinion of its counsel the matter has been settled by 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.
   
          5. The undersigned Registrant hereby undertakes 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.

          6. Subject to appropriate interpretation, the undersigned Registrant
hereby undertakes to supply by means of a post-effective amendment all
information concerning a transaction, and the company being acquired involved
therein, that was not the subject of and included in the registration statement
when it became effective.
     







                                         II-3



<PAGE>



                                   SIGNATURES
   

     Pursuant to the requirements of the Securities Act of 1933, the
Registrant 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
No. 1 to its registration statement with respect to the Series A Preferred
Stock and Common Stock of the Company to be signed on its behalf by the
undersigned, thereunto duly authorized, in the City of Union City, State of
New Jersey, on the 11th day of May 1994. 
    



                                     HUBCO, INC.

                                     By  /s/ Kenneth T. Neilson
                                         -----------------------------
                                          Kenneth T. Neilson
                                          President and Chief Executive Officer
   
         Pursuant to the requirements of the Securities Act of 1933, this
Amendment No. 1 to the registrant's registration statement has been signed
below by the following persons on behalf of the Registrant in the capacities
and on the dates indicated.

<TABLE>
<CAPTION>
           Signature                                  Title                              Date
         -------------                             -----------                          -------
<S>                                          <C>                                        <C>
               *                             Chairman of the Board and Director         May 11, 1994
- ----------------------------------
    (James E. Schierloh)

/s/  Kenneth T. Neilson                      President and Director                     May 11, 1994
- ----------------------------------            (Chief Executive Officer)
     (Kenneth T. Neilson)         

               *                             Director                                   May 11, 1994
- ----------------------------------
     (Robert J. Burke)

               *                             Director                                   May 11, 1994
- ----------------------------------
     (Henry G. Hugelheim)

                                             Director                                        ,  1994

- ----------------------------------
     (Harry J. Leber)

               *                             Director                                   May 11, 1994
- ----------------------------------
     (Charles F.X. Poggi)

               *                             Director                                   May 11, 1994
- ----------------------------------
     (Sister Grace Frances Strauber)

               *                             Director                                   May 11, 1994
- ----------------------------------
     (Edwin Wachtel)

               *                             Assistant Treasurer                        May 11, 1994
- ----------------------------------           Principal Financial Officer and
     (Christina L. Maier)                    Principal Accounting Officer



*  By /s/  Kenneth T. Neilson  
   -------------------------------
      Kenneth T. Neilson         
      As Attorney-in-Fact

</TABLE>
    
                                       II-4




<PAGE>
<TABLE>
<CAPTION>


                                 EXHIBIT INDEX

                                                                                      Sequentially
                                                                                        Numbered
Exhibits                 Description                                                     Page
   
<S>   <C>    
2.1** Agreement and Plan of Merger, dated November 8, 1993, among the
      Registrant, Hudson United Bank, Washington Bancorp, Inc. and Washington
      Savings Bank, is hereby incorporated by reference from the Registrant's
      Current Report on Form 8-K dated November 8, 1993.

2.2   Amendment Number 1 to Agreement and Plan of Merger dated May 10, 1994,
      among the Registrant, Hudson United Bank, Washington Bancorp., Inc. and
      Washington Savings Bank is provided as Appendix A-1.

2.3** Amended and Restated Agreement and Plan of Reorganization, dated as of
      November 23, 1993, between Statewide Savings Bank, S.L.A., the Registrant
      and Hudson United Bank as amended by Amendment No. 1 to Amended and
      Restated Agreement and Plan of Reorganization, dated as of February 25,
      1994, is hereby incorporated by reference from Registrants Registration
      Statement (No. 33-72330) on Form S-3.

2.4   Amendment Number 2 to Amended and Restated Agreement and Plan of
      Reorganization, among Registrant, Statewide Savings Bank, SLA and Hudson
      United Bank, dated April 14, 1994.

3.1** The Registrant's Certificate of Incorporation, as amended, is hereby
      incorporated by reference from Exhibit 4(b) to the Registrant's
      Registration Statement on Form S-3 (No. 33-72330) filed with the
      Commission on December 2, 1993.

3.2** The Registrant's By-laws, as amended, are hereby incorporated by reference
      from Registrant's Annual Report on Form 10-K for the Fiscal Year Ended
      December 31, 1991.

4.1   Form of Certificate of Amendment of the Certificate of Incorporation of
      the Registrant creating the HUBCO Preferred Stock is provided as Exhibit
      2.1 to the Agreement and Plan of Merger which is provided as Appendix A.
      and A-1.

5.1*  Opinion (regarding the legality of the securities being issued) of Clapp
      & Eisenberg, P.C.

8.1*  Opinion (regarding tax matters) of Clapp & Eisenberg, P.C.

10.1  Stock Option Agreement between the Registrant and Washington Bancorp, Inc.
      dated November 8, 1993 is provided as Appendix B.

12.1* Computation of Ratio of Earnings to Fixed Charges and Preferred Stock
      Dividend Requirements.

12.2* Computation of Ratio of Earnings to Fixed Charges and Preferred Stock
      Dividend Requirements (Pro Forma).

13.1**Washington's 1993 Annual Report to Stockholders, except for the Chairman's
      and President's letter.


21.1**Subsidiaries of the Registrant, is hereby incorporated by reference from
      Exhibit 22 to the Registrant's Annual Report on Form 10-K for the fiscal
      year ended December 31, 1993.

23.1  Consent of Coopers & Lybrand.

23.2  Consent of Arthur Andersen & Co.

23.3  Consent of Deloitte & Touche

23.5  Consent of Capital Consultants of Princeton, Inc.

24.1  Power of Attorney.

99.1  Form of proxy card to be utilized by the Board of Directors of Washington
      Bancorp, Inc.

99.2  Form of Preference Statement.

99.3  Stock Option Preference Form.

99.4  Form of Letter of Transmittal.
    

- ------------
<FN>
* Previously filed.
** Incorporated by reference from other filed documents, as indicated.
</FN>
</TABLE>

   
                                                                 EXHIBIT 2.4
                        AMENDMENT NO. 2 TO AMENDED AND RESTATED
                          AGREEMENT AND PLAN OF REORGANIZATION

     This Amendment No. 2 to Amended and Restated Agreement and Plan of
Reorganization is entered into as of April 14, 1994, between Statewide Savings
Bank, S.L.A., a State-chartered mutual savings and loan association with its
principal office in Jersey City, New Jersey (the "Association"), HUBCO, Inc.,
a New Jersey corporation and bank holding company with its principal office in
Union City, New Jersey ("HUBCO") and Hudson United Bank, the wholly-owned
commercial banking subsidiary of HUBCO (the "Bank").

                                 W I T N E S S E T H :

     WHEREAS, the parties have entered into an Amended and Restated Agreement
and Plan of Reorganization, dated as of November 23, 1993, as amended by
Amendment No. 1 to Amended and Restated Agreement and Plan of Reorganization,
dated as of February 25, 1994 (the "Agreement"), pursuant to which HUBCO has
agreed to acquire the Association in a merger conversion transaction, upon the
terms and conditions set forth in the Agreement; and

     WHEREAS, pursuant to Section 8.3 of the Agreement, the parties desire to
amend the terms of the Agreement with respect to stock option grants and
restricted stock awards, as set forth herein.

     NOW, THEREFORE, in consideration of their mutual covenants and agreements
herein contained, the parties hereby agree as follows:

     1. Amendment to Article II. Article II of the Agreement shall be amended
by eliminating Section 2.12 in its entirety and renumbering Sections 2.13,
2.14, 2.15 and 2.16 as Sections 2.12, 2.13, 2.14 and 2.15, respectively.

     2. Amendment to Section 6.1. Section 6.1(a) of the Agreement shall be
amended to read as follows (deletions are indicated by brackets and additions
have been underscored):

     (a) Approvals. All of the conditions set forth in Section 2.4 shall have
     been met or appropriately waived, including but not limited to the
     approval of the Plan with the Subscription Purchase Price set forth in
     the Plan and the approval of the {benefits plans} agreements set forth in
     Section{s} 2.9 {and 2.12} of this Agreement.

     3. Amendment to Exhibit B, Employment Agreement. The form of Employment
Agreement set forth as Exhibit B to the Agreement shall be amended by
eliminating Section 11 thereof in its entirety and renumbering Sections 12,
13, 14, and 15 as Sections 11, 12, 13 and 14, respectively.
    

<PAGE>
   
     4. Amendment to Exhibit C, Consulting Agreement. The form of Consulting
Agreement set forth as Exhibit C to the Agreement shall be amended by
eliminating Section 10 thereof in its entirety and by renumbering Sections 11,
12, 13 and 14 as Sections 10, 11, 12 and 13, respectively.

     5. Additional Amendments with Respect to Exhibits to the Agreement. The
following exhibits to the Agreement shall be eliminated in their entirety:

          (a) Exhibit D, HUBCO 1993 Stock Option Program for Statewide
     Division.

          (b) Exhibit E, form of HUBCO Compensatory Stock Option Agreement.

          (c) Exhibit F, HUBCO Recognition and Retention Plan and Trust
     Agreement for the Statewide Division of Hudson United Bank.

          (d) Exhibit G, form of Grant Agreement.

     6. Miscellaneous. Except as herein provided, the Agreement shall remain
unchanged and in full force and effect. This Amendment No. 2 to Amended and
Restated Agreement and Plan of Reorganization may be executed in separate
counterparts, each of which shall be deemed an original, but all of which
together shall constitute one and the same instrument. This Amendment No. 2 to
Amended and Restated Agreement and Plan of Reorganization shall be governed
by, and construed in accordance with, the law of the State of New Jersey.

     IN WITNESS WHEREOF, HUBCO, the Bank and the Association have caused this
Amendment No. 2 to Amended and Restated Agreement and Plan of Reorganization
to be executed by their duly authorized officers as of the day and year first
above written.

ATTEST:                                 HUBCO, INC.

By:/s/ D. Lynn Van Borkulo-Nuzzo        By:/s/ Kenneth T. Neilson
   ----------------------------------      -----------------------------------
                          , Secretary   Kenneth T. Neilson, President
                                        and Chief Executive Officer

ATTEST:                                 HUDSON UNITED BANK

By:/s/ D. Lynn Van Borkulo-Nuzzo        By:/s/ Kenneth T. Neilson
   ----------------------------------      -----------------------------------
                          , Secretary   Kenneth T. Neilson, President
                                        and Chief Executive Officer

ATTEST:                                 STATEWIDE SAVINGS BANK, S.L.A.

By:/s/ Jennie DeGuilio                  By:/s/ William F. Davidson
   ----------------------------------      ------------------------------------ 
                          , Secretary   William F. Davidson, Chairman
                                        and Chief Executive Officer
    
  
                                                                 EXHIBIT 13.1
==============================================================================
                           SECURITIES AND EXCHANGE COMMISSION
                                 WASHINGTON, D.C. 20549
                                   ------------------

                                       FORM 10-K
(MARK ONE)
/X/       ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
                          EXCHANGE ACT OF 1934 (FEE REQUIRED)

                      FOR THE FISCAL YEAR ENDED DECEMBER 31, 1993

/ /       TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
                         EXCHANGE ACT OF 1934 (NO FEE REQUIRED)

                  FOR THE TRANSITION PERIOD FROM _________ TO ________

                            COMMISSION FILE NUMBER: 0-15826

                                WASHINGTON BANCORP, INC.
                 (Exact name of registrant as specified in its charter)

              DELAWARE                             22-28000126
   (State or other jurisdiction of              (I.R.S. Employer
   incorporation or organization)              Identification No.)

                    101 WASHINGTON STREET, HOBOKEN, NEW JERSEY 07030
                  (Address of principal executive offices) (Zip Code)

           Registrant's telephone number, including area code: (201) 659-0013

            Securities registered pursuant to Section 12(b) of the Act: NONE

              Securities registered pursuant to Section 12(g) of the Act:
                         COMMON STOCK, PAR VALUE $.10 PER SHARE
                                    (Title of Class)

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

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

     As of March 1, 1994, there were issued and outstanding 2,307,937 shares
of the Registrant's common stock.

     The aggregate market value of the voting stock held by non-affiliates of
the Registrant based on the closing sales price of the Registrant's common
stock as quoted on the Nasdaq National Market on February 28, 1994 was
approximately $27.3 million (The exclusion from such amount of the market
value of shares owned by any person shall not be deemed an admission by the
Registrant that such person is an affiliate of the Registrant).

                          DOCUMENTS INCORPORATED BY REFERENCE

1. Part III--Definitive Proxy Statement for the Registrant's 1994 Annual
   Meeting of Stockholders.
==============================================================================


<PAGE>
                                   TABLE OF CONTENTS
Item
 No. Description                                                     Page
- ---- -----------                                                     ----
                                         PART I

 1   Business. . . . . . . . . . . . . . . . . . . . . . . . . . . .    1
 2   Properties. . . . . . . . . . . . . . . . . . . . . . . . . . .    7
 3   Legal Proceedings . . . . . . . . . . . . . . . . . . . . . . .    7
 4   Submission of Matters to a Vote of Stockholders . . . . . . . .    7
 4A  Executive Officers of the Registrant. . . . . . . . . . . . . .    8
                                        PART II
 5   Market for Registrant's Common Equity and Related Stockholder
      Matters. . . . . . . . . . . . . . . . . . . . . . . . . . . .    8
 6   Selected Financial Data . . . . . . . . . . . . . . . . . . . .    9
 7   Management's Discussion and Analysis of Financial Condition and
      Results of Operations. . . . . . . . . . . . . . . . . . . . .   10
 8   Financial Statements and Supplementary Data . . . . . . . . . .   28
 9   Changes in and Disagreements with Accountants on Accounting and
      Financial Disclosure . . . . . . . . . . . . . . . . . . . . .   53

                                        PART III
10   Directors of the Registrant . . . . . . . . . . . . . . . . . .   54
11   Executive Compensation. . . . . . . . . . . . . . . . . . . . .   54
12   Security Ownership of Certain Beneficial Owners and Management.   54
13   Certain Relationships and Related Transactions. . . . . . . . .   54

                                        Part IV
14   Exhibits, Financial Statement Schedules, and Reports on
      Form 8-K . . . . . . . . . . . . . . . . . . . . . . . . . . .   55
     Signatures. . . . . . . . . . . . . . . . . . . . . . . . . . .   56




                                           i


<PAGE>
                                         PART I

ITEM 1. BUSINESS

GENERAL

     Washington Bancorp, Inc. (the "Company"), a Delaware business
corporation, is a bank holding company whose principal subsidiary is
Washington Savings Bank (the "Bank"), a New Jersey-chartered capital stock
savings bank, headquartered in Hoboken, New Jersey, whose deposits are insured
by the Federal Deposit Insurance Corporation ("FDIC"). The sole activity of
the Company at this time is its ownership of all of the outstanding capital
stock of the Bank. At December 31, 1993, the Company had unconsolidated total
assets and stockholders' equity of $33.5 million.

     The Bank, organized in 1857, is headquartered in Hoboken, New Jersey. The
Bank conducts its business through three full-service banking offices and a
Loan Center in Hoboken, and five other full-service banking offices located in
Guttenberg, Lyndhurst, Ridgefield Park, Wallington and Weehawken, New Jersey.
At December 31, 1993, the Bank had total assets of $282.8 million, deposits of
$247.0 million and stockholder's equity of $32.7 million.

     The Bank is principally engaged in the business of attracting deposits
from the general public and investing those funds in adjustable-rate
residential mortgage loans and investment securities.

     For information regarding the Bank's lending business, securities
portfolio, results of operations, asset quality and financial condition, see
Item 7 of this Annual Report on Form 10-K.

     On November 8, 1993, the Company and the Bank signed a definitive
agreement (the "Agreement") providing for the merger of the Company with and
into Hubco, Inc. ("Hubco") and, immediately following, the merger of the Bank
with and into Hudson United Bank, both of Union City, New Jersey. Under the
terms of the Agreement, shareholders of the Company will receive either $16.10
in cash or .6708 of a share of a new Series A Convertible Preferred Stock of
Hubco for each share of the Company's common stock. In addition, the Company
issued an option to Hubco, exercisable in certain circumstances, to acquire
765,000 shares of its authorized but unissued common stock at a price of
$11.50 per share. The Agreement is subject to several conditions, including
regulatory and shareholder approvals.

COMPETITION

     The Bank faces significant competition both in originating mortgage,
consumer and other loans and in attracting deposits. The Bank's competition
for loans comes principally from savings and loan associations, savings banks,
mortgage banking companies (many of which are subsidiaries of major commercial
banks), insurance companies and other institutional lenders. Its most direct
competition for deposits has historically come from savings and loan
associations, savings banks, commercial banks, credit unions and other
financial institutions. Competition may increase as a result of the continuing
reduction in the restrictions on the interstate operations of financial
institutions. The Bank faces additional competition for deposits from
short-term money market funds and other corporate and government securities
funds. Many of the Bank's competitors, whether traditional financial
institutions or otherwise, have much greater financial and marketing resources
than those of the Bank.

     The Bank competes for loans principally through the interest rates and
loan fees it charges and the efficiency and quality of services it provides
borrowers and their real estate brokers. The Bank competes for deposits
through pricing, the offering of a variety of deposit accounts and by
providing personal service.

PERSONNEL

     As of December 31, 1993, the Bank had 108 employees, of whom 80 were
full-time and 28 were part-time. The employees are not represented by a
collective bargaining unit.

                               REGULATION AND SUPERVISION

GENERAL

     The Company owns all of the capital stock of the Bank and is a bank
holding company within the meaning of the Bank Holding Company Act of 1956, as
amended ("BHCA"). As a bank holding company, the Company is subject to

                                           1

<PAGE>
regulation by the Board of Governors of the Federal Reserve System ("FRB")
under the BHCA. As a company whose stock is publicly-traded, the Company is
also subject to the reporting, proxy solicitation, and other regulations of
the Securities and Exchange Commission ("SEC").

     The Bank is a New Jersey-chartered capital stock savings bank, the
accounts of which are insured by the FDIC, and, as such, is subject to the
regulation, supervision and examination of the New Jersey Department of
Banking and the FDIC.

NEW JERSEY LAW

     The New Jersey Department of Banking (the "Banking Department") regulates
the Bank's internal organization as well as its deposit, lending and
investment activities. The Banking Department must approve changes to the
Bank's certificate of incorporation, the establishment or relocation of branch
offices and mergers involving the Bank. In addition, the Banking Department
conducts periodic examinations of the Bank. Many of the areas regulated by the
Banking Department are subject to similar regulation by the FDIC.

     Recent federal and state legislative developments have reduced
distinctions between commercial banks and savings banks in New Jersey with
respect to lending and investment authority as well as interest rate
limitations. As federal law has expanded the authority of federally-chartered
savings institutions to engage in activities previously reserved for
commercial banks, New Jersey legislation and regulations ("parity
legislation") have given New Jersey-chartered savings banks, such as the Bank,
the powers of federally-chartered savings institutions, including the
authority to make ARM loans, consumer loans, second mortgage loans, mortgage
checking advances and commercial loans.

INSURANCE OF DEPOSITS

     The Bank's deposit accounts are insured by the FDIC up to a maximum of
$100,000 per insured depositor. The FDIC issues regulations, conducts periodic
examinations, requires the filing of reports and generally supervises the
operations of its insured banks. This supervision and regulation is intended
for the protection of depositors.

     Any insured bank which does not operate in accordance with or conform to
FDIC regulations, policies and directives may be sanctioned for
non-compliance. For example, proceedings may be instituted against any insured
bank or any director, officer or employee of such bank who engages in unsafe
and unsound practices, including the violation of applicable laws and
regulations. The FDIC has the authority to terminate insurance of accounts
pursuant to procedures established for that purpose.

     Federal banking legislation has substantially increased the deposit
insurance premiums which depository institutions are required to pay. A system
of risk-based premiums for Federal deposit insurance has been developed
pursuant to the Federal Deposit Insurance Corporation Improvement Act of 1991
("FDICIA"). See "FDICIA".

FEDERAL REGULATION OF HOLDING COMPANIES

     The Company and its subsidiary are subject to examination, regulation and
periodic reporting under the BHCA, as administered by the FRB. The Company is
required to obtain the prior approval of the FRB in order to acquire all, or
substantially all, of the assets of any bank or bank holding company. Prior
FRB approval is also required for the Company to acquire direct or indirect
ownership or control of any voting securities of any bank or bank holding
company if, after giving effect to such acquisition, it would, directly or
indirectly, own or control more than 5% of any voting shares of such bank or
bank holding company. In addition to the approval of the FRB, before any bank
acquisition can be completed, prior approval thereof may also be required from
other agencies having supervisory jurisdiction over the bank to be acquired.

     In addition, a bank holding company is generally prohibited from engaging
in, or acquiring direct or indirect control of any company engaged in,
non-banking activities. One of the principal exceptions to this prohibition is
for activities found by the FRB to be so closely related to banking or
managing or controlling banks as to be a proper incident thereto. Some of the
principal activities that the FRB has determined by regulation to be so
closely related to banking are: (i) making or servicing loans; (ii) performing
certain data processing services; (iii) providing discount brokerage services;
(iv) acting as fiduciary or investment or financial advisor; (v) leasing
personal or real property; and (vi) making investments in corporations or
projects designed primarily to promote community welfare.

                                           2

<PAGE>
     Subsidiary banks of a bank holding company are subject to certain
restrictions imposed by the Federal Reserve Act on any extension of credit to
the bank holding company or any of its subsidiaries, on investments in the
stock or other securities of such holding company or its subsidiaries, and on
the acceptance of such stocks or securities as collateral for loans. Moreover,
subsidiaries of bank holding companies are prohibited from engaging in certain
tie-in arrangements (with the holding company or any of its subsidiaries) in
connection with any extension of credit or lease or sale of property or
furnishing of services.

DIVIDEND RESTRICTIONS

     On January 18, 1994, the FRB rescinded a Memorandum of Understanding
which had prevented the Company from paying dividends. During 1993, the FDIC
and the Banking Department rescinded a Memorandum of Understanding which had
imposed a similar restriction on the Bank.

     Dividends payable by the Bank to the Company and dividends payable by the
Company to stockholders are subject to various limitations imposed by federal
and state laws, regulations and policies adopted by federal and state
regulatory agencies. The Bank is required by federal law to obtain FDIC
approval for the payment of dividends if the total of all dividends declared
by the Bank in any year exceed the total of the Bank's net profits (as
defined) for that year and the retained net profits (as defined) for the
preceding two years, less any required transfers to surplus. Under New Jersey
law, the Bank may not pay dividends unless, following payment, the capital
stock of the Bank would be unimpaired and (a) the Bank will have a surplus of
not less than 50% of its capital stock, or, if not, (b) the payment of such
dividends will not reduce the surplus of the Bank.

     If, in the opinion of the applicable regulatory authority, a bank under
its jurisdiction is engaged in or is about to engage in an unsafe or unsound
practice (which, depending on the financial condition of the bank, could
include the payment of dividends), such authority may require that such bank
cease and desist from such practice or, as a result of an unrelated practice,
require the bank to limit dividends in the future. The Federal Reserve Board
has similar authority with respect to bank holding companies. In addition, the
Federal Reserve Board and FDIC have issued policy statements which provide
that insured banks and bank holding companies should generally only pay
dividends out of current operating earnings. Regulatory pressures to
reclassify and charge-off loans and to establish additional loan loss reserves
can have the effect of reducing current operating earnings and thus impacting
an institution's ability to pay dividends. Finally, as referred to below and
in Item 7 of this Annual Report on Form 10-K, the regulatory authorities have
established guidelines with respect to the maintenance of appropriate levels
of capital by banks and bank holding companies under their jurisdiction.
Compliance with the standards set forth in such policy statements and
guidelines could limit the amount of dividends which the Bank may pay to the
Company and the dividends which the Company may pay to stockholders. In
addition, the Company must satisfy dividend restrictions imposed on all
Delaware business corporations in order to be able to pay dividends to
stockholders. See "FDICIA" for information regarding the impact of FDICIA upon
the capacity to pay dividends.

FDICIA

     FDICIA substantially revised the bank regulatory provisions of the
Federal Deposit Insurance Act and several other federal banking statutes.
Among other things, FDICIA requires federal banking agencies to broaden the
scope of regulatory corrective action taken with respect to banks that do not
meet minimum capital requirements and to take such actions promptly in order
to minimize losses to the FDIC. Under FDICIA, federal banking agencies
established five capital tiers: "well capitalized", "adequately capitalized",
"undercapitalized", "significantly undercapitalized" or "critically
undercapitalized". FDICIA imposes significant restrictions on the operations
of a depository institution that is not in either of the first two of such
categories. A depository institution's capital tier will depend upon the
relationship of its capital to various capital measures. A depository
institution will be deemed to be "well capitalized" if it significantly
exceeds the minimum level required by regulation for each relevant capital
measure, "adequately capitalized" if it meets each such measure,
"undercapitalized" if it fails to meet any such measure, "significantly
undercapitalized" if it is significantly below any such measure and
"critically undercapitalized" if it fails to meet any critical capital level
set forth in the regulations. An institution may be deemed to be in a
capitalization category that is lower than is indicated by its actual capital
position if it receives an unsatisfactory examination rating or is deemed to
be in an unsafe or unsound condition or to be engaging in unsafe or unsound
practices.

     Under regulations adopted under these provisions, for an institution to
be well capitalized it must have a total risk-based capital ratio of at least
10%, a Tier I risk-based capital ratio of at least 6% and a Tier I leverage
ratio of at least 5% and not be subject to any specific capital order or
directive. For an institution to be adequately capitalized it

                                           3

<PAGE>
must have a total risk-based capital ratio of at least 8%, a Tier I risk-based
capital ratio of at least 4% and a Tier I leverage ratio of at least 4% (or in
some cases 3%). Under the regulations, an institution will be deemed to be
undercapitalized if the bank has a total risk-based capital ratio that is less
than 8%, a Tier I risk-based capital ratio that is less than 4%, or a Tier I
leverage ratio of less than 4% (or in some cases 3%). An institution will be
deemed to be significantly undercapitalized if the bank has a total risk-based
capital ratio that is less than 6%, a Tier I risk-based capital ratio that is
less than 3%, or a leverage ratio that is less than 3% and will be deemed to
be critically undercapitalized if it has a ratio of tangible equity to total
assets that is equal to or less than 2%.

     FDICIA generally prohibits an insured depository institution from making
a capital distribution (including the payment of dividends) or paying
management fees to any person that controls the institution if it thereafter
would be undercapitalized. If an institution becomes undercapitalized, it will
be generally restricted from borrowing from the Federal Reserve, increasing
its average total assets, making any acquisitions, establishing any branches
or engaging in any new line of business. An undercapitalized institution must
submit an acceptable capital restoration plan to the appropriate federal
banking agency, which plan must, in the opinion of such agency, be based on
realistic assumptions and be "likely to succeed" in restoring the
institution's capital. In connection with the approval of such a plan, the
holding company of the institution must guarantee that the institution will
comply with the plan, subject to a limitation of liability equal to a portion
of the institution's assets. If an undercapitalized institution fails to
submit an acceptable plan or fails to implement such a plan, it will be
treated as if it is significantly uncapitalized.

     Under FDICIA, bank regulators are directed to require "significantly
undercapitalized" institutions, among other things, to restrict business
activities, raise capital through a sale of stock, merge with another
institution and/or take any other action which the agency determines would
better carry out the purposes of FDICIA.

     Within 90 days after an institution is determined to be "critically
undercapitalized", the appropriate federal banking agency must, in most cases,
appoint a receiver or conservator for the institution or take such other
action as the agency determines would better achieve the purposes of FDICIA.
In general, "critically undercapitalized" institutions will be prohibited from
paying principal or interest on their subordinated debt and will be subject to
other substantial restrictions.

     Under FDICIA, an institution that is not well capitalized is generally
prohibited from accepting brokered deposits. Undercapitalized institutions are
prohibited from offering interest rates on deposits significantly higher than
prevailing rates.

     The provisions of FDICIA governing capital regulations became effective
on December 19, 1992. FDICIA also directs that each federal banking agency
prescribe standards for depository institutions and depository institution
holding companies relating to internal controls, information systems, internal
audit systems, loan documentation, credit underwriting, interest rate
exposure, asset growth, a maximum ratio of classified assets to capital, a
minimum ratio of market value to book value for publicly traded shares (if
feasible) and such other standards as the agency deems appropriate.

     FDICIA also contains a variety of other provisions that could affect the
operations of the Company, including new reporting requirements, regulatory
standards for real estate lending, "truth in savings" provisions, the
requirement that a depository institution give 90 days prior notice to
customers and regulatory authorities before closing any branch, limitations on
credit exposure between banks, restrictions on loans to a bank's insiders and
guidelines governing regulatory examinations.

     Pursuant to FDICIA, the FDIC has developed a risk-based assessment
system, under which the assessment rate for an insured depository institution
varies according to its level of risk. An institution's risk category will
depend upon whether the institution is well capitalized, adequately
capitalized or less than adequately capitalized and whether it is assigned to
Subgroup A, B, or C. Subgroup A institutions are financially sound
institutions with few minor weaknesses; Subgroup B institutions are
institutions that demonstrate weaknesses which, if not corrected, could result
in significant deterioration; and Subgroup C institutions are institutions for
which there is a substantial probability that the FDIC will suffer a loss in
connection with the institution unless effective action is taken to correct
the areas of weakness. Based on its capital and supervisory subgroups, each
member institution will be assigned an annual FDIC assessment rate per $100 of
insured deposits varying between 0.23% per annum (for well capitalized
Subgroup A institutions) and 0.31% per annum (for undercapitalized Subgroup C
institutions), although the FDIC may expand the difference between the maximum
and minimum rates.

                                           4

<PAGE>
     Although it remains possible that insurance assessments could be further
increased and/or that there may be a special additional assessment, based upon
public statements by regulatory authorities regarding the insurance funds, the
Company does not anticipate that there will be any material increase in
assessments in the near future. A significant increase in the assessment could
have an adverse impact on the Company's results of operations.

FIRREA

     Under the Financial Institutions Reform, Recovery, and Enforcement Act of
1989 ("FIRREA"), a depository institution insured by the FDIC can be held
liable for any loss incurred by, or reasonably expected to be incurred by, the
FDIC after August 9, 1989 in connection with (i) the default of a commonly
controlled FDIC-insured depository institution or (ii) any assistance provided
by the FDIC to a commonly controlled FDIC-insured depository institution in
danger of default. "Default" is defined generally as the appointment of a
conservator or receiver and "in danger of default" is defined generally as the
existence of certain condition indicating that a "default" is likely to occur
in the absence of regulatory assistance. FIRREA and the Crime Control Act of
1990 expand the enforcement powers available to federal banking regulators,
including providing greater flexibility to impose enforcement action,
expanding the category of persons dealing with a bank who are subject to
enforcement action, and increasing the potential civil and criminal penalties.
In addition, in the event of a holding company insolvency, the Crime Control
Act of 1990 affords a priority in respect of capital commitments made by the
holding company on behalf of its subsidiary banks.

FEDERAL HOME LOAN BANK SYSTEM

     The Bank is a member of the FHLB System, which consists of 12 regional
Federal Home Loan Banks ("FHL Banks"), each subject to Federal Housing Finance
Board ("FHFB") supervision and regulation. The FHL Banks provide a central
credit facility for member insured institutions. As a member of the FHL Bank
of New York, the Bank is required to own shares of capital stock in the FHL
Bank of New York in an amount equal to the greater of (a) 1% of the aggregate
principal amount of its unpaid home mortgage loans, home purchase contracts,
and similar obligations, (b) 5% of advances (borrowings) from the FHL Bank or
(c) 1% of 30% of total assets. The Bank is in compliance with this requirement
with an investment in FHL Bank of New York stock at December 31, 1993 of
$1.711 million.

RESTRICTIONS ON THE ACQUISITION OF THE COMPANY

     Federal and state statutes require prior approval by or notice to the
appropriate bank regulatory authority before any person would be permitted to
acquire control of the Company or a specific percentage of its common stock.
Under the BHCA, any company (other than an existing bank holding company) is
required to obtain prior approval from the FRB before it may obtain control of
the Company. Control generally is defined to mean (i) directly or indirectly
owning, controlling or having the power to vote 25% or more of any class of
voting securities of the Company, (ii) controlling the election of a majority
of the Company's directors, or (iii) directly or indirectly exercising a
controlling influence over the Company's management or policies. Prior FRB
approval is required before an existing bank holding company can acquire more
than 5% of the Company's Common Stock. Under the Federal Change in Bank
Control Act ("CIBCA"), a prior written notice must be submitted to the FRB if
any individual or other person, or group acting in concert, seeks to acquire
10% or more of the shares of the Company's outstanding Common Stock. Under the
CIBCA, a proposed acquisition may be consummated unless the FRB disapproves of
the acquisition within 60 days after a complete notice is filed or the FRB
extends such 60 day period.

     New Jersey banking law provides that, except in certain emergency
situations, no person shall, without the prior approval of the Commissioner,
directly or indirectly obtain or exercise control of a capital stock savings
bank or offer to acquire beneficial ownership or control of more than 5% of
the then outstanding voting shares of a capital stock savings bank.

     Delaware law prohibits a Delaware corporation, such as the Company, from
engaging in a "business combination" with an "interested stockholder" for 3
years following the date that a person becomes an interested stockholder. An
interested stockholder is a person who owns 15% or more of the corporation's
outstanding voting stock, or an affiliate or associate of the corporation who
owned 15% in the previous 3 years, and his or her affiliates and associates.
Stockholders who owned 15% prior to December 23, 1987, or who acquired their
shares pursuant to a pre-existing tender or exchange offer, are not covered by
the statute whether or not they acquire additional shares.

                                           5

<PAGE>
     The 3-year moratorium imposed on business combinations does not apply if:

     (1)  prior to a person becoming an interested stockholder, the board of
          directors approves the business combination or the transaction which
          resulted in the person becoming an interested stockholder, or

     (2)  the interested stockholder owns 85% of the corporation's voting
          stock upon consummation of the transaction which made him or her an
          interested stockholder (excluding from the 85% calculation shares
          owned by directors who are also officers and shares held by ESOPs or
          other employee stock plans which do not permit employees to decide
          confidentially whether to accept a tender offer), or

     (3)  on or after the date a person becomes an interested stockholder, the
          board approves the business combination and it is also approved at a
          meeting by two-thirds of the voting stock not owned by the
          interested stockholder.

EFFECT OF GOVERNMENTAL POLICIES

     The earnings of the Bank and, therefore, of the Company are affected not
only by economic conditions, but also by the monetary and fiscal policies of
the United States and its agencies (particularly the Federal Reserve Board)
and other official agencies. The Federal Reserve Board can and does implement
national monetary policy, such as the curbing of inflation and combating of
recession, by its open market operation in United States Government
securities, control of the discount rate applicable to borrowings and the
establishment of reserve requirements against deposits and certain liabilities
of depository institutions. The actions of the Federal Reserve Board influence
the level of loans, investments and deposits and also affect interest rates
charged on loans or paid on deposits. The nature and impact of future changes
in monetary and fiscal policies are not predictable.

     From time to time, various proposals are made in the United States
Congress and the New Jersey legislature and before various regulatory
authorities which would alter the powers of different types of banking
organizations or remove restrictions on such organizations and which would
change the existing regulatory framework for bank, bank holding companies and
other financial institutions. It is impossible to predict whether any of such
proposals will be adopted and the impact, if any, of such adoption on the
business of the Company.

                                           6


<PAGE>
ITEM 2. PROPERTIES

     The following table sets forth the location of the Bank's offices and
other related information as of December 31, 1993.

                               Year                   Expiration    Lease
                             Facility                   Date of    Renewal
Location                      Opened   Owned  Leased     Lease      Option
                             --------  -----  ------  -----------   ------
Hoboken Main Office . . . .    1929      X      --         --         --
 101 Washington Street
 Hoboken, NJ 07030
Hoboken . . . . . . . . . .    1973      X      --         --         --
 609-611 Washington Street
 Hoboken, NJ 07030
Hoboken . . . . . . . . . .    1973      X      --         --         --
 1018 Washington Street
 Hoboken, NJ 07030
Weehawken . . . . . . . . .    1974      X      --         --         --
 4200 Park Avenue
 Weehawken, NJ 07087
Ridgefield Park . . . . . .    1974      X      --         --         --
 240 Main Street
 Ridgefield Park, NJ 07660
Lyndhurst . . . . . . . . .    1974      --      X        2/98        --
 425 Valley Brook Avenue
 Lyndhurst Shopping Plaza
 Lyndhurst, NJ 07071
Guttenberg  . . . . . . . .    1975      X      --         --         --
 6812 Park Avenue
 Guttenberg, NJ 07093
Wallington  . . . . . . . .    1977      --      X        3/97        --
 357 Paterson Avenue
 Wallington, NJ 07057

ITEM 3. LEGAL PROCEEDINGS

     In October 1991, a complaint was filed by a former officer in New Jersey
Superior Court against the Company, the Bank and certain directors and
officers seeking unspecified damages relating to the termination of such
officer's employment. The Company and individual defendants filed an answer
and asserted certain counterclaims. This complaint was dismissed in 1993,
without prejudice to the plaintiff's right to refile the complaint by March
31, 1994. The complaint was refiled by such date, It is anticipated that the
Company and individual defendants will file a comparable answer and
counterclaims. In April 1992, a complaint was filed in the New Jersey Superior
Court against the Company and the Bank seeking unspecified damages and
alleging violations of state securities laws, certain banking laws and state
common law. In February 1994, the plaintiffs amended their complaint to add
claims against nine individual defendants, including current and former
officers and directors of the Company and the Bank. This lawsuit is in the
discovery stage. Management believes that the defendants have meritorious
defenses in both of these actions and intends to vigorously defend these
actions. Given the uncertainties involved in judicial proceedings and the
preliminary stage of discovery in these matters, management cannot determine
the precise amount of any potential loss that may arise in these matters.
Accordingly, no provision for loss, if any, that may result upon resolution of
these matters has been recorded in the Company's financial statements.

     The Bank is also subject to other legal proceedings involving collection
matters, contract claims and miscellaneous items arising in the normal course
of business. It is the opinion of management that the resolution of such legal
proceedings will not have a material impact on the financial statements of the
Company or the Bank.

ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF STOCKHOLDERS

     No matters were submitted to a vote of the stockholders during the fourth
quarter of the year ended December 31, 1993.

                                       7


<PAGE>
ITEM 4A. EXECUTIVE OFFICERS OF THE REGISTRANT.

     The following table sets forth the names, ages and business experience of
the Company's executive officers. Where dates are not given, the periods
extend back until at least January 1, 1989.

                             Positions Held and Business Experience for
Name                  Age                  Past Five Years
- ----                  ---    ------------------------------------------

Paul C. Rotondi...... 69  Chairman of the Board and Chief Executive
                           Officer of the Company and the Bank.

Theodore J. Doll..... 49  President and Chief Operating Officer of the
                           Company and the Bank since December 26, 1989.
                           Executive Vice President of the Company and the
                           Bank from October through December 1989. Prior
                           to October 1989, Mr. Doll had been retired.

Ronald J. Pearce..... 46  Senior Vice President and Senior Lending Officer
                           of the Bank since December 1989. Prior to
                           December 1989, Vice President and Senior
                           Mortgage Lending Officer of the Bank.

Thomas S. Bingham.... 34  Secretary, Treasurer and Chief Financial Officer
                           of the Company since April 1990. Senior Vice
                           President and Treasurer of the Bank since
                           December 1989. Prior to December 1989,
                           Comptroller of the Bank.


                                    PART II

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

     The Common Stock is traded over-the-counter on the Nasdaq National Market
under the symbol: WBNC. The quarterly price range of Common Stock for the last
two years is as follows:

                                         Closing sale price
                                         ------------------
                                           High      Low
                                           ----      ---
1992   1st Quarter  . . . . . . . . .    $ 5.00     $3.50
       2nd Quarter  . . . . . . . . .      5.75      4.00
       3rd Quarter  . . . . . . . . .      6.00      4.75
       4th Quarter  . . . . . . . . .      7.50      5.75

1993   1st Quarter  . . . . . . . . .    $ 8.25     $6.50
       2nd Quarter  . . . . . . . . .      8.00      6.25
       3rd Quarter  . . . . . . . . .      8.00      6.25
       4th Quarter  . . . . . . . . .     14.50      7.50

     For information regarding the agreed upon sale price in the Agreement,
see Item 1 of this Annual Report on Form 10-K.

     As of December 31, 1993, the number of shareholders of record was 759.

DIVIDENDS DECLARED ON COMMON STOCK

     During 1993 and 1992, the Company was subject to a Memorandum of
Understanding with the FRB which required FRB approval prior to the payment of
any cash dividends. The Memorandum of Understanding was rescinded in January
1994. No dividends have been declared subsequent to that date. Due to the
Agreement with Hubco, the Company does not anticipate declaring a dividend.
For additional information regarding dividend restrictions, see Item 1 of this
Annual Report on Form 10-K and Note 13 of the Notes to Consolidated Financial
Statements.

                                       8


<PAGE>
ITEM 6. SELECTED FINANCIAL DATA

     The following selected financial data should be read in conjunction with
the Consolidated Financial Statements of the Company and the accompanying
Notes thereto, which are presented elsewhere herein.


                                        Year ended December 31,
                             ---------------------------------------------
                               1993      1992     1991      1990     1989
                               ----      ----     ----      ----     ----
                              (dollars in thousands, except per share data)
Operating data:
Interest income . . . . . . $ 18,557 $ 21,879  $ 27,594  $ 31,301  $ 33,142
Interest expense. . . . . .    8,812   12,190    19,119    22,543    23,730
                            -------- --------  --------  --------  --------
Net interest income . . . .    9,745    9,689     8,475     8,758     9,412
Provision for losses on
 loans. . . . . . . . . . .      420    1,100     1,500     2,350     6,927
                            -------- --------  --------  --------  --------
Net interest income after
 provision for losses  on
 loans. . . . . . . . . . .    9,325    8,589     6,975     6,408     2,485
Other income. . . . . . . .      949    2,290     2,569       859       585
Other expenses. . . . . . .    8,768    8,694     9,306    10,674     7,959
                            -------- --------  --------  --------  --------
Income/(loss) before income
 taxes, extraordinary items
 and change in accounting
 principle. . . . . . . . .    1,506    2,185       238    (3,407)   (4,889)
Income tax expense/
(benefit) . . . . . . . . .   (1,018)     628       552    (1,538)     (989)
                            -------- --------  --------  --------  --------
Income/(loss) before
 extraordinary items and 
 change in accounting
 principle. . . . . . . . .    2,524    1,557      (314)   (1,869)   (3,900)
Extraordinary items . . . .       --      539    (1,034)       --        --
Change in accounting
 principle. . . . . . . . .      300       --        --        --        --
                            -------- --------  --------  --------  --------
Net income/(loss) . . . . . $  2,824 $  2,096  $ (1,348) $ (1,869) $ (3,900)
                            ======== ========  ========  ========  ========
Per Share Data:
Weighted average number of
 common shares outstanding
 (in thousands) . . . . . .    2,297    2,276     2,264     2,264     2,262
Dividends per share . . . . $    --  $    --   $    --   $   0.07  $   0.28
Income/(loss) per share:
 Income/(loss) before
 extraordinary item and
 cumulative effect of
 change in accounting
 principle. . . . . . . . . $   1.10 $   0.68  $  (0.14) $  (0.83) $  (1.72)
 Extraordinary items. . . .      --      0.24     (0.46)       --        --
 Cumulative effect of change
 in accounting principle. .      .13       --        --        --        --
                            -------- --------  --------  --------  --------
 Net income/(loss) per
  share . . . . . . . . . . $   1.23 $   0.92  $  (0.60) $  (0.83) $  (1.72)
                            ======== ========  ========  ========  ========
Balance Sheet Summary:
Investment and mortgage-
 backed securities. . . . . $ 92,264 $ 67,576  $ 56,455  $ 79,904  $ 57,677
Loans, net. . . . . . . . .  170,185  191,501   195,508   230,557   244,714
Total assets. . . . . . . .  282,635  285,771   293,727   337,626   351,281
Deposits. . . . . . . . . .  246,043  252,623   259,021   275,327   273,383
Advances from FHLB. . . . .      400       --        --    28,500    40,500
Stockholders' equity. . . .   33,541   30,469    28,216    29,215    30,830

Performance Ratios:
Return on average assets. .     0.99%    0.72%    (0.42%)   (0.54%)   (1.08%)
Return on average equity. .     8.98     7.21     (4.72)    (6.16)   (11.16)
Dividend payout . . . . . .       --       --        --     (8.43)   (16.54)
Average equity to average
 assets . . . . . . . . . .    11.04    10.03      8.91      8.78      9.70
Net interest margin . . . .     3.58     3.55      2.80      2.65      2.69

Asset Quality Ratios:
Allowance for losses on
 loans to total loans,
 net. . . . . . . . . . . .     1.66%    1.45%     1.53%     1.12%     1.93%
Allowance for losses on
 loans to nonperforming
 loans. . . . . . . . . . .    21.84    31.52     17.97     14.86     27.01
Allowance for losses on
 loans and REO to non-
 performing assets. . . . .    21.49    19.39     14.14     12.00     18.77
Non-performing loans to
 total  loans, net. . . . .     7.61     4.60      8.51      7.52      7.14
Non-performing assets to
 total  loans, net plus 
 other real estate, net . .    11.30    10.66     14.03     11.83      9.96
Net charge-offs to average
 loans, net . . . . . . . .     0.19     0.66      0.47      1.89      2.07

                                           9


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

     The following discussion is an analysis of the financial condition and
results of operations of the Company for the years ended December 31, 1993,
1992 and 1991 and should be read in conjunction with the Consolidated
Financial Statements of the Company and accompanying Notes thereto, which
are presented elsewhere herein.

OVERVIEW

     During 1993, the Company and the Bank experienced the following:

  (A) The Bankruptcy Loan

     During the first quarter, a Chapter 11 bankruptcy petition was filed by
the obligor of an approximately $9.0 million loan, a loan on which the Bank
currently has a first mortgage and an assignment-of-rents (the "Bankruptcy
Loan"). On November 10, 1993, the Court dismissed the bankruptcy petition.
Nevertheless, the Bank did not receive any of the rental payments from April
1993 through November 1993, as the payments were made to a
debtor-in-possession account and, pursuant to a Court Order, were released to
the City of Philadelphia to pay a substantial portion of property tax
arrearages. Rental payments were resumed to the Bank in December 1993. On
January 29, 1994, the Bank paid approximately $450,000 to the City of
Philadelphia to resolve all remaining property tax arrearages and to pay 1994
property taxes. The amount of such payment was capitalized into the Bankruptcy
Loan balance. The interest income which would have been recorded had the
rental payments been received and the actual income recorded approximated
$580,000 and $295,000, respectively, for the year ended December 31, 1993. The
Bank continues to classify the Bankruptcy Loan as a nonaccrual loan.

     Management believes that, based on an August 2, 1993 appraisal of $12.2
million, the Company has adequate collateral with respect to the Bankruptcy
Loan and anticipates collection of the outstanding principal balance thereof.
The Bank anticipates that the Bankruptcy Loan will be renegotiated during
1994. At December 31, 1993, there was no accrued interest receivable on the
Company's financial statements for the Bankruptcy Loan and approximately
$264,000 of the general reserve of the allowance for losses on loans was
allocated for the Bankruptcy Loan.

     The Bankruptcy Loan is secured by an approximately 450,000 square foot
building which is rented to the Internal Revenue Service (the "IRS") under a
lease which is cancelable by the IRS upon 60 days' notice. The building is
situated in northeast Philadelphia in a site with two other IRS facilities.
The IRS announced in early December 1993 that this site will be converted into
a customer service center with an approximate loss of 2,500 permanent and
seasonal jobs. It has been reported in the press that the process of reducing
the workforce at the northeast Philadelphia center will begin in 1996 and be
completed in 1999. The effect, if any, of the conversion and reduction in
workforce on the building securing this loan is unknown at this time.

  (B) Regulatory Restrictions Rescinded

     During the third quarter, the FDIC completed its examination of the Bank
as of August 2, 1993. As a result of that examination, the FDIC and the
Banking Department rescinded the Memorandum of Understanding which the Bank
had signed on December 22, 1992 with the FDIC and the Banking Department in
connection with their examination as of July 13, 1992.

     Subsequently, the FRB completed an off-site analysis of the Company. As a
result of that analysis, in January 1994, the FRB rescinded the Memorandum of
Understanding, which the Company had signed on August 13, 1991 with the FRB in
connection with its examination as of December 31, 1990.

  (C) Prepayment

     During the fourth quarter, a first mortgage of $7.0 million and a
revolving line of credit of $1.4 million to one borrower were prepaid (the
"Prepaid Loan"). These performing loans, which had a weighted average yield of
9.8%, had collectively been the Bank's second largest loan concentration and
had been one of two loan concentrations, the other being the Bankruptcy Loan,
with a concentration greater than 10% of stockholders' equity.

  (D) Merger With Hubco, Inc.

     On November 8, 1993, the Company and the Bank signed a definitive
agreement (the "Agreement") providing for the merger of the Company with and
into Hubco, Inc. ("Hubco") and, immediately following, the merger of the

                                           10

<PAGE>
Bank with and into Hudson United Bank, both of Union City, New Jersey. Under
the terms of the Agreement, shareholders of the Company will receive either
$16.10 in cash or .6708 of a share of new Series A Convertible Preferred Stock
of Hubco for each share of the Company's common stock. In addition, the Company
issued an option to Hubco, exercisable in certain circumstances, to acquire
765,000 shares of its authorized but unissued common stock at a price of $11.50
per share. The Agreement is subject to several conditions, including regulatory
and shareholder approvals. Since significant conditions to effect the merger
have not occurred, most merger costs are not included in the 1993 results of
operations.

NET INCOME

     Net income for the year ended December 31, 1993 was $2.8 million, or
$1.23 per share, as compared with net income of $2.1 million, or $0.92 per
share, for the year ended December 31, 1992. Income before extraordinary item
and change in accounting principle for the year ended December 31, 1993 was
$2.5 million, or $1.10 per share, as compared with income before extraordinary
item and change in accounting principle of $1.6 million, or $.68 per share,
for the year ended December 31, 1992. Included in 1993 net income is $300,000,
or $0.13 per share, due to the cumulative effect of a change in accounting for
income taxes. During 1992, an extraordinary credit in the amount of $539,000,
or $.24 per share, was recorded to utilize net operating loss carryforwards.
There were no extraordinary items in 1993.

     A comparison between the two most recent years' net income, and income
before extraordinary items and cumulative effect of change in accounting
principle, is significantly affected by income tax matters. In 1993, an income
tax benefit of $1.0 million was recorded as a result of a $809,000 reduction
in the deferred tax asset valuation allowance (to a zero balance) and an
income tax refund of $747,000, offset by current taxes of approximately
$538,000. In 1992, income tax expense of $628,000 was a result of current
taxes.

     Excluding the above items, income before income taxes, extraordinary
items, and cumulative effect of change in accounting principle decreased to
$1.5 million for the year ended December 31, 1993 from $2.2 million for the
year ended December 31, 1992. The decrease of approximately $700,000 was
primarily the result of a decrease in net security gains of $1.6 million; an
increase in REO expense (net) of $286,000; and a decrease in gains on sale of
loans of $40,000. These items were partially offset by a decrease in the
provision for losses on loans of $680,000; a decrease of $214,000 in occupancy
and equipment expense; a $187,000 gain on sale of a bank building in 1993;
interest income of $136,000 on the aforementioned income tax refund; and an
increase in net interest income of $57,000. For a more detailed discussion of
each such item, see "Results of Operations--1993 Compared to 1992."

SECURITIES PORTFOLIO

     Two main objectives of the securities portfolio is to maintain a high
standard of quality and liquidity. Quality is dictated by the investment
policy which permits, but is not limited to, investment in Federal funds sold,
U.S. Treasury securities, U.S. government agency securities, corporate bonds
and notes with a minimum rating of AA, commercial paper, bankers acceptances
and certain mortgage-backed securities. Except for the required investment in
equity securities of the Federal Home Loan Bank of New York (the "FHLB"),
investment in equity securities is not permitted by the investment policy. The
liquidity objective is to maintain sufficient liquidity for deposit
withdrawals, loan demand and operating expenses.

     During 1993, the Financial Accounting Standards Board (the "FASB") issued
and the Company adopted Statement of Financial Accounting Standards No. 115:
"Accounting for Certain Investments in Debt and Equity Securities" ("SFAS
115"). SFAS 115 requires entities to classify their securities into either a
held-to-maturity, available-for-sale or trading category. Most of the
Company's securities are classified as available-for-sale securities because
such securities may be sold prior to maturity for various reasons, even though
management currently does not intend to sell such securities.
Available-for-sale securities are accounted for at fair value with fair value
changes reported as a separate component of stockholders' equity, net of
applicable taxes. The cumulative effect of the change in accounting principle
as of the end of fiscal year 1993 was to increase the carrying value of
securities by $286,000, decrease the net deferred tax asset by $100,000 and
increase stockholders' equity by $186,000.

                                           11

<PAGE>
     Below are the combined carrying values of securities available-for-sale
and held-to-maturity at year-end for the last three years:

                                            December 31,
                                     --------------------------
                                      1993     1992     1991
                                      ----     ----     ----
                                       (Dollars in thousands)
Short-term securities:
 Federal funds sold . . . . .       $ 1,900  $ 3,000  $18,300
                                    -------  -------  -------
Investment securities:
 U.S. Treasury. . . . . . . .        65,368   19,090   52,786
 U.S. Government agencies . .           505    5,611      -- 
 Corporate bonds and notes. .         4,139   24,841      -- 
 Other securities . . . . . .         1,577    9,188      -- 
                                    -------  -------  -------
  Total investment securities        71,589   58,730   52,786
                                    -------  -------  -------
Mortgage-backed securities. .        18,964    7,213    1,517
                                    -------  -------  -------
  Total securities portfolio.       $92,453  $68,943  $72,603
                                    =======  =======  =======

     At December 31, 1993 and 1991, there were no securities to any one issuer
(other than the Federal government) which exceeded 10% of stockholders'
equity. At December 31, 1992, aggregate securities totalling $4.2 million with
General Electric Corporation and $3.6 million with IBM Credit Corporation were
the only securities to any one issuer (other than the Federal government)
which exceeded 10% of stockholders' equity. Reference is made to footnote 3 of
the Notes to Consolidated Financial Statements for information concerning
market values, gross unrealized gains and losses, and weighted average yields
of investment and mortgage-backed securities.

  Short-term securities

     Short-term securities are comprised solely of overnight Federal funds
sold. Federal funds sold averaged $6 million, $12 million and $7 million in
1993, 1992 and 1991, respectively, while year end balances were $1.9 million,
$3.0 million and $18.3 million, respectively. The average amount of Federal
funds sold for 1992 was higher than comparable years because the Company had
excess funds from the sale of U.S. Treasury securities which were invested in
overnight Federal funds sold until certain callable securities were available.
The large Federal funds position at year end 1991 was due to sales of
performing loans during the last week of 1991.

  Investment securities

     Investment securities (including securities available for sale) were
$71.6 million at December 31, 1993 as compared to $58.7 million at December
31, 1992, and averaged $54.3 million in 1993 as compared to $53.0 million in
1992. The 1993 year end balance is significantly higher than the comparable
1992 balance because funds from the Prepaid Loan were placed in investment
securities. The 1993 average balance is only slightly more than the comparable
1992 average balance because the Prepaid Loan was prepaid in the fourth
quarter of 1993. As of December 31, 1992, 75% of U.S. Government agencies and
corporate bonds and notes had call dates at various times during 1993 and
1994. As anticipated, $18.8 million of such investment securities were called
during 1993. In addition, there were $12.6 million of sales and $17.0 million
of maturities. A portion of the proceeds from such calls, sales, and
maturities were used to purchase $62.6 million of investment securities with
a weighted average yield of 4.28% and a weighted average maturity of 3.1
years. The majority of the purchases were U.S. Treasury securities. At
December 31, 1993, there were $5.6 million of securities with 1994 call dates.

  Mortgage-Backed Securities

     Mortgage-backed securities (including securities available for sale) were
$19.0 million at December 31, 1993 as compared to $7.2 million at December 31,
1992, and averaged $18.9 million in 1993 as compared to $2.6 million in 1992.
The increases in both the 1993 year-end balance and 1993 average balance were
due to a change in investment strategy. Proceeds from loan payoffs and
investment security maturities and calls were used to purchase mortgage-backed
securities of $23.2 million during 1993. At the time of purchase, these
securities had an estimated weighted average life of approximately 2.9 years
and a weighted average yield to average life of 6.05%. However, due

                                           12

<PAGE>
to declining interest rates during 1993, prepayments on the mortgage-backed
securities portfolio occurred more rapidly than originally anticipated,
resulting in increased premium amortization of $227,000 during 1993. The
effect of increasing premium amortization was to decrease the weighted average
yield on the mortgage-backed portfolio 120 basis points to 4.85% for 1993.

LOANS; NONPERFORMING ASSETS; REO; AND ALLOWANCE FOR LOSSES ON LOANS AND REO

  Loans

     Total loans (including loans held for sale) were $174.0 million at
December 31, 1993 as compared to $195.4 million at December 31, 1992, and
averaged $189.2 million in 1993 as compared to $201.8 million in 1992. The
primary reasons for the decrease in loans was the prepayment of the Prepaid
Loan and the sale of $8.7 million of one-to-four family performing mortgage
loans. As of December 31, 1993, there were approximately $4.9 million of loans
classified as held for sale as compared to $9.0 million at December 31, 1992.
The primary market area for lending encompasses Hudson and Bergen counties,
New Jersey.

     Below are the year-end balances and percentages of year-end total loans,
excluding loans held for sale, for the most recent five years:

<TABLE>
<CAPTION>
                                                                   December 31,
                             -------------------------------------------------------------------------------------------
                                  1993               1992               1991               1990               1989
                             ---------------    ---------------    ---------------    ---------------    ---------------
                             Amount  Percent    Amount  Percent    Amount  Percent    Amount  Percent    Amount  Percent
                             ------  -------    ------  -------    ------  -------    ------  -------    ------  -------
                                                             (Dollars in thousands)
<S>                         <C>       <C>      <C>       <C>      <C>       <C>      <C>       <C>      <C>       <C>
Real estate:
 1-4 family . . . . . . . . $109,211   64.58%  $125,858   67.51%  $135,133   67.64%  $162,612   69.22%  $166,823   66.37%
 Multifamily/commercial . .   53,860   31.85     52,743   28.29     55,940   28.00     58,993   25.11     58,561   23.30
 Construction . . . . . . .    3,283    1.95      2,533    1.36      1,449    0.73      2,192    0.93      3,530    1.41
                            --------  ------   --------  ------   --------  ------   --------  ------   --------  ------
 Total real estate loans. .  166,354   98.38    181,134   97.16    192,522   96.37    223,797   95.26    228,914   91.08
Commercial/financial. . . .    1,422    0.84      3,552    1.91      4,081    2.04      5,275    2.25     11,539    4.59
Consumer and other loans. .    1,322    0.78      1,731    0.93      3,176    1.59      5,859    2.49     10,894    4.33
                            --------  ------   --------  ------   --------  ------   --------  ------   --------  ------
 Total loans. . . . . . . .  169,098  100.00%   186,417  100.00%   199,779  100.00%   234,931  100.00%   251,347  100.00%
                                      ======             ======             ======             ======   ========  ======
Less: Allowance for losses
 on loans, deferred loan
 fees and unearned income .    3,765              3,916              4,271              4,374              6,633
                            --------           --------           --------           --------           --------        
 Net loans. . . . . . . . . $165,333           $182,501           $195,508           $230,557           $244,714
                            ========           ========           ========           ========           ========        
</TABLE>

     One-to-Four Family Mortgage Loans--Conventional mortgage loans
collateralized by mortgages on one-to-four family residences are obtained
primarily from existing customers, mortgage brokers, and referrals by real
estate brokers and local attorneys. The Company offers fixed rate loans and
adjustable rate mortgage ("ARM") loans, the interest rates on which adjust
generally based on half-year, 1 year and 3 year Treasury indices. During 1993,
the Company originated approximately $11.4 million of one-to-four family
loans, sold or identified for sale $9.5 million, transferred to REO $1.5
million, incurred charge offs of $0.3 million and received principal payments
of $16.8 million.

     Of the one-to-four family loans, 82.2% and 88.1% were ARM loans at
December 31, 1993 and 1992, respectively. ARM loans generally have annual
interest rate adjustment limitations of 1% to 2% and a lifetime interest rate
adjustment limitation of 6%. These limitations, based on the initial rate,
limit the interest rate sensitivity of such loans during a period of rapidly
changing interest rates. The interest rate adjustments of ARM loans may
increase the likelihood of refinances during periods of substantial declining
interest rates and increase the likelihood of delinquencies during periods of
substantial rising interest rates.

     Multi-family/Commercial Real Estate Loans--The mortgage loan portfolio
includes mortgage loans collateralized by multi-family, mixed-use and
commercial real property. The multi-family real property serving as collateral
for these loans consists primarily of residential buildings with ten or fewer
residential units, as well as buildings with four or fewer residential units
where at least one of the units is used for commercial purposes. During 1993,
the Company originated $11.6 million of multi-family/commercial real estate
loans, transferred to REO $1.9

                                           13

<PAGE>
million, charged off $0.2 million and received principal payments of $8.3
million, the largest of which was the $7.0 million first mortgage relating to
the Prepaid Loan.

     As of December 31 1993, there were seven commercial real property loans
greater than $1 million, which loans approximated $20.2 million, or 37.5%, of
the multi-family/commercial real estate portfolio. The largest of these loans
is the Bankruptcy Loan. The remaining six loans are performing. Refer to the
"Overview" section for a discussion of the Bankruptcy Loan.

     Certain of the multi-family/commercial mortgage loans are "balloon"
loans, which are amortized over significantly longer periods than their term
to maturity. These loans involve a greater risk to the Company because the
principal amount may not be significantly reduced prior to maturity. Moreover,
upon maturity, changes in the financial condition of the borrower may affect
the ability of the borrower to repay the loan. At December 31, 1993 and 1992,
the multi-family/commercial mortgage loan portfolio included $29.4 million and
$17.9 million of "balloon" loans, comprising 54.6% and 34.0% of
multi-family/commercial loans, and comprising 17.4% and 9.6% of total loans
(excluding loans held for sale), respectively.

     Construction Loans--The Company has granted construction loans primarily
for the purpose of rehabilitating multi-family/commercial dwellings. Such
loans are generally one year, floating-rate loans. During 1993, the Bank
originated $3.5 million of construction loans, transferred to REO $0.3 million
and refinanced $2.4 million into first mortgages. The amount of undisbursed
construction funds was $0.9 million as of December 31, 1993 and $0.2 million
as of the prior year-end.

     Commercial/Financial Loans--At year end 1993, the commercial/financial
loan portfolio consisted primarily of two revolving lines of credit to one
borrower whose collective balance was $1.2 million. These lines of credit are
used for real estate development and are collateralized by various properties
with an aggregate loan-to-value ratio of less than than 50%. The Company has
discontinued making commercial and financial loans except to honor existing
revolving lines of credit to such borrower.

     During 1993, the Company honored $1.1 million of drawdowns against
existing lines of credit to performing loan borrowers, transferred to REO $0.2
million, and received principal payments of $3.1 million, the largest of which
was a $1.4 million line of credit prepayment relating to the Prepaid Loan.

     Consumer and Other Loans--The Company has granted both collateralized and
uncollateralized personal loans, automobile loans, loans collateralized by
deposit accounts, second mortgages on principal residences and second
mortgages on investment residential properties. Such second mortgages
represented $0.7 million, or 53.8%, of total consumer and other loans as of
December 31, 1993, as compared to $1.1 million, or 64.5%, of total consumer
and other loans as of December 31, 1992. Such second mortgages generally are
limited to the difference between 75% of the appraised value of the property
and the amount of other indebtedness collateralized thereby. Generally, the
current terms of second mortgage loans have maturities of 1 or 3 years with a
maximum 15-year amortization. Upon maturity, the Company will either demand
repayment or renegotiate the loan. Also during 1993, a new home improvement
loan product was offered to low and moderate income households and provided
home improvement loans aggregating $106,000 to homeowners in Bergen County.

     During 1993, the Bank granted $0.4 million of consumer and other loans,
transferred to REO $0.3 million, charged-off $0.1 million and received
principal payments of $0.4 million.

  Nonperforming Assets

     Nonperforming assets are comprised of nonperforming loans (i.e.,
nonaccrual loans, loans past due over 90 days and still accruing, and
troubled-debt restructurings) and REO. Reference is made to footnote 1 of the
Notes to Consolidated Financial Statements for an explanation of the
accounting policies regarding nonaccrual loans and REO. Troubled-debt
restructurings represent loans (other than loans to individuals for household,
family, and other expenditures; and real estate loans secured by one-to-four
family residential properties) to borrowers who experienced repayment
difficulties for which concessions were granted that provide for more
preferential terms than the current market for new debt with similar risks.
Interest on loans that have been restructured is recognized according to the
new terms.

                                           14

<PAGE>
     Below are year-end balances of nonperforming assets and the ratio of
nonperforming assets to total assets for the most recent five years:

                                               December 31,
                                -------------------------------------------
                               1993      1992      1991     1990      1989
                               ----      ----      ----     ----      ----
                                         (Dollars in thousands)

Nonaccrual loans. . . . . .  $12,798   $ 8,599  $16,022   $17,351   $17,474
Troubled-debt
 restructurings . . . . . .      152       207      612        --        --
Loans past due over 90 days
 and still accruing . . . .       --        --       --        --        --
                             -------   -------  -------   -------   -------
 Nonperforming loans. . . .   12,950     8,806   16,634    17,351    17,474
REO, net. . . . . . . . . .    7,078    12,998   12,563    11,294     7,674
                             -------   -------  -------   -------   -------
 Nonperforming assets . . .  $20,028   $21,804  $29,197   $28,645   $25,148
                             =======   =======  =======   =======   =======
Nonperforming assets to
 total assets . . . . . . .      7.1%      7.6%     9.9%      8.5%      7.2%
                                 ===       ===      ===       ===       ===

     During 1993, nonperforming loans and nonaccrual loans increased 47.1% and
48.8%, respectively, primarily due to the addition of the Bankruptcy Loan to
nonaccrual status. Excluding the Bankruptcy Loan, nonaccrual loans were $4.0
million as of December 31, 1993 as compared to $8.6 million as of December 31,
1992, a decrease of 53.5%. The decrease in nonperforming loans, excluding the
Bankruptcy Loan, was primarily attributable to bringing current $2.9 million,
transferring to REO $2.5 million, receiving repayments of $2.0 million and
charging off $0.3 million, offset by additional nonperforming loans of $3.1
million. Refer to the "Overview" section for a discussion of the Bankruptcy
Loan.

     With regards to the $152,000 troubled-debt restructured loan, the
borrower has remained current with the restructured terms since the
restructuring in 1991. At that time, the loan was $616,000; it has been
reduced to $612,000 as of December 31, 1991 through payments. During 1992, the
loan was partially charged-off in the amount of $285,000 based on data
available to the Bank. That amount may be recovered in the future if the
borrower continues to remain current, although no assurances can be given that
such a recovery will occur. All other declines in the loan balance are
attributable to repayment of principal. The Company did not recognize any
income on this loan during 1993.

     Based upon the accounting policies as more fully described in Note 1 to
the Consolidated Financial Statements, there are no loans past due more than
90 days and still accruing.

     Interest on nonperforming loans which would have been recorded based upon
original contract terms would have approximated $826,000, $609,000, $975,000,
$824,000 and $222,000 for the years 1993, 1992, 1991, 1990 and 1989,
respectively. Interest income on those loans, which was recorded only when
received, amounted to $223,000, $416,000, $548,000, $536,000 and $140,000 for
the years 1993, 1992, 1991, 1990 and 1989, respectively.

  Other Real Estate Owned

     REO consists of real estate properties acquired through foreclosure or
deed in lieu of foreclosure and "in-substance" foreclosures ("ISF"). ISF
represent loans accounted for as foreclosed property even though the Bank does
not have title to the property. (For an explanation as to why a loan is
classified as an ISF, refer to footnote 1 of the Notes to Consolidated
Financial Statements). When all other efforts to restructure a loan have
failed to produce an equitable resolution of the delinquency, the often
time-consuming foreclosure process is initiated. Foreclosure is the final step
in the process of realizing some value on a seriously delinquent loan.
Management would prefer not to have to foreclose but in order to protect its
interest this action sometimes must be taken.

                                           15

<PAGE>
     For the most part, REO is geographically concentrated in New Jersey as
described in the table below:

                                                Amount  Percentage
                                                ------  ----------
                                              (Dollars in thousands)

Hudson County . . . . . . . . . . . . . . . .   $4,704     66.4%
Bergen County . . . . . . . . . . . . . . . .      804     11.4
Other Counties. . . . . . . . . . . . . . . .    1,570     22.2
                                                ------    -----
Total REO . . . . . . . . . . . . . . . . . .   $7,078    100.0%
                                                ======    =====

     Such geographic concentration has enabled management to develop some
expertise in ascertaining property market values and establishing contact with
potential purchasers. Below is the activity in REO for the last three years:

<TABLE>
<CAPTION>
                                     1993                 1992                 1991
                            -------------------   ------------------   ------------------

                             Number of             Number of            Number of
                            Properties  Amount    Properties  Amount   Properties  Amount
                            ----------  ------    ----------  ------   ----------  ------
                                                  (Dollars in millions)
<S>                             <C>     <C>          <C>      <C>         <C>      <C>
Beginning of year . . . .        69     $13.0         64      $12.6        58      $11.3
Additions . . . . . . . .        34       4.2         33        5.3        45        9.6
Sales . . . . . . . . . .       (43)     (9.1)       (28)      (4.0)      (39)      (7.1)
Provision for losses. . .        --      (1.0)        --       (0.9)       --       (1.2)
                                ---     -----        ---      -----       ---      -----
End of year . . . . . . .        60     $ 7.1         69      $13.0        64      $12.6
                                ===     =====        ===      =====       ===      =====
</TABLE>


     Management generally attempts to sell REO as quickly as possible, as is
illustrated by the sales of REO as a percent of prior year balances. However,
in most situations, the lengthy foreclosure process has hindered management
from taking title to REO for at least two years. In certain other cases,
management has decided to hold collateral until it is more marketable. In such
instances, management may seek to enhance the value of such properties through
various means, including capital improvements, tax appeals, and procurement of
development approvals. Of the properties that were in REO as of December 31,
1992, 33 were still in REO as of December 31, 1993 and had a carrying value of
$4.2 million as of year-end 1993. Of such 33 properties, the titles to 15
properties aggregating $1.6 million have still not been obtained, primarily
due to the lengthy foreclosure process.

     The dollar distribution of REO properties, as of December 31, 1993, is as
follows:

<TABLE>
<CAPTION>
                                                                         Number of
                                                                        Properties    Amount  Average Balance
                                                                        ----------    ------  --------------
<S>                                                                        <C>     <C>          <C>
Greater than $500,000 . . . . . . . . . . . . . . . . . . . . . . . .       1      $1,500,000   $1,500,000
Greater than $250,000 and less than or equal to $500,000. . . . . . .       2         900,000      450,000
Greater than $100,000 and less than or equal to $250,000. . . . . . .      21       3,278,000      156,000
Greater than $ 50,000 and less than or equal to $100,000. . . . . . .       9         702,000       78,000
Greater than $ 0 and less than or equal to $ 50,000 . . . . . . . . .      21         698,000       33,000
Equal to $0 . . . . . . . . . . . . . . . . . . . . . . . . . . . . .       6             --           -- 
                                                                           --      ----------   ----------
  Total . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .      60      $7,078,000   $  118,000
                                                                           ==      ==========   ==========
</TABLE>

     The largest REO property is a six-story 128,000 square foot commercial
use building located in Jersey City, New Jersey. The carrying value of $1.5
million at December 31, 1993 represented 21.1% of REO, net at December 31,
1993. For the year ended December 31, 1993, this property incurred carrying
costs (net of rental income) of $101,000, while being approximately 70%
rented.




                                           16


<PAGE>
  Allowance for Losses on Loans and Allowance for Losses on REO

     The following table presents, for the past five years, information
demonstrating the relationship among the allowance for losses on loans, the
provision for losses on loans, charge-offs, recoveries, and total and average
loans outstanding.

                                                December 31,
                                --------------------------------------------
                                1993      1992      1991      1990      1989
                                ----      ----      ----      ----      ----
                                           (Dollars in thousands)
Allowance, beginning of
 year . . . . . . . . . . .  $  2,776  $  2,989  $  2,579  $  4,720  $  3,782
                             --------  --------  --------  --------  --------
Loans charged-off:
 Real estate. . . . . . . .       524       932       719     1,525     2,503
 Commercial . . . . . . . .        26       325       194     1,434     2,123
 Consumer . . . . . . . . .        79       313       418     1,880     1,420
                             --------  --------  --------  --------  --------
  Total loans charged-off .       629     1,570     1,331     4,839     6,046
                             --------  --------  --------  --------  --------
Recoveries on loans: 
 Real estate. . . . . . . .       124        97        32       105         1
 Commercial . . . . . . . .        81        67       165        77         6
 Consumer . . . . . . . . .        56        93        44       166        51
                             --------  --------  --------  --------  --------
  Total recoveries. . . . .       261       257       241       348        58
                             --------  --------  --------  --------  --------
Net loans charged-off . . .       368     1,313     1,090     4,491     5,988
                             --------  --------  --------  --------  --------
Provision for losses on
 loans. . . . . . . . . . .       420     1,100     1,500     2,350     6,926
                             --------  --------  --------  --------  --------
Allowance, end of year. . .  $  2,828  $  2,776  $  2,989  $  2,579  $  4,720
                             ========  ========  ========  ========  ========
Total loans outstanding . .  $169,098  $186,417  $199,779  $234,931  $251,347
                             ========  ========  ========  ========  ========
Average loans outstanding
 during the year. . . . . .  $189,233  $201,829  $236,267  $240,008  $294,046
                             ========  ========  ========  ========  ========
Net loans charged-off as a
 percent of average loans
 outstanding. . . . . . . .     0.19%     0.65%     0.46%     1.87%     2.04%
                               ======    ======    ======    ======    ======
Allowance for losses on
 loans as a percent of:
  total loans outstanding .     1.67%     1.49%     1.50%     1.10%     1.88%
                               ======    ======    ======    ======    ======
  total nonperforming loans
   outstanding. . . . . . .    21.84%    31.52%    17.97%    14.86%    27.01%
                               ======    ======    ======    ======    ======

     The 62% reduction in the provision for losses on loans for 1993 reflects
a 53% decrease in nonaccrual loans (excluding the Bankruptcy Loan, the
principal of which is perceived by management to be adequately collateralized)
to $4.0 million; a 6.2% reduction in average loan balances, of which one was
the Prepaid Loan; and a decrease in the ratio of net loans charged-off as a
percentage of average loans outstanding to 0.19% in 1993 from 0.65% in 1992.

     Asset quality and adequacy of the allowance for losses is monitored on a
periodic basis. Additions to the allowance for losses on loans are made
through charges against earnings (the provision for losses on loans) and
recoveries on previously charged-off loans; the allowance is reduced when
loans are determined to be uncollectible and are charged-off. In establishing
the amount of the allowance (and hence the amount of the provision) for losses
on loans, management establishes percentage allocations with respect to the
performing loan portfolio and classified loans. In addition, specific
allocations are made for classified loans. In determining percentage
allocations for the performing loan portfolio and classified loans, management
considers prevailing and anticipated economic conditions, past and anticipated
loss experience, the diversification and size of the portfolio, off-balance
sheet risks, and the nature and level of nonperforming assets. In analyzing
classified loans, management considers the financial status and credit history
of the borrower, the value of collateral, the sufficiency of loan
documentation, analyses of bank regulators, and other factors considered
relevant by management on a loan-by-loan basis.

     The entire allowance for losses on loans is available to absorb potential
losses from all loans. At the same time, the allowance may be allocated to
specific loans or loan categories. For purposes of complying with Securities
and

                                           17

<PAGE>
Exchange Commission disclosure requirements, the table below presents an
allocation of the entire allowance for losses on loans for the past five
years. The allocation of the allowance for losses on loans should neither be
interpreted as an indication of future charge-offs, nor as an indication that
charge-offs in future periods will necessarily occur in these amounts or in
the implied proportions. See the table at the beginning of "Loans;
Nonperforming Assets; REO; and Allowance for Losses on Loans and REO" for
information regarding loans outstanding in each loan category.

                                                    December 31,
                                        -------------------------------------
                                        1993    1992   1991    1990    1989
                                        ----    ----   ----    ----    ----
                                              (Dollars in thousands)
Real estate:
 1-4 family . . . . . . . . . . . .    $1,485  $1,313 $  953  $1,081  $  905
 Multifamily/commercial . . . . . .     1,287   1,286  1,324     665   1,334
 Construction . . . . . . . . . . .        17      11      4       5      35
                                       ------  ------ ------  ------  ------
   Total allowance for losses on
    real estate loans . . . . . . .     2,789   2,610  2,281   1,751   2,274
Commercial/financial. . . . . . . .        21     110    458     447   1,219
Consumer and other loans. . . . . .        18      56    250     381   1,227
                                       ------  ------ ------  ------  ------
  Total allowance for losses on
   loans. . . . . . . . . . . . . .    $2,828  $2,776 $2,989  $2,579  $4,720
                                       ======  ====== ======  ======  ======

     The following table presents, for the past five years, information
demonstrating the relationship among the allowance for losses on REO, the
provision for losses on REO, charge-offs on REO sold, and total and average
REO outstanding:
<TABLE>
<CAPTION>
                                                    December 31,
                                        -------------------------------------
                                        1993     1992      1991      1990   1989
                                        ----     ----      ----      ----   ----
                                              (Dollars in thousands)
<S>                                   <C>      <C>      <C>       <C>      <C>
Allowance, beginning of year. . . .   $ 1,802  $ 1,328  $   976   $   --   $  -- 
Provision for losses on REO . . . .     1,024      852    1,170     1,673     -- 
Losses charged-off on REO sold. . .      (946)    (378)    (818)     (697)    -- 
                                      -------  -------  -------   -------  ------
Allowance, end of year. . . . . . .   $ 1,880  $ 1,802  $ 1,328   $   976  $  -- 
                                      =======  =======  =======   =======  ======
 Total REO outstanding. . . . . . .   $ 8,958  $14,800  $13,891   $12,270  $7,674
                                      =======  =======  =======   =======  ======
Average REO outstanding during the
 year . . . . . . . . . . . . . . .   $10,689  $14,182  $10,147   $ 9,596  $1,910
                                      =======  =======  =======   =======  ======
Provision for losses on REO as a
 percent of  average REO
 outstanding. . . . . . . . . . . .      9.58%    6.01%   11.53%    17.43%    N/A
                                        =====    =====    =====     =====     ===     
Allowance for losses on REO as a
 percent of total  REO outstanding.     20.99%   12.18%    9.56%     7.95%    N/A
                                        =====    =====    =====     =====     ===
</TABLE>

     The allowance for losses on REO is established through charges to
operations in the form of a provision for losses on REO that is reflected
(along with real estate taxes, repairs and maintenance, and insurance, net of
rental income and net gains on sales of REO) in the expense caption--"REO
expense, net." Factors considered in establishing the allowance for losses
on REO include appraisals of the fair market value of each property and/or
management's assessment of the overall real estate market for that type of
property in its condition and location.

     The 1993 provision for losses on REO increased over the 1992 provision
for losses on REO primarily due to reducing the carrying value on the Bank's
largest REO property by $100,000 in 1993. The provision for losses on REO as a
percent of average REO outstanding increased to 9.58% from 6.01% due to the
sale of a $3.2 million parcel of REO in early 1993. The average balance of REO
in 1992 included the $3.2 million and thus lowered the provision for losses as
a percent of average REO outstanding. There was no allowance established
against the $3.2 million loan.

     The allowance for losses on REO as a percent of total REO outstanding
increased to 20.99% in 1993 from 12.18% in 1992 partly due to the
aforementioned sale of a $3.2 million parcel of REO, as well as accumulated
provisions against the 33 properties aggregating $4.2 million which were
included in REO as of December 31, 1993 and 1992.

     In total, during 1993, the provision for losses on loans and REO
approximated $1.4 million, of which $420,000 was a provision for losses on
loans and $1.0 million was a reduction in the carrying value of REO. The
allowances for

                                           18

<PAGE>
losses on loans and REO represented 36% of gross non-performing
assets (excluding the Bankruptcy Loan) at December 31, 1993 as compared to 21%
at December 31, 1992, and represented 21% of gross non-performing assets
(including the Bankruptcy Loan) at December 31, 1993 and 1992.

DEPOSITS AND FHLB ADVANCES

     The Company offers a broad line of deposit accounts, including, but not
limited to, savings accounts, certificates of deposit ("CDs"), interest and
non-interest bearing checking accounts, individual retirement accounts,
holiday club accounts, business checking accounts and low-cost checking
accounts. The low-cost checking accounts are offered in connection with the
New Jersey Consumer Checking Account Law which recognizes the need to offer
low cost checking accounts to all people. Company policy does not permit
funding by brokered certificates of deposit.

     During 1993, the Company continued to reduce rates on its deposit base,
reflecting market conditions. The rates on passbook savings decreased 75 basis
points to 2.50% at December 31, 1993 from 3.25% at December 31, 1992, a
decrease of 23%. The weighted average cost of funds for CDs at December 31,
1993 was 3.98%, as compared to 5.01% at December 31, 1992. As a result of the
lower yields on interest-bearing deposits, net withdrawals of CDs were $10.7
million and total interest-bearing deposits decreased $7.2 million during
1993. The average balance of CDs decreased from $142.1 million in 1992 to
$127.2 million in 1993, while the average balance of regular savings increased
from $95.3 million in 1992 to $102.1 million in 1993. The migration into
regular savings accounts improved net interest income since, on average, the
rates on regular savings accounts were 141 basis points less than the rates on
CDs.

     A maturity distribution of the Company's CDs of $100,000 and over at
December 31, 1993 is presented in the following table:

                                                         December 31, 1993
                                                    ---------------------------
                                                       Average
                                                      effective
                                                    interest rate     Amount
                                                    -------------  ------------
Market-rate certificates $100,000 and over maturing:
  Three months or less . . . . . . . . . . . . . .      4.02%       $2,754,760
  Three months to six months . . . . . . . . . . .      3.32         1,710,739
  Six months to one year . . . . . . . . . . . . .      4.12         1,819,949
  One to two years . . . . . . . . . . . . . . . .      4.51           527,622
  Two to three years . . . . . . . . . . . . . . .      4.99           701,366
  Three to five years. . . . . . . . . . . . . . .      5.05         1,113,268
                                                        ----        ----------
    Total certificates of deposit $100,000 and over.    4.14%       $8,627,704
                                                        ====        ==========

     The Company borrowed $400,000 in long term advances from the FHLB through
its Community Investment Program at a below-market interest rate of 4.88%
during 1993. The funds were used to originate a below-market interest rate loan
to a borrower that provides training and job placement assistance for
vocationally handicapped and economically disadvantaged individuals.

RESULTS OF OPERATIONS--1993 COMPARED TO 1992

  Net Interest Income

     The Company is principally engaged in the business of attracting deposits
from the general public and investing those funds in adjustable-rate mortgage
loans and investment securities. Accordingly, net interest income (the
difference between the income from interest-earning assets, such as loans and
investments, and the cost of interest-bearing liabilities, such as deposit
accounts and borrowed funds) remains a significant element in earnings.

                                           19


<PAGE>
     The Yield/Cost Analysis sets forth, for the three years ended December
31, 1993, (i) average assets, liabilities and stockholders' equity, (ii)
interest income earned on interest-earning assets and interest expense paid on
interest-bearing liabilities, (iii) average yields earned on interest-earning
assets and average rates paid on interest-bearing liabilities, (iv) the
interest rate spread (i.e., the difference between the average yield on
interest-earning assets and the average cost of interest-bearing liabilities),
(v) the net yield on interest-earning assets (i.e., net interest income as a
percentage of average interest-earning assets), and (vi) the ratio of average
interest-earning assets to average interest-bearing liabilities. Yields and
costs are derived by dividing the interest income and interest expense by the
average balance of interest-earning assets and interest-bearing liabilities,
respectively, for the years shown. As a result, the effect of including
nonperforming loans in the average balances of loans outstanding is to reduce
the average yield earned on loans.

<TABLE>
<CAPTION>
Yield/Cost Analysis                                                 December 31,
                            ----------------------------------------------------------------------------------------------
                                        1993                           1992                            1991
                            ------------------------------  ----------------------------   -----------------------------
                                      Interest    Average            Interest   Average             Interest     Average
                            Average    Income/    Yield/    Average   Income/   Yield/      Average  Income/     Yield/
                            Balance    Expense     Cost     Balance   Expense    Cost       Balance  Expense      Cost
                            -------    -------    ------    -------   -------   ------     --------  -------     -------
                                                              (Dollars in thousands)
<S>                        <C>        <C>          <C>     <C>       <C>          <C>     <C>       <C>           <C>
Assets:
Interest-earning assets:
 Loans (1):
  Mortgage. . . . . . . .  $185,046   $14,419      7.79%  $195,565   $17,548      8.97%   $227,139  $21,790       9.59%
  Commercial and
   consumer . . . . . . .     4,187       363      8.67      6,264       493      7.87       9,128      826       9.05
                           --------   -------             --------   -------              --------  -------
   Total loans. . . . . .   189,233    14,782      7.81    201,829    18,041      8.94     236,267   22,616       9.57
 Investment securities. .    54,295     2,488      4.58     53,048     3,057      5.76      46,882    3,535       7.54
 Mortgage-backed
  securities. . . . . . .    18,899       916      4.85      2,606       193      7.41      10,438      849       8.13
 Federal funds sold . . .     5,958       172      2.89     12,412       381      3.07       6,813      372       5.46
 Deposits due from banks.     1,847        48      2.60      1,683        51      3.03         485       23       4.74
 Federal Home Loan Bank
  stock, at cost. . . . .     1,708       151      8.84      1,702       156      9.17       2,170      199       9.17
                           --------   -------             --------   -------              --------  -------
   Total interest-earnings
    assets. . . . . . . .   271,940    18,557      6.83    273,280    21,879      8.01     303,055   27,594       9.11
                           --------   -------     -----   --------   -------     -----    --------  -------      -----
Noninterest-earnings
 assets . . . . . . . . .    12,892                         16,481                          17,159
                           --------                       --------                        --------
   Total assets . . . . .  $284,832                       $289,761                        $320,214
                           ========                       ========                        ========
Liabilities and
 Stockholders' Equity:
Interest-bearing
 liabilities:
  Regular savings . . . .  $102,071     2,976      2.92   $ 95,305     3,764      3.95    $ 80,326    4,356       5.42
  Market-rate
   certificates . . . . .   127,197     5,510      4.33    142,107     8,004      5.63     164,756   12,148       7.37
  Checking and money
   market accounts. . . .    11,590       308      2.66     11,517       422      3.66      11,704      645       5.51
  Advances from FHLB and 
   ESOP debt. . . . . . .       363        18      4.96         26         1      3.85      23,558    1,970       8.36
                           --------   -------             --------   -------              --------  -------
    Total interest-bearing
     liabilities. . . . .   241,221     8,812      3.65    248,955    12,191      4.90     280,344   19,119       6.82
                           --------   -------     -----   --------   -------     -----    --------  -------      -----
Noninterest-bearing
 liabilities:
  Other deposits (2). . .    10,844                         11,085                           8,469
  Other liabilities . . .     1,332                            647                           2,859
                           --------                       --------                        --------
   Total noninterest-
    bearing liabilities .    12,176                         11,732                          11,328
Stockholders' equity. . .    31,435                         29,074                          28,542
                           --------                       --------                        --------
   Total liabilities and
    stockholders' equity.  $284,832                       $289,761                        $320,214
                           ========                       ========                        ========
Net interest income/
 interest rate spread . .             $ 9,745      3.18%             $ 9,688      3.11%             $ 8,475       2.29%
                                      =======     =====              =======     =====              =======      =====
Net interest-earnings
 assets/net yield on
 interest-earnings
 assets . . . . . . . . .  $ 30,719                3.58%  $ 24,325                3.55%   $ 22,711                2.80%
                           ========               =====   ========               =====    ========               =====
Ratio of interest-earning
 assets to interest-
 bearing liabilities. . .                          1.13x                          1.10x                           1.08x
                                                  =====                          =====                           =====
- --------------
<FN>
(1) Includes nonperforming loans and loans held for sale, and excludes REO
    (in-substance and by deed). Also, loan fees are included in interest
    income.
(2) Includes regular checking and escrow accounts.
</FN>
</TABLE>

                                           20


<PAGE>
     Changes in net interest income are a result of the relative volume of
interest-earning assets and interest-bearing liabilities and the rates earned
and paid on them, respectively. Net interest income can also be analyzed in
terms of the impact of changing rates and changing volumes. The Bank's
Rate/Volume Analysis reflects the extent to which changes in interest rates
and changes in the volume of interest-earning assets and interest-bearing
liabilities have affected the Bank's interest income and interest expense
during the periods indicated. Changes attributable to both volume and rate
have been allocated proportionately.

Rate/Volume Analysis
<TABLE>
<CAPTION>
                                   1993 compared to 1992       1992 compared to 1991
                               --------------------------   -------------------------
                               Increase (Decrease)           Increase (Decrease)
                                     Due to                        Due to
                               ------------------            ------------------
                                 Volume    Rate       Net    Volume    Rate       Net
                                 -------   ----      ----    ------    -----     ----
                                                (Dollars in thousands)
<S>                            <C>      <C>       <C>      <C>       <C>      <C>
Interest Income:
 Mortgage loans (1) . . . .    $ (944)  $(2,185) $(3,129)  $(3,029)  $(1,213) $(4,242)
 Commercial and consumer
  loans (1) . . . . . . . .      (163)       33     (130)     (259)      (74)    (333)
 Investment securities. . .        72      (641)    (569)      465      (942)    (477)
 Mortgage-backed securities     1,207      (484)     723      (637)      (19)    (656)
 Federal funds sold . . . .      (198)      (11)    (209)      306      (297)       9
 Federal Home Loan Bank
  stock . . . . . . . . . .         1        (6)      (5)      (43)       --      (43)
 Deposits due from banks. .         5        (8)      (3)       57       (29)      28
                               ------    ------   ------    ------    ------   ------
  Total interest income . .       (20)   (3,302)  (3,322)   (3,140)   (2,574)  (5,714)
                               ------    ------   ------    ------    ------   ------
Interest Expense:
 Regular savings. . . . . .       267    (1,055)    (788)      812    (1,404)    (592)
 Market rate certificates .      (840)   (1,654)  (2,494)   (1,670)   (2,474)  (4,144)
 Checking and money market
  accounts. . . . . . . . .         3      (117)    (114)      (10)     (213)    (223)
 Advances from FHLB and ESOP
  debt. . . . . . . . . . .        13         4       17    (1,968)       (1)  (1,969)
                               ------    ------   ------    ------    ------   ------
  Total interest expense. .      (557)   (2,822)  (3,379)   (2,836)   (4,092)  (6,928)
                               ------    ------   ------    ------    ------   ------
Changes in net interest
 income . . . . . . . . . .    $  537   $  (480)  $   57    $ (304)   $1,518   $1,214
                               ======   =======   ======    ======    ======   ======
<FN>
(1)  Includes nonperforming loans and loans held for sale, and excludes REO
     (in-substance and by-deed). Also, loan fees are included in interest
     income.
</FN>
</TABLE>

     Net interest income increased $57,000, or 0.60%, to $9.7 million in 1993.
During 1993, net interest-earning assets increased (primarily due to a
reduction in REO), yields of interest-bearing liabilities declined more
rapidly than yields of interest-earning assets, and higher costing CDs
migrated into lower costing passbook savings accounts. These factors were
largely offset by $580,000 of foregone interest from the Bankruptcy Loan.
During 1993, the interest rate spread increased slightly to 3.18% from 3.11%
in 1992.

     Total interest income decreased $3.3 million, or 15.2%, during 1993,
primarily due to $580,000 of foregone interest from the Bankruptcy Loan, lower
yields earned on substantially all interest-earning asset categories, and a
change in the mix of interest-earning assets. Average yields on the Company's
two largest interest-earning assets, the mortgage loan and investment
portfolios, declined 118 basis points during 1993. Such declines reflect
declining market interest rates and the foregone interest on the Bankruptcy
Loan. In addition, the mix of interest-earning assets negatively impacted
interest income, as higher yielding assets, such as mortgage loans which
earned 7.79% on average in 1993, were sold and reinvested in lower yielding
assets, such as mortgage-backed securities which yielded 4.85%. The average
balance of mortgage-backed securities increased from $2.6 million in 1992 to
$18.9 million in 1993, while the average balances of mortgages loans and
commercial and consumer loans decreased from $195.6 million and $6.3 million,
respectively, in 1992 to $185.0 million and $4.2 million, respectively, in
1993. The average balance of mortgage-backed securities increased due to
purchases which were funded by calls and maturities of investment securities
and loan payoffs. The average balance of mortgage loans decreased due to sales
of one-to-four family performing mortgage loans and the prepayment of the
first mortgage portion of the Prepaid Loan. The decrease in the average
balance of commercial and consumer loans reflects the prepayment of the line
of credit portion of the Prepaid Loan and other prepayments.

                                           21

<PAGE>
     Total interest expense decreased $3.4 million, or 27.7%, in 1993 due to
lower rates paid on most interest-bearing liabilities, a lower average balance
of interest-bearing liabilities and a change in the liability mix. Lower rates
paid were a result of the declining rate environment. On average, interest
rates paid on CDs and regular savings accounts declined 130 basis points and
103 basis points, respectively. The average balance of interest-bearing
liabilities decreased $7.7 million, primarily due to a decrease in the average
balance of CDs of $14.9 million partially offset by an increase of $6.8
million in the average balance of regular savings accounts. Such liability mix
change decreased interest expense since, on average, regular savings accounts
cost 141 basis points less than CDs.

  Provision for Losses on Loans

     (Reference is made to "Loans; Nonperforming Assets; REO and Allowance for
Losses on Loans and Allowance for Losses on REO" and to footnotes 1 and 4 of
the Notes to Consolidated Financial Statements). A provision for losses on
loans of $420,000 was recorded in 1993 as compared to $1.1 million in 1992, a
decline of 62%. Such lower amount of a provision for losses on loans in 1993
versus 1992 reflects a decrease of 53% in nonaccrual loans (excluding the
Bankruptcy Loan, the principal of which is perceived by management to be
adequately collateralized) to $4.0 million; a 6.2% reduction in net average
loan balances, of which one was the Prepaid Loan; and a decrease in the ratio
of net loans charged-off as a percentage of average loans outstanding to 0.19%
in 1993 from 0.65% in 1992.

     There can be no assurance that the decreasing provision trend over the
last five years will continue into the future.

  Other Income

     Total other (i.e. non-interest) income decreased $1.3 million, or 58.6%,
during 1993 primarily due to a decrease in gains on sales of securities of
$1.6 million, partially offset by a gain on sale of a bank building of $187,000
and interest income of $136,000 on an income tax refund. The decline in gains
on sale of securities was due to a decrease in sales volume of $59.6 million,
to $14.6 million in 1993 versus $74.2 million in 1992.

  Other Expenses

     Total other (i.e. non-interest) expenses increased $74,000, or 0.86%, for
1993 versus 1992. The increase was due to an increase of $286,000, or 24.4%,
in REO expense (net) as described in the following table and an increase of
$93,000, or 15.7%, in FDIC expense due to an increase in the assessment rate.
Offsetting such increases were a decrease of $213,000, or 21.1%, in occupancy
expense, due primarily to recognizing costs for a branch closing which took
place during 1992; a decrease of $52,000, or 1.5%, in salaries and employee
benefits due to reductions in the number of employees and some employee
benefits; and a decrease of $40,000, or 1.7%, in other expenses.

     The components of REO expense, net are as follows:

                                           Year ended December 31,
                                          ------------------------
                                             1993            1992   
                                             -----           -----
                                            (Dollars in thousands)
REO expense, net:
 Provision for losses . . . . . .          $1,024          $  852
 Carrying costs, net of rental income .       737             721
 Gain on sale, net. . . . . . . . . . .      (304)           (401)
                                           ------          ------
   Total REO expense, net . . . . . . .    $1,457          $1,172
                                           ======          ======

     The increase in the provision for losses on REO was primarily due to
recognizing market value writedowns of $100,000 on the Bank's largest REO
property in 1993.

  Income Tax Expense

     On January 1, 1993, the Company adopted Statement of Financial Accounting
Standards No. 109: "Accounting for Income Taxes" ("SFAS 109"), which resulted
in a change in accounting principle and a cumulative benefit of $300,000, or
$.13 per share. SFAS 109 requires an asset and liability approach, the
objective of which is to establish deferred tax assets and liabilities for
temporary differences between the financial reporting basis and the tax basis
of assets and liabilities at enacted tax rates expected to be in effect when
such amounts are realized or settled.

     During 1993, an income tax benefit of $1.0 million was recorded,
reflecting an income tax refund of $747,000, a deferred tax adjustment of
$809,000 in order to reduce the valuation allowance since the time of adopting
SFAS 109,

                                           22

<PAGE>
and a tax provision of $538,000. Excluding the income tax refund and the
deferred tax adjustment, the effective tax rate was 35.7% for 1993. In 1992,
income tax expense was $628,000, which was partially offset by the utilization
of $539,000 of the 1991 net operating loss carryforward. The effective tax
rate in 1992 was 28.7%.

RESULTS OF OPERATIONS--1992 COMPARED TO 1991

  General

     During 1992, the Company reported a profit for the first time in five
years, reporting net income of $2.1 million as compared to a net loss of $1.3
million in 1991. Results from core business operations were $500,000 (net of
tax and extraordinary item), while gains from the sale of securities were $1.6
million (net of tax and extraordinary item). Much of the improvement in
operations resulted from an increase in net interest income. A substantial
part of the improvement in net interest income stemmed from an increase in the
interest rate spread caused by the downward spiral of interest rates and the
reduction in the cost of funds resulting from the prepayment of FHLB advances
at the conclusion of 1991. The gain from the sales of securities was also a
direct reflection of the downward spiral of interest rates, since the market
value of such assets move in the opposite direction of interest rates.

  Net interest income

     Net interest income increased $1.2 million, or 14.3%, to $9.7 million in
1992. The increase from 1991 was partially due to an improvement in the
interest rate spread as the cost of "borrowing" funds from depositors declined
more rapidly than the decline in interest rates earned on loans to mortgage
customers and partially due to a decrease in the average balance of
nonperforming assets from December 31, 1991 to December 31, 1992. As a result,
the interest rate spread and net yield on interest-earning assets increased
from 2.29% and 2.80%, respectively, in 1991 to 3.11% and 3.55%, respectively,
in 1992.

     Total interest income decreased $5.7 million, or 20.7%, during 1992 due
to a reduction in the volume of most interest-earning assets, lower yields
earned on substantially all interest-earning asset categories, and a change in
the mix of interest-earning assets. The average balance of mortgage-backed
securities, mortgage loans, and commercial and consumer loans decreased from
$10.4 million, $227.1 million and $9.1 million, respectively, in 1991 to $2.6
million, $195.6 million and $6.3 million, respectively, in 1992. The average
balance of mortgage-backed securities decreased due to liquidating the
portfolio at the end of 1991; the average balance of mortgage loans decreased
due to sales of one to four family performing mortgage loans during the fourth
quarter of 1991 and during 1992; and the decrease in the average balance of
commercial and consumer loans reflects the fact that the Bank has virtually
discontinued originating commercial and consumer loans since 1988. Average
yields on the two largest earning assets, the mortgage loan and investment
portfolios, declined 62 and 178 basis points, respectively, during 1992. Such
declines reflected declining market interest rates. In addition, the mix of
interest-earning assets negatively impacted interest income as the higher
yielding assets mentioned above (mortgage loans earning 8.97%, commercial and
consumer loans earning 7.87%, and mortgage-backed securities earning 7.41%)
were sold in 1991 and reinvested in lower yielding assets, such as investment
securities yielding 5.76% and federal funds sold yielding 3.07%.

     Total interest expense decreased $6.9 million, or 36.2%, in 1992 due to
lower rates paid on all interest-bearing liabilities, a lower average balance
of interest-bearing liabilities and a change in the liability mix. Lower rates
paid were a result of the declining rate environment. On average, interest
rates paid on CDs and regular savings accounts declined 174 basis points and
147 basis points, respectively. The average balance of interest-bearing
liabilities decreased $31.4 million partially due to repayments of FHLB and
ESOP borrowings during 1991, which lowered the average balance $23.6 million,
and secondarily, to net withdrawals of $6.7 million in other interest-bearing
deposits. The total decrease in the average balance of CDs of $22.6 million
was partially offset by a $15.0 million increase in the average balance of
regular savings accounts, from $80.3 million in 1991 to $95.3 million in 1992.
The liability mix change continued a trend that began in 1991 whereby CD
withdrawals are "temporarily" placed in regular savings accounts. Such
liability mix change decreased interest expense since the cost of regular
savings accounts during 1992 was 10 basis points and 30 basis points less on
average than a six-month and one year CD, respectively.

  Provision for Losses on Loans

     A provision for losses on loans of $1.1 million was recorded in 1992 as
compared to $1.5 million in 1991, a decline of 27%. Such lower amount of a
provision for losses on loans in 1992 versus 1991 reflected a decrease of $6.8
million, or 34%, in the average balance of nonaccrual loans to $13.4 million
in 1992 as compared to $20.2 million in

                                           23

<PAGE>
1991. Although the 1992 provision represented an improvement over the
provision for the four preceding years, the absolute dollar amount of the
provision, especially when coupled with net REO expenses, continued to act as
a limitation on profitability.

  Other Income

     Total other (i.e. non-interest) income decreased $279,000, or 10.9%,
during 1992 due to a decrease in gains on sales of one-to-four family
performing mortgage loans of $1.1 million, offset by an increase in net gains
on security sales of $781,000. The lower gains on sales of one-to-four family
performing mortgage loans was due to a decrease in sales volume of $24.8
million, or 61.5%, to $15.5 million in 1992 versus $40.3 million in 1991.

  Other Expenses

     Total other (i.e. non-interest) expenses decreased $612,000, or 6.6%, for
1992 versus 1991. Contributing to the improvement in other expenses were a
decrease of $764,000, or 39.5%, in REO expense (net); and a $405,000, or
10.3%, decrease in salaries and employee benefits due to lower deferred
compensation expense as a result of the fully funded ESOP, a decrease of 9% in
full-time equivalent employees and lower costs for some employee benefit
plans. Offsetting such improvements were increases in other expenses of
$397,000, or 19.9%, due primarily to legal matters, consulting fees, and
miscellaneous other operating expenses, and occupancy expense (net) of
$141,000, or 16.2%, due primarily to recognizing costs for a branch closing
which took place during the third quarter of 1992.

  Income Tax Expense

     During 1992, income tax expense of $628,000 was recorded which reflects
an effective tax rate of 28.7%. The effective tax rate differed from the
statutory Federal income tax rate of 34% due to a greater bad debts deduction
for tax purposes than for financial reporting purposes. Partially offsetting
income tax expense was the utilization of $539,000 of the 1991 net operating
loss carryforward. Total income tax expense during 1991 was $552,000,
primarily due to writing-off the net deferred tax asset as a result of the tax
loss carryforward position.

ASSET AND LIABILITY MANAGEMENT

     The principal objectives of asset and liability management are to manage
exposure to changes in the interest rate environment, maintain adequate
liquidity and sustain a strong capital base. Asset and liability management is
directed by the Bank's Operations Committee, whose members consist of certain
members of the Board of Directors and senior management. The Asset and
Liability Committee ("ALCO"), comprised of certain key officers, is a
subcommittee of the Operations Committee that makes recommendations to the
Operations Committee regarding the objectives described above.

  Interest Rate Sensitivity

     One of the tools that ALCO utilizes to manage exposure to changes in the
interest rate environment is a static GAP analysis, which is a general
indicator of the potential future effect that changing rates may have on net
interest income. A static GAP analysis demonstrates, as of a particular date,
the extent to which assets and liabilities will mature or reprice within a
specific time frame. A financial institution is considered asset sensitive
within a particular time frame if maturing and repricing assets exceed
maturing and repricing liabilities during such time frame. Likewise, a
financial institution is considered liability sensitive within a particular
time frame if maturing and repricing liabilities exceed maturing and repricing
assets during such time frame. In general, asset sensitive positions will
maximize net interest income during periods of increasing interest rates and
liability sensitive positions will maximize net interest income during periods
of declining interest rates.

     A static GAP analysis is not a complete picture of the impact of interest
rate changes on net interest income. First, changes in the general level of
interest rates will not affect all categories of assets and liabilities in the
same manner or at the same time. Second, a static GAP analysis represents a
one-day position; variations actually occur on a daily basis as financial
institutions adjust their interest sensitivity throughout the year. Third,
assumptions must be made regarding the manner in which specific assets and
liabilities will reprice. A goal of the current operating strategy is to have
interest-bearing liabilities maturing and repricing within one year exceed
interest-earning assets maturing and repricing within that period. The static
cumulative one-year GAP position was a negative $34.9 million, or 12.3%, at
December 31, 1993. The following Interest Sensitivity Static GAP Analysis
presents the consolidated interest rate sensitivity position at December 31,
1993.

                                           24


<PAGE>
<TABLE>
<CAPTION>
  Interest Sensitivity GAP Analysis

                                            More than   More than  More than  More than   More than                
                                3 months   3 months to  6 months   1 year to 3 years to  5 years to   Over 10
                                 or less    6 months    to 1 year   3 years    5 years    10 years     years     Total
                                --------   -----------  ---------  --------- ----------  ----------   -------   ------
                                                                  (Dollars in thousands)
<S>                             <C>         <C>         <C>       <C>         <C>         <C>        <C>      <C>
Interest-Earning Assets(1):
 Real Estate Loans(2):
  1-4 Family:
   Adjustable rate. . . . . .   $  9,710    $ 12,404    $ 45,316  $13,336     $ 7,907     $ 1,150    $   --   $ 89,823
   Fixed. . . . . . . . . . .      1,116          39         613      248         991       2,846     14,387    20,240
  Other Real Estate:
   Adjustable rate. . . . . .      6,658       2,783       9,179    2,333       1,105       3,279      1,673    27,010
   Fixed. . . . . . . . . . .      4,076         146       1,991    9,914       1,266       3,895     12,845    34,133
 All other loans(2):
  Adjustable rate(3). . . . .      1,136         --          --       152         --          134        --      1,422
  Fixed (4) . . . . . . . . .        637          56         --       108         246         198         77     1,322
 Mortgage-backed
  securities (5). . . . . . .        --          --          --       --          174       2,461     16,329    18,964
 Investment securities(5):
  U.S Treasury. . . . . . . .        --          --          --    47,497      17,871         --         --     65,368
  U.S. Government agencies. .        --          505         --       --          --          --         --        505
  Corporate bonds and notes .      2,709         102       1,025      303         --          --         --      4,139
  Other securities. . . . . .         22         --        1,555      --          --          --         --      1,577
  Federal funds sold. . . . .      1,900         --          --       --          --          --         --      1,900
  Due from banks. . . . . . .      1,735         --          --       --          --          --         --      1,735
                                 -------    --------    --------  -------     -------     -------    -------   -------
   Total interest-earning
    assets. . . . . . . . . .     29,699      16,035      59,679   73,891      29,560      13,963     45,311   268,138
                                 -------    --------    --------  -------     -------     -------    -------   -------
Interest-Bearing Liabilities:
 Regular savings(6) . . . . .     28,121       2,341       4,682   22,630      17,167      20,289      7,804   103,034
 Market rate certificates . .     40,664      24,559      28,515   22,174       6,690         --         --    122,602
 Money market deposit
  accounts. . . . . . . . . .      6,700         --          --       --          --          --         --      6,700
 Checking accounts. . . . . .      4,690         --          --       --          --          --         --      4,690
                                 -------    --------    --------  -------     -------     -------    -------   -------
   Total interest-bearing
    liabilities . . . . . . .     80,175      26,900      33,197   44,804      23,857      20,289      7,804   237,026
                                 -------    --------    --------  -------     -------     -------    -------   -------
Interest rate sensitivity gap
 per period(7). . . . . . . .   $(50,476)   $(10,865)   $ 26,482 $ 29,087     $ 5,703     $(6,326)   $37,507  $ 31,112
                                ========    ========    ======== ========     =======     =======    =======  ========
Cumulative interest rate
 sensitivity gap(7) . . . . .   $(50,476)   $(61,341)   $(34,859)$ (5,772)    $   (69)    $(6,395)   $31,112
Cumulative interest rate
 sensitivity gap as
 a percent of total assets. .     (17.9)%     (21.7)%     (12.3)%   (2.0)%       (0.0%)     (2.3)%      11.0%
Cumulative percentage of
 interest-sensitive assets
 to interest-sensitive
 liabilities. . . . . . . . .       37.0%       42.7%       75.1%    96.9%      100.0%       97.2%     113.1%

- -----------------
<FN>
(1) Excludes common stock of the FHLB of New York ($1,711).
(2) Includes nonperforming loans and loans held for sale, and excludes REO.
    If nonperforming loans were excluded, the 1 year or less cumulative GAP
    would have been ($37,030) or (13.1)% of total assets and the cumulative
    percentage of interest-sensitive assets to interest-sensitive
    liabilities would have been 73.0%.
(3) Represents commercial/financial loans.
(4) Represents consumer and other loans.
(5) Call dates, if any, are used to indicate repricing dates if it is more
    likely than not that the investment will be called. Includes securities
    available for sale.
(6) $25 million of regular savings deposits are assumed to reprice within 3
    months; the remaining balance is assumed to reprice at the rate of 4%
    within 3 months, 4% within 3 to 6 months, 6% within 6 months to 1 year,
    29% within 1 to 3 years, 22% within 3 to 5 years, 26% within 5 to 10
    years, and 10% over ten years.
(7) If all regular savings were to reprice within 1 year or less, the
    one-year cumulative GAP as of December 31, 1993 would have been
    ($101,926) or (36.1)% of total assets and the cumulative percentage of
    interest-sensitive assets to interest-sensitive liabilities would have
    been 51.0%.
</FN>
</TABLE>

                                           25


<PAGE>
LIQUIDITY

     Liquidity is the ability to meet current cash needs in order to fund
loans and deposit withdrawals, make debt payments, and cover operating
expenses. The primary sources of funds are deposits, amortization, prepayments
and sales of loans, maturities of investment securities, and amortization and
prepayments of mortgage-backed securities. While scheduled loan payments and
maturing investment securities represent a relatively predictable source of
funds, deposit flows and loan and mortgage-backed securities prepayments are
greatly influenced by the general interest rate climate, economic conditions,
and competition.

     The FDIC defines a bank's liquidity ratio as the sum of net cash,
short-term investments and marketable securities divided by the sum of net
deposits and short-term liabilities. The Bank's liquidity ratio at December
31, 1993 and 1992, as calculated according to FDIC guidelines, was 38.8% and
28.8%, respectively. The amount of assets used in the liquidity ratio
calculation was $96.4 million and $73.4 million as of December 31, 1993 and
1992, respectively. The increase in the liquidity ratio is due to loan
prepayments, especially the Prepaid Loan, and sales of REO.

     In addition to the liquidity ratio, liquidity can also be described in
terms of cash and cash equivalents. Cash and cash equivalents, which are cash
on hand, amounts due from banks and Federal funds sold (generally due within
one-week periods), declined $1.2 million during 1993. During 1993, operating
activities provided $4.3 million and investment activities provided $829,000
in cash flow while financing activities used $6.3 million. The $4.3 million of
cash provided by operating activities was primarily the result of interest
income earned on loans, and an income tax refund received and interest
thereon; these items were offset by interest paid on deposits, cash paid to
employees and for other expenses, and loans originated for resale. The $6.3
million used in financing activities primarily funded net deposit outflows.

     As of December 31, 1993 and 1992, the Company held $1.0 million of cash
and cash equivalents at the holding company level. Management does not regard
the amount of such cash and cash equivalents to be significant from a
liquidity perspective except in terms of a potential source of future
contributions to the Bank.

     A line of credit in the amount of $14.3 million with the FHLB is also
available to meet liquidity purposes. Such line of credit, none of which was
in use at December 31, 1993, must be renewed annually.

CAPITAL RESOURCES

     Under banking policies issued by the FRB and the FDIC, an adequate level
of regulatory capital sufficient to meet minimum leverage, core and total
risk-based capital ratios must be maintained. The minimum leverage capital
ratio is calculated by dividing core capital by average total assets of the
most recent quarter-end. The risk-based capital ratios require assets and
certain off-balance-sheet activities to be classified into categories, and
specified levels of capital to be maintained for each category. The least
capital is required for the category deemed to have the least risk, and the
most capital is required for the category deemed to have the greatest risk.
For purposes of leverage and risk-based capital guidelines, core capital (also
known as Tier I capital) consists of common equity in accordance with
generally accepted accounting principles ("GAAP"), excluding net unrealized
gains or losses on available-for-sale securities and deferred tax assets that
are dependent on projected taxable income greater than one year in the future,
and total capital consists of core capital plus a portion of the allowance for
losses on loans. The qualifying portion of the allowance for losses on loans
approximated $1.8 million as of December 31, 1993 and $2.3 million as of
December 31, 1992.

     As of December 31, 1993 and 1992, capital ratios were as follows:

                                             December 31,
                                     -------------------------------------
                                           1993                 1992
                                     ----------------   ------------------
   Capital ratios:         Required*  Company    Bank     Company    Bank
   --------------         ----------  -------    ----     -------    ----
Leverage. . . . . . . . .    5.00%     11.70%    11.38%   10.62%    10.33%
Core risk-based . . . . .    6.00      23.55     22.90    16.32     15.87
Total risk-based. . . . .   10.00      24.81     24.16    17.58     17.12
- ---------------
* For qualification as a well-capitalized institution.

     As noted in the above table, the Company's and the Bank's capital ratios
substantially exceed the minimum capital requirements of a well-capitalized
institution. The increase during 1993 in the leverage ratio is due primarily
to

                                           26

<PAGE>
net income and, secondarily, to a lower level of assets in 1993 than in 1992.
The increase in the risk-based capital ratios is due primarily to increases in
U.S. Treasury and mortgage-backed securities, and decreases in loans and
corporate bonds and notes.

     The FDIC and the FRB (collectively referred to as the "Regulators") have
issued proposed guidelines to the risk-based capital ratios which would
incorporate an interest-rate risk component. Complete implementation of the
guidelines for assessing the adequacy of capital would become effective
December 31, 1994. However, the Regulators have also proposed that examiners
apply the guidelines on an advisory basis beginning with examinations starting
after December 31, 1993. If such proposed guidelines were applied as of
December 31, 1993, the revised risk-based capital ratios would still be in
compliance with minimum capital requirements.

     Stockholders' equity increased from $30.5 million at December 31, 1992 to
$33.5 million at December 31, 1993, reflecting net income of $2.8 million and
credits resulting from recognition of deferred compensation of the Management
Retention Plan and adoption of SFAS 115.

RECENTLY ISSUED ACCOUNTING STANDARDS

     In May 1993, the Financial Accounting Standards Board (the "FASB") issued
Statement of Financial Accounting Standards No. 114, "Accounting by Creditors
for Impairment of a Loan" ("SFAS 114"). SFAS 114 establishes criteria for
accounting for loans that have been impaired. It requires that impaired loans
be measured based on the present value of expected future cash flows
discounted at the loan's effective interest rate or at the loan's observable
market price or the fair value of the collateral if the loan is collateral
dependent. The Company has not fully evaluated the effect of SFAS 114 on its
financial statements. SFAS 114 is effective for fiscal years beginning after
December 15, 1994. The Company plans to adopt SFAS 114 in 1995 with no prior
period adjustment

     In December 1992, the FASB issued Statement of Financial Accounting
Standards No. 112. "Employers' Accounting for Postemployment Benefits"
("SFAS 112"). SFAS 112 requires accrual accounting for benefits provided to
former or inactive employees after employment but before retirement--including
salary continuation, disability benefits, severance pay and continuation of
health care benefits. Under SFAS 112, each benefit will be accrued either over
the employee's working career for benefits that vest or vary based on an
employee's years of service, or as an expense at the date of the event giving
rise to the benefits (e.g., at the date of disability). SFAS 112 is effective
for fiscal years beginning after December 15, 1993. Earlier application is not
required by the FASB. The Company plans to adopt SFAS 112 in 1994 with no
prior period restatement. Management believes that the effect of adopting
SFAS 112 will not be significant on the financial position or results of
operations of the Company.

IMPACT OF INFLATION AND CHANGING PRICES

     The impact of inflation is reflected primarily in the increased cost of
operations. Unlike most industrial companies, the primary assets and
liabilities of the Company are monetary. As a result, interest rates have a
more significant impact on the Company's performance than do the effects of
general levels of inflation. Interest rates do not necessarily move in the
same direction or in the same magnitude as the prices of goods and services.

                                           27


<PAGE>
ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

     (a) The following audited consolidated financial statements and related
documents are presented herein on the following pages:

     Report of Independent Accountants ...............................  29
     The Company and Subsidiary:
       Consolidated Balance Sheets ...................................  30
       Consolidated Statements of Operations .........................  31
       Consolidated Statements of Changes in Stockholders' Equity.....  32
       Consolidated Statements of Cash Flows .........................  33
       Notes to Consolidated Financial Statements ....................  35

     (b) The following supplementary financial information is presented herein
on the following page:

       Summary of Quarterly Results ..................................  53

                                    28

<PAGE>
                           REPORT OF INDEPENDENT ACCOUNTANTS


The Board of Directors and
Stockholders of Washington Bancorp, Inc.
Hoboken, New Jersey

     We have audited the accompanying consolidated balance sheets of
Washington Bancorp, Inc. and Subsidiary as of December 31, 1993 and 1992, and
the related consolidated statements of operations, changes in stockholders'
equity, and cash flows for each of the three years in the period ended
December 31, 1993. These financial statements are the responsibility of the
Company's management. Our responsibility is to express an opinion on these
financial statements based on our audits.

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

     In our opinion, the financial statements referred to above present
fairly, in all material respects, the consolidated financial position of
Washington Bancorp, Inc. and Subsidiary as of December 31, 1993 and 1992, and
the consolidated results of their operations and their cash flows for each of
the three years in the period ended December 31, 1993 in conformity with
generally accepted accounting principles.

     As discussed in Note 1 to the consolidated financial statements, in 1993
the Company changed its method of accounting for income taxes and its method
of accounting for investments in debt and equity securities.

     As discussed in Note 11 to the consolidated financial statements, the
Company is presently a defendant in two lawsuits. One lawsuit seeks
unspecified damages and alleges violations of state securities laws, certain
banking laws and state common law. The other was filed by a former Bank
officer and alleges wrongful termination and seeks unspecified damages. Legal
counsel has advised the Company that the effect, if any, of the ultimate
outcome of these actions cannot presently be determined, and accordingly, no
provision for loss, if any, that may result upon resolution of these matters
has been made in the accompanying consolidated financial statements.



                                                  /s/COOPERS & LYBRAND
                                                  Coopers & Lybrand

Parsippany, New Jersey
January 28, 1994







                                           29


<PAGE>
                         WASHINGTON BANCORP, INC. & SUBSIDIARY
                              CONSOLIDATED BALANCE SHEETS

                                                  December 31,
                                            -------------------------
                                              1993           1992
                                              -----          -----
Assets
Cash and due from banks . . . . . . . . $  4,283,032   $  4,336,433
Federal funds sold. . . . . . . . . . .    1,900,000      3,000,000
                                        ------------   ------------
 Cash and cash equivalents. . . . . . .    6,183,032      7,336,433
Investment securities:
 Available-for-sale . . . . . . . . . .   57,740,195      1,936,700
 Held-to-maturity (market value
  $14,128,000 and $57,430,000). . . . .   13,848,830     56,793,662
Mortgage-backed securities:
 Available-for-sale . . . . . . . . . .    9,516,832            -- 
 Held-to-maturity (market value
  $9,365,000 and $7,197,000). . . . . .    9,447,366      7,213,343
Loans:
 Held-for-sale (market value
  $4,909,000 and $9,032,000). . . . . .    4,852,000      9,000,000
 In portfolio (net of allowance for
  losses of $2,828,000 and
  $2,776,000) . . . . . . . . . . . . .  165,332,900    182,500,728
Other real estate owned ("REO") (net
 of allowance for losses of $1,880,000
 and $1,802,000). . . . . . . . . . . .    7,078,038     12,998,022
Accrued interest receivable . . . . . .    2,563,176      2,606,893
Premises and equipment, net . . . . . .    2,614,031      2,840,090
Federal Home Loan Bank stock, at cost .    1,711,300      1,632,000
Income tax refund . . . . . . . . . . .         --          320,000
Deferred income tax asset . . . . . . .    1,369,000        250,000
Other assets. . . . . . . . . . . . . .      378,636        342,758
                                        ------------   ------------
  TOTAL ASSETS. . . . . . . . . . . . . $282,635,336   $285,770,629
                                        ============   ============
Liabilities and Stockholders' Equity
Liabilities:
 Interest-bearing deposits. . . . . . . $237,026,264   $244,249,625
 Noninterest-bearing deposits . . . . .    9,016,464      8,373,055
                                        ------------   ------------
  Total deposits. . . . . . . . . . . .  246,042,728    252,622,680
 Advances from Federal Home Loan
  Bank ("FHLB") . . . . . . . . . . . .      400,000           --  
 Mortgage escrow deposits . . . . . . .    1,276,819      1,393,709
 Accrued interest payable . . . . . . .      189,154        336,657
 Other liabilities. . . . . . . . . . .    1,185,136        948,538
                                        ------------   ------------
  TOTAL LIABILITIES . . . . . . . . . .  249,093,837    255,301,584
                                        ------------   ------------
Commitments and Contingencies
Stockholders' Equity:
 Preferred stock, par value $.10 per
  share, 3,000,000 shares authorized,
  no shares issued and outstanding. . .         --             --  
 Common stock, par value $.10 per share,
  6,000,000 shares authorized,
  shares issued and outstanding--
  2,307,687 in 1993
  and 2,307,187 in 1992 . . . . . . . .      230,768        230,718
 Paid-in capital. . . . . . . . . . . .   22,500,728     22,498,778
 Retained earnings. . . . . . . . . . .   10,744,003      7,919,549
 Unrealized gain on available-for-sale
  securities, net of tax. . . . . . . .      186,000           --  
                                        ------------   ------------
                                          33,661,499     30,649,045
Deferred compensation--Management 
 Recognition and Retention Plan
 ("MRP"). . . . . . . . . . . . . . . .    (120,000)      (180,000)
                                        ------------   ------------
   TOTAL STOCKHOLDERS' EQUITY . . . . .   33,541,499     30,469,045
                                        ------------   ------------
   TOTAL LIABILITIES AND STOCKHOLDERS'
    EQUITY. . . . . . . . . . . . . . . $282,635,336   $285,770,629
                                        ============   ============

                     See notes to consolidated financial statements

                                           30


<PAGE>
                        WASHINGTON BANCORP, INC. AND SUBSIDIARY
                         CONSOLIDATED STATEMENTS OF OPERATIONS

                                             Year ended December 31,
                                     -------------------------------------
                                        1993         1992          1991
                                        ----         ----          ----
Interest income:
 Loans, including fees . . . . . .  $14,781,686  $18,041,437  $22,616,388
 U.S. Treasury obligations . . . .    1,766,978    2,833,951    1,995,094
 Mortgage-backed securities. . . .      915,652      193,365      849,600
 Federal funds sold. . . . . . . .      171,990      380,910      372,369
 Dividends . . . . . . . . . . . .      150,639      155,715      199,088
 Due from banks. . . . . . . . . .       48,311       50,378       22,719
 Other investment securities . . .      722,669      223,335    1,538,383
                                    -----------  -----------  -----------
 Total interest income . . . . . .   18,557,925   21,879,091   27,593,641
                                    -----------  -----------  -----------
Interest expense:
 Deposits. . . . . . . . . . . . .    8,794,623   12,189,233   17,148,425
 Borrowed funds. . . . . . . . . .       17,809        1,350    1,970,423
                                    -----------  -----------  -----------
 Total interest expense. . . . . .    8,812,432   12,190,583   19,118,848
                                    -----------  -----------  -----------
  Net interest income. . . . . . .    9,745,493    9,688,508    8,474,793
                                    -----------  -----------  -----------
Provision for losses on loans. . .      420,000    1,100,000    1,500,000
                                    -----------  -----------  -----------
 Net interest income after provision
  for losses on loans. . . . . . .    9,325,493    8,588,508    6,974,793
                                    -----------  -----------  -----------
Other income:
 Service charges on deposit
  accounts . . . . . . . . . . . .      186,459      181,743      149,163
 Gain on sale of loans, net. . . .      157,030      196,845    1,275,976
 Security gains, net . . . . . . .       22,450    1,638,132      856,843
 Gain on sale of bank building . .      186,519          --           -- 
 Other . . . . . . . . . . . . . .      396,675      273,536      287,286
                                    -----------  -----------  -----------
 Total other income. . . . . . . .      949,133    2,290,256    2,569,268
                                    -----------  -----------  -----------
Other expenses:
 Salaries and employee benefits. .    3,468,089    3,519,704    3,924,724
 REO expense, net. . . . . . . . .    1,457,341    1,171,544    1,935,927
 Occupancy and equipment expenses,
   net . . . . . . . . . . . . . .      797,303    1,010,739      869,705
 Federal Deposit Insurance
  Corporation ("FDIC") assessment.      690,516      597,054      577,945
 Other . . . . . . . . . . . . . .    2,354,923    2,394,742    1,997,571
                                    -----------  -----------  -----------
 Total other expenses. . . . . . .    8,768,172    8,693,783    9,305,872
                                    -----------  -----------  -----------
  Income before income taxes,
   extraordinary items and
   cumulative effect of change in
   accounting principle. . . . . .    1,506,454    2,184,981      238,189
  Income tax benefit/(expense) . .    1,018,000    (628,000)     (552,000)
                                    -----------  -----------  -----------
  Income/(loss) before extraordinary
   items and cumulative effect of
   change in accounting
   principle . . . . . . . . . . .    2,524,454    1,556,981     (313,811)
  Extraordinary items:
   Utilization of net operating
    loss ("NOL") carryforward. . .          --       539,000          -- 
   Loss on early extinguishment of
    FHLB advances (net of applicable
    income tax effect of $-0-) . .          --           --    (1,034,319)
  Cumulative effect of change in
   accounting principle. . . . . .      300,000          --           -- 
                                    -----------  -----------  -----------
  NET INCOME/(LOSS). . . . . . . .  $ 2,824,454  $ 2,095,981  $(1,348,130)
                                    ===========  ===========  ===========
 Income/(loss) per share:
  Income/(loss) before extraordinary
   items and cumulative effect of
   change in accounting
   principle . . . . . . . . . . .  $      1.10  $      0.68  $     (0.14)
  Extraordinary items. . . . . . .          --          0.24        (0.46)
  Cumulative effect of change in
   accounting principle. . . . . .          .13          --           --
                                    -----------  -----------  ----------- 
  NET INCOME/(LOSS). . . . . . . .  $      1.23  $      0.92  $     (0.60)
                                    ===========  ===========  ===========
Weighted average number of shares
 outstanding . . . . . . . . . . .    2,296,876    2,276,035    2,263,547
                                    ===========  ===========  ===========

                     See notes to consolidated financial statements

                                           31


<PAGE>
<TABLE>
<CAPTION>
                                                  WASHINGTON BANCORP, INC. AND SUBSIDIARY
                                        CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY


                                                              Unrealized
                                                                gain on                    Deferred
                                                               available-                compensation
                               Preferred Common      Paid-in    for-sale     Retained    -------------
                                 stock    stock      capital   securities    earnings        ESOP         MRP          Total
                              ---------- -------     -------   ----------    --------        -----       -----        -------
<S>                              <C>    <C>        <C>         <C>         <C>            <C>         <C>          <C>
BALANCE, January 1, 1991. .      $ --   $230,718   $22,498,778 $    --     $ 7,171,698   $(386,400)   $(300,000)   $29,214,794
Recognition of deferred
 compensation 
 expense. . . . . . . . . .        --        --            --       --             --      289,800       60,000        349,800
Net loss. . . . . . . . . .        --        --            --       --      (1,348,130)        --           --      (1,348,130)
                                 -----  --------   ----------- --------    -----------   ---------    ---------    -----------
BALANCE, December 31, 1991.        --    230,718    22,498,778      --       5,823,568     (96,600)    (240,000)    28,216,464
Recognition of deferred
 compensation expense . . .        --        --            --       --             --       96,600       60,000        156,600
Net income. . . . . . . . .        --        --            --       --       2,095,981         --           --       2,095,981
                                 -----  --------   ----------- --------    -----------   ---------    ---------    -----------
BALANCE, December 31, 1992.        --    230,718    22,498,778      --       7,919,549         --      (180,000)    30,469,045
Recognition of deferred
 compensation expense . . .        --        --            --       --             --          --        60,000         60,000
Excercise of stock options.        --         50         1,950      --             --          --           --           2,000
Adoption of SFAS 115. . . .        --        --            --   186,000            --          --           --         186,000
Net income. . . . . . . . .        --        --            --       --       2,824,454         --           --       2,824,454
                                 -----  --------   ----------- --------    -----------   ---------    ---------    -----------
BALANCE, December 31, 1993.      $ --   $230,768   $22,500,728 $186,000    $10,744,003   $     --     $(120,000)   $33,541,499
                                 =====  ========   =========== ========    ===========   =========    =========    ===========

                                              See notes to consolidated financial statements
</TABLE>








                                                                    32


<PAGE>
                    WASHINGTON BANCORP, INC. AND SUBSIDIARY
                     CONSOLIDATED STATEMENTS OF CASH FLOWS

                                               Year ended December 31,
                                      --------------------------------------
                                          1993          1992        1991
                                          ----          ----        ----
Cash Flows from Operating Activities:
 Interest received  . . . . . . .    $ 20,368,341 $ 22,383,276 $ 27,978,824
 Loan fees received   . . . . . .         288,037      449,833      406,092
 Service charges on deposits
  received  . . . . . . . . . . .         186,459      181,743      149,163
 Miscellaneous other income
  received  . . . . . . . . . . .         260,392      273,536      287,286
 Income tax refund received   . .       1,196,969          --     1,105,511
 Income taxes paid  . . . . . . .        (545,107)    (609,000)         -- 
 Loans originated for resale  . .        (852,000)         --           -- 
 Interest paid  . . . . . . . . .      (8,959,935) (12,520,427) (19,699,816)
 Cash paid to employees and for
  other expenses  . . . . . . . .      (7,630,874)  (7,863,590)  (5,278,204)
                                      -----------  ----------- ------------
   Net cash provided by operating
    activities  . . . . . . . . .       4,312,282    2,295,371    4,948,856
                                      -----------  ----------- ------------
Cash Flows from Investing Activities:
 Proceeds from maturity of term
  federal funds sold. . . . . . .             --     9,000,000          -- 
 Purchase of term federal funds
  sold  . . . . . . . . . . . . .             --           --    (9,000,000)
 Proceeds from sales of securities
  available-for-sale  . . . . . .       3,375,706   19,834,531          -- 
 Proceeds from maturities of
  securities available-for-
  sale. . . . . . . . . . . . . .         500,000          --           -- 
 Purchase of securities available-
  for-sale  . . . . . . . . . . .     (60,197,058) (21,353,814)         -- 
 Principal collected on mortgage-
  backed securities available-
  for-sale. . . . . . . . . . . .       2,967,578          --           -- 
 Purchase of mortgage-backed
  securities available-
  for-sale .. . . . . . . . . . .     (10,847,957)         --           -- 
 Proceeds from sales of loans
  held for sale . . . . . . . . .       7,021,863   15,717,358   34,600,519
 Proceeds from sales of investment
  securities  . . . . . . . . . .       9,248,633   54,466,694   68,049,943
 Proceeds from maturities of
  investment securities . . . . .      35,371,615   10,445,843   52,378,000
 Purchase of investment securities     (2,452,068) (68,592,457)(117,910,408)
 Principal collected on
  mortgage-backed securities. . .       5,769,780      532,190    1,042,580
 Proceeds from sales of
  mortgage-backed securities. . .       2,028,385    1,533,314   27,191,360
 Purchase of mortgage-backed
  securities  . . . . . . . . . .     (10,534,937)  (7,785,292)         -- 
 Purchase of loans  . . . . . . .             --   (10,086,000)         -- 
 Net decrease/(increase) in loans
  and loans held for sale . . . .      14,240,619   (7,095,165) (11,481,243)
 Recoveries on loans charged-off          261,348      257,045      240,898
 Proceeds from sale of bank
  building  . . . . . . . . . . .         224,100          --           -- 
 Capital expenditures   . . . . .         (64,614)    (312,723)    (261,474)
 Proceeds from sales of REO, net of
  financed sales and closing costs      3,995,466    1,126,761    2,658,486
 Proceeds from redemption of FHLB
  stock   . . . . . . . . . . . .             --       520,300      104,600
 Purchase of FHLB stock   . . . .         (79,300)         --           -- 
                                      -----------  ----------- ------------
   Net cash (used in)/provided by
  investing activities  . . . . .         829,159   (1,791,415)  47,613,261
                                      -----------  ----------- ------------
Cash Flows from Financing Activities:
 Net increase in savings and
  transaction accounts. . . . . .       4,164,930   14,330,173    5,693,096
 Net decrease in certificates of
  deposit   . . . . . . . . . . .     (10,744,882) (20,728,505) (21,998,795)
 Net increase/(decrease) in mortgage
  escrow deposits   . . . . . . .        (116,890)    (739,381)     149,309
 Repayment of advances from FHLB              --           --   (45,134,319)
 Advances from FHLB   . . . . . .         400,000          --    15,600,000
 Exercise of stock options  . . .           2,000          --           -- 
                                      -----------  ----------- ------------
   Net cash used in financing
    activities  . . . . . . . . .      (6,294,842)  (7,137,713) (45,690,709)
                                      -----------  ----------- ------------
Net Increase/(Decrease) in Cash and
  Cash Equivalents  . . . . . . .      (1,153,401)  (6,633,757)   6,871,408
Cash and Cash Equivalents,
 beginning of year. . . . . . . .       7,336,433   13,970,190    7,098,782
                                      -----------  ----------- ------------
Cash and Cash Equivalents, end of
  year  . . . . . . . . . . . . .     $ 6,183,032  $ 7,336,433 $ 13,970,190
                                      ===========  =========== ============

                See notes to consolidated financial statements

                                      33


<PAGE>
                    WASHINGTON BANCORP, INC. AND SUBSIDIARY
              CONSOLIDATED STATEMENTS OF CASH FLOWS--(Continued)

                                              Year ended December 31,
                                          ---------------------------------
                                             1993       1992         1991
                                             ----       ----         ----
Reconciliation of Net Income/(Loss)
 to Net Cash Provided by
 Operating Activities:
Net income/(loss) . . . . . . . .      $ 2,824,454 $ 2,095,981 $ (1,348,130)
Adjustments to reconcile net income/
 (loss) to net cash
 provided by operating activities:
  Depreciation  . . . . . . . . .          253,092     372,186      319,678
  Provision for losses on loans and
   REO  . . . . . . . . . . . . .        1,443,965   1,951,900    2,670,206
  Recognition of deferred
   compensation expense . . . . .           60,000     156,600      349,800
  Deferred loan fees  . . . . . .         (194,779)   (163,765)    (248,842)
  Deferred taxes  . . . . . . . .         (699,000)   (250,000)     552,000
  Gain on sales of investment and
   mortgage-backed securities   .          (67,623) (1,671,946)  (1,078,931)
  Loss on sales of investment and
   mortgage-backed securities   .           45,173      33,814      222,088
  Gain on sale of bank building           (186,519)        --           -- 
  Gain on sales of REO  . . . . .         (429,255)   (454,734)    (329,927)
  Loss on sales of REO  . . . . .          125,355      53,887      153,157
  Gain on sale of loans   . . . .         (157,030)   (206,314)  (1,275,976)
  Loss on sale of loans   . . . .              --        9,469          -- 
  Premium amortization, net of
   discount earned. . . . . . . .        2,249,515     817,490      243,249
  Extraordinary loss on early
   extinguishment of FHLB
   advances   . . . . . . . . . .              --          --     1,034,319
  Changes in operating assets and
   liabilities:
   (Increase) in loans originated
    for resale. . . . . . . . . .         (852,000)        --           -- 
   (Increase)/decrease in income
    tax refund receivable . . . .          320,000    (320,000)     243,000
   (Increase)/decrease in accrued
     interest receivable  . . . .           43,717     300,293      796,868
   (Increase)/decrease in other
     assets   . . . . . . . . . .          (35,878)     83,567      890,585
   Increase/(decrease) in accrued
    interest payable  . . . . . .         (147,503)   (329,844)    (580,968)
   Increase/(decrease) in other
    liabilities   . . . . . . . .         (283,402)   (183,213)   2,336,680
                                       ----------- -----------  -----------
Net cash provided by operating
 activities . . . . . . . . . . .      $ 4,312,282 $ 2,295,371  $ 4,948,856
                                       =========== ===========  ===========
Supplemental Schedule of Noncash
 Investing and Financing
 Activities:
  Transfer of loans to REO  . . .      $ 3,705,035 $ 5,330,339  $ 9,571,387
                                       =========== ===========  ===========
  Portion of REO sales financed
   by the Bank. . . . . . . . . .      $ 5,427,475 $ 3,486,900  $ 4,700,200
                                       =========== ===========  ===========
  Transfer of loans to loans held
   for sale, net  . . . . . . . .        $    --   $24,520,513  $       -- 
                                       =========== ===========  ===========
  Exchange of loans for
   mortgage-backed securities . .      $ 1,788,408 $       --   $ 6,732,250
                                       =========== ===========  ===========
  Available-for-sale securities
   market value change. . . . . .      $   186,000 $       --   $       -- 
                                       =========== ===========  ===========

                See notes to consolidated financial statements

                                      34


<PAGE>
                        WASHINGTON BANCORP, INC. AND SUBSIDIARY
                       NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     The accounting and reporting policies of Washington Bancorp, Inc. and
Subsidiary follow generally accepted accounting principles and general
practices applicable to the banking industry. The policies which materially
affect the determination of financial position, results of operations and cash
flows are summarized below.

BASIS OF PRESENTATION

     The consolidated financial statements include the accounts of Washington
Bancorp, Inc, (the "Company") and its wholly-owned subsidiary, Washington
Savings Bank (the "Bank"). All significant intercompany balances and
transactions have been eliminated.

STATEMENTS OF CASH FLOWS

     The statements of cash flows are presented using the direct method. For
purposes of reporting cash flows, cash and cash equivalents are cash on hand,
amounts due from banks and Federal funds sold (generally due within a one-week
period).

SECURITIES

     During 1993, the Financial Accounting Standards Board (the "FASB") issued
and the Company adopted Statement of Financial Accounting Standards No. 115:
"Accounting for Certain Investments in Debt and Equity Securities" ("SFAS
115"). SFAS 115 requires entities to classify their securities into either a
held-to-maturity, available-for-sale or trading category. Each of these
classifications require a different basis of accounting.

     Securities in which there is both the positive intent and ability to hold
until call date, if any, or maturity are classified as held-to-maturity and
carried at cost, adjusted for amortization of premiums and accretion of
discounts. Premiums are amortized and discounts are accreted using the level
yield method over the period to call, if any, or maturity for investments, and
over the estimated remaining lives based on anticipated prepayments for
mortgage-backed securities. Gains and losses, if any, are recognized when
securities are sold by the specific identification method.

     Securities which may be sold prior to maturity for either asset/liability
purposes or for other reasons are classified as available-for-sale and are
accounted for at fair value with fair value changes, net of tax, reported as a
net amount in a separate component of stockholders' equity.

     The Company does not engage in trading securities; however, such
securities would be accounted for at fair value with fair value changes
reported in the income statement.

     The effect of adopting SFAS 115 as of December 31, 1993 was to increase
securities by $286,000, reduce the net deferred tax asset by $100,000 and
increase stockholders' equity by $186,000. There was no effect on the results
of operations.

     The Bank, as a member of the Federal Home Loan Bank of New York ("FHLB"),
is required to hold shares of capital stock in the FHLB in an amount equal to
one percent of the outstanding balance of mortgage loans or five percent of
its outstanding advances from the FHLB, whichever is greater.

LOANS

     Loans in which there is both the intent and ability to hold until
maturity are carried at their principal amounts outstanding. Generally, when a
loan is past due as to payment of principal or interest for ninety days or
when, in the opinion of management, the accrual of interest should be ceased
before ninety days, it is the Company's policy to cease accruing interest and
to place such a loan on a "nonaccrual status". Any accrued but unpaid interest
previously recorded, if not adequately collateralized, is charged against
current period interest income. Cash receipts on nonaccrual loans are recorded
as either income or as a reduction of principal, according to management's
judgement as to the collectibility of principal.

                                           35

<PAGE>
                        WASHINGTON BANCORP, INC. AND SUBSIDIARY
                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

     Loan origination fees and certain direct loan origination costs are
offset, and the resulting net amount is deferred and amortized as an
adjustment of the loans' yields. Net loan fees are generally amortized over
the contractual lives of the related loans.

     Loans held for sale are carried at the lower of aggregate cost or market.
No valuation allowance was required at December 31, 1993 or 1992. Gains and
losses, including deferred loan origination fees, are recognized when loans
are sold by the specific identification method.

     In May 1993, the FASB issued Statement of Financial Accounting Standards
No. 114, "Accounting by Creditors for Impairment of a Loan" ("SFAS 114").
SFAS 114 establishes criteria for accounting for loans that have been
impaired. It requires that impaired loans be measured based on the present
value of expected future cash flows discounted at the loan's effective
interest rate or at the loan's observable market price or the fair value of
the collateral if the loan is collateral dependent. The Company has not fully
evaluated the effect of SFAS 114 on its financial statements. SFAS 114 is
effective for fiscal years beginning after December 15, 1994. The Company
plans to adopt SFAS 114 in 1995 with no prior period restatement.

ALLOWANCE FOR LOSSES ON LOANS

     The allowance for losses on loans is established through charges to
operations in the form of a provision for losses on loans. Loans which are
determined to be uncollectible are charged against the allowance account and
subsequent recoveries, if any, are credited to the account. The provision for
losses on loans is based upon percentage allocations with regard to the
performing loan portfolio, as well as specific allocations for classified
loans. Loans are classified in accordance with their estimated risk based on
various factors, including: (a) the financial status and credit history of the
borrower; (b) collateral value; (c) loan documentation; (d) prevailing and
anticipated economic conditions; and (e) such other factors that, in
management's judgement, warrant current recognition in providing an adequate
allowance.

OTHER REAL ESTATE OWNED ("REO"), NET

     REO consists of real estate properties acquired through foreclosure or
deed in lieu of foreclosure and "in-substance" foreclosures ("ISF"). A loan is
classified as an in-substance foreclosure even though actual foreclosure has
not occurred based upon the following criteria: the borrower has little or no
equity in the collateral based upon its current estimated fair value; proceeds
for repayment are expected to come only from the operations or sale of the
collateral; and either the borrower has abandoned control of the collateral or
it is doubtful that the borrower will rebuild equity in the collateral or
repay the loan by other means in the foreseeable future.

     REO is carried at the lower of cost (principal balance of the former loan
plus cost of obtaining title and possession) or fair value less estimated cost
to sell. When a property is transferred to ISF, the excess of the loan balance
over market or the fair value less estimated cost to sell is charged to the
allowance for losses on loans.

     The allowance for losses on REO is established through charges to
operations in the form of a provision for losses on REO that is reflected in
the expense caption--"REO expense, net." Factors considered in establishing
the allowance for losses on REO include appraisals of the fair market value of
a property and management's assessment of the overall real estate market for
that type of property and its location. In addition, carrying costs (e.g. real
estate taxes, repairs and maintenance, and insurance), net of rental income,
are charged to operations in the current period and are reflected in the
expense caption--"REO expense, net".

PREMISES AND EQUIPMENT, NET

     Land is carried at cost. Buildings, building improvements, and furniture
and equipment are stated at cost less accumulated depreciation computed on the
straight-line basis over the estimated useful lives of each type of asset.
Leasehold improvements are stated at cost less accumulated amortization
computed on a straight-line basis over the term of the lease or useful life,
whichever is less. Expenditures for maintenance and repairs are charged to
expense; major replacements and betterments are capitalized. Gains and losses
on dispositions are reflected in current operations.

                                           36

<PAGE>
                        WASHINGTON BANCORP, INC. AND SUBSIDIARY
                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

INCOME TAXES

     The Company and the Bank file a consolidated federal income tax return.
State income tax returns are filed on a separate basis.

     Prior to 1993, the Company recorded income tax provisions in accordance
with Accounting Principles Board Opinion No.11: "Income Taxes" ("APB 11"),
which recorded deferred income taxes on transactions which are reported for
financial statement purposes in different years than for income tax
purposes--principally loan fees, interest on nonaccrual loans and carrying
costs of REO.

     On January 1, 1993, the Company adopted Statement of Financial Accounting
Standards No. 109: "Accounting for Income Taxes" ("SFAS 109") with no prior
period adjustment. SFAS 109 requires an asset and liability approach, the
objective of which is to establish deferred tax assets and liabilities for
temporary differences between the financial reporting basis and the tax basis
of assets and liabilities at enacted tax rates expected to be in effect when
such amounts are realized or settled. The effect of adopting SFAS 109, as of
January 1, 1993, was to increase assets and net earnings by $300,000, or $.13
per share.

PENSION PLAN AND POSTRETIREMENT BENEFITS

     A noncontributory defined benefit pension plan is provided through
Retirement System Group Inc. that covers substantially all employees. Benefits
are based upon years of service and generally upon the employee's average
compensation during the three consecutive years prior to normal retirement.
The funding policy is generally to make the minimum annual contributions
required by applicable regulations. Pension cost is determined by Statement of
Financial Accounting Standards No. 87: "Employers' Accounting for Pensions."
The Entry Age Normal Cost Method was used to determine the actuarial present
value of accumulated and projected benefit obligations.

     During 1992, the Company undertook a policy to eliminate its balance sheet
liability under the new Statement of Financial Accounting Standards No. 106:
"Accounting for Postretirement Benefits Other Than Pensions" ("SFAS 106").
This goal was achieved in a two step process. First, current retirees were
offered, and accepted, a lump sum payment equal to a percentage of the
estimated cost to the Company of each retiree's future health insurance
premiums in exchange for the Company's liability for future coverage. The
aggregate lump sum amount for all such retirees approximated $77,000 and was
paid in two equal installments in January 1992 and 1993. Second, the
obligation for future retirees was moved to the tax-qualified pension plan.
Future retirees who meet certain age and service requirements will be awarded
a supplemental pension benefit equal to a percentage of estimated future
health insurance premiums.

     During 1992 and prior periods, postretirement health care benefits were
recognized in the year that the benefits were paid to certain retired
employees--the "pay-as-you-go" or cash basis. The costs of providing
postretirement health care benefits approximated $42,000 and $38,000 for the
years ended December 31, 1992 and 1991, respectively.

POSTEMPLOYMENT BENEFITS

     In December 1992, the FASB issued Statement of Financial Accounting
Standards No. 112: "Employers' Accounting for Postemployment Benefits" ("SFAS
112"). SFAS 112 requires accrual accounting for benefits provided to former or
inactive employees after employment but before retirement--including salary
continuation, disability benefits, severance pay and continuation of health
care benefits. Under SFAS 112, each benefit will be accrued either over the
employee's working career for benefits that vest or vary based on an
employee's years of service, or as an expense at the date of the event giving
rise to the benefits (e.g., at the date of disability). SFAS 112 is effective
for fiscal years beginning after December 15, 1993. Earlier application is not
required by the FASB. The Company plans to adopt SFAS 112 in 1994 with no
prior period restatement. Management believes that the effect of adopting SFAS
112 will not be significant on the financial position or results of operations
of the Company.

FINANCIAL INSTRUMENTS

     Disclosures are made of the fair value of financial instruments, both
assets and liabilities recognized and not recognized in the consolidated
balance sheet, for which it is practicable to estimate fair value as of the
balance sheet

                                           37

<PAGE>
                        WASHINGTON BANCORP, INC. AND SUBSIDIARY
                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

date. Changes in market conditions subsequent to that date are not reflected
and the fair value of financial instruments are not representative of the
Company's total value. For example, when quoted market prices are not
available, the Company calculates the present value of anticipated future cash
flows. In that regard, the estimated fair value will be affected by prepayment
and discount rate assumptions. Such method may not provide the actual amount
which would be realized in the ultimate sale of the financial instrument.

     The following methods and assumptions were used to estimate the fair
value of each class of financial instruments for which it is practical to
estimate that value:

  Cash and short-term investments

     The carrying amount is a reasonable estimate of fair value.

  Securities

     Fair values are based on quoted market prices as published by various
quotation services or, if quoted market prices are not available, on dealer
quotes. Fair value of the investment in FHLB is its carrying amount.

  Loan receivables and commitments to extend credit

     Loans are grouped into homogeneous categories, such as one-to-four family
mortgages, consumer loans, and loans held for sale. Fair value is based on
either a quoted market price from a dealer for similar maturities, interest
rate and type of collateral or the present value of anticipated future cash
flows using the current rates at which similar loans would be made to
borrowers with similar credit risks and for the same remaining maturities.

  Deposit liabilities

     Carrying amount is a reasonable estimate of fair value for savings,
demand deposit, and money market accounts. Fair value of certificates of
deposit is estimated by discounting the future cash flows using the rates
currently offered for deposits of similar remaining maturities.

PER SHARE DATA

     Income/(loss) per share was computed by dividing net income/(loss) for
each year by the weighted average number of shares outstanding (which excludes
unvested shares of the MRP).

RECLASSIFICATIONS

     Certain reclassifications have been made to the 1992 and 1991 financial
statements to conform to the 1993 presentation.

2. CASH AND DUE FROM BANKS

     Reserves maintained to meet Federal Reserve Board regulations amounted to
$331,000 and $280,000 during the bi-weekly maintenance periods that included
December 31, 1993 and 1992, respectively.

                                           38

<PAGE>
                        WASHINGTON BANCORP, INC. AND SUBSIDIARY
                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

<TABLE>
<CAPTION>
3. SECURITIES

                                                 December 31, 1993                             December 31, 1992
                                 ----------------------------------------------   -------------------------------------------
                                                           Gross                                          Gross
                                 Weighted               Unrealized                Weighted             Unrealized
                                  Average  Carrying  ---------------    Market     Average  Carrying  -------------   Market
                                   Yield    Value    Gains    Losses     Value      Yield    Value    Gains  Losses    Value
                                  ------   -------   -----    ------     -----     ------    -----    -----   -----    -----
                                                                   (Dollars in thousands)
<S>                                <C>     <C>        <C>      <C>      <C>         <C>      <C>       <C>    <C>     <C>
INVESTMENT SECURITIES HELD TO
 MATURITY
U.S. Treasury:
 Maturing between 1-5 years . . .   5.45%  $13,546    $275    $  (1)   $13,820       5.95%   $19,090   $453    $ --   $19,543
                                    ----   -------    ----    ------   -------       -----   -------   ----   ------  -------
U.S. Government agencies:
 Maturing within 1 year . . . . .    --        --      --       --         --        3.74      5,611      2      (7)    5,606
                                    ----   -------    ----    ------   -------       -----   -------   ----   ------  -------
Corporate Bonds and Notes:
 Maturing within 1 year . . . . .    --        --      --       --         --        4.00     19,754    187     (37)   19,904
 Maturing between 1-5 years . . .   4.28       303       5      --         308       4.53      3,151     46      (2)    3,195
                                    ----   -------    ----    ------   -------       -----   -------   ----   ------  -------
                                    4.28       303       5      --         308       4.07     22,905    233     (39)   23,099
                                    ----   -------    ----    ------   -------       -----   -------   ----   ------  -------
Other Securities:
 Maturing within 1 year . . . . .    --        --      --       --         --        3.65      9,188      2      (8)    9,182
                                    ----   -------    ----    ------   -------       -----   -------   ----   ------  -------
                                    5.43%  $13,849    $280    $  (1)   $14,128       4.58%   $56,794   $690     $(54) $57,430
                                    ====   =======    ====    ======   =======       =====   =======   ====    =====  =======
MORTGAGED-BACKED SECURITIES HELD
 TO MATURITY 
Government National
 Mortgage Association ("GNMA")
 pass-through certificates. . . .  6.24%   $ 7,155    $ 14    $ (75)   $ 7,094      7.12%    $ 7,213   $ 16     $(32) $ 7,197
Federal National Mortgage
 Association ("FNMA") pass-through
 certificates . . . . . . . . . .   5.85     1,582       5      (21)     1,566        --         --     --       --       -- 
Federal Home Loan Mortgage
 Association (FHLMC") pass-through
 certificates . . . . . . . . . .   5.67       710     --        (5)       705        --         --     --       --       -- 
                                    ----   -------    ----    ------   -------       -----   -------   ----   ------  -------
                                    6.13%  $ 9,447    $ 19    $(101)   $ 9,365       7.12%   $ 7,213   $ 16     $(32) $ 7,197
                                    ====   =======    ====    ======   =======       =====   =======   ====    =====  =======
</TABLE>

<TABLE>
<CAPTION>



                                   December 31, 1993                                           December 31, 1992
                                 --------------------                           -------------------------------------------
                                                                                                         Gross
                                 Weighted    Carrying                            Weighted             Unrealized
                                  Average     Market                              Average  Carrying  -------------   Market
                                   Yield      Value                                Yield     Value   Gains  Losses    Value
                                  ------    --------                              ------     -----   -----   -----    -----
                                                                   (Dollars in thousands)
<S>                                 <C>     <C>                                     <C>     <C>     <C>      <C>     <C>
INVESTMENT SECURITIES AVAILABLE
 FOR SALE
U.S. Treasury:
 Maturing between 1-5 years . . .   4.69%   $51,822                                   --%   $  --   $ --     $ --    $  -- 
U.S. Government agencies:
 Maturing within 1 year . . . . .   3.59        505                                   --       --     --       --       -- 
Corporate Bonds and Notes:
 Maturing within 1 year . . . . .   4.12      3,836                                 4.64     1,937     17      --     1,954
Other Securities:
 Maturing within 1 year . . . . .   4.50      1,577                                   --       --     --       --       -- 
                                    ----    -------                                 ----    ------  -----    -----   ------
                                    4.64%   $57,740                                 4.64%   $1,937   $ 17    $ --    $1,954
                                    ====    =======                                 ====     =====  =====    =====   ======
MORTGAGED-BACKED SECURITIES
 AVAILABLE FOR SALE
GNMA pass-through certificates. .   6.82%   $ 5,986                                   --%   $  --   $ --     $ --    $  -- 
FHLMC pass-through certificates .   7.82      2,558                                   --       --     --       --       -- 
FNMA pass-through certificates. .   5.53        973                                   --       --     --       --       -- 
                                    ----    -------                                 ----    ------  -----    -----   ------
                                    6.95%   $ 9,517                                   --%   $  --   $ --     $ --    $  -- 
                                    ====    =======                                 ====    ======  =====    =====   ======
</TABLE>

     During 1993, the Company adopted SFAS 115 which increased the carrying
value of the available-for-sale securities by $286,000 for unrealized gains.
The carrying value of securities pledged to collateralize public deposits
approximated $828,000 and $1,454,000 at December 31, 1993 and 1992,
respectively.

                                           39


<PAGE>
                        WASHINGTON BANCORP, INC. AND SUBSIDIARY

                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)

4. LOANS AND REO

  Loans

     The primary market area for lending encompasses Hudson and Bergen
Counties, New Jersey. The following table sets forth the composition of the
loan portfolio:

                                                       December 31,
                                                ---------------------------
                                                   1993           1992
                                               ------------   ------------
Real estate:
 1-4 family . . . . . . . . . . . . . . . . .   $109,211,067   $125,858,058
 Multi-family/commercial. . . . . . . . . . .     53,860,461     52,742,859
 Construction . . . . . . . . . . . . . . . .      3,282,555      2,533,164
                                                ------------   ------------
  Total real estate loans . . . . . . . . . .    166,354,083    181,134,081
Commercial/financial. . . . . . . . . . . . .      1,421,985      3,551,679
Consumer and other loans. . . . . . . . . . .      1,322,178      1,731,241
                                                ------------   ------------
  Total loans . . . . . . . . . . . . . . . .    169,098,246    186,417,001
Less:
 Unearned interest. . . . . . . . . . . . . .         79,393         87,541
 Deferred loan fees . . . . . . . . . . . . .        857,953      1,052,732
 Allowance for losses . . . . . . . . . . . .      2,828,000      2,776,000
                                                ------------   ------------
  Loans, net. . . . . . . . . . . . . . . . .   $165,332,900   $182,500,728
                                                ============   ============
  Nonperforming loans

     Nonperforming loans, which are a component of loans, include loans which
are accounted for on a nonaccrual basis and troubled debt restructurings.


                                                       December 31,
                                                ---------------------------
                                                   1993           1992
                                               ------------   ------------
Nonaccrual loans:
 Real estate loans:
  1-4 family. . . . . . . . . . . . . . . . .  $ 2,783,813     $5,527,941
  Multi-family/commercial . . . . . . . . . .    9,981,691      1,648,146
  Construction. . . . . . . . . . . . . . . .          --         944,000
                                               -----------     ----------
   Total real estate loans. . . . . . . . . .   12,765,504      8,120,087
 Commercial/financial . . . . . . . . . . . .          --         224,591
 Consumer and other loans . . . . . . . . . .       32,647        254,571
                                               -----------     ----------
   Total nonaccrual loans . . . . . . . . . .   12,798,151      8,599,249
 Troubled debt restructurings:
  Commercial/financial. . . . . . . . . . . .      151,788        207,088
                                               -----------     ----------
   Total nonperforming loans. . . . . . . . .  $12,949,939     $8,806,337
                                               ===========     ==========

     Interest on nonperforming loans which would have been recorded had such
loans been performing (based upon original contract terms) throughout the
period approximated $826,000, $609,000 and $975,000 for the years ended
December 31, 1993, 1992 and 1991, respectively. Interest income on those
loans, which is recorded only when received, amounted to $223,000, $416,000
and $548,000 for the years ended December 31, 1993, 1992 and 1991,
respectively.

     During the first quarter of 1993, a Chapter 11 bankruptcy petition was
filed by the obligor of an approximately $9.0 million loan, a loan on which
the Bank currently has a first mortgage and an assignment-of-rents (the

                                           40

<PAGE>
                        WASHINGTON BANCORP, INC. AND SUBSIDIARY

                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)

"Bankruptcy Loan"). On November 10, 1993, the Court dismissed the bankruptcy
petition. Nevertheless, the Bank did not receive any of the rental payments
from April 1993 through November 1993, as the payments were made to a
debtor-in-possession account and pursuant to a Court Order were released to
the City of Philadelphia (and not to the Bank) to pay a substantial portion of
property tax arrearages. Rental payments were resumed to the Bank in December
1993. On January 29, 1994, the Bank paid approximately $450,000 to the City
of Philadelphia to resolve all remaining property tax arrearages and to pay
1994 property taxes. The amount of such payment was capitalized into the 
Bankruptcy Loan balance. The Bank anticipates that the Bankruptcy Loan will
be renegotiated during 1994. The Bank has classified the Bankruptcy Loan as
a nonaccrual loan included in the multi-family/commercial category. Management
believes that the Bank has adequate collateral with respect to the Bankruptcy
Loan and anticipates collection of the outstanding principal balance.

REO
                                          December 31,
                                     -----------------------
                                        1993         1992
                                      ---------   -----------
Acquired by foreclosure or deed in
 lieu of foreclosure. . . . . . . .  $3,920,667   $ 7,460,541
Loans foreclosed in-substance . . .   5,037,371     7,339,481
Less: Allowance for losses on REO .   1,880,000     1,802,000
                                     ----------   -----------
 REO, net . . . . . . . . . . . . .  $7,078,038   $12,998,022
                                     ==========   ===========
  Allowance for losses on loans and REO

                                        Loans          REO          Total
                                     ----------    ----------    ----------
Balance, December 31, 1990. . . . .  $2,579,000    $  976,000    $3,555,000
Provision for losses. . . . . . . .   1,500,000     1,170,206     2,670,206
Recoveries. . . . . . . . . . . . .     240,898           --        240,898
Losses charged off. . . . . . . . .  (1,330,898)     (818,206)   (2,149,104)
                                     ----------    ----------    ----------
Balance, December 31, 1991. . . . .   2,989,000     1,328,000     4,317,000
Provision for losses. . . . . . . .   1,100,000       851,900     1,951,900
Recoveries. . . . . . . . . . . . .     257,045           --        257,045
Losses charged off. . . . . . . . .  (1,570,045)     (377,900)   (1,947,945)
                                     ----------    ----------    ----------    
Balance, December 31, 1992. . . . .   2,776,000     1,802,000     4,578,000
Provision for losses. . . . . . . .     420,000     1,023,965     1,443,965
Recoveries. . . . . . . . . . . . .     261,319           --        261,319
Losses charged off. . . . . . . . .    (629,319)     (945,965)   (1,575,284)
                                     ----------    ----------    ----------
Balance, December 31, 1993. . . . .  $2,828,000    $1,880,000    $4,708,000
                                     ==========    ==========    ==========

          Related-Party Loans

     An analysis of activity with respect to loans outstanding to directors,
officers, their entities and immediate family is as follows:

                                                     Year ended December 31,
                                                     ----------------------
                                                       1993         1992
                                                     ---------   ----------     
  Balance, beginning of year. . . . . . . . . . .    $ 866,000   $1,007,000
   New loans. . . . . . . . . . . . . . . . . . .          --       356,000
   Repayments/reductions. . . . . . . . . . . . .     (320,000)    (497,000)
                                                     ---------   ----------
  Balance, end of year. . . . . . . . . . . . . .    $ 546,000   $  866,000
                                                     =========   ==========

    As of December 31, 1993 and 1992, $543,000 and $842,000, respectively, of
such loans represented collateralized real estate loans and $3,000 and
$24,000, respectively, represented uncollateralized loans. All such loans
were, in the opinion of management, made on substantially the same terms,
including interest rates and collateral, as those prevailing at the time for
comparable transactions with outside third parties.

                                           41

<PAGE>
                        WASHINGTON BANCORP, INC. AND SUBSIDIARY

                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)

5. PREMISES AND EQUIPMENT
                                                           December 31,
                                                           ------------
                                                         1993        1992
                                                      ----------  ----------
 Land. . . . . . . . . . . . . . . . . . . . . . . .  $  513,570  $  532,496
 Buildings . . . . . . . . . . . . . . . . . . . . .   3,185,933   3,211,426
 Leasehold improvements. . . . . . . . . . . . . . .     145,123     356,462
 Equipment . . . . . . . . . . . . . . . . . . . . .   2,483,214   2,423,942
                                                      ----------  ----------
                                                       6,327,840   6,524,326
 Less: Accumulated depreciation and amortization . .   3,713,809   3,684,236
                                                      ----------  ----------
                                                      $2,614,031  $2,840,090
                                                      ==========  ==========

     During 1993, a building used to store bank-owned vehicles (i.e., a
garage) with a net book value of $37,000 was sold for $224,000.

6. INTEREST-BEARING DEPOSITS
<TABLE>
<CAPTION>
                                                                               December 31,
                                                            ---------------------------------------------------
                                                                     1993                       1992
                                                            -----------------------   ------------------------
                                                              Average                    Average
                                                             effective                  effective
                                                           interest rate  Amount      interest rate  Amount
                                                           -------------  ------      -------------  -------
<S>                                                            <C>     <C>                <C>     <C>         
Regular savings accounts. . . . . . . . . . . . . . . . . . .  2.50%   $103,033,812       3.25%   $ 99,347,342
Money market accounts . . . . . . . . . . . . . . . . . . . .  2.25       6,700,155       3.15       7,369,440
Checking accounts . . . . . . . . . . . . . . . . . . . . . .  2.00       4,690,136       2.90       4,185,800
                                                               ----    ------------       ----    ------------
 Total savings and transaction deposits . . . . . . . . . . .  2.47     114,424,103       3.23     110,902,582
                                                               ----    ------------       ----    ------------
Market-rate certificates under $100,000 maturing:
 Three months or less . . . . . . . . . . . . . . . . . . . .  3.84      37,909,328       4.86      45,781,741
 Three months to six months . . . . . . . . . . . . . . . . .  3.69      22,848,926       4.97      29,851,480
 Six months to one year . . . . . . . . . . . . . . . . . . .  3.65      26,694,662       4.79      33,046,983
 One to two years . . . . . . . . . . . . . . . . . . . . . .  4.36      10,430,845       6.22      11,860,462
 Two to three years . . . . . . . . . . . . . . . . . . . . .  4.91      10,514,059       4.91       3,212,207
 Three to five years. . . . . . . . . . . . . . . . . . . . .  5.07       5,576,637       6.11       1,225,039
Market-rate certificates $100,000 and over maturing:
 Three months or less . . . . . . . . . . . . . . . . . . . .  4.02       2,754,760       4.90       3,294,615
 Three months to six months . . . . . . . . . . . . . . . . .  3.32       1,710,739       4.68       2,014,480
 Six months to one year . . . . . . . . . . . . . . . . . . .  4.12       1,819,949       5.16       2,417,186
 One to two years . . . . . . . . . . . . . . . . . . . . . .  4.51         527,622       6.89         428,375
 Two to three years . . . . . . . . . . . . . . . . . . . . .  4.99         701,366       5.30         214,475
 Three to five year . . . . . . . . . . . . . . . . . . . . .  5.05       1,113,268         --             -- 
                                                               ----    ------------       ----    ------------
  Total certificates of deposit . . . . . . . . . . . . . . .  3.98     122,602,161       5.01     133,347,043
                                                               ----    ------------       ----    ------------
   Total interest-bearing deposits. . . . . . . . . . . . . .  3.25%   $237,026,264       4.20%   $244,249,625
                                                               ====    ============       ====    ============
Average effective interest rate on all deposits . . . . . . .  3.13%                      4.04%
                                                               ====                       ====
</TABLE>
7. BORROWINGS

     On February 1, 1993, the FHLB advanced the Company $400,000, maturing on
February 1, 1996. There were no advances during 1992. The average amount
outstanding during 1993 and 1991 was $367,000 and $23,308,000, respectively,
with a weighted average rate of 4.9% and 8.4%, respectively. The FHLB advance
is collateralized by

                                           42

<PAGE>
                        WASHINGTON BANCORP, INC. AND SUBSIDIARY

                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)

mortgage-backed securities and the mortgage loan portfolio. During the fourth
quarter of 1991, the proceeds primarily from the sale of one-to-four family
performing mortgage loans and investment securities were used to prepay
$15,900,000 of FHLB advances, incurring approximately $1,034,000 of early
extinguishment costs. The costs have been included in the consolidated
statements of operations as an extraordinary item. Due to the net operating
loss carryforward position, there was no income tax effect for these
transactions.

     In 1987, the Bank established an Employee Stock Ownership Plan ("ESOP"),
which borrowed $l,449,000 from an unrelated third party lender to acquire
138,000 shares of the Company's Common Stock at $10.50 per share (secured by
the shares purchased). The loan was scheduled to mature in 1997; however, the
ESOP, at its option, repaid the remaining balance of the loan during 1992 with
no penalty. The ESOP repaid the loan as contributions were received from the
Bank. Interest was paid and accrued monthly at a variable rate which
approximated the prime rate. The related interest expense incurred for the
years ended December 31, 1992 and 1991 approximated $1,000 and $23,000, at an
effective rate of 3.9% and 9.3%, respectively.

     The Bank also has a line of credit, which expires on September 1, 1994,
of approximately $14.3 million with the FHLB, none of which was in use at
December 31, 1993.

8. PENSION PLAN

     The components of net periodic pension cost include the following:

                                                 Year ended December 31,
                                             -------------------------------
                                              1993        1992       1991
                                            --------    --------   --------
Service cost of benefits earned . . . . .   $131,925   $122,405    $102,672
Interest cost on projected benefit
 obligation . . . . . . . . . . . . . . .    220,512    209,194     205,182
Actual return on plan assets. . . . . . .   (408,089)  (279,886)   (210,743)
Net amortization:
 Deferred investment liability. . . . . .    147,402     33,433         -- 
 Unrecognized net transition asset. . . .    (58,356)   (58,356)    (58,356)
 Unrecognized prior service liability . .       (254)     1,456       1,456
                                            --------   --------    --------
Net periodic pension cost . . . . . . . .   $ 33,140   $ 28,246    $ 40,211
                                            ========   ========    ========



                                           43

<PAGE>
                        WASHINGTON BANCORP, INC. AND SUBSIDIARY

                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)

     The funded status of the plan, which invests primarily in marketable
equity and debt securities, and the amounts recognized in the consolidated
balance sheets are as follows:
                                                        December 31,
                                                 --------------------------
                                                    1993           1992
                                                 -----------    -----------
Actuarial present value of accumulated benefit
 obligation:
 Vested benefits. . . . . . . . . . . . . . . . $(2,838,600)   $(2,338,576)
 Nonvested benefits . . . . . . . . . . . . . .    (182,800)      (150,610)
                                                -----------    -----------
 Accumulated benefit obligation . . . . . . . .  (3,021,400)    (2,489,186)
Effect of assumed increase in future
 compensation levels. . . . . . . . . . . . . .    (415,000)      (341,898)
                                                -----------    -----------
Projected benefit obligation. . . . . . . . . .  (3,436,400)    (2,831,084)
Plan assets at fair value . . . . . . . . . . .   3,617,300      3,333,266
                                                -----------    -----------
Plan assets in excess of projected
benefit obligation. . . . . . . . . . . . . . .     180,900        502,182
Unrecognized net transition asset . . . . . . .    (242,200)      (300,524)
Unrecognized net (gain)/loss. . . . . . . . . .      87,200       (142,334)
Unrecognized prior service liability. . . . . .      (7,500)        (7,784)
                                                -----------    -----------
Net pension asset . . . . . . . . . . . . . . .  $   18,400     $   51,540
                                                 ==========     ==========

    The expected long-term rate of return on plan assets used in determining
the net periodic pension cost was 8.00% in 1993, 1992 and 1991. The projected
benefit obligation is based on an assumed discount rate of 7.00% in 1993 and
8.00% in 1992, and an assumed rate of compensation increase of 5.5% and 6.00%
in 1993 and 1992, respectively. The original net transition asset of $650,660
is being amortized over approximately eleven years and is due to expire in
1998.

9. BENEFIT PLANS

    The expense charged to operations for the following benefit plans during
the years ended December 31, 1993, 1992 and 1991 approximated $151,000,
$193,000 and $376,000, respectively.

Incentive Stock Option Plan ("Option Plan")

    The Option Plan authorizes the granting of 172,500 nonqualified and
incentive stock options through 1997 to certain officers and other key
employees. Each option entitles the holder to purchase one share of Common
Stock at an exercise price equal to the fair market value as of the date of
grant. Options may be exercisable at such times (not after ten years from
grant) as the Stock Option Plan Committee determines. The exercise price may
be paid in cash or Common Stock. The following table summarizes stock option
transactions during the three years ended December 31, 1993:

Balance at January 1, 1991, exercisable between $5.25
 and $18.75 . . . . . . . . . . . . . . . . . . . . . . . .         58,000
  Granted in 1992 at $4.00. . . . . . . . . . . . . . . . .         26,500
  Granted in 1993 at $7.25. . . . . . . . . . . . . . . . .         88,000
  Exercised in 1993 at $4.00. . . . . . . . . . . . . . . .           (500)
                                                                   -------
Balance at December 31, 1993, exercisable between $4.00
 and $18.75 . . . . . . . . . . . . . . . . . . . . . . . .        172,000
                                                                   =======
Exercisable at December 31, 1993. . . . . . . . . . . . . .         74,700
                                                                   =======
Available for future grant of stock options . . . . . . . .            -- 
                                                                   =======

                                           44

<PAGE>
                        WASHINGTON BANCORP, INC. AND SUBSIDIARY

                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)

Employee Stock Ownership Plan ("ESOP")

     The ESOP, established for employees age 21 or older who have at least one
year of credited service, was funded by discretionary cash contributions that
are invested in the Common Stock. Benefits may be paid either in shares of
Common Stock or in cash. Shares purchased with such proceeds are held in a
suspense account by the ESOP Trustee for allocation among members. Benefits
become 20% vested each year of credited service, with 100% vesting after 5
years of credited service. Forfeitures will be reallocated among remaining
participating employees. Benefits may be payable upon retirement, early
retirement, disability or separation from service.

     The ESOP Trustee must vote all allocated shares held in the ESOP in
accordance with the instructions of the participating employees. Shares for
which employees do not give instructions, shares held by the ESOP trustee and
unallocated shares will be voted in the same proportion as the shares with
respect to which instructions have been given.

     The ESOP is subject to the requirements of the Employee Retirement Income
Security Act of 1974, as amended (which applies to all employee stock
ownership plans), and the regulations of the Internal Revenue Service and the
Department of Labor thereunder. The Company has begun to terminate the ESOP.
The effect of terminating the ESOP will not be significant to the financial
position or results of operations of the Company.

Management Recognition Plan ("MRP")

     The MRP was established as a method of providing employees in key
positions with a proprietary interest in a manner designed to encourage such
key employees to remain with the Company. The Company contributed $630,000 to
the MRP to enable it to acquire 60,000 shares of Common Stock. Such amount
represents deferred compensation and has been accounted for as a reduction of
stockholders' equity. Awards generally vest over either a three or five year
period and will be 100% vested upon termination of employment by death,
disability, retirement, or following a change in control of the Company.

Option Plan for Outside Directors ("Directors' Option Plan")

     Each member of the Board of Directors who is not an officer or employee
of the Company was granted a single non-qualified option to purchase 7,187.5
shares (aggregate 57,500 shares) of the Common Stock at an exercise price
equal to the fair market value as of the date of grant. Each option granted
under the Directors' Option Plan expires upon the earlier of ten years
following the date of the option or thirty days following the date the
optionee ceases to be a director. The following table summarizes the
Directors' Option Plan transactions during the three years ended December 31,
1993:

Balance at January 1, 1991, exercisable between $10.50
 and $13.00 . . . . . . . . . . . . . . . . . . . . . . . .      50,312.50
  Granted in 1993 at $7.25. . . . . . . . . . . . . . . . .      10,782.00
  Options returned for granting in 1993 . . . . . . . . . .     (10,782.00)
                                                                ----------
Balance at December 31, 1993, excersisable between $7.25
 and $13.00 . . . . . . . . . . . . . . . . . . . . . . . .      50,312.50
                                                                ==========
Exercisable at December 31, 1993. . . . . . . . . . . . . .      50,312.50
                                                                ==========
Available for future grant of stock options . . . . . . . .            -- 
                                                                ==========

Deferred Compensation Plan for Outside Directors ("DCP")

     During 1993, the DCP, a plan which covers any outside director who has
served in that capacity for at least five consecutive calendar years, was
approved in principle subject to certain conditions. Eligibility, benefits and
vesting will continue should an outside director subsequently become an
officer or employee. An outside director becomes fully vested upon either
fifteen years of service as director, sixty-five years of age, death, or
change in control of the Company, as described below. Subsequent to
retirement, the DCP provides an annual benefit equal to (a) 50% of the outside
director's annual retainer in effect at the time of retirement (the "then
current retainer"), plus (b) 5% of the then current retainer for each
additional year of service in excess of 5 years (up to a maximum of 10
additional years).

                                           45

<PAGE>
                        WASHINGTON BANCORP, INC. AND SUBSIDIARY

                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)

Benefits are based on actuarial assumptions then in effect under the
Retirement Plan of the Bank. Benefits payable under the DCP shall be paid
directly from the general assets of the Company. The Company is not obligated
to set aside, earmark or escrow funds or other assets to satisfy its
obligations under the DCP. At December 31, 1993, the accumulated
postretirement benefit obligation reflected on the consolidated balance sheet
in other liabilities was $25,000.

     In the event of a change in control of the Company, each outside director
(regardless of whether he has served as a director for five years) who is
neither an officer nor an employee shall receive a single cash payment equal
to four times the then current retainer. The cumulative liability under a
change in control of the Company is approximately $252,000. Such cumulative
liability in excess of the aforementioned $25,000 was not reflected in the
consolidated financial statements as of December 31, 1993.

Bonus programs

     Employees of the Bank are awarded cash bonuses based upon length of
service, responsibility level and performance.

10. INCOME TAX EXPENSE/(BENEFIT)

                                                 Year ended December 31,
                                                 ----------------------
                                                 1993     1992    1991
                                                 ----     ----    ----
                                                   (Dollars in thousands)
Current:
 Federal. . . . . . . . . . . . . . . . . . . $   396   $ 288    $  --
 State. . . . . . . . . . . . . . . . . . . .      32      51       --
                                              -------   -----    -----
                                                  428     339       --
Deferred. . . . . . . . . . . . . . . . . . .     110    (250)      --
Elimination of valuation allowance. . . . . .    (809)     --       --
Income tax refund . . . . . . . . . . . . . .    (747)     --       --
Charge in lieu of income taxes. . . . . . . .      --     539       --
Write-off of net deferred tax asset . . . . .      --      --      552
                                              -------   -----    -----
                                              $(1,018)  $ 628    $ 552
                                              =======   =====    =====

    Upon adoption of SFAS 109, deferred tax assets of $2.4 million, deferred
tax liabilities of $1.0 million and a valuation allowance of $809,000 were
established, resulting in a net deferred tax asset of $550,000 as of January
1, 1993. As of December 31, 1993, the $809,000 valuation allowance was reduced
to zero as a result of taxes paid in prior and current years and anticipated
future taxable income sufficient to realize these tax benefits. Based upon the
Company's historical and current pretax earnings, management believes it is
more likely than not that the Company will generate future net taxable income
in sufficient amounts to realize its net deferred tax asset at December 31,
1993, however, there can be no assurance that the Company will generate any
earnings or any specific level of continuing earnings. In addition during
1993, an income tax refund of $747,000 was received as a result of an
overassessment of previously paid federal income taxes.

    During 1992, the Company utilized its remaining net operating loss
carryforwards of approximately $754,000 for federal income tax purposes and
approximately $1,700,000 for financial reporting purposes to record an
extraordinary credit in the amount of $539,000, which partially offset income
tax expense of $628,000. During 1991, the $552,000 of expense was primarily a
result of the write-off of the net deferred tax asset as a result of the
Company's tax loss carryforward position.

                                           46

<PAGE>
                        WASHINGTON BANCORP, INC. AND SUBSIDIARY

                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)

     A reconciliation between the reported income tax expense/(benefit) and
the amount computed by multiplying income before income taxes, extraordinary
items and cumulative effect of change in accounting principle by the statutory
Federal income tax rate is as follows:
<TABLE>
<CAPTION>
                                                                               Year ended December 31,
                                                              ---------------------------------------------------------
                                                                      1993                1992                1991
                                                                 ---------------     ---------------     --------------
                                                                                 (Dollars in thousands)
<S>                                                          <C>         <C>       <C>        <C>      <C>       <C>   
Statutory expense . . . . . . . . . . . . . . . . . . . .    $   512      34.0%    $ 743      34.0%    $  81      34.0%
(Deductible)/ nondeductible provision
 for losses on loans. . . . . . . . . . . . . . . . . . .         --        --      (151)     (6.9)      160      67.3 
State income tax, net of federal benefit. . . . . . . . .         30       2.0        35       1.6        --        -- 
Reduction in valuation allowance. . . . . . . . . . . . .       (809)    (53.7)       --        --        --        -- 
Income tax refunds. . . . . . . . . . . . . . . . . . . .       (747)    (49.6)       --        --        --        -- 
Write-off of deferred tax asset, net of
 benefit. . . . . . . . . . . . . . . . . . . . . . . . .         --        --        --        --       310     130.2 
Other . . . . . . . . . . . . . . . . . . . . . . . . . .         (4)      (.3)        1        --         1       (.2)
                                                             -------    ------     -----      ----     -----     ----- 
                                                             $(1,018)   (67.6)%    $ 628      28.7%    $ 552     231.7%
                                                             =======    ======     =====      ====     =====     ===== 
</TABLE>

    Temporary differences, which give rise to deferred tax assets and
liabilities under SFAS 109, as of December 31, 1993, are as follows:

                                                            Deferred Tax
                                                        ---------------------
                                                          Assets  Liabilities
                                                          ------  -----------
                                                       (Dollars in thousands)
Financial basis reserve for losses on loans and REO . .   $1,710     $  --
Tax basis reserve for losses on loans and REO
 in excess of base year tax reserve . . . . . . . . . .       --     1,088
Deferred loan origination fees. . . . . . . . . . . . .      309        --
Interest on nonaccrual loans. . . . . . . . . . . . . .      262        --
Premises and equipment. . . . . . . . . . . . . . . . .      146        --
Deferred compensation . . . . . . . . . . . . . . . . .       83        --
Unrealized gain on available for sale securities. . . .       --       100
Other . . . . . . . . . . . . . . . . . . . . . . . . .       54         7
                                                          ------    ------
Deferred taxes/liabilities. . . . . . . . . . . . . . .   $2,564    $1,195
                                                          ======    ======
Net deferred tax asset. . . . . . . . . . . . . . . . .   $1,369
                                                          ======

    Under APB 11, the provision for losses on loans and REO was treated as a
permanent difference which did not require deferred taxes. Under SFAS 109,
differences between the book and tax basis reserve for losses on loans and REO
are treated as temporary differences requiring deferred taxes, except that no
deferred tax liability is required for the base year tax reserve of
approximately $270,000 as of December 31, 1993.

                                           47

<PAGE>
                        WASHINGTON BANCORP, INC. AND SUBSIDIARY

                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)

     The deferred income tax provision/(benefit) on income from operations is
due to the following items:

                                                   Year ended December 31,
                                                  ------------------------
                                                  1993      1992      1991
                                                  ----      ----      ----
                                                   (Dollars in thousands)
Financial basis reserve for losses on loans and
 REO. . . . . . . . . . . . . . . . . . . . . .    $ 63    $   --      $ --
Tax basis reserve for losses on loans and REO in
 excess of base year tax reserve. . . . . . . .     (87)       --        --
Deferred loan origination fees. . . . . . . . .     (70)     (248)       --
Interest on nonaccrual loans. . . . . . . . . .     186        23        --
Deferred compensation . . . . . . . . . . . . .     (26)      (28)       --
Other . . . . . . . . . . . . . . . . . . . . .      44         3        --
                                                   ----     -----      ----
                                                   $110     $(250)     $ --
                                                   ====     =====      ====

11. COMMITMENTS AND CONTINGENCIES

     Total rent expense for all bank branches under operating leases was
approximately $73,000, $130,000 and $105,000 for the years ended December 31,
1993, 1992 and 1991, respectively. Future minimum lease payments required
under noncancellable operating leases for bank branches as of December 31,
1993 are as follows:


                    1994 . . . . . . . . . . . . .  $ 71,000
                    1995 . . . . . . . . . . . . .    71,000
                    1996 . . . . . . . . . . . . .    71,000
                    1997 . . . . . . . . . . . . .    50,000
                    1998 . . . . . . . . . . . . .     7,000
                    Thereafter . . . . . . . . . .       -- 
                                                    --------
                                                    $270,000
                                                    ========

     Certain of the above leases contain renewal options which provide for
increased rental payments as a result of increases in real estate taxes. It is
generally expected that in the normal course of business, leases that expire
will be renewed or replaced by other leases with similar terms.

     The Company has entered into a severance agreement with a certain key
executive. In the event of a change in control of the Company (such as the
Merger referred to in Note 15), this executive will receive a payment equal to
three times his average annual compensation over the five previous years of
his employment with the Bank, if terminated for other than cause or upon
certain other events of termination of employment. In the event that severance
payments combined with other payments to be made to this executive by the
Company in connection with the Merger would constitute an excess parachute
payment under Section 280 G of the Internal Revenue Code of 1986, as amended,
then the executive will receive a combination of benefits and payments which
will equal the maximum aggregate amount which can be paid to the executive
without constituting such an excess parachute payment.

     In October 1991, a complaint was filed by a former officer in New Jersey
Superior Court against the Company, the Bank and certain directors and
officers seeking unspecified damages relating to the termination of such
officer's employment. The Company and individual defendants have filed an
answer and have asserted certain counterclaims. Although this complaint was
recently dismissed, it was dismissed without prejudice to the plaintiff's
right to refile the complaint by March 31, 1994. In April 1992, a complaint
was filed in the New Jersey Superior Court against the Company and the Bank
seeking unspecified damages and alleging violations of state securities laws,
certain banking laws and state common law. This lawsuit is in the discovery
stage. The plaintiffs recently amended their complaint to add claims against
nine individual defendants, including current and former officers and
directors of the Company and the Bank. Management believes that the defendants
have meritorious defenses in both of these matters and intends to vigorously
defend these matters. Given the uncertainties involved in judicial proceedings
and the preliminary stage of discovery in these matters, management cannot
determine the precise amount of any potential loss that may arise in these
matters. Accordingly, no provision for loss, if any, that may result upon
resolution of these matters has been recorded in the Company's consolidated
financial statements.

                                           48

<PAGE>
                        WASHINGTON BANCORP, INC. AND SUBSIDIARY

                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)

     The Bank is also subject to other legal proceedings involving collection
matters, contract claims and miscellaneous items arising in the normal course
of business. It is the opinion of management that the resolution of such legal
proceedings will not have a material impact on the financial statements of the
Company or the Bank.

12. FINANCIAL INSTRUMENTS

  Off-Balance-Sheet Risk

     In the normal course of business, the Company is a party to financial
instruments with off-balance-sheet risk which are properly not recorded in the
consolidated financial statements. These financial instruments principally
represent commitments to extend credit to potential borrowers and involve, to
varying degrees, elements of credit and interest-rate risk. At December 31,
1993 and 1992, the exposure to credit loss in the event of nonperformance by
potential customers was represented by the contractual amount of the financial
instruments as follows:

                                                                  Expiration
                                        Contractual Interest         Dates
                                          Amount      Rates         Through
                                        ----------   -------      ----------
At December 31, 1993:
 Loan commitments--variable . . . . . $1,575,000   6.3%- 9.5%        March 1994
 Loan commitments--fixed. . . . . . .  4,939,000   6.3 -10.5        March 1994
 Lines of credit--variable. . . . . .  1,081,000   7.5 -11.0    September 1994
 Undisbursed construction loans--
  fixed . . . . . . . . . . . . . . .    853,000   8.0 -10.0       August 1995
At December 31, 1992:
 Loan commitments--variable . . . . . $2,628,000   5.8%- 8.0%        March 1993
 Loan commitments--fixed. . . . . . .  2,519,000   7.8 -10.5        March 1993
 Lines of credit--variable. . . . . .    808,000   8.0 -11.0     November 1993
 Undisbursed construction loans--
  fixed . . . . . . . . . . . . . . .    197,000   7.0 -10.0      October 1993

    Since loan commitments and lines of credit may expire without being
exercised, the total commitment amount does not necessarily represent future
cash requirements. In addition, expiration dates may be extended. The amount of
collateral obtained upon originating the loan is based upon management's credit
evaluation of the potential borrower and the real estate financed.

  Concentrations of Credit Risk

    The Company's exposure to credit risk is dependent upon the economic
condition of its primary market areas for lending--Bergen and Hudson counties,
New Jersey. In addition, as of December 31, 1993, the Bankruptcy Loan is the
only loan to any one borrower whose aggregate loan concentration was greater
than 10% of stockholders' equity. Refer to Note 4 for a discussion of the
Bankruptcy Loan. Furthermore, another borrower whose aggregate loan balance was
greater than 10% of stockholders' equity as of December 31, 1992, prepaid such
loan during 1993.

    The Company originates adjustable-rate loans to manage its interest
exposure on its deposits. The adjustable-rate loans have interest rate
adjustment limitations with annual and lifetime caps and are generally indexed
to the 1 and 3 year Treasury indices. Future market factors may affect the
correlation of the interest rate adjustment with the rates paid on deposits that
have been primarily utilized to fund such loans. No loans had reached their
interest rate adjustment limitation ceiling as of December 31, 1993.

                                            49

<PAGE>
                        WASHINGTON BANCORP, INC. AND SUBSIDIARY

                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)

  Fair Value of Financial Instruments

     The estimated fair values of financial instruments, for which it is
practicable to estimate fair values, as of December 31, 1993 and 1992 are as
follows:

                                                 December 31,
                                    ---------------------------------------
                                           1993                  1992
                                    ------------------     -----------------
                                    Carrying     Fair     Carrying     Fair
                                     Amount      Value     Amount      Value
                                    --------     -----     -------     -----
                                               (in thousands)
Financial assets:
 Cash and Federal funds sold. . .   $ 6,183    $ 6,183    $ 7,336   $ 7,336
 Investments available for sale .    57,740     57,740      1,936     1,954
 Mortgage-backed securities 
  available for sale. . . . . . .     9,517      9,517        --        -- 
 Loans held for sale. . . . . . .     4,852      4,909      9,000     9,032
 Investment securities. . . . . .    13,849     14,128     56,794    57,430
 Mortgage-backed securities . . .     9,447      9,365      7,213     7,197
 Loans. . . . . . . . . . . . . .   169,098               186,417
  Less: allowance for losses. . .    (2,828)               (2,776)
     unearned income. . . . . . .      (937)               (1,140)
                                    -------               -------
                                    165,333    169,292    182,501   182,283
 Investment in FHLB . . . . . . .     1,711      1,711      1,632     1,632
Financial liabilities:
 Deposits . . . . . . . . . . . .   246,043    246,305    252,623   253,287
 Advances . . . . . . . . . . . .       400        401       --        -- 


13. STOCKHOLDERS' EQUITY AND DIVIDEND RESTRICTIONS

    In 1987, when the Bank converted from a savings bank in mutual form to a
savings bank in stock form, the Company established a liquidation account in
an amount equal to the Bank's surplus and reserves at December 31, 1986
($14,351,000). The liquidation account will be maintained for the benefit of
eligible depositors who held deposit accounts of $50 or more in the Bank as of
December 31, 1985 and who continue to maintain their accounts in the Bank. The
liquidation account is reduced annually to the extent that eligible depositors
have reduced their eligible deposits (subsequent increases will not restore an
interest in the liquidation account). In the unlikely event of a complete
liquidation, each eligible depositor will be entitled to receive a
distribution from the liquidation account in a proportionate amount to the
then current adjusted eligible balances for accounts then held. No dividends
may be paid to stockholders if such dividends reduce stockholders' equity
below the liquidation account, which was approximately $1.4 million at
December 31, 1993.

    Certain restrictions exist regarding the ability of the Bank to transfer
funds to the Company in the form of cash dividends, loans or advances. FDIC
regulations limit the amount of dividends that may be paid by the Bank to the
Company without prior approval of the FDIC to net profits (as defined) for the
current year and the retained net profits (as defined) for the preceding two
years. In addition, State banking regulations allow for the payment of
dividends in any amount provided that capital stock will be unimpaired and
there remains an additional amount of paid-in capital of not less than 50% of
the capital stock amount. As of December 31, 1993, the undistributed earnings
of the Bank approximated $11.6 million, of which $3.6 million was available
for the payment of dividends to the Company.

14. REGULATORY MATTERS

    During the third quarter, the Federal Deposit Insurance Corporation (the
"FDIC") completed its examination of the Bank as of August 2, 1993. As a
result of that examination, the FDIC rescinded its Memorandum of
Understanding which the Bank had signed on December 22, 1992 with the FDIC and
the State of New Jersey Department of Banking in connection with their
examination as of July 13, 1992.

                                           50

<PAGE>
                        WASHINGTON BANCORP, INC. AND SUBSIDIARY

                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)


    Subsequently, the Federal Reserve Bank of New York (the "FRB") completed
an off-site analysis of the Company. As a result of that analysis, the FRB
rescinded its Memorandum of Understanding, which the Company had originally
signed on August 13, 1991 in connection with the FRB's examination as of
December 31, 1990.

    Under banking policies issued by the FDIC and the FRB, the Company and
the Bank must maintain an adequate level of capital sufficient to meet a
leverage capital ratio, a core risk-based capital ratio and a total risk-based
capital ratio. The leverage capital ratio is calculated by dividing core
capital by average total assets of the most recent quarter-end. The risk-based
capital ratios require the Company and the Bank to classify their assets and
certain off-balance-sheet activities into categories, and maintain specified
levels of capital for each category. The least capital is required for the
category deemed to have the least risk, and the most capital is required for
the category deemed to have the greatest risk. For purposes of leverage and
risk-based capital guidelines, core capital (also known as Tier 1 capital)
consists of common equity in accordance with generally accepted accounting
principles ("GAAP") excluding net unrealized gains or losses on
available-for-sale securities and deferred tax assets that are dependent on
the future taxable income greater than one year, and total capital consists of
core capital plus a portion of the allowance for losses on loans. The
qualifying portion of the allowance for losses on loans for the Company and
the Bank was approximately $1.8 million and $2.3 million as of December 31,
1993 and 1992, respectively. As of December 31, 1993 and 1992, capital ratios
were as follows:

                                                   December 31,
                                       ------------------------------------
                                             1993                1992
                                       ----------------    ----------------
Capital ratios:              Required*  Company    Bank     Company    Bank
- ---------------              --------   -------    ----     -------    ----
Leverage. . . . . . . . . .    5.00%    11.70%    11.38%    10.62%    10.33%
Core risk-based . . . . . .    6.00     23.55     22.90     16.32     15.87
Total risk-based. . . . . .   10.00     24.81     24.16     17.58     17.12
- ------------
*For qualification as a well-capitalized institution.

15. MERGER AGREEMENT

     On November 8, 1993, the Company signed a definitive agreement (the
"Agreement") providing for the merger of the Company with and into Hubco, Inc.
of Union City, New Jersey. Under the terms of the Agreement, shareholders of
the Company will receive either $16.10 in cash or .6708 of a share of new
Series A Convertible Preferred Stock of Hubco, Inc. for each share of the
Company's common stock. In addition, the Company issued an option to Hubco,
Inc., exercisable in certain circumstances, to acquire 765,000 shares of its
authorized but unissued stock at a price of $11.50 per share. The Agreement is
subject to several conditions, including regulatory and shareholder approvals.
Since significant conditions to effect the merger have not occurred, most
merger costs are not included in the 1993 results of operations in the
accompanying financial statements.

                                           51

<PAGE>
                        WASHINGTON BANCORP, INC. AND SUBSIDIARY

                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)

16. PARENT ONLY FINANCIAL INFORMATION

     The following are the balance sheets as of December 31, 1993 and 1992,
and the statements of operations and retained earnings and the statements of
cash flows for the years ended December 31, 1993, 1992 and 1991 for Washington
Bancorp, Inc. (parent company only).

                                     BALANCE SHEETS

                                                         December 31,
                                                  --------------------------
                                                      1993          1992
                                                   -----------   -----------
Assets:
Due from banks. . . . . . . . . . . . . . . . .   $ 1,002,000    $ 1,000,000
Investment in wholly-owned subsidiary,
 equity basis . . . . . . . . . . . . . . . . .    32,539,499     29,469,045
                                                  -----------    -----------
                                                  $33,541,499    $30,469,045
                                                  ===========    ===========
Stockholders' Equity:
Preferred stock, par value $.10 per share,
 3,000,000 shares  authorized, no shares issued
 and outstanding. . . . . . . . . . . . . . . .   $      --      $      --  
Common stock, par value $.10 per share, 6,000,000
 shares authorized, shares issued and outstanding--
 2,307,687 in 1993  and 2,307,187 in 1992 . . .       230,768        230,718
Paid-in capital . . . . . . . . . . . . . . . .    22,500,728     22,498,778
Retained earnings . . . . . . . . . . . . . . .    10,744,003      7,919,549
Unrealized gain on available-for-sale securities,
 net of tax . . . . . . . . . . . . . . . . . .       186,000           --  
                                                  -----------    -----------
                                                   33,661,499     30,649,045
Deferred compensation--MRP. . . . . . . . . . .      (120,000)      (180,000)
                                                  -----------    -----------
                                                  $33,541,499    $30,469,045
                                                  ===========    ===========

                     STATEMENTS OF OPERATIONS AND RETAINED EARNINGS

                                            Year ended December 31,
                                   ----------------------------------------
                                       1993          1992           1991
                                    -----------   -----------    -----------
Equity in undistributed earnings/
 (loss) of subsidiary . . . . . .  $ 2,824,454    $ 2,095,981  $ (1,348,130)
Retained earnings, beginning of
 year . . . . . . . . . . . . . .    7,919,549      5,823,568     7,171,698
                                   -----------    -----------  ------------
Retained earnings, end of year. .  $10,744,003    $ 7,919,549  $  5,823,568
                                   ===========    ===========  ============  


                                STATEMENTS OF CASH FLOWS

                                            Year ended December 31,
                                   ----------------------------------------
                                       1993          1992           1991
                                    -----------   -----------    -----------
Cash Flows from Financing Activities:
Exercise of stock options . . . .   $    2,000     $     --      $     --  
Cash, at beginning of year. . . .    1,000,000      1,000,000     1,000,000
                                    ----------     ----------    ----------
Cash, at end of year. . . . . . .   $1,002,000     $1,000,000    $1,000,000
                                    ==========     ==========    ==========




                                           52

<PAGE>
                        WASHINGTON BANCORP, INC. AND SUBSIDIARY

                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)



17. Summary of Quarterly Results (Unaudited)
<TABLE>
<CAPTION>
     The results of operations on a quarterly basis are presented in the
following tables:

                                                                1993                                   1992
                                                ------------------------------------- --------------------------------------
                                                 Fourth    Third    Second     First    Fourth     Third    Second     First
                                                 Quarter  Quarter   Quarter   Quarter   Quarter   Quarter   Quarter   Quarter
                                                 ------   -------   -------   -------   -------   -------   -------   -------
                                                                (Dollars in thousands, except per share data)  
<S>                                             <C>       <C>       <C>       <C>       <C>       <C>       <C>       <C>   
Interest income . . . . . . . . . . . . . . .   $4,452    $4,634    $4,669    $4,802    $5,030    $5,442    $5,688    $5,719
Interest expense. . . . . . . . . . . . . . .    1,987     2,153     2,260     2,412     2,664     2,891     3,136     3,499
                                                ------    ------    ------    ------    ------    ------    ------    ------
Net interest income . . . . . . . . . . . . .    2,465     2,481     2,409     2,390     2,366     2,551     2,552     2,220
Provision for losses on loans . . . . . . . .       70        50       100       200       350       400       200       150
                                                ------    ------    ------    ------    ------    ------    ------    ------
Net interest income after provision
 for losses on loans. . . . . . . . . . . . .    2,395     2,431     2,309     2,190     2,016     2,151     2,352     2,070
Net security transactions . . . . . . . . . .       (7)      (13)       12        30       426     1,197        10         5
Net gain on sale of loans . . . . . . . . . .       16        (3)      144        --        --       132        65        --
Other non-interest income . . . . . . . . . .      304       110       116       240        99       134       111       111
REO expense, net. . . . . . . . . . . . . . .      533       372       116       436       556       251       145       219
Other non-interest expense. . . . . . . . . .    1,885     1,666     1,903     1,857     1,673     1,839     2,095     1,916
                                                ------    ------    ------    ------    ------    ------    ------    ------
Income before income taxes,
 extraordinary item and cumulative
 effect of change in accounting
 principle. . . . . . . . . . . . . . . . . .      290       487       562       167       312     1,524       298        51
Income tax benefit/(expense) (1). . . . . . .      703      (179)     (201)      695        11      (559)      (62)      (18)
                                                ------    ------    ------    ------    ------    ------    ------    ------
Income before extraordinary item and
 cumulative effect of change in
 accounting principle . . . . . . . . . . . .      993       308       361       862       323       965       236        33
Extraordinary item. . . . . . . . . . . . . .       --        --        --        --       (17)      481        57        18
Cumulative effect of change in
 accounting principle (2) . . . . . . . . . .       --        --        --       300        --        --        --        --
                                                ------    ------    ------    ------    ------    ------    ------    ------
Net income. . . . . . . . . . . . . . . . . .   $  993    $  308    $  361    $1,162    $  306    $1,446    $  293    $   51
                                                ======    ======    ======    ======    ======    ======    ======    ======     
Per share data:
Income before extraordinary
 items and cumulative effect of change
 in accounting principle. . . . . . . . . . .    $0.43     $0.14     $0.16      $.38     $0.14     $0.43     $0.10     $0.01
Extraordinary items . . . . . . . . . . . . .       --        --        --        --     (0.01)     0.21      0.03      0.01
Cumulative effect of change in
 accounting principle . . . . . . . . . . . .       --        --        --      0.13        --        --        --        --
                                                ------    ------    ------    ------    ------    ------    ------    ------
Net income. . . . . . . . . . . . . . . . . .    $0.43     $0.14     $0.16     $0.51     $0.13     $0.64     $0.13     $0.02
                                                ======    ======    ======    ======    ======    ======    ======    ======     
<FN>
(1) The first quarter of 1993 includes an income tax refund of $747,000 and the
    fourth quarter of 1993 includes a deferred tax adjustment of $809,000 in
    order to reduce the deferred tax asset valuation allowance (to a zero balance).

(2) The cumulative effect of change in accounting principle resulted from the
    adoption of SFAS 109 -- "Accounting for Income Taxes".
</FN>
</TABLE>

Item 9. Changes in and Disagreements with Accountants on Accounting and
        Financial Disclosure

     Not applicable.

                                           53

<PAGE>

                                        PART III

Item 10. Directors of the Registrant

     The Company responds to this Item by incorporating herein by reference
the material responsive to such Item in the Company's definitive proxy
statement for its 1994 Annual Meeting of Stockholders.

Item 11. Executive Compensation

     The Company responds to this Item by incorporating herein by reference
the material responsive to such Item in the Company's definitive proxy
statement for its 1994 Annual Meeting of Stockholders.

Item 12. Security Ownership of Certain Beneficial Owners and Management

     The Company responds to this Item by incorporating herein by reference
the material responsive to such Item in the Company's definitive proxy
statement for its 1994 Annual Meeting of Stockholders.

Item 13. Certain Relationships and Related Transactions

     The Company responds to this Item by incorporating herein by reference
the material responsive to such Item in the Company's definitive proxy
statement for its 1994 Annual Meeting of Stockholders.

                                          54

<PAGE>
                                         PART IV

Item 14. Exhibits, Financial Statement Schedules, and Reports on Form 8-K

(a)(1) Financial Statements

Financial Statements have been included in Item 8.

(a)(2) Financial Statement Schedules

     All schedules for which provision is made in the applicable accounting
regulations of the Securities and Exchange Commission are not required under
the related instructions or are inapplicable and therefore have been omitted.

 (b) Exhibits

     The following exhibits are filed as part of this Report.

EXHIBIT
NUMBER         DESCRIPTION
- -------        -----------
3.1*           Articles of Incorporation

3.2*           Bylaws

10.1*          Washington Savings Bank Employee Stock Ownership Plan

10.2**         Washington Savings Bank Management Recognition Plan, as amended

10.3***        Washington Bancorp, Inc. Incentive Stock Option Plan

10.4***        Washington Bancorp, Inc. Option Plan for Outside Directors

10.5****       Severance Agreement between Washington Savings Bank, Washington
                Bancorp, Inc. and Paul Rotondi

10.6*****      Agreement and Plan of Merger among Washington Bancorp, Inc.,
                Washington Savings Bank, Hubco, Inc. and Hudson United Bank,
                dated November 8, 1993.

10.7           Washington Savings Bank Deferred Compensation Plan for Outside
                Directors

22.1******     Subsidiaries of the Registrant

24.1           Consent of Coopers & Lybrand

25.1           Power of Attorney
- ------------

       *  Incorporated by reference to Exhibits 3.1, 3.2 and 10.1 filed with
          the Company's Registration Statement on Form S-1, No. 33-12637.

      **  Incorporated by reference to Exhibit 10.2 of the Company's Annual
          Report on Form 10-K for the year ended December 31, 1991.

     ***  Incorporated by reference to Exhibits A and B, respectively, of the
          Company's 1989 Proxy Statement.

    ****  Incorporated by reference to Exhibit 10.4 of the Company's Annual
          Report on Form 10-K for the year ended December 31, 1989.

   *****  Incorporated by reference to Exhibit 10.1 of the Company's Quarterly
          Report on Form 10-Q for the quarter ended September 30, 1993.

  ******  Incorporated by reference to Exhibit 22.1 of the Company's Annual
          Report on Form 10-K for the year ended December 31, 1990.

 (c) Reports on Form 8-K

     The Company did not file any Current Reports on Form 8-K during the three
months ended December 31, 1993.





                                           55

<PAGE>
                                       SIGNATURES

     Pursuant to the requirements of Section 13 or 15(d) of the Securities
Exchange Act of 1934, the Registrant has duly caused this report to be signed
on its behalf by the undersigned, thereunto duly authorized.

                                            WASHINGTON BANCORP, INC.

                                            By /s/   PAUL C. ROTONDI
                                              -----------------------------
                                                   (PAUL C. ROTONDI) 
                                             CHAIRMAN OF THE BOARD AND CHIEF
                                                    EXECUTIVE OFFICER
Dated: March 30, 1994

     Pursuant to the requirements of the Securities Exchange Act of 1934, this
report has been signed below on March 30, 1994 by the following persons on
behalf of the Registrant and in the capacities indicated.

/s/     PAUL C. ROTONDI                 Chairman of the Board and Chief
- ------------------------------           Executive Officer and*
       (PAUL C. ROTONDI)                 as attorney in fact
                                                          
*/s/   THOMAS S. BINGHAM                Chief Financial and Accounting Officer
- ------------------------------
     (THOMAS S. BINGHAM) 


Directors:



                                    */s/    THEODORE DOLL, JR.
- ------------------------------          -----------------------------
      (WILSON A. BRITTEN)                  (THEODORE DOLL JR.)


*/s/   JOSEPH A. TIGHE, JR.          /s/     PAUL C. ROTONDI
- ------------------------------          -----------------------------
      (JOSEPH A. TIGHE, JR.)                (PAUL C. ROTONDI)


*/s/    ROBERT A. HAND             */s/   JAMES M. UNGERLEIDER
- ------------------------------         -----------------------------
       (ROBERT A. HAND)                  (JAMES M. UNGERLEIDER)


*/s/    THEODORE J. DOLL                                  
- ------------------------------                           
       (THEODORE J. DOLL)                                 


*/s/    DUNCAN M. LASHER          */s/    CHARLES A. ROTONDI
- ------------------------------         -----------------------------
       (DUNCAN M. LASHER)                (CHARLES A. ROTONDI)

                                           56

<PAGE>

                                     EXHIBIT INDEX
                                WASHINGTON BANCORP, INC.


EXHIBIT                                                                Page 
NUMBER         DESCRIPTION                                            Number
- -------        -----------                                            ------
3.1*           Articles of Incorporation                                   

3.2*           Bylaws

10.1*          Washington Savings Bank Employee Stock Ownership Plan

10.2**         Washington Savings Bank Management Recognition Plan,
               as amended

10.3***        Washington Bancorp, Inc. Incentive Stock Option Plan

10.4***        Washington Bancorp, Inc. Option Plan for Outside
               Directors

10.5****       Severance Agreement between Washington Savings Bank,
               Washington Bancorp, Inc. and Paul Rotondi

10.6*****      Agreement and Plan of Merger among Washington Bancorp,
               Inc., Washington Savings Bank, Hubco, Inc. and Hudson
               United Bank, dated November 8, 1993.

10.7           Washington Savings Bank Deferred Compensation Plan for
               Outside Directors                                         60

22.1******     Subsidiaries of the Registrant                            

24.1           Consent of Coopers & Lybrand                              58

25.1           Power of Attorney                                         59
- ------------

       *  Incorporated by reference to Exhibits 3.1, 3.2 and 10.1 filed with
          the Company's Registration Statement on Form S-1, No. 33-12637.

      **  Incorporated by reference to Exhibit 10.2 of the Company's Annual
          Report on Form 10-K for the year ended December 31, 1991.

     ***  Incorporated by reference to Exhibits A and B, respectively, of the
          Company's 1989 Proxy Statement.

    ****  Incorporated by reference to Exhibit 10.4 of the Company's Annual
          Report on Form 10-K for the year ended December 31, 1989.

   *****  Incorporated by reference to Exhibit 10.1 of the Company's Quarterly
          Report on Form 10-Q for the quarter ended September 30, 1993.

  ******  Incorporated by reference to Exhibit 22.1 of the Company's Annual
          Report on Form 10-K for the year ended December 31, 1990.





                                           57

<PAGE>

                           CONSENT OF INDEPENDENT ACCOUNTANTS

     We consent to the inclusion in the 1993 Annual Report on Form 10-K
and to the incorporation by reference in the Prospectuses constituting
part of the Registration Statements on Form S-8 No. 33-25089 and
No. 33-25090 of Washington Bancorp, Inc. of our report, which includes
an explanatory paragraph regarding changes in accounting principles and
includes an explanatory paragraph regarding an action seeking unspecified
damages and alleging violations of state securities laws, certain banking
laws and state common law and a lawsuit filed by a former Bank officer
which alleges wrongful termination and seeks unspecified damages, dated
January 28, 1994, on our audits of the consolidated financial statements
of Washington Bancorp, Inc. and Subsidiary as of December 31, 1993 and
1992 and for each of the three years in the period ended December 31, 1993,
which report appears on page 29 of the 1993 Annual Report on Form 10-K.



                                        /s/COOPERS & LYBRAND
                                        Coopers & Lybrand

Parsippany, New Jersey
March 30, 1994









                                           58

<PAGE>

                                   POWER OF ATTORNEY

     WHEREAS, the undersigned officers and directors of Washington Bancorp,
Inc. desire to authorize Paul C. Rotondi, Theodore J. Doll and Thomas S.
Bingham to act as their attorneys in fact and agents, for the purpose of
executing and filing the Annual Report described below, including all
amendments and supplements thereto,

     NOW THEREFORE,

     NOW ALL MEN BY THESE PRESENTS, that each person whose signature appears
below constitutes and appoints Paul C. Rotondi, Theodore J. Doll and Thomas S.
Bingham and each of them, his true and lawful attorney-in-fact and agent, with
full power of substitution and resubstitution, to sign the Annual Report on
Form 10-K for the year ended December 31, 1993, including any and all
amendments thereto, and to file the same with all exhibits thereto, and other
documents in connection therewith, with the Securities and Exchange
Commission, granting unto said attorneys-in-fact and agents, and each of them,
full power and authority to do and perform each and every act and thing
requisite and necessary to be done in and about the premises, as fully and to
all intents and purposes as he might or could in person, hereby ratifying and
confirming all that said attorneys-in-fact and agents, or any of them, or
their or his substitute or substitutes, may lawfully do or cause to be done by
virtue hereof.

     IN WITNESS WHEREOF, the undersigned have executed this Report on the 22nd
day of March, 1994.

              SIGNATURE                         TITLE
              ---------                         -----


/s/       PAUL C. ROTONDI               Chairman of the Board
- -----------------------------------
         (PAUL C. ROTONDI)
                                        Director
- -----------------------------------
        (WILSON A. BRITTEN)


/s/     THEODORE DOLL, JR.              Director
- -----------------------------------
       (THEODORE DOLL, JR.)


/s/      THEODORE J. DOLL               Director
- -----------------------------------
        (THEODORE J. DOLL)


/s/       ROBERT A. HAND                Director
- -----------------------------------
         (ROBERT A. HAND)


/s/     CHARLES A. ROTONDI              Director
- -----------------------------------
       (CHARLES A. ROTONDI)


/s/    JOSEPH A. TIGHE, JR.             Director
- -----------------------------------
      (JOSEPH A. TIGHE, JR.)


/s/    JAMES M. UNGERLEIDER             Director
- -----------------------------------
      (JAMES M. UNGERLEIDER)


/s/      DUNCAN M. LASHER               Director
- -----------------------------------
        (DUNCAN M. LASHER)


/s/      THOMAS S. BINGHAM              Chief Financial and Accounting Officer
- -----------------------------------
        (THOMAS S. BINGHAM)

                                           59

<PAGE>


                    Washington Savings Bank

                   Deferred Compensation Plan

                     For Outside Directors





                               60

<PAGE>


                    Washington Savings Bank
                   Deferred Compensation Plan
                     For Outside Directors

                       TABLE OF CONTENTS

ARTICLE                                                  PAGE

I      Definitions                                        62

II     Eligibility                                        64

III    Benefits                                           64

IV     Vesting                                            65

V      Death Benefits                                     66

VI     Payment of Benefits                                67

VII    Funding                                            67

VIII   Administration of the Plan                         67

IX     Miscellaneous                                      70




                               61

<PAGE>

                    Washington Savings Bank
                   Deferred Compensation Plan
                     For Outside Directors


WHEREAS, Washington Savings Bank (the "Company") desires to
reward certain members of its Board of Directors for services
provided to the Company.

NOW THEREFORE, the Company does hereby adopt the Washington
Savings Bank Deferred Compensation Plan for Outside Directors
(the "Plan"), effective September 14, 1993.


                           ARTICLE I
                          Definitions


In this Plan, unless the context clearly implies otherwise, the
singular includes the plural, the masculine includes the
feminine, and initially capitalized words have the following
meanings:

1.1   Actuarial Assumptions.  An amount or benefit of
      equivalent current value to the amount or benefit which
      would have been provided to or on account of a Qualified
      Outside Director determined on the basis of such
      actuarial assumptions then in effect under the Retirement
      Plan of Washington Savings Bank in Retirement System for
      Savings Institutions (the "Retirement Plan").  In the
      event that the Retirement Plan has been terminated at the
      time a benefit is to be determined, then the interest
      rate used shall be fifty percent (50%) of the sum of (i)
      the prime rate of Citibank plus (ii) the 10 year constant
      maturity U.S. Treasury bond as of the relevant date.

1.2   Board.  The Board of Directors of Washington Savings Bank
      as constituted from time to time.

1.3   Change in Control.  For purposes of this Plan, a Change
      in Control of the Company shall mean a change in control
      of a nature that: (i) would be required to be reported in
      response to Item 1 of a Current Report on Form 8-K, as in
      effect on the date hereof, pursuant to Section 13 or
      15(d) of the Securities Exchange Act of 1934 (the
      "Exchange Act"); or (ii) results in a change in the
      outstanding voting stock of the Holding Company such that
      a change in control of the Holding Company has occurred
      within the meaning of 12 U.S.C. (sec)1817, Change in Bank
      Control Act, or Section 303.4(a) of the Rules and
      Regulations for FDIC Insured Institutions promulgated  


                               62

<PAGE>

      thereunder; (iii) provided that, without limitation, such
      a Change in Control shall be deemed to have occurred at
      such time as (a) any "person" (as such term is used in
      Sections 13(d) and 14(d) of the Exchange Act) is or
      becomes the "beneficial owner" (as defined in Rule 13d-3
      issued under the Exchange Act), directly or indirectly,
      of securities of the Holding Company representing 20% or
      more of the combined voting power of the Holding
      Company's outstanding securities ordinarily having the
      right to vote on the election of directors (except for
      any securities purchased by the ESOP of the Company); or
      (b) individuals who constitute the Board on the date
      hereof (the "Incumbent Board") cease for any reason to
      constitute at least a majority thereof, provided that any
      person becoming a director subsequent to the date hereof
      whose election was approved by a vote of at least
      three-quarters of the directors comprising the Incumbent
      Board, or whose nomination for election by the Holding
      Company's shareholders was approved by the Holding
      Company's Nominating Committee, shall be, for purposes of
      this clause (b), considered as though he were a member of
      the Incumbent Board; or (c) a merger, consolidation or
      sale of all or substantially all the assets of the
      Holding Company occurs; or (d) a proxy statement
      soliciting proxies from stockholders of the Holding
      Company, by someone other than the current management of
      the Holding Company, seeking stockholder approval of the
      reorganization, merger or consolidation of the Holding
      Company with one or more corporations as a result of
      which the outstanding shares of the class of securities
      then subject to the 1987 Incentive Stock Option Plan of
      the Holding Company (the "Stock Option Plan") are
      exchanged for or converted into cash or property or
      securities not issued by the Holding Company shall be
      distributed, regardless of whether the reorganization,
      merger or consolidation shall have been affirmatively
      recommended to the Holding Company's stockholders by a
      majority of the members of its Board of Directors.

1.4   Committee.  The Washington Savings Bank Deferred
      Compensation Plan Committee appointed by the Board to
      administer this Plan.  The Committee shall be responsible
      for the administration of this Plan in accordance with
      Article VIII.

1.5   Company.  Washington Savings Bank or any successor
      thereto.

1.6   Holding Company.  Washington Bancorp, Inc.

1.7   Outside Director.  Any member of the Board who is neither
      an officer nor an employee of the Company or its
      affiliates at the time appointed to the Board.


                               63

<PAGE>


1.8   Plan.  The Washington Savings Bank Deferred Compensation
      Plan for Outside Directors as amended and/or restated
      from time to time.

1.9   Plan Year.  Each twelve (12) consecutive month period
      beginning January 1 and ending December 31.

1.10  Qualified Outside Director.  Any Outside Director who has
      served in that capacity for at least five consecutive
      calendar years.  In the event of a Change in Control,
      each Outside Director then a member of the Board shall be
      a Qualified Outside Director even if service to the Board
      has been less then five consecutive calendar years.


                           ARTICLE II
                          Eligibility

2.1   Any Qualified Outside Director shall be eligible to
      receive retirement benefits as set forth in Article III.

2.2   The Board may withhold approval for benefits for a
      Qualified Outside Director only if the Qualified Outside
      Director's retirement is due to conduct which would
      support termination of an employee for "cause."

2.3   If an Outside Director becomes an officer or employee of
      the Company or its affiliates, then service on the Board
      while such an officer or employee will count towards
      eligibility, benefits, and vesting.


                          ARTICLE III
                            Benefits

3.1   In the absence of a Change in Control, and subject to
      sections 3.3 and 3.4 herein, a vested Qualified Outside
      Director will receive an annual benefit equal to:

      (a)     50% of the Board's annual retainer in effect at
              the time of retirement or separation (the "Then
              Current Retainer") plus

      (b)     5% of the Then Current Retainer for each
              additional year of service in excess of 5 years
              (up to a maximum of 10 additional years).

3.2   Upon the occurrence of a Change in Control, each
      Qualified Outside Director who is neither an officer nor
      an employee of the Company or the Holding Company at the
      time of such occurrence, shall (i) be eligible for
      benefits under the Plan, (ii) be treated as fully vested,
      regardless of whether he has 15 years of service or has
      attained age 65, and (iii) receive a benefit as follows:


                               64

<PAGE>


      (a)     The benefit for a Qualified Outside Director shall
              be equal to the product of four times the Then
              Current Retainer (as defined in section 3.1).

      (b)     Subject to section 3.3 herein, each Qualified
              Outside Director will receive the value of the
              benefit determined pursuant to this section 3.2(a)
              in a single cash payment as soon as possible
              following the Change in Control.

3.3   Upon the occurrence of a Change in Control, payment of
      benefits pursuant to section 3.1 shall cease and the
      Qualified Outside Director shall instead receive a single
      cash payment as soon as possible following the Change in
      Control equal to the benefit for which the Qualified
      Outside Director is eligible under section 3.2(a)
      reduced, but not below zero, by the sum of all payments
      previously paid to such Qualified Outside Director
      pursuant to section 3.1.  If the Qualified Outside
      Director is ineligible to receive any benefits under
      section 3.2, then, notwithstanding the provisions of the
      Plan to the contrary, the Qualified Outside Director
      shall receive no benefits pursuant to this Plan after the
      occurrence of a Change in Control.

      The Committee shall notify each Qualified Outside
      Director of the occurrence of a Change in Control, the
      total amount of benefits previously paid pursuant to
      section 3.1, and the amount of benefits, if any, to be
      paid in a single cash payment following the Change in
      Control.  For purposes of this section 3.3, any Qualified
      Outside Director entitled to no additional benefits
      pursuant to this section 3.3 shall be deemed paid in full
      upon delivery of the Committee's notice.  Once benefits
      have been paid in accordance with this section 3.3, no
      other payments shall be due under this Plan.

3.4   Notwithstanding sections 3.1 and 3.2, benefits which are
      prohibited or limited by the Comprehensive Thrift and
      Bank Fraud Prosecution and Taxpayer Recovery Act of 1990
      shall not be payable without the consent of the
      appropriate federal banking agency and the written
      concurrence of the Federal Deposit Insurance Corporation. 
      The Company shall exert its best efforts to obtain such
      consent and concurrence.


                           ARTICLE IV
                            Vesting

A Qualified Outside Director will vest in his or her benefit
while such director is serving on the Board upon the first of
the following to occur: (i) the completion of 15 years as a  


                               65

<PAGE>

director of the Company; (ii) the Qualified Outside Director's
65th birthday; (iii) the Qualified Outside Director's death; or
(iv) the occurrence of a Change in Control.


                           ARTICLE V
                         Death Benefits

5.1   Subject to section 5.4, if a Qualified Outside Director
      otherwise eligible for benefits dies, then 50% of such
      benefits shall be payable to his surviving spouse
      depending on such Outside Director's age at the date of
      death.

5.2   If the deceased Qualified Outside Director had already
      attained age 65, the surviving spouse will receive such
      benefits for which the Qualified Outside Director was
      otherwise eligible until the death or remarriage of the
      spouse or the occurrence of a Change in Control.  In the
      absence of a Change in Control benefits shall be paid
      monthly.

5.3   If the deceased Qualified Outside Director had not
      attained age 65 at the date of death, then the surviving
      spouse will receive such benefits, payable in monthly
      installments, for which the Qualified Outside Director
      was otherwise eligible until the first of the following
      occurs: (i) the spouse remarries; (ii) the spouse dies;
      (iii) the occurrence of a Change in Control; or (iv) 180
      monthly payments are made.

5.4   Upon the occurrence of a Change in Control, payment of
      death benefits to the surviving spouse pursuant to
      section 5.2 or 5.3, as applicable, shall cease and the
      surviving spouse shall instead receive a single cash
      payment as soon as possible following the Change in
      Control equal to the benefit for which the Qualified
      Outside Director (to whom the surviving spouse was
      married) was eligible under section 3.2(a) reduced, but
      not below zero, by the sum of all payments previously
      paid pursuant to section 5.3 or 5.4, as applicable, to
      such surviving spouse.  If the Qualified Outside Director
      was ineligible to receive any benefits under section 3.2,
      then, notwithstanding the provisions of this Plan to the
      contrary, the surviving spouse shall receive no benefits
      pursuant to this Plan after the occurrence of a Change in
      Control.

      The Committee shall notify each surviving spouse of a
      deceased Qualified Outside Director of the occurrence of
      a Change in Control, the total amount of benefits
      previously paid pursuant to this Article V and the amount 


                               66

<PAGE>

      of benefits, if any, to be paid in a single cash payment
      following the Change in Control.  For purposes of this
      section 5.4, any surviving spouse entitled to no
      additional benefits pursuant to this section 5.4 shall be
      deemed paid in full upon delivery of the Committee's
      notice.  Once benefits have been paid in accordance with
      this section 5.4, no other payments shall be due under
      this Plan.


                           ARTICLE VI
                      Payment of Benefits

6.1   Timing.  Except as otherwise provided in Section 3.2, a
      Qualified Outside Director shall be entitled to receive
      benefits under the Plan on the later of his retirement or
      separation from the Board or his 65th birthday.

6.2   Form of Payment.  Except as otherwise provided in Section
      3.2, a Qualified Outside Director's benefits shall be
      paid in the form of a life annuity payable in monthly
      installments.


                          ARTICLE VII
                            Funding

Benefits payable under this Plan shall be paid directly from
the general assets of the Company.  The Company shall not be
obligated to set aside, earmark or escrow any funds or other
assets to satisfy its obligations under this Plan, and the
Qualified Outside Director and his spouse shall not have any
property interest in any specific assets of the Company other
than the unsecured right to receive payments from the Company
as provided herein.


                          ARTICLE VIII
                   Administration of the Plan

8.1   The Committee shall be generally responsible for the
      operation and administration of the Plan.  To the extent
      that powers are not delegated to others pursuant to the
      provisions of this Plan, the Committee shall have such
      powers as may be necessary to carry out the provisions of
      the Plan and to perform its duties hereunder, including,
      without limiting the generality of the foregoing, the
      power:

      (a)     To appoint, retain, and terminate such persons as
              it deems necessary or advisable to assist in the
              administration of the Plan or to render advice  


                               67

<PAGE>

              with respect to the responsibilities of the
              Committee under the Plan, including accountants,
              actuaries, administrators and attorneys.

      (b)     To make use of the services of the employees of
              the Company in administrative matters.

      (c)     To obtain and act on the basis of all tables,
              valuations, certificates, opinions, and reports
              furnished by the persons described in paragraph
              (a) or (b) above.  Any determination based on
              Actuarial Assumptions by the actuary selected by
              the Committee shall be conclusive and binding on
              the Company, the Committee, and all Qualified
              Outside Directors.

      (d)     To review the manner in which benefit claims and
              other aspects of the Plan administration have been
              handled by the employees of the Company.

      (e)     To determine all benefits and resolve all
              questions pertaining to the administration and
              interpretation of the Plan provisions, either by
              rules of general applicability or by particular
              decisions.  To the maximum extent permitted by
              law, all interpretations of the Plan and other
              decisions of the Committee shall be conclusive and
              binding on all parties.

      (f)     To adopt such forms, rules and regulations as it
              shall deem necessary or appropriate for the
              administration of the Plan and the conduct of its
              affairs, provided that any such forms, rules and
              regulations shall not be inconsistent with the
              provisions of the Plan.

      (g)     To remedy any inequity resulting from incorrect
              information received, communicated or resulting
              from administrative error.

      (h)     To commence or defend any litigation arising from
              the operation of the Plan in any legal or
              administrative proceeding.

8.2   Required Information.  Any Qualified Outside Director and
      any spouse eligible to receive benefits under the Plan
      shall furnish to the Committee any information or proof
      requested by the Committee and reasonably required for
      the proper administration of the Plan.  Failure on the
      part of the Qualified Outside Director or spouse to
      comply with any such request within a reasonable period
      of time shall be sufficient grounds for delay in the  


                               68

<PAGE>

      payment of benefits under the Plan until such information
      or proof is received by the Committee.

8.3   Expenses.  All expenses incident to the operation and
      administration of the Plan reasonably incurred,
      including, without limitation by way of specification,
      the fees and expenses of attorneys and advisors, and for
      such other professional, technical and clerical
      assistance as may be required, shall be paid by the
      Company.

8.4   Indemnification.  To the extent coverage is not provided
      by any applicable insurance policy, the Company hereby
      agrees to indemnify the Committee and each of its
      members, and the Board and each of its members, and to
      hold them harmless against all liability, joint and
      several, for their acts, omissions and conduct and for
      the acts, omissions and conduct of their duly appointed
      agents made in good faith pursuant to the provisions of
      the Plan, including any out-of-pocket expenses reasonably
      incurred in the defense of any claim relating thereto;
      provided, however, that no person or entity so
      indemnified shall voluntarily assume or admit any
      liability, nor, except at its or his own cost, shall any
      of the foregoing make any payment, assume any obligations
      or incur any expense without the prior written consent of
      the Board.  The Company may purchase, at its expense,
      liability insurance to protect the Company and the
      persons indemnified hereunder from liability incurred in
      the good faith administration of this Plan.

8.5   Claims Procedure and Review.

      (a)     Claims for benefits under the Plan shall be filed
              in writing by a claimant with the Committee. 
              Within sixty (60) days after receipt of such
              claim, the Committee shall act on the claim and
              shall notify the claimant in writing as to whether
              the claim has been granted in whole or in part;
              provided, however, if the claimant has not
              received written notice of such decision within
              such sixty-day period, the claimant shall, for the
              purpose of subsection (c) of this Section, regard
              his claim as having been denied.

      (b)     Any notice of denial of a claim in whole or in
              part shall set forth (i) the specific reason or
              reasons for the denial, (ii) reference to the Plan
              provisions on which the denial is based, and (iii)
              a copy of the Plan's claim and review provisions.


                               69

<PAGE>


      (c)     Any claimant who has been denied a claim in whole
              or in part under the Plan shall be entitled, upon
              the filing of a written request for review with
              the Committee within sixty (60) days after receipt
              by the claimant of written notice of denial of his
              claim (or, if the claimant had not received
              written notice of the decision within the
              sixty-day period described in subsection (a) of
              this Section, within one hundred twenty (120) days
              of receipt of the claim form by the Committee), to
              appeal the denial of his claim to the Committee.

      (d)     The claimant shall be entitled in connection with
              such appeal to examine pertinent documents and
              submit issues and comments in writing to the
              Committee.  Any decision on review by the
              Committee shall be in writing, and shall include
              specific reasons for the decision (including
              reference to the Plan provisions on which the
              decision is based).  Such decision shall be made
              by the Committee not later than sixty (60) days
              after receipt by it of the claimant's request for
              review.


                           ARTICLE IX
                         Miscellaneous

9.1   Amendment or Termination.

      (a)     The Board reserves the right to amend, modify,
              restate or terminate the Plan; provided, however,
              that no such action by the Board shall reduce a
              Qualified Outside Director's benefit accrued as of
              the time thereof.  Provided, further that no such
              amendment or termination may occur as a result of
              a Change in Control, within three years after a
              Change in Control, or as part of any plan to
              effect a Change in Control.

      (b)     If the Plan is terminated or amended, a
              determination shall be made of the Qualified
              Outside Director's benefit as of the Plan
              termination or amendment date.  Neither the
              termination nor an amendment of the Plan shall
              adversely affect any person who, at the time of
              such action, satisfies the Plan's definition of
              Qualified Outside Director without such person's
              consent.

9.2   Status as Director.  Nothing herein contained shall be
      deemed:  (a) to give any Qualified Outside Director the
      right to be retained as a director of the Company; (b) to 


                               70

<PAGE>

      give the Company the right to require any Qualified
      Outside Director to remain on the Board; or (c) to affect
      any Qualified Outside Director's membership on the Board.

9.3   Payments to Incompetents.  If a Qualified Outside
      Director or spouse entitled to receive any benefits
      hereunder is adjudged to be legally incapable of giving a
      valid receipt and discharge for such benefits, they will
      be paid to the duly appointed guardian of such
      incompetent or to such other legally appointed person as
      the Committee may designate.  Such payment shall, to the
      extent made, be deemed a complete discharge of any
      liability for such payment under the Plan.

9.4.  Inalienability of Benefits.  The right of any person to
      any benefit or payment under the Plan shall not be
      subject to voluntary or involuntary transfer, alienation
      or assignment, and, to the fullest extent permitted by
      law, shall not be subject to attachment, execution,
      garnishment, sequestration or other legal or equitable
      process.  In the event a person who is receiving or is
      entitled to receive benefits under the Plan attempts to
      assign, transfer or dispose of such right, or if an
      attempt is made to subject said right to such process,
      then such assignment, transfer or disposition shall be
      null and void.

9.5   Governing Law.  Except to the extent preempted by Federal
      law, the Plan shall be governed by and construed in
      accordance with the laws of the State of New Jersey.

9.6   Arbitration.  Any dispute or controversy arising under or
      in connection with this Agreement which cannot be
      resolved informally by the parties, including the
      arbitrability of the dispute itself, shall be submitted
      to arbitration and adjudicated pursuant to the rules of
      the American Arbitration Association then in effect,
      except that the parties to such arbitration shall be
      entitled to engage in pre-trial discovery, to the extent
      permitted by and according to the provisions of the
      Federal Rules of Civil Procedure.  Pending the resolution
      of any such dispute or controversy, the Participant shall
      continue to receive all benefits to which he was entitled
      immediately prior to the time such controversy or dispute
      arose.  The decision of the arbitrator shall be final and
      binding on all parties hereto, and judgment may be
      entered on the arbitrator's award in any court having
      jurisdiction thereof.

9.7   Severability.  In case any provision of this Plan shall be
      held illegal or invalid for any reason, such illegality 
      or invalidity shall not affect the remaining provi-


                               71

<PAGE>

      sions of the Plan, and the Plan shall be construed and
      enforced as if such illegal and invalid provisions had
      never been set forth.

9.8   Income and Payroll Tax Withholding.  To the extent
      required by the laws in effect at the time payments are
      made under this Plan, the Company shall withhold from
      such payments any taxes required to be withheld for
      federal, state or local government purposes.


IN WITNESS WHEREOF, WASHINGTON SAVINGS BANK has adopted this
plan effective as of the 14th day of September, 1993.

ATTEST (SEAL):                    WASHINGTON SAVINGS BANK



/s/ANTONIA GADALETA                 BY:/s/PAUL C. ROTONDI
- -------------------                   -------------------


                               72

<PAGE>

                       WASHINGTON BANCORP, INC. AND SUBSIDIARY
                           Board of Directors and Officers
                                           
WASHINGTON BANCORP, INC.

DIRECTORS

PAUL C. ROTONDI
Chairman and
Chief Executive Officer

THEODORE J. DOLL
President and
Chief Operating Officer

JOSEPH A. TIGHE, JR.
Vice Chairman of the Board,
President--Tighe, Doty
and Carrino, P.A.
Vice President--TFC/CM,
 Inc.

THEODORE DOLL, JR.
Financial Consultant, Retired

WILSON A. BRITTEN
Senior Vice President--
Anchor Corporation, Retired

JAMES A. UNGERLEIDER
President--Geismar's, Retired

ROBERT A. HAND
Vice President--Emeritus
Stevens Institute of Technology

DUNCAN M. LASHER
Retired--former Executive
Vice President-- 
United National Bank

CHARLES A. ROTONDI
President--
Dan Dee Belt & Bag Company, Inc.

HONORARY DIRECTORS

JOSEPH A. APICELLA
Vice President--Emeritus, Retired

HUGH J. MACCAULEY
President--Alco Gravure, Retired

WESLEY C. LEVERICH
Executive Director--
North Hudson YMCA, Retired



<PAGE>

OFFICERS

PAUL C. ROTONDI
Chairman and
Chief Executive Officer

THEODORE J. DOLL
President and
Chief Operating Officer

THOMAS S. BINGHAM
Secretary--Treasurer and
Chief Financial Officer

WASHINGTON SAVINGS BANK

OFFICERS

PAUL C. ROTONDI
Chairman and
Chief Executive Officer

THEODORE J. DOLL
President and
Chief Operating Officer

RONALD J. PEARCE
Senior Vice President and
Senior Loan Officer

THOMAS S. BINGHAM
Senior Vice President and
Treasurer

KIM M. ULLRICH-FLORES
Vice President and
Branch Administrator

WILLIAM M. DAVIE
Vice President

BRIAN W. SCHMITT
Comptroller

ROMULO D. POSTADAN
Auditor

JANICE SANDOMENICO
Assistant Vice President
and Assistant Trust Officer

GREGORY J. JULIUS
Assistant Vice President



<PAGE>

KENNETH T. VILLANO
Assistant Vice President

FRANK FOLDESI, JR.
Assistant Comptroller

ANTONIA GADALETA
Assistant Secretary and
Secretary to the Board of Directors

ROSARIA MANZONI
Assistant Secretary and 
Branch Coordinator

CARMEN OTERO
Assistant Secretary

PAMELA MINERVINI
Assistant Secretary

MARIA RICO
Assistant Secretary

HERMES BATISTA
Assistant Secretary

MARIE C. KRALJIC
Assistant Secretary

ELLY LADAGE
Assistant Secretary

BARBARA MORAN
Assistant Secretary

LILLIAN SANTIAGO
Assistant Secretary

GEORGE LITZAS
Assistant Secretary

EVA GILLIS
Assistant Secretary

GEORGE MACK
Assistant Secretary

KURT STEINHILB
Assistant Secretary

WILLIAM WALL
Assistant Auditor



   

                                                            EXHIBIT 23.1

                       CONSENT OF INDEPENDENT ACCOUNTANTS

     We consent to the incorporation by reference in this registration statement
of HUBCO, Inc. on Amendment No. 1 to Form S-4 (File No. 33-53197) of our report
which includes an explanatory paragraph regarding changes in accounting
principles and includes an explanatory paragraph regarding an action seeking
unspecified damages and alleging violations of state securities laws, certain
banking laws and state common law and a lawsuit filed by a former Bank officer
which alleges wrongful termination and seeks unspecified damages, dated January
28, 1994, on our audits of the consolidated financial statements of Washington
Bancorp, Inc. and Subsidiary as of December 31, 1993 and 1992 and for each of
the three years in the period ended December 31, 1993, which report is included
in Washington's Annual Report on Form 10-K for the year ended December 31, 1993.
We also consent to the reference to our firm under the caption "Experts".



                                             /s/ Coopers & Lybrand
                                             Coopers & Lybrand

Parcippany, New Jersey
May 9, 1994
    

   

                                                              EXHIBIT 23.2

                   CONSENT OF INDEPENDENT PUBLIC ACCOUNTANTS

       As independent public accountants, we hereby consent to the use of our
report and to all references to our firm included in or made part of this
registration statement.

                                             /s/ Arthur Andersen & Co.
                                             Arthur Andersen & Co.

Roseland, New Jersey
May 9, 1994

    


                                                                EXHIBIT 23.3

                        INDEPENDENT AUDITORS' CONSENT

     We consent to the usein this Registration Statement of HUBCO, Inc. on
Amendment No. 1 to Form S-4 (File No. 33-53197) dated on or about May 10, 1994
of our report (which expresses an unqualified opinion and includes explanatory
paragraphs regarding restatement of 1993 and 1992 financial statements and
matters regarding regulatory capital compliance) dated on June 11, 1993
(February 15, 1994 as to Note 22) relating to the consolidated financial
statements of Statewide Savings Bank, S.L.A., appearing in the Prospectus,
which is part of this Registration Statement, and the reference to us under
the heading "Experts" in such Prospectus.

   
                                              /s/  Deloitte & Touche
                                                   Deloitte & Touche
    


Parsippany, New Jersey
May 6, 1994



   
                                                            EXHIBIT 23.5

To Whom It May Concern:

      We hereby consent to the use of our opinion letter attached as Appendix
D and to the reference to our firm under the heading "Opinions of Financial
Advisor" in the Registration Statement filed by HUBCO, Inc., with the
Securities and Exchange Commission in connection with the proposed merger of
Washington Bancorp, Inc., with and into HUBCO, Inc.

                                         Very truly yours,


 May 9, 1994                             CAPITAL CONSULTANTS OF PRINCETON, INC.
                                     /S/ CAPITAL CONSULTANTS OF PRINCETON, INC.

    

   
                                                            EXHIBIT 24.1

                               POWER OF ATTORNEY

     KNOW ALL MEN BY THESE PRESENTS, that each person whose signature appears
below constitutes and appoints Kenneth T. Neilson, his attorney-in-fact, with
power of substitution, for him in any and all capacities, to sign any and all
amendments (whether pre- or post-effective), to this Registration Statement
on Form S-4 of HUBCO, Inc. (SEC File No. 33-53197) and to file the same, with
exhibits thereto and other documents in connection therewith, with the
Securities and Exchange Commission, hereby ratifying and confirming all that
said attorney-in-fact, or his substitute or substitutes, may do or cause to be
done by virtue thereof.

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

Name                                 Title                         Date
- ----                                 -----                         ----
/s/    James E. Schierloh            Chairman of the Board
- -----------------------------------  and Director               April 21, 1994
      James E. Schierloh

/s/    Kenneth T. Neilson            President and Director
- -----------------------------------  (Chief Executive Officer)  April 21, 1994
       Kenneth T. Neilson

/s/    Robert J. Burke                Director
- -----------------------------------                             April 21, 1994
       Robert J. Burke

/s/   Henry G. Hugelheim             Director
- -----------------------------------                             April 21, 1994
      Henry G. Hugelheim

                                     Director
- -----------------------------------                             
      Harry J. Leber  

/s/   Charles F. X. Poggi            Director
- -----------------------------------                             April 21, 1994
      Charles F. X. Poggi

/s/   Sister Grace Frances Strauber  Director
- -----------------------------------                             April 21, 1994
      Sister Grace Frances Strauber

/s/   Edwin Wachtel                  Director
- -----------------------------------                             April 21, 1994
      Edwin Wachtel

/s/   Christina L. Maier             Assistant Treasurer
- ----------------------------------   (Principal Financial       April 21, 1994
      Christina L. Maier             Officer and Principal
                                     Accounting Officer)
    

   

                                                                 EXHIBIT 99.1
             WASHINGTON BANCORP, INC.                      PROXY


          THIS PROXY IS SOLICITED ON BEHALF OF THE BOARD OF DIRECTORS FOR THE
                      ANNUAL MEETING OF STOCKHOLDERS, JUNE 21 1994


          The undersigned hereby appoints Theodore Doll, Jr. and Wilson A.
     Bitten, and each of them, with full power of substitution, to act as
     attorneys and proxies for the undersigned and to vote all shares of
     Common Stock of Washington Bancopr, Inc., which the undersigned is
     entitled to vote, at the Annual Meeting of Stockholders to be held June
     21, 1994, or at any adjournment thereof, upon matters properly coming
     before the meeting as set forth in the related Notice of Meeting and
     Proxy Statement, both of which have been received by the undersigned.
     Without otherwise limiting the general authorization given hereby, said
     attorneys and proxies are instructed to vote as set forth on the reverse
     side.


                                                   (Continued on other side)



                                                              /X/ Please mark
                                                                  your votes
                                                                    at this



     (The Board of Directors recommends   (The Board of Directors recommends
                 a vote "FOR")                      a vote "FOR")

 1.  Approval of an Agreement and Plan    2.  ELECTION OF DIRECTORS: Robert A.
     of Merger (the "Merger Agreement")       Hand, Paul C. Rotondi, Joseph A.
     which provides for the Merger of         Tighe, Jr.
     Washington Bancorp, Inc., with and
     into HUBCO, Inc.                         INSTRUCTIONS (To withhold
                                              authority to vote for any indi-
                                              vidual nominee, write the
                                              nominee(s) on the line below.
                                              _______________________________

                                                             WITHHELD
           FOR   AGAINST   ABSTAIN                    FOR     FOR ALL
           / /     / /       / /                      / /       / /

                                                  WILL ATTEND   / /

                                        The undersigned further gives the
                                        Proxies authority in their discretion
                                        to vote upon such other business as
                                        may properly come before the Annual
                                        Meeting.

                                        The proxy is revocable and, when
                                        properly executed, will be voted in
                                        the manner directed herein by the
                                        undersigned. IF NO DIRECTIONS ARE
                                        MADE, THIS PROXY (IF SIGNED) WILL BE
                                        VOTED FOR APPROVAL OF THE MERGER
                                        AGREEMENT AND FOR EACH OF THE BOARD'S
                                        NOMINEES FOR DIRECTOR. Please sign
                                        exactly as your name appears hereon.
                                        When signing in a representative
                                        capacity, please give full title.


     Signature _______________________________________   Date ________ , 1994
            PLEASE MARK, SIGN, DATE AND RETURN THIS CARD PROMPTLY USING THE
                                   ENCLOSED ENVELOPE


    


                                                                  EXHIBIT 99.2




                             PREFERENCE STATEMENT

            TO ACCOMPANY CERTIFICATES REPRESENTING SHARES OF COMMON STOCK
                                      OF

                           WASHINGTON BANCORP, INC.

   
     Please read and follow carefully the Instructions set forth below, which
set forth the requirements that need to be complied with in order to make an
effective election. Nominees, trustees or other persons who hold shares of
Washington Bancorp, Inc. ("Washington") common stock, par value $0.10 per
share ("Washington Common Stock"), in a representative capacity are directed
to Instruction F(4).
    

     TO BE EFFECTIVE, THIS PREFERENCE STATEMENT, PROPERLY COMPLETED AND SIGNED
IN ACCORDANCE WITH THE ACCOMPANYING INSTRUCTIONS, TOGETHER WITH CERTIFICATES
FOR THE WASHINGTON COMMON STOCK COVERED HEREBY (UNLESS DELIVERY IS GUARANTEED
IN BOX E BELOW IN ACCORDANCE WITH INSTRUCTION A), MUST BE RECEIVED BY THE
EXCHANGE AGENT NAMED BELOW, AT THE APPROPRIATE ADDRESS SET FORTH BELOW, NO
LATER THAN THE PREFERENCE DEADLINE (AS DEFINED IN INSTRUCTION A). DELIVERIES
MADE TO ADDRESSES OTHER THAN THE ADDRESSES FOR THE EXCHANGE AGENT SET FORTH
BELOW DO NOT CONSTITUTE VALID DELIVERIES AND THE EXCHANGE AGENT WILL NOT BE
RESPONSIBLE THEREFOR.
   
          To obtain additional copies of this Preference Statement
                       or the Proxy Statement/Prospectus, or
                 if you require additional information, please call:

             HUDSON UNITED BANK, TRUST DEPARTMENT (the "Exchange Agent")
                      at (201) 348-2602 or (201) 348-2607

    
                PLEASE READ CAREFULLY THE ACCOMPANYING INSTRUCTIONS.

                                       
To:  HUDSON UNITED BANK, TRUST DEPARTMENT, Exchange Agent

   
IF BY MAIL:                                     OR IF BY HAND OR BY COURIER
HUDSON UNITED BANK              (Mon.-Fri. 9:00 A.M.-5:00 P.M. Local Time):
TRUST DEPARTMENT                                         HUDSON UNITED BANK
3100 Bergenline Avenue                                     TRUST DEPARTMENT  
Union City, NJ  07087                                3100 Bergenline Avenue    
                                                      Union City, NJ  07087
    

Ladies and Gentlemen:

     This Preference Statement is being delivered in connection with the
merger (the "Merger") of Washington with and into HUBCO, Inc. ("HUBCO"),
pursuant to the Agreement and Plan of Merger, dated as of November 8, 1993, as
amended (the "Merger Agreement").

     The undersigned, subject to the Election and Allocation Procedures (as
defined below) and the other terms and conditions set forth in this Preference
Statement, including the documents incorporated herein by reference, hereby
(a) surrenders the certificate(s) (the "Certificates") representing the shares
of Washington Common Stock listed in Box A below and (b) elects (an
"Election"), as indicated below, upon consummation of the Merger to have each
of the shares of Washington Common Stock represented by the Certificates
converted into the right:

     (CHECK ONLY ONE)

      ( ) to receive $16.10 in cash, without interest, per share
          of Washington Common Stock (a "Cash Election"); or

      ( ) to receive 0.6708 of a share of HUBCO Preferred Stock, $24.00 stated
          value, per share of Washington Common Stock ("HUBCO Preferred Stock")
          (a "Stock Election"); or

      ( ) to indicate no preference with regard to a Cash
          Election or a Stock Election (a "Non-Election").

     If the Exchange Agent has not received your properly completed Preference
Statement, accompanied by your stock certificates, by the Preference Deadline
(as defined in Instruction A) unless Box E (Guaranty of Delivery) has been
properly completed and such certificates are received by the Exchange Agent by
the Guaranteed Delivery Deadline, you will be deemed to have made a
Non-Election.

     The undersigned hereby certifies: that this Election covers all of the
shares of Washington Common Stock registered in the name of the undersigned
and either (i) beneficially owned by the undersigned, or (ii) owned by the
undersigned in a representative or fiduciary capacity for a particular
beneficial owner or for one or more beneficial owners, except as otherwise
permitted pursuant to Instruction F(4).


<PAGE>


                                   BOX A



========================================================================
                         CERTIFICATE INFORMATION
     List below the certificates to which this Preference Statement
                               relates.
                (Attach additional sheets if necessary.)
- ------------------------------------------------------------------------

NAME AND ADDRESS OF
REGISTERED HOLDER(S)
AS SHOWN ON THE SHARE                             NUMBER OF SHARES
RECORDS (PLEASE FILL                              REPRESENTED BY
IN, IF BLANK)             CERTIFICATE NUMBER      EACH CETIFICATE
- ------------------------------------------------------------------------
                         
                          ------------------      -------------------
                         
                          ------------------      -------------------

                          ------------------      -------------------
                      
                               Total Shares:
=========================================================================

   

     This Election is subject to the terms and conditions set forth in the
Merger Agreement and the Proxy Statement/Prospectus, dated May 12, 1994 (the
"Proxy Statement/Prospectus"), furnished to stockholders of Washington in
connection with the Merger, all of which are incorporated herein by reference.
Receipt of the Proxy Statement/Prospectus, including the Merger Agreement
attached as Appendix A and A-1 thereto, is hereby acknowledged. Copies of the
Proxy Statement/Prospectus are available from the Exchange Agent upon request
(see Instruction G(10)).

     It is understood that because pursuant to the Merger Agreement, the
number of shares of Washington Common Stock to be converted into the right to
receive HUBCO Preferred Stock in the Merger and the number of shares of
Washington Common Stock to be converted into the right to receive cash in the
Merger are subject to limitations, no assurance can be given that an Election
by any given stockholder, including this Election by the undersigned, can be
accommodated. Rather, the Election by each holder of Washington Common Stock,
including this Election by the undersigned, will be subject to the results of
the election and allocation procedures set forth in the Merger Agreement and
described in the Proxy Statement/Prospectus (the "Election and Allocation
Procedures").

    
                                     

                      CERTIFICATE HOLDER(S) SIGN HERE

          The undersigned hereby represents and warrants that the undersigned
has full power and authority to complete and deliver this Preference Statement
and to deliver for surrender and cancellation the above-described
Certificate(s) delivered herewith and that the rights represented by the
Certificate(s) are free and clear of all liens, restrictions, charges and
encumbrances and are not subject to any adverse claim. The undersigned will,
upon request, execute any additional documents necessary or desirable to
complete the surrender of the Certificate(s) surrendered herewith. All
authority herein conferred shall survive the death or incapacity of the
undersigned and all obligations of the undersigned hereunder shall be binding
upon the heirs, personal representatives, successors and assigns of the
undersigned. Delivery of the Certificate(s) for surrender and cancellation may
not be revoked.

 
                                     
<PAGE>

=======================================================================
                                   BOX B
                                 SIGN HERE
                     (To be completed by all person(s)
                        surrendering certificates and
                          executing this Preference
                                  Statement)

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


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

                        (Signature(s) of holder(s)

Dated:   
          ------------------------------
          

Name(s):
         --------------------------------------

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

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

Address: 
          -------------------------------------

          --------------------------------------
          (Including zip code)

( )  Check box if change of address


     Phone:
           -------------------------------

     (So the Exchange Agent can contact you in case of questions, although the
     Exchange Agent is under no obligation to do so.)

  Must be signed by registered holder(s) exactly as name(s) appear(s) on stock
certificate(s) or by person(s) authorized to become registered holders by
documents transmitted herewith. If signature is by a trustee, executor,
administrator, guardian, attorney-in-fact, officer of a corporation or in any
other fiduciary or representative capacity, please set forth full title. (See
Instruction G(6)).

Title:   
         -------------- ---------------------------------
          (Other than signature(s), please print or type)


===============================================================================
                                    BOX C

                Complete ONLY if required by Instruction G(5).

                             SIGNATURE GUARANTEE



     Your signature must be Medallion guaranteed by an eligible financial
                                 institution.


                       NOTE: A notarization by a notary
                                    public
                              is not acceptable.


                             FOR USE BY FINANCIAL
                           INSTITUTION ONLY. PLACE
                         MEDALLION GUARANTEE IN SPACE
                                    BELOW.

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


                         IMPORTANT TAX INFORMATION

PLEASE PROVIDE YOUR SOCIAL SECURITY OR OTHER TAXPAYER IDENTIFICATION NUMBER ON
THIS SUBSTITUTE FORM W-9 AND CERTIFY THEREIN WHETHER YOU ARE SUBJECT TO BACKUP
WITHHOLDING. FAILURE TO COMPLETE AND RETURN THIS FORM MAY RESULT IN BACKUP
WITHHOLDING OF 31% OF ANY CASH PAYMENTS MADE TO YOU PURSUANT TO THE MERGER.


                                     BOX D
===============================================================================
<TABLE>
<S>                          <C>                           <C>
SUBSTITUTE FORM W-9           PART I--PLEASE PROVIDE YOUR   Social Security Number
DEPARTMENT OF THE TREASURY    TIN IN THE BOX AT RIGHT AND   OR 
INTERNAL REVENUE SERVICE      CERTIFY BY SIGNING AND           -----------------
PAYER'S REQUEST FOR           DATING BELOW.                 Employer Identification
TAXPAYER IDENTIFICATION       See Instructions G(9)               Number
NUMBER (TIN)

                              PART II--Awaiting TIN ( )
                              For Payees exempt from
                              backup withholding,
                              complete as directed
                              in Instruction G(9)
- --------------------------------------------------------------------------------

</TABLE>

CERTIFICATION.  Under penalties of perjury, I certify that:
(1)  The number shown on this form is my correct Taxpayer Identification
     Number (or I am waiting for a number to be issued to me), and 
(2)  I am not subject to backup withholding either because 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 the IRS has notified me that I am no longer subject to
     backup withholding.

CERTIFICATION INSTRUCTIONS. You must cross out item (2) above if you have been
notified by the IRS that you are subject to backup withholding because of
under-reporting interest or dividends on your tax return. However, if after
being notified by the IRS that you were subject to backup withholding you
received another notification from the IRS that you are no longer subject to
backup withholding, do not cross out item (2).


SIGNATURE:                                     DATE:

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


<PAGE>




YOU MUST COMPLETE THE FOLLOWING CERTIFICATE IF YOU CHECKED THE BOX IN PART II
OF 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 (a) 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
(b) I intend to mail or deliver an application in the near future. I
understand that, notwithstanding that I have checked the box in Part II (and
have completed this Certificate of Awaiting Taxpayer Identification Number),
31% of all reportable payments made to me will be withheld until I provide a
properly certified taxpayer identification number to the Exchange Agent.


- -----------------------------                ------------------------
          Signature                               Date

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


                                   BOX E
=============================================================================

                           GUARANTY OF DELIVERY
      (TO BE USED ONLY IF CERTIFICATES ARE NOT SURRENDERED HEREWITH)
                            (SEE INSTRUCTION A)

The undersigned (check appropriate boxes below) guarantees to deliver to the
Exchange Agent at the appropriate address set forth above the certificates for
shares of Washington Common Stock submitted with this Preference Statement no
later than 5:00 p.m., New York City Time, on the fifth business day after the
Preference Deadline (as defined in Instruction A).

  ( )   a member of a registered national         ----------------------
        securities exchange                       (Firm  -- Please print)

                                                   ---------------------- 
                                                  (Authorized Signature)

  ( )  a member of the National Association of    ----------------------
       Securities Dealers, Inc.                   
                                                  ----------------------
                                                   (Address)

  ( )  a commercial bank or trust company    ---------------------------------
      in the United States                     (Area Code and Telephone Number)


==============================================================================
             (Please Read Carefully the General Instructions
                        Contained Elsewhere Herein)


                 SPECIAL ISSUANCE AND MAILING INSTRUCTIONS


     The undersigned understands that the certificates representing HUBCO
Preferred Stock to be issued, the check issued as payment in cash, or the cash
in lieu of fractional shares check (such checks being referred to herein as
"Payment Checks") with respect to the Washington Common Stock surrendered will
be issued in the same name(s) as the certificate(s) surrendered and will be
mailed to the address of the registered holder(s) indicated above, unless
otherwise indicated in Box F or Box G below. If Box F is completed, the
signature of the undersigned must be guaranteed as set forth in Instruction
G(5).


<PAGE>

                 SPECIAL PAYMENT AND MAILING INSTRUCTIONS


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

                                    BOX F
                         SPECIAL PAYMENT INSTRUCTIONS
                            (See Instruction G(5))




TO BE COMPLETED ONLY if the certificate or Payment Check(s) is(are) to be
issued in the name(s) of someone other than the registered holder(s) set forth
above.

ISSUE TO:

Name:
      -------------------------------------

Address:
          ----------------------------------

- ------------------------------------------------------------
                            (street and number)

- ------------------------------------------------------------
                        (city, state and zip code)

- ----------------------------------------------------------------
                (Tax Identification or Social Security Number)

                          (Please print or type)


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

                                    BOX G
                         SPECIAL MAILING INSTRUCTIONS
                            (See Instruction G(7))

TO BE COMPLETED ONLY if the certificate or Payment Check(s) is(are) to be
delivered to the registered holder(s) or someone other than the registered
holder(s) at an address other than shown above.

MAIL TO:

Name:
      ----------------------------------

Address:
        ----------------------------------

- ----------------------------------------------------------
                            (street and number)

- ----------------------------------------------------------
                        (city, state and zip code)


                          (Please print or type)

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

                               INSTRUCTIONS


     This Preference Statement (or a facsimile thereof) should be properly
filled in, dated and signed, and should be delivered, together with all stock
certificates representing Washington Common Stock currently held by you
(unless delivery is guaranteed in Box E in accordance with Instruction A), to
the Exchange Agent at the appropriate address set forth on the front of this
Preference Statement. Please read and follow carefully the instruction
regarding completion of this Preference Statement set forth below. If you have
any questions concerning this Preference Statement or require any information
or assistance, see Instruction G(10).


A.   TIME IN WHICH TO ELECT

     In order for an Election to be effective, the Exchange Agent must receive
a properly completed Preference Statement, accompanied by all stock
certificates representing Washington Common Stock currently held by you, NO
LATER THAN 5:00 P.M., NEW YORK CITY TIME, ON THE THIRD BUSINESS DAY PRIOR TO
THE CLOSING OF THE MERGER (THE "PREFERENCE DEADLINE"). SINCE ALL ELECTIONS
MADE ON A PREFERENCE STATEMENT ARE IRREVOCABLE, AND SINCE THE SUBMISSION OF
STOCK CERTIFICATES WILL PRECLUDE A STOCKHOLDER FROM THEREAFTER SELLING SUCH
SHARES ON THE MARKET, STOCKHOLDERS MAY WISH TO DEFER SUBMITTING THEIR
PREFERENCE STATEMENTS UNTIL SHORTLY BEFORE THE PREFERENCE DEADLINE. Washington
will send to all stockholders of record a notice identifying the closing date
and the date of the Preference Deadline as promptly as practicable after the
closing date has been established but in no event later than 25 days prior to
the Preference Deadline. The closing is expected to occur late in the second
or early in the third quarter of 1994. Persons whose stock certificates are
not immediately available may also make an election by completing this
Preference Statement (or a facsimile thereof) and having Box E (Guaranty of
Delivery) properly completed and duly executed by a member of a registered
national securities exchange or of the National Association of Securities
Dealers, Inc. or a commercial bank or trust company having an office or
correspondent in the United States (subject to the condition that the
certificates, the delivery of which is thereby guaranteed, are in fact
delivered to the Exchange Agent no later than 5:00 p.m., New York City Time on
the fifth business day after the Preference Deadline (the "Guaranteed Delivery
Deadline")).


     IF THE EXCHANGE AGENT HAS NOT RECEIVED YOUR PROPERLY COMPLETED PREFERENCE
STATEMENT, ACCOMPANIED BY YOUR STOCK CERTIFICATES, BY THE PREFERENCE DEADLINE
(UNLESS BOX E (GUARANTY OF DELIVERY) HAS BEEN PROPERLY COMPLETED AND SUCH
CERTIFICATES ARE RECEIVED BY THE EXCHANGE AGENT BY THE GUARANTEED DELIVERY
DEADLINE), YOU WILL BE DEEMED TO HAVE MADE A NON-ELECTION.

B.  ELECTIONS.

     This Preference Statement provides for your Election, subject to the
Election and Allocation Procedures and the other terms and conditions set
forth hereunder and in the documents incorporated herein by reference, upon
consummation of the Merger to have each of the shares of Washington Common
Stock covered by this Preference Statement converted into the right:

     -    to receive $16.10 in cash without interest (a Cash
          Election); or

     -    to receive 0.6708 of a share of HUBCO Preferred Stock
          (a Stock Election); or

     -    to indicate no preference with regard to a Cash Election or Stock
          Election (a Non-Election).

   
     You should understand that your Election is subject to certain terms and
conditions that are set forth in the Merger Agreement and described in the
Proxy Statement/Prospectus. The Merger Agreement is included as Appendix A and
Appendix A-1 to the Proxy Statement/Prospectus. Copies of the Proxy
Statement/Prospectus may be requested from the Exchange Agent at the address
or phone number set forth in Instruction G(10). The delivery of this
Preference Statement to the Exchange Agent constitutes acknowledgement of the
receipt of the Proxy Statement/Prospectus. EACH HOLDER OF WASHINGTON COMMON
STOCK IS STRONGLY ENCOURAGED TO READ THE PROXY STATEMENT/PROSPECTUS IN ITS
ENTIRETY AND TO DISCUSS THE CONTENTS THEREOF, THE MERGER AND THIS PREFERENCE
STATEMENT WITH HIS OR HER PERSONAL FINANCIAL AND TAX ADVISORS PRIOR TO
DECIDING WHAT ELECTION TO MAKE. THE TAX


                                      
<PAGE>

CONSEQUENCES TO A HOLDER OF WASHINGTON COMMON STOCK WILL VARY DEPENDING UPON A
NUMBER OF FACTORS. FOR CERTAIN INFORMATION REGARDING THE FEDERAL INCOME TAX
CONSEQUENCES OF AN ELECTION, SEE "THE MERGER -- FEDERAL INCOME TAX CONSEQUENCES"
IN THE PROXY STATEMENT/PROSPECTUS.
    

C.  CASH ELECTION

     If you elect, subject to the Election and Allocation Procedures and the
other terms and conditions set forth in this Preference Statement, including
the documents incorporated herein by reference, to receive cash for all of the
shares of Washington Common Stock covered by this Preference Statement, you
should check the "Cash Election" box on the first page of this Preference
Statement.

D.  STOCK ELECTION

     If you elect, subject to the Election and Allocation Procedures and the
other terms and conditions set forth in this Preference Statement, including
the documents incorporated herein by reference, to receive HUBCO Preferred
Stock for all of the shares of Washington Common Stock covered by this
Preference Statement, you should check the "Stock Election" box on the first
page of this Preference Statement.

     HUBCO will not issue any fractional HUBCO Preferred Stock in connection
with the Merger; stockholders will instead receive cash in an amount equal to
(i) $24.00 multiplied by (ii) the fractional share amount such stockholders
would otherwise have received, without interest, rounded to the nearest cent.

E.   NON-ELECTION

     If you have no preference for either cash or HUBCO Preferred Stock, you
should check the "Non-Election" box on the first page of this Preference
Statement.

     If you have failed to make an effective Cash Election, Stock Election, or
Non-Election for all of the shares of Washington Common Stock required to be
covered by this Preference Statement, or if your Election is deemed by the
Exchange Agent or HUBCO to be defective in any way, or if your Preference
Statement is not accompanied by your certificates (unless Box E (Guaranty of
Delivery) has been properly completed and such certificates are received by
the Exchange Agent by the Guaranteed Delivery Deadline), you will be
considered to have made a Non-Election for all of such shares.

F.   SPECIAL CONDITIONS.

     (1)  Irrevocability of Election.  An effective Election may
not be changed or revoked.

     (2) Nullification of Election. All Preference Statements will be void and
of no effect if the Merger is not consummated, and certificates submitted
therewith shall be promptly returned to the persons submitting the same.

     (3) Elections Subject to Allocation. All Elections are subject to the
procedures set forth under the Article headed "Conversion of Washington Shares"
in the Merger Agreement and described in the Proxy Statement/Prospectus under
the captions "THE MERGER -- Election Procedure" and "THE MERGER -- Allocation
Procedure" and to the other terms and conditions set forth thereunder and
hereunder, including the documents incorporated herein by reference.

     (4) Shares Held by Nominees, Trustees or other Representatives. Holders
of record of shares of Washington Common Stock who hold such shares as
nominees, trustees or in other representative or fiduciary capacities (a
"Representative") may submit one or more Preference Statements covering the
aggregate number of shares of Washington Common Stock held by such
Representative for the beneficial owners for whom the Representative is making
an Election or a Non-Election; provided, that such Representative certifies
that each such Preference Statement covers all the shares of Washington Common
Stock held by such Representative for a particular beneficial owner. Any
Representative who makes an Election or a Non-Election may be required to
provide the Exchange Agent with such documents and/or additional
certifications, if requested, in order to satisfy the Exchange Agent that such
Representative holds such shares of Washington Common Stock for a particular
beneficial owner of such shares. If any shares held by a Representative are
not covered by an effective Preference Statement, they will be deemed to be
covered by a Non-Election.

G.   GENERAL

     (1) Execution and Delivery. In order to make an effective Election, you
must correctly fill out this Preference Statement, or a facsimile thereof.
After dating and signing it, you are responsible for its delivery, accompanied
by all stock certificates representing Washington Common Stock currently held
by you or a proper Guaranty of Delivery of such stock certificates pursuant to
Instruction A, to the Exchange Agent at the address set forth on the front of
this Preference Statement by the Preference Deadline. YOU MAY CHOOSE ANY
METHOD TO DELIVER THIS PREFERENCE STATEMENT. HOWEVER, YOU ASSUME ALL RISK OF
NON-DELIVERY. IF YOU CHOOSE TO USE THE MAIL, WE RECOMMEND THAT YOU USE
REGISTERED MAIL, RETURN RECEIPT REQUESTED, AND THAT YOU PROPERLY INSURE ALL
STOCK CERTIFICATES. DELIVERY OF STOCK CERTIFICATES WILL BE DEEMED EFFECTIVE
AND RISK OF LOSS WITH RESPECT TO SUCH CERTIFICATES SHALL PASS ONLY WHEN SUCH
CERTIFICATES ARE ACTUALLY RECEIVED BY THE EXCHANGE AGENT.

     (2) Signatures. Except as otherwise permitted below, you must sign this
Preference Statement exactly the way your name appears on the face of your
certificates. If the shares are owned by two or more persons, each must sign
exactly as his or her name appears on the face of the certificates. If shares
of Washington Common Stock have been assigned by the registered owner, this
Preference Statement should be signed in exactly the same way as the name of
the assignee appearing on the certificates or transfer documents. See
Instructions G(5)(a) and G(5)(b).

     (3) Notice of Defects; Resolution of Disputes. None of Washington, HUBCO
and the Exchange Agent will be under any obligation to notify you or anyone
else that the Exchange Agent has not received a properly completed Preference
Statement or that any Preference Statement submitted is defective in any way.

     Any and all disputes with respect to Preference Statements or to
Elections made in respect of Washington Common Stock (including but not
limited to matters relating to the Election Deadline, time limits, defects or
irregularities in the surrender of any stock certificate, effectiveness of any
Elections and computations of allocations) will be resolved by HUBCO and its
decision will be conclusive and binding on all concerned. HUBCO may delegate
this function to the Exchange Agent in whole or in part.

<PAGE>

HUBCO or the Exchange Agent shall have the absolute right in its sole discretion
to reject any and all Preference Statements and surrenders of stock certificates
which are deemed by either of them to be not in proper form or to waive any
immaterial irregularities in any Preference Statement or in the surrender of any
stock certificate. Surrenders of stock certificates will not be deemed to have
been made until all defects or irregularities that have not been waived have
been cured.

   
     (4) Issuance of Payment Check(s) and New Certificate in Same Name. If the
certificate representing HUBCO Preferred Stock and/or the Payment Check(s) are
to be issued in the name of the registered holder(s) as inscribed on the
surrendered certificate(s), the surrendered certificate(s) need not be
endorsed and no guarantee of the signature on the Preference Statement is
required. For corrections in name and changes in name not involving changes in
ownership, see Instruction G(5)(c).
    
  
     (5) Issuance of Payment Check(s) and New Certificate in Different Names.
If the certificate representing HUBCO Preferred Stock and/or the Payment
Check(s) are to be issued in the name of someone other than the registered
holder(s) of the surrendered certificate(s), you must follow the guidelines
below. Note that in each circumstance listed below, stockholder(s) must have
signature(s) guaranteed in Box C and complete Box F.


          (a) Endorsement and Guarantee. The certificate(s) surrendered must
          be properly endorsed (or accompanied by appropriate stock powers
          properly executed) by the registered holder(s) of such
          certificate(s) to the person who is to receive the HUBCO Preferred
          Stock and/or the Payment Check(s). The signature(s) of the
          registered holder(s) on the endorsement or stock powers must
          correspond with the name(s) written upon the face of the
          certificate(s) in every particular instance and must be medallion
          guaranteed by an eligible guarantor institution as defined below.

               Definition of Eligible Guarantor Institution

          Generally an eligible guarantor institution, as defined in Rule
     17Ad-15 of the regulations of the Securities and Exchange Commission,
     means:

               (i)  Banks (as the term is defined in Section 3(a)
          of the Federal Deposit Insurance Act);

               (ii) Brokers, dealers, municipal securities dealers, municipal
          securities brokers, government securities dealers, and government
          securities brokers, as those terms are defined under the Securities
          Exchange Act of 1934;

               (iii)  Credit unions (as that term is defined in
          Section 19(b)(1)(A) of the Federal Reserve Act);

               (iv) National securities exchanges, registered securities
          associations, clearing agencies, as those terms are used under the
          Securities Exchange Act of 1934; and

               (v) Savings associations (as that term is defined in Section
          3(b) of the Federal Deposit Insurance Act).

          (b) Transferor's Signature. The Preference Statement must be signed
by the transferor or assignor or his or her agent, and should not be signed by
the transferee or assignee. See Box B entitled "Sign Here." The signature of
such transferor or assignor must be medallion guaranteed by an eligible
guarantor institution as provided in Instruction G(5)(a).

          (c) Correction of or Change in Name. For a correction of name or for a
change in name which does not involve a change in ownership, proceed as
follows: For a change in name by marriage, etc., the Preference Statement
should be signed, e.g., "Mary Doe, now by marriage Mary Jones." For a
correction in name, the Preference Statement should be signed, e.g., "James E.
Brown, incorrectly inscribed as J.E. Brown." The signature in each case should
be guaranteed in the manner described in Instruction G(5)(a) above and Box F
should be completed.

          You should consult your own tax advisor as to any possible tax
consequences resulting from the issuance of the HUBCO Preferred Stock
certificates and/or Payment Check(s) in a name different from that of the
registered holder(s) of the surrendered certificate(s).

     (6) Supporting Evidence. In case any Preference Statement, certificate
endorsement or stock power is executed by an agent, attorney, administrator,
executor, guardian, trustee or any person in any other fiduciary or
representative capacity, or by an officer of a corporation on behalf of the
corporation, there must be submitted (with the Preference Statement,
surrendered certificate(s), and/or stock powers) documentary evidence of
appointment and authority to act in such capacity (including court orders and
corporate resolutions when necessary), as well as evidence of the authority of
the person making such execution to assign, sell or transfer the
certificate(s). Such documentary evidence of authority must be in form
satisfactory to the Exchange Agent.

     (7) Special Instructions for Delivery by the Exchange Agent. The
certificate representing HUBCO Preferred Stock and/or the Payment Check(s)
will be mailed to the address of the registered holder(s) as indicated under
Box B, unless instructions to the contrary are given in Box G entitled
"Special Mailing Instructions."

     (8) Lost Certificates. If you are not able to locate your certificates
representing Washington Common Stock, you should contact Chemical Bank,
Shareholder Relations Department, Washington's transfer agent, at P.O. Box
24935, Church Street Station, New York, New York 10005 or at 800-851-9677.
In such event, Chemical Bank will forward additional documentation which the
shareholder must complete in order to effectively surrender such lost or
destroyed certificate(s). There may be a fee to replace lost certificates.

     (9) Federal Income Tax Withholding. Under Federal income tax law, the
Exchange Agent is required to file a report with the Internal Revenue Service
disclosing any payments of cash being made to each holder of certificates
formerly representing shares of Washington Common Stock pursuant to the Merger
Agreement. In order to avoid "backup withholding" of Federal income tax on any
cash received upon the surrender of certificate(s), a holder thereof must,
unless an exemption applies, provide the Exchange Agent with his or her
correct taxpayer identification number ("TIN") on Substitute Form W-9, which
is part of this Preference Statement (Box D), and certify, under penalties of
perjury, that such number is correct and that such holder is not otherwise
subject to backup withholding. If the correct TIN and certifications are not
provided, a $50 penalty may be imposed by the Internal Revenue Service and
payments made for surrender of certificate(s) may be subject to backup
withholding of 31%. In addition, if a holder makes a false statement that
results in no imposition of backup withholding, and there was no reasonable
basis for making such a statement, a $500 penalty may also be imposed by the
Internal Revenue Service.

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

     The TIN that must be provided on the Substitute Form W-9 is that of the
registered holder(s) of the certificate(s) at the effective time of the
Merger. The TIN for an individual is his or her social security number. The
box in Part II of the Substitute Form

<PAGE>

W-9 may be checked if the person surrendering the certificates 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 II has been checked, the person surrendering the
certificate(s) must also complete the Certificate of Awaiting Taxpayer
Identification Number in order to avoid backup withholding. Notwithstanding that
the box in Part II is checked (and the Certificate of Awaiting Taxpayer
Identification Number is completed), the Exchange Agent will withhold 31% on all
cash payments with respect to surrendered certificate(s) made prior to the time
it is provided with a properly certified TIN.

     Exempt persons (including, among others, corporations) are not subject to
backup withholdings. A foreign individual may qualify as an exempt person by
submitting Form W-8 or a substitute Form W-8, signed under penalties of
perjury, certifying to such person's exempt status. A form of such statement
can be obtained from the Exchange Agent. A certificate holder should consult
his or her tax advisor as to such holder's qualification for an exemption from
backup withholding and the procedure for obtaining such exemption.

     The signature and date provided on the Substitute Form W-9 will serve to
certify that the TIN and withholding information provided in this form of
Election are true, correct, and complete. Please consult your accountant or
tax advisor for further guidance in completing the Substitute Form W-9.
   
     (10) Questions and Requests for Information or Assistance. If you have
any questions or need assistance to complete this Preference Statement, or
would like to obtain additional copies of the Proxy Statement/Prospectus or
this Preference Statement, please contact the Exchange Agent at (201)348-2602
or at the address set forth on the first page of this Preference Statement.

H. DELIVERY OF CERTIFICATES REPRESENTING HUBCO PREFERRED STOCK AND PAYMENT
CHECKS
    

     As soon as practicable after the Merger becomes effective, the Exchange
Agent will make the allocations of cash and HUBCO Preferred Stock to be
received by holders of Washington Common Stock or their designees in
accordance with the Election and Allocation Procedures. The Exchange Agent
will thereafter issue and mail to you a check for any cash and/or any
certificate or certificates for the HUBCO Preferred Stock to which you are
entitled (and, if applicable, a check in lieu of a fractional share), provided
you have delivered the required certificates for your Washington Common Stock
in accordance with the terms and conditions hereof, including the documents
incorporated herein by reference.

     If you do not submit an effective Preference Statement, the Exchange
Agent will forward to you, as soon as practicable after the Merger becomes
effective, a Letter of Transmittal for you to use to send in your stock
certificates for shares of Washington Common Stock, containing
appropriate instructions for surrendering such certificates at that time.
After the Exchange Agent receives your stock certificates with a properly
completed Letter of Transmittal, it will issue and mail to you a check for any
cash and/or any certificate or certificates for HUBCO Preferred Stock to which
you are entitled (and, if applicable, a check in lieu of a fractional share),
provided you have delivered the required certificates for your Washington
Common Stock in accordance with the terms and conditions of the Letter of
Transmittal, including the documents incorporated therein by reference.

     DO NOT ENCLOSE YOUR PROXY CARD RELATING TO THE ANNUAL
MEETING WITH THIS PREFERENCE STATEMENT.  YOUR PROXY CARD SHOULD
BE RETURNED IN THE POSTAGE-PAID ENVELOPE ENCLOSED WITH THE PROXY
STATEMENT/PROSPECTUS FOR THAT PURPOSE.



                                                                  EXHIBIT 99.3


                         STOCK OPTION PREFERENCE FORM

          TO ACCOMPANY STOCK OPTION AWARDS UNDER STOCK OPTION PLANS
                                      OF
                           WASHINGTON BANCORP, INC.




     Please read and follow carefully the Instructions set forth below, which
set forth the requirements that need to be complied with in order to make an
effective election.

     TO BE EFFECTIVE, THIS STOCK OPTION PREFERENCE FORM, PROPERLY COMPLETED
AND SIGNED IN ACCORDANCE WITH THE ACCOMPANYING INSTRUCTIONS, TOGETHER WITH THE
STOCK OPTION AWARD COVERING SHARES OF WASHINGTON BANCORP, INC. ("WASHINGTON")
COMMON STOCK, PAR VALUE $0.10 PER SHARE ("WASHINGTON COMMON STOCK"), MUST BE
RECEIVED BY THE EXCHANGE AGENT NAMED BELOW, AT THE APPROPRIATE ADDRESS SET
FORTH BELOW, NO LATER THAN THE PREFERENCE DEADLINE (AS DEFINED IN INSTRUCTION
A). DELIVERIES MADE TO ADDRESSES OTHER THAN THE ADDRESSES FOR THE EXCHANGE
AGENT SET FORTH BELOW DO NOT CONSTITUTE VALID DELIVERIES AND THE EXCHANGE
AGENT WILL NOT BE RESPONSIBLE THEREFOR.



                 If you require additional information, please call:

   
             HUDSON UNITED BANK, TRUST DEPARTMENT (the "Exchange
                  Agent") at (201) 348-2602 or (201) 348-2607.
    

                PLEASE READ CAREFULLY THE ACCOMPANYING INSTRUCTIONS.

To:  HUDSON UNITED BANK, TRUST DEPARTMENT, Exchange Agent

   
IF BY MAIL:                                        OR IF BY HAND OR BY COURIER
HUDSON UNITED BANK                  (Mon.-Fri. 9:00 A.M.-5:00 P.M. Local Time):
TRUST DEPARTMENT                                             HUDSON UNITED BANK
3100 Bergenline Avenue                                         TRUST DEPARTMENT
Union City, NJ  07087                                    3100 Bergenline Avenue
                                                          Union City, NJ  07087
    

Ladies and Gentlemen:

     This Stock Option Preference Form is being delivered in connection with
the merger (the "Merger") of Washington with and into HUBCO, Inc. ("HUBCO"),
pursuant to the Agreement and Plan of Merger, dated as of November 8, 1993, as
amended (the "Merger Agreement").

   
     The undersigned, subject to the Election and Allocation Procedures (as
defined below) and the other terms and conditions set forth in this Stock
Option Preference Form, including the documents incorporated herein by
reference, hereby (a) surrenders the options (the "Options") to purchase the
shares of Washington Common Stock listed in Box A below and (b) elects (an
"Election"), as indicated below, upon consummation of the Merger to have each
Option to purchase one share of Washington Common Stock converted into the
right:


     (CHECK ONLY ONE)

    ( )   to receive in cash, without interest, an amount equal to the
          difference between the exercise price of the Option and $16.10 (the
          "Cash-Out Amount") (a "Cash Election"); or

    ( )   to receive shares of HUBCO Series A Preferred Stock ("HUBCO
          Preferred Stock") in an amount equal to the Cash-Out Amount divided
          by $24.00 (a "Stock Election"); or

    ( )   to purchase 0.6708 of a share of HUBCO Preferred Stock at an exercise
          price equal to the exercise price of the Option (the "Option
          Election").
    
     If the Exchange Agent has not received your properly completed Stock
Option Preference Form by the Preference Deadline, you will be deemed to have
made a Cash Election.

     The undersigned hereby certifies: that this Election covers all of the
Options either (i) beneficially owned by the undersigned, or (ii) owned by the
undersigned in a representative or fiduciary capacity for a particular
beneficial owner.

                                  BOX A

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


Name and Address of
Holder of Options             Number of Shares
(Please fill in, if blank)    Covered by Options       Exercise Price
- -------------------------------------------------------------------------------

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

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

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

                              ------------------       ------------------
     
==============================================================================

     This Election is subject to the terms and conditions set forth in the
Merger Agreement and the Proxy Statement/Prospectus, dated May 12, 1994 (the
"Proxy Statement/Prospectus"), furnished to stockholders and optionholders of
Washington in connection with the Merger, all of which are incorporated herein
by reference.

     It is understood that because pursuant to the Merger Agreement the number
of outstanding Options to be converted into the right to receive
HUBCO Preferred Stock in the Merger and the number of outstanding Options to
be converted into the right to receive cash in the Merger are subject to
limitations, no assurance can be given that an election by any given
optionholder, including this Election by the undersigned, can be accommodated.
Rather, the Election by each optionholder, including this Election by the
undersigned, will be subject to the results of the election and allocation
procedures set forth in the Merger Agreement and described in the Proxy
Statement/Prospectus (the "Election and Allocation Procedures").


<PAGE>

     The undersigned hereby represents and warrants that the undersigned has
full power and authority to complete and deliver this Stock Option Preference
Form herewith and that the rights represented by the Options are free and
clear of all liens, restrictions, charges and encumbrances and are not subject
to any adverse claim. The undersigned will, upon request, execute any
additional documents necessary or desirable to complete the surrender of the
Options. All authority herein conferred shall survive the death or incapacity
of the undersigned and all obligations of the undersigned hereunder shall be
binding upon the heirs, personal representatives, successors and assigns of
the undersigned.

                                   BOX B


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

                                 SIGN HERE
                    (To be completed by all person(s)
                 surrendering Options and executing this
                       Stock Option Preference Form)

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

                 ----------------------------------------
                        (Signature(s) of holder(s)

Dated:            
                  --------------------------------------  
Name(s):          
                  --------------------------------------

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

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

Address:         
                  --------------------------------------

                  --------------------------------------
                           (Including zip code)

( )  Check box if change of address


                  Phone:
                         ------------------------------
                        (So the Exchange Agent can
                    contact you in case of questions,
                      although the Exchange Agent is
                      under no obligation to do so.)

==============================================================================
              (Other than signature(s), please print or type)


                 SPECIAL ISSUANCE AND MAILING INSTRUCTIONS


     The undersigned understands that the Certificate representing HUBCO
Preferred Stock to be issued, the check issued as payment in cash, or the cash
in lieu of fractional shares check (such checks being referred to herein as
"Payment Checks") with respect to the Options surrendered will be mailed to
the address of the registered holder(s) indicated above, unless otherwise
indicated in Box C below.


                                   BOX C

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


                       SPECIAL MAILING INSTRUCTIONS
                          (See Instruction G(3))

TO BE COMPLETED ONLY if the Certificate or Payment Check(s) is (are) to be
delivered to the registered holder(s) or someone other than the registered
holder(s) at an address other than shown above.

MAIL TO:

Name:
          -------------------------------------------

Address:
          -------------------------------------------
          (Street and Number)

          -------------------------------------------
          (City, State and Zip Code)

                          (Please print or type)

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

                              INSTRUCTIONS

     This Stock Option Preference Form (or a facsimile thereof) should be
properly filled in, dated and signed, and should be delivered to the Exchange
Agent at the appropriate address set forth on the front of this Stock Option
Preference Form. Please read and follow carefully the instruction regarding
completion of this Stock Option Preference Form set forth below. If you have
any questions concerning this Stock Option Preference Form or require any
information or assistance, see Instruction G(5).

A.   TIME IN WHICH TO ELECT

     In order for an Election to be effective, the Exchange Agent must receive
a properly completed Stock Option Preference Form together with the Stock
Option Award NO LATER THAN 5:00 P.M., NEW YORK CITY TIME, ON THE THIRD
BUSINESS DAY PRIOR TO THE CLOSING OF THE MERGER (THE "PREFERENCE DEADLINE").
SINCE ALL ELECTIONS MADE ON A STOCK OPTION PREFERENCE FORM ARE IRREVOCABLE,
OPTIONHOLDERS MAY WISH TO DEFER SUBMITTING THEIR STOCK OPTION PREFERENCE FORM
UNTIL SHORTLY BEFORE THE PREFERENCE DEADLINE. Washington will send to all
optionholders of record a notice identifying the closing date and the date of
the Preference Deadline as promptly as practicable after the Closing date has
been established but in no event later than 25 days prior to the Preference
Deadline. The Closing is expected to occur late in the second or early in the
third quarter of 1994.

     IF THE EXCHANGE AGENT HAS NOT RECEIVED YOUR PROPERLY COMPLETED STOCK
OPTION PREFERENCE FORM BY THE PREFERENCE DEADLINE, YOU WILL BE DEEMED TO HAVE
MADE A CASH ELECTION.

<PAGE>

B.  ELECTIONS.

     This Stock Option Preference Form provides for your Election, subject to
the Election and Allocation Procedures and the other terms and conditions set
forth hereunder and in the documents incorporated herein by reference, upon
consummation of the Merger to have the Option to purchase each share of
Washington Common Stock covered by this Stock Option Preference Form converted
into the right:

     -    to receive cash equal to the difference between the exercise price
          and $16.10 (the "Cash-Out Amount") (a "Cash Election"); or

     -    to receive shares of HUBCO Preferred Stock in an amount equal to the
          Cash-Out Amount divided by $24.00 (a "Stock Election"); or

     -    to receive an option to purchase 0.6708 of a share of HUBCO
          Preferred Stock (the "Option Election").

     You should understand that your Election is subject to certain terms and
conditions that are set forth in the Merger Agreement and described in the
Proxy Statement/Prospectus. The Merger Agreement is included as Appendix A to
the Proxy Statement/Prospectus. The delivery of this Stock Option Preference
Form to the Exchange Agent constitutes acknowledgement of the receipt of the
Proxy Statement/Prospectus. EACH OPTIONHOLDER IS STRONGLY ENCOURAGED TO READ
THE PROXY STATEMENT/PROSPECTUS IN ITS ENTIRETY AND TO DISCUSS THE CONTENTS
THEREOF, THE MERGER AND THIS STOCK OPTION PREFERENCE FORM WITH HIS OR HER
PERSONAL FINANCIAL AND TAX ADVISORS PRIOR TO DECIDING WHAT ELECTION TO MAKE.
THE TAX CONSEQUENCES TO AN OPTIONHOLDER WILL VARY DEPENDING UPON A NUMBER OF
FACTORS. FOR CERTAIN INFORMATION REGARDING THE FEDERAL INCOME TAX CONSEQUENCES
OF AN ELECTION, SEE "THE MERGER -- FEDERAL INCOME TAX CONSEQUENCES" IN THE
PROXY STATEMENT/PROSPECTUS.

C.  CASH ELECTION

     If you elect, subject to the Election and Allocation Procedures and the
other terms and conditions set forth in this Stock Option Preference Form,
including the documents incorporated herein by reference, to receive cash for
all of the Options covered by this Stock Option Preference Form, you should
check the "Cash Election" box on the first page of this Stock Option
Preference Form.

D.  STOCK ELECTION

     If you elect, subject to the Election and Allocation Procedures and the
other terms and conditions set forth in this Stock Option Preference Form,
including the documents incorporated herein by reference, to receive HUBCO
Preferred Stock for all of the Options covered by this Stock Option Preference
Form, you should check the "Stock Election" box on the first page of this
Stock Option Preference Form.

     HUBCO will not issue any fractional HUBCO Preferred Stock in connection
with the Merger; optionholders will instead receive cash in an amount equal to
(i) $24.00 multiplied by (ii) the fractional share amount such optionholders
would otherwise have received, without interest, rounded to the nearest cent.

E.   OPTION ELECTION

     If you elect, subject to the Election and Allocation Procedures and the
other terms and conditions set forth in this Stock Option Preference Form,
including documents incorporated herein by reference, to receive options to
purchase shares of HUBCO Preferred Stock for all the Options covered by this
Stock Option Preference Form, you should check the "Option Election" box on
the first page of this Stock Option Preference Form.

     HUBCO will not issue any fractional HUBCO Preferred Stock upon the
exercise of options to purchase shares of HUBCO Preferred Stock. At the time
of exercise of such HUBCO Preferred Stock options, optionholders will (instead
of any fractional HUBCO Preferred Stock) receive cash in an amount equal to
(i) $24.00 multiplied by (ii) the fractional share amount such optionholders
would otherwise have received, without interest, rounded to the nearest cent.

F.   SPECIAL CONDITIONS.

     (1)  Irrevocability of Election.  An effective Election may
not be changed or revoked.

     (2)  Nullification of Election.  All Stock Option Preference
Forms will be void and of no effect if the Merger is not
consummated.

    

     (3) Elections Subject to Allocation. All Elections are subject to the
procedures set forth in the Article headed "Conversion of Washington Shares" in
the Merger Agreement and described in the Proxy Statement/Prospectus under the
caption "THE MERGER -- Conversion of Stock Options" and to the other terms and
conditions set forth thereunder and hereunder, including the documents
incorporated herein by reference.
     

G.   GENERAL

     (1) Execution and Delivery. In order to make an effective Election, you
must correctly fill out this Stock Option Preference Form, or a facsimile
thereof. After dating and signing it, you are responsible for its delivery to
the Exchange Agent at the address set forth on the front of this Stock Option
Preference Form. YOU MAY CHOOSE ANY METHOD TO DELIVER THIS STOCK OPTION
PREFERENCE FORM. HOWEVER, YOU ASSUME ALL RISK OF NON-DELIVERY. IF YOU CHOOSE
TO USE THE MAIL, WE RECOMMEND THAT YOU USE REGISTERED MAIL, RETURN RECEIPT
REQUESTED.

     (2) Notice of Defects; Resolution of Disputes. None of Washington, HUBCO
and the Exchange Agent will be under any obligation to notify you or anyone
else that the Exchange Agent has not received a properly completed Stock
Option Preference Form or that any Stock Option Preference Form submitted is
defective in any way.

     Any and all disputes with respect to Stock Option Preference Forms or to
Elections made in respect to the Options (including but not limited to matters
relating to the Preference Deadline, time limits, effectiveness of any Elections
and computations of allocations) will be resolved by HUBCO and its decision
will be conclusive and binding on all concerned. HUBCO may delegate this
function to the Exchange Agent in whole or in part. HUBCO or the Exchange
Agent shall have the absolute right in its sole discretion to reject any and
all Stock Option Preference Forms which are deemed by either of them to be not
in proper form or to waive any immaterial irregularities in any Stock Option
Preference Form.


<PAGE>


     (3) Special Instructions for Delivery by the Exchange Agent. The
certificate representing HUBCO Preferred Stock and/or the Payment Check(s)
will be mailed to the address of the registered holder(s) as indicated under
Box B, unless instructions to the contrary are given in Box C entitled
"Special Mailing Instructions."

     (4) Federal Income Tax Consequences. Those holders of Washington Common
Stock options who receive cash or HUBCO Preferred Stock in cancellation of
their Washington Common Stock options will realize taxable income subject to
ordinary income tax rates and withholding laws. See discussion under the
caption "THE MERGER -- Federal Income Tax Consequences" in the Proxy
Statement/Prospectus.
   
     (5) Questions and Requests for Information or Assistance. If you have any
questions or need assistance to complete this Stock Option Preference Form, or
would like to obtain additional copies of this Stock Option Preference Form,
please contact the Exchange Agent at (201)348-2602.
    
H.   DELIVERY OF HUBCO PREFERRED STOCK CERTIFICATES AND PAYMENT CHECKS

     As soon as practicable after the Merger becomes effective, the Exchange
Agent will make the allocations of cash, HUBCO Preferred Stock and options
covering HUBCO Preferred Stock to be received by optionholders. The Exchange
Agent will thereafter issue and mail to you a check for any cash, any
certificate or certificates for the HUBCO Preferred Stock and/or options
covering shares of HUBCO Preferred Stock to which you are entitled (and, if
applicable, a check in lieu of a fractional share).

     If you do not submit an effective Stock Option Preference Form and submit
your Stock Option Award, the Exchange Agent will issue and mail to you a check
for any cash to which you are entitled. The Exchange Agent will not issue you
any check until you have submitted your Stock Option Award.






                                                                  EXHIBIT 99.4

                               LETTER OF TRANSMITTAL

   To Accompany Certificates Formerly Representing Shares of Common Stock of
                           WASHINGTON BANCORP, INC.

                If you require additional information, please call

            Hudson United Bank, Trust Department (the "Exchange Agent")
                                 at (201)348-2602

               PLEASE READ CAREFULLY THE ACCOMPANYING INSTRUCTIONS.

      DELIVERIES MADE TO ADDRESSES OTHER THAN THE ADDRESSES FOR THE EX-
     CHANGE AGENT SET FORTH BELOW DO NOT CONSTITUTE VALID DELIVERIES AND
             THE EXCHANGE AGENT WILL NOT BE RESPONSIBLE THEREFOR.


TO:  HUDSON UNITED BANK, TRUST DEPARTMENT, Exchange Agent

   
IF BY MAIL:                                        OR IF BY HAND OR BY COURIER
HUDSON UNITED BANK                 (Mon.-Fri. 9:00 A.M.-5:00 P.M. Local Time):
TRUST DEPARTMENT                                            HUDSON UNITED BANK
3100 Bergenline Avenue                                        TRUST DEPARTMENT
Union City, New Jersey 07087                            3100 Bergenline Avenue
                                                  Union City, New Jersey 07087
    


Ladies and Gentlemen:
   
     This Letter of Transmittal is being delivered in connection with the
merger (the "Merger") of Washington Bancorp, Inc. ("Washington") with and into
HUBCO, Inc. ("HUBCO"), pursuant to the Agreement and Plan of Merger, dated as
of November 8, 1993, as amended.
    
     The undersigned, subject to the terms and condition set forth in this
Letter of Transmittal, hereby surrenders the certificate(s) (the
"Certificates") formerly representing the shares of Washington Common Stock
listed in Box A below.
                                       BOX A

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

                           CERTIFICATE INFORMATION
   List below the certificates to which this Letter of Transmittal relates.
                   (Attach additional sheets if necessary.)


Name and Address of Registered Holder(s)                       Number of Shares
   As Shown on the Share Records                                Represented by
    (Please fill in, if blank)          Certificate Number     Each Certificate
- -----------------------------------------------------------------------------

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

                                        -------------------  ------------------
                                        Total Shares:

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

   
     The undersigned understands that the certificates ("New Certificates")
representing HUBCO Preferred Stock, $24.00 stated value ("HUBCO Preferred
Stock") to be issued, the check issued as payment in cash, or the cash in lieu
of fractional shares check (such checks being referred to herein as "Payment
Checks") with respect to the Washington Common Stock surrendered will be issued
in the same name(s) as the certificate(s) surrendered and will be mailed to the
address of the registered holder(s) indicated above, unless otherwise indicated
in Box E or Box F below. If Box E is completed, the signature of the undersigned
must be guaranteed as set forth in Instruction (5).
    

                       CERTIFICATE HOLDER(S) SIGN HERE

The undersigned hereby represents and warrants that the undersigned has full
power and authority to complete and deliver this Letter of Transmittal and to
deliver for surrender and cancellation the above-described Certificate(s)
delivered herewith and that the rights represented by the Certificate(s) are
free and clear of all liens, restrictions, charges and encumbrances and are
not subject to any adverse claim. The undersigned will, upon request, execute
any additional documents necessary or desirable to complete the surrender of
the Certificate(s) surrendered herewith. All authority herein conferred shall
survive the death or incapacity of the undersigned and all obligations of the
undersigned hereunder shall be binding upon the heirs, personal
representatives, successors and assigns of the undersigned.

                                      
<PAGE>

=============================================================================
                                    BOX B
                                  SIGN HERE
                      (to be completed by all person(s)
                        surrendering certificates and
                           executing this Letter of
                                 Transmittal)

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

                   ----------------------------------------
                          (Signature(s) of holder(s)

Dated: 
       -----------------------------------------------------

Name(s):
        ------------------------------------------------------------

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

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

Address:  
         ----------------------------------------------------------

     --------------------------------------------------------------
                             (Including zip code)

( ) Check box if change of address


     Phone:
            ----------------------------

     (So the Exchange Agent can contact you in case of questions, although the
     Exchange Agent is under no obligation to do so.)

  Must be signed by registered holder(s) exactly as name(s) appear(s) on stock
certificate(s) or by person(s) authorized to become registered holders by
documents transmitted herewith. If signature is by a trustee, executor,
administrator, guardian, attorney-in-fact, officer of a corporation or in any
other fiduciary or representitive capacity, please set forth full title. 
(See Instruction (6)).


Title:
       --------------------------------------------------------
       (Other than signature(s), please print or type)


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

                                    BOX C

                Complete ONLY if required by Instruction (5).

                             SIGNATURE GUARANTEE



     Your signature must be Medallion guaranteed by an eligible financial
                                 institution.


                       NOTE: A notarization by a notary
                             public is not acceptable.


                             FOR USE BY FINANCIAL
                           INSTITUTION ONLY. PLACE
                         MEDALLION GUARANTEE IN SPACE
                                    BELOW.

=============================================================================
                          IMPORTANT TAX INFORMATION

PLEASE PROVIDE YOUR SOCIAL SECURITY OR OTHER TAXPAYER IDENTIFICATION NUMBER ON
THIS SUBSTITUTE FROM W-9 AND CERTIFY THEREIN THAT YOU ARE NOT SUBJECT TO
BACKUP WITHHOLDING. FAILURE TO COMPLETE AND RETURN THIS FORM MAY RESULT IN
BACKUP WITHHOLDING OF 31% OF ANY CASH PAYMENTS MADE TO YOU PURSUANT TO THE
MERGER.

                                    BOX D
==============================================================================
<TABLE>
<S>                          <C>                           <C>    
   SUBSTITUTE
    FORM W-9
Department of the Treasury    PART I-PLEASE PROVIDE YOUR    Social Security Number
Internal Revenue Service      TIN IN THE BOX AT RIGHT       OR
Payer's Request for Taxpayer  AND CERTIFY BY SIGNING          -----------------
Identification Number (TIN)   AND DATING BELOW              Employer Identification Number
                              See Instuction (9).
                              -------------------------------------------------------------
</TABLE>
                           
                              Part II-Awaiting TIN ( )
                              For Payees exempt from backup withholding,
                              complete as directed in Instruction (9).
- -------------------------------------------------------------------------------


Certification.  Under penalties of perjury, I certify that:
(1)  The number shown on this form is my correct Taxpayer Identification
     Number (or I am waiting for a number to be issued to me), and

(2) I am not subject to backup withholding either because 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
    the IRS has notified me that I am no longer subject to backup withholding.

Certification Instructions. You must cross out item (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. However, if after
being notified by the IRS that you were subject to backup withholding you
received another notification from the IRS that you are no longer subject to
backup withholding, do not cross out item (2).
- -------------------------------------------------------------------------------

SIGNATURE:                                  DATE:
===============================================================================

<PAGE>

YOU MUST COMPLETE THE FOLLOWING CERTIFICATE IF YOU CHECKED THE BOX IN PART II
OF 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 (a) 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
(b) I intend to mail or deliver an application in the near future. I
understand that, notwithstanding that I have checked the box in Part II (and
have completed this Certificate of Awaiting Taxpayer Identification Number),
31% of all reportable payments made to me will be withheld until I provide a
properly certified taxpayer identification number to the Exchange Agent.



- -------------------------------                ---------------------------
           Signature                                       Date
===============================================================================


                                      
<PAGE>


                   SPECIAL PAYMENT AND MAILING INSTRUCTIONS

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


                                    BOX E

                         SPECIAL PAYMENT INSTRUCTIONS
                            (See Instruction (5))

   
TO BE COMPLETED ONLY if the New Certificate or Payment Checks is (are) to be
issued in the name(s) of someone other than the registered holder(s) set forth
above.
    

ISSUE TO:

Name:
      --------------------------------------------------------

Address:
       --------------------------------------------------------

       --------------------------------------------------------
                             (street and number)

             ----------------------------------------------------
                          (city, state and zip code)

            -----------------------------------------------------
                (Tax Identification or Social Security Number)


                            (Please print or type)

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

                                    BOX F

                         SPECIAL MAILING INSTRUCTIONS
                            (See Instruction (7))


   
TO BE COMPLETED ONLY if the New Certificate or Payment Checks is (are) to be
delivered to the registered holder(s) or someone other than the registered
holder(s) at an address other than shown above.
    

MAIL TO:

Name:
     -------------------------------------------------------------


Address:
        -------------------------------------------------------

       ----------------------------------------------------------
                             (street and number)

       -------------------------------------------------------------
                          (city, state and zip code)


                            (Please print or type)

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

<PAGE>

                                 INSTRUCTIONS

     (1) Execution and Delivery. This Letter of Transmittal (or a facsimile
hereof) must be properly filled in, dated and signed, and must be delivered,
together with stock certificates formerly representing Washington Common Stock
to the Exchange Agent at the appropriate address set forth on the front of
this Letter of Transmittal.

     You may choose any method to deliver this Letter of Transmittal; however,
you assume all risk of non-delivery. If you choose to use the mail, we
recommend that you use registered mail, return receipt requested, and that you
properly insure all stock certificates. Delivery of stock certificates will be
deemed effective and risk of loss with respect to such certificates shall pass
only when such certificates are actually received by the Exchange Agent.

   
     After the Exchange Agent receives your stock certificates with a properly
completed Letter of Transmittal, it will issue and mail to you a New Certificate
and/or check(s) to which you are entitled, provided you have delivered the
required certificates formerly representing your Washington Common Stock in
accordance with the terms and conditions of this Letter of Transmittal.
    

     (2) Signatures. Except as otherwise permitted below, you must sign this
Letter of Transmittal exactly the way your name appears on the face of your
certificates. If the shares are owned by two or more persons, each must sign
exactly as his or her name appears on the face of the certificates. If shares
of Washington Common Stock have been assigned by the registered owner, this
Letter of Transmittal should be signed in exactly the same way as the name of
the assignee appearing on the certificates of transfer documents. See
Instructions (5)(a) and (5)(b).

     (3) Resolution of Disputes. Any and all disputes with respect to Letters
of Transmittal will be resolved by HUBCO and its decision will be conclusive
and binding on all concerned. HUBCO may delegate this function to the Exchange
Agent in whole or in part. HUBCO or the Exchange Agent shall have the absolute
right in its sole discretion to reject any and all Letters of Transmittal and
surrenders of stock certificates which are deemed by either of them to be not
in proper form or to waive any immaterial irregularities in any Letter of
Transmittal or in the surrender of any stock certificate. Surrenders of stock
certificates will not be deemed to have been made until all defects or
irregularities that have not been waived have been cured.

   
     (4) Issuance of Payment Check(s) and New Certificate in Same Name. If the
New Certificate representing HUBCO Preferred Stock and/or the Payment Check(s)
are to be issued in the name of the registered holder(s) as inscribed on the
surrendered certificate(s), the surrendered certificate(s) need not be endorsed
and no guarantee of the signature on the Letter of Transmittal is required. For
corrections in name and change in name not involving changes in ownership, see
Instruction (5)(c).


     (5) Issuance of Payment Check(s) and New Certificates in Different Names.
If the New Certificate representing HUBCO Preferred Stock and/or the Payment
Check(s)are to be issued in the name of someone other than the registered
holder(s) of the surrendered certificate(s), you must follow the guidelines
below. Note that in each circumstance listed below, stockholder(s) must have
signature(s) guaranteed in Box C and complete Box E.

     (a) Endorsement and Guarantee. The certificate(s) surrendered must be
properly endorsed (or accompanied by appropriate stock powers properly
executed) by the registered holder(s) of such certificate(s) to the person who
is to receive the New Certificate representing HUBCO Preferrred Stock and/or the
Payment Check(s). The signature(s) of the registered holder(s) on the
endorsement or stock powers must correspond with the name(s) written upon the
face of the certificate(s) in every particular instance and must be medallion
guaranteed by an eligible guarantor institution as defined below.
    
                 Definition of Eligible Guarantor Institution

        Generally an eligible guarantor institution, as defined in Rule
     17Ad-15 of the regulations of the Securities and Exchange Commission,
     means:

        (i) Banks (as that term is defined in Section 3(a) of
the Federal Deposit Insurance Act);

        (ii) Brokers, dealers, municipal securities dealers, municipal
     securities brokers, government securities dealers, and government
     securities brokers, as those terms are defined under the Securities
     Exchange Act of 1934;

        (iii)  Credit unions (as that term is defined in Section
     19(b)(1)(A) of the Federal Reserve Act;)

        (iv) National securities exchanges, registered securities
      associations, clearing agencies, as those terms are used under the
      Securities Exchange Act of 1934; and

        (v) Savings Associations (as that term is defined in Section 3(b) of
      the Federal Deposit Insurance Act).

   
     (b) Transferor's Signature. The Letter of Transmittal must be signed by
   the transferor or assignor or his or her agent, and should not be signed by
   the transferree or assignee. See Box B entitled "Sign Here." The signature
   of such transferor or assignor must be medallion guaranteed by an eligible
   guarantor institution as provided in Instruction (5)(a).
    

     (c) Correction of or Change in Name. For a correction of name or for a
   change in name which does not involve a change in ownership, proceed as
   follows: For a change in name by marriage, etc., the Form of Election
   should be signed, e.g., "Mary Doe, now by marriage "Mary Jones." For a
   correction in name, the Form of Election should be signed, e.g., "James E.
   Brown, incorrectly inscribed as J.E. Brown." The signature in each case
   should be guaranteed in the manner described in Instruction (5)(a) above
   and Box E should be completed.

   
     You should consult your own tax advisor as to any possible tax consequences
resulting from the issuance of the New Certificates and/or the Payment Check(s)
in a name different from that of the registered holder(s) of the surrendered
certificate(s).
    

     (6) Supporting Evidence. In case any Letter of Transmittal, certificate
endorsement or stock power is executed by an agent, attorney, administrator,
executor, guardian, trustee or any person in any fiduciary or representative
capacity, or by an officer of a corporation on behalf of the corporation,
there must be submitted (with the Letter of Transmittal, surrendered
certificate(s), and/or stock powers) documentary evidence of appointment and
authority to act in such capacity (including court orders and corporate
resolutions when necessary), as well as evidence of the authority of the
person making such execution to assign, sell or transfer the certificate(s).
Such documentary evidence of authority must be form satisfactory to the
Exchange Agent.
   
     (7) Special Instructions for Delivery by the Exchange Agent. The New
Certificate and/or the Payment Check(s) will be mailed to the address of the
registered holder(s) as indicated under Box A entitled "Certificate
Information", unless instructions to the contrary are given in Box F entitled
"Special Mailing Instructions."

     (8) Lost Certificates. If you are not able to locate your certificates
representing Washington Common Stock, you should contact Chemical Bank,
Shareholder Relations Department, Washington's transfer agent at P.O. Box
24935, Church Street
    
<PAGE>
   
Station, New York, New York 10005 or at 800-851-9677. In such event, Chemical
Bank forward additional documentation which the shareholder must complete in
order to effectively surrender such lost or destroyed certificate(s). There may
be a fee to replace lost Certificates.

     

     (9) Federal Income Tax Withholding. Under Federal income tax law, the
Exchange Agent is required to file a report with the Internal Revenue Service
disclosing any payments of cash being made to each holder of certificates
formerly representing shares of Washington Common Stock pursuant to the Merger
Agreement. In order to avoid "backup withholding" of Federal income tax on any
cash received upon the surrender of certificates(s), a holder thereof must,
unless an exemption applies, provide the Exchange Agent with his or her correct
taxpayer identification number ("TIN") on Substitute Form W-9, which is part of
this Letter of Transmittal (Box D), and certify, under penalties of perjury,
that such number is correct and that such holder is not otherwise subject to
backup withholding. If the correct TIN and certifications are not provided, a
$50 penalty may be imposed by the Internal Revenue Service and payments made for
surrender of certificate(s) may be subject to backup withholding of 31%. In
addition, if a holder makes a false statement that results in no imposition of
backup withholding, and there was no reasonable basis for making such a
statement, a $500 penalty may also be imposed by the Internal Revenue Service.

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

  The TIN that must be provided on the Substitute Form W-9 is that of the
registered holder(s) of the certificate(s) at the effect time of the Merger.
The TIN for an individual is his or her social security number. The box in
Part II of the Substitute Form W-9 may be checked if the person surrendering
the certificates 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 II has been
checked, the person surrendering the certificate(s) must also complete the
Certificate of Awaiting Taxpayer Identification Number below in order to avoid
backup withholding. Notwithstanding that the box in Part II is checked (and
the Certificate of Awaiting Taxpayer Identification Number is completed), the
Exchange Agent will withhold 31% on all cash payments with respect to
surrendered certificate(s) made prior to the time it is provided with a
properly certified TIN.

     Exempt persons (including, among others, corporations) are not subject to
backup withholding. A foreign individual may qualify as an exempt person by
submitting Form W-8 or a substitute Form W-8, signed under penalties of
perjury, certifying to such person's exempt status. A form of such statement
can be obtained from the Exchange Agent. A certificate holder should consult
his or her tax advisor as to such holder's qualification for an exemption from
backup withholding and the procedure for obtaining such exemption. The
signature and date provided on the Substitute Form W-9 will serve to certify
that the TIN and withholding information provided in this Letter of
Transmittal are true, correct, and complete. Please consult your accountant or
tax advisor for further guidance in completing the Substitute Form W-9.


   
     (10) Questions and Requests for Information or Assistance. If you have
any questions or need assistance to complete this Letter of Transmittal, or
would like to obtain additional copies of this Letter of Transmittal, please
contact the Exchange Agent at (201)348-2602 or at the address set forth on the
front of this Letter of Transmittal.
    



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