HUBCO INC
S-4, 1996-10-23
STATE COMMERCIAL BANKS
Previous: JACOR COMMUNICATIONS INC, 8-K, 1996-10-23
Next: PAINEWEBBER RMA MONEY FUND INC, 497, 1996-10-23



     As filed with the Securities and Exchange Commission on October 23, 1996

                              Registration No. 333-

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

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

                                    FORM S-4
                             REGISTRATION STATEMENT
                                      UNDER
                           THE SECURITIES ACT OF 1933

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

                                   HUBCO, INC.
             (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)

    NEW JERSEY                    6712                      22-2405746
    (STATE OR OTHER      (PRIMARY STANDARD INDUSTRIAL       (I.R.S.EMPLOYER
    JURISDICTION OF      CLASSIFICATION CODE                IDENTIFICATION NO.)
    INCORPORATION        OR NUMBER)
    ORGANIZATION)

                            1000 MacARTHUR BOULEVARD
                            MAHWAH, NEW JERSEY 07430
                                 (201) 236-2200
   (ADDRESS, INCLUDING ZIP CODE, AND TELEPHONE NUMBER, INCLUDING AREA CODE, OF
                    REGISTRANT'S PRINCIPAL EXECUTIVE OFFICES)

                  KENNETH T. NEILSON, CHAIRMAN, PRESIDENT & CEO
                            1000 MacARTHUR BOULEVARD
                            MAHWAH, NEW JERSEY 07430
                                 (201) 236-2631
 (NAME, ADDRESS, INCLUDING ZIP CODE, AND TELEPHONE NUMBER, INCLUDING AREA CODE,
                              OF AGENT FOR SERVICE)

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

                                 WITH A COPY TO:

                            MICHAEL W. ZELENTY, ESQ.
                          PITNEY, HARDIN, KIPP & SZUCH
                                  P.O. BOX 1945
                            MORRISTOWN, NJ 07962-1945
                                  201-966-6300

APPROXIMATE  DATE OF  COMMENCEMENT  OF PROPOSED  SALE TO THE PUBLIC:  AS SOON AS
PRACTICABLE  AFTER EFFECTIVE DATE OF THIS  REGISTRATION  STATEMENT.  IF THE ONLY
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.|_|

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


<PAGE>


                         CALCULATION OF REGISTRATION FEE


Title of each class                Proposed maximum  Proposed maximum  Amount of
of securities to be  Amount to be  offering price    aggregate      registration
registered           registered    per unit          offering price fee

8.20% Exchange
Subordinated
Debentures           $75,000,000   100%              $75,000,000     $25,862
due 2006
================================================================================
                                     
(1)      Calculated pursuant to Rule 457 of the Securities Act of 1933.

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

         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>



                   SUBJECT TO COMPLETION - DATED OCTOBER 23, 1996

                                   PROSPECTUS
                           TENDER FOR ALL OUTSTANDING
                     8.20% SUBORDINATED DEBENTURES DUE 2006
                                 IN EXCHANGE FOR
                 8.20% EXCHANGE SUBORDINATED DEBENTURES DUE 2006
                                       OF

                                   HUBCO, INC.
                              --------------------

                               THE EXCHANGE OFFER
                  WILL EXPIRE AT 5:00 p.m., NEW YORK CITY TIME,
                      ON ___________, 1996, UNLESS EXTENDED

         HUBCO,  Inc.  ("HUBCO"  or the  "Company"),  a New Jersey  corporation,
hereby  offers,  upon  terms and  subject  to the  conditions  set forth in this
Prospectus (the  "Prospectus")  and the accompanying  Letter of Transmittal (the
"Letter of Transmittal"  which,  together with the  Prospectus,  constitutes the
"Exchange Offer"),  to exchange its 8.20% Exchange  Subordinated  Debentures due
2006 (the "New Debentures"), which have been registered under the Securities Act
of 1933,  as  amended  (the  "Securities  Act"),  pursuant  to the  Registration
Statement of which this Prospectus is a part, for a like principal amount of its
issued  and  outstanding  8.20%  Subordinated  Debentures  due  2006  (the  "Old
Debentures"),  of which an  aggregate  of  $75,000,000  in  principal  amount is
outstanding.  The Old  Debentures  and the New Debentures are referred to herein
collectively as the "Debentures." (Continued on Next Page)

         SEE "SPECIAL  CONSIDERATIONS"  FOR A DISCUSSION OF CERTAIN FACTORS THAT
SHOULD BE CONSIDERED IN CONNECTION  WITH THE EXCHANGE OFFER AND AN INVESTMENT IN
THE NEW DEBENTURES.
                              --------------------

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

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

                 The date of this Prospectus is ---------, 1996

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

         The  form and  terms of the New  Debentures  will be  identical  in all
material  respects to the form and terms of the Old Debentures,  except that (i)
the New  Debentures  will have been  registered  under the  Securities  Act and,
therefore,  will not bear legends  restricting  the transfer  thereof,  and (ii)
holders of New Debentures  will not be entitled to the  prospective  increase in
interest rate  contained in the Old  Debentures.  See "The  Exchange  Offer" and
"Description of Debentures".

         The Company will accept for exchange any and all Old Debentures validly
tendered  and  not  withdrawn  prior  to 5:00  p.m.,  New  York  City  time,  on
____________,  1996, unless extended (such date, or such later date to which the
Exchange  Offer  may  be  extended,  the  "Expiration  Date").  Tenders  of  Old
Debentures  may be withdrawn at any time prior to 5:00 p.m., New York City time,
on the Expiration  Date. The Exchange Offer is not conditioned  upon any minimum
principal  amount of Old Debentures  being tendered for exchange.  However,  the
Exchange  Offer is  subject to  certain  conditions,  which may be waived by the
Company.  See  "The  Exchange  Offer".  It is  expected  that  the  Registration
Statement will be effective prior to 150 days after the original issuance of the
Old  Debentures  and the Exchange  Offer will be  consummated  prior to 180 days
after the original issuance of the Old Debentures and, therefore, holders of Old
Debentures,  whether or not  tendered,  will not be entitled  to the  contingent
increase in interest rate provided for in the Old Debentures.

         Based on no-action  letters  issued by the staff of the  Securities and
Exchange  Commission to third parties,  the Company believes that New Debentures
issued  pursuant to the  Exchange  Offer in exchange for Old  Debentures  may be
offered for resale, resold, and otherwise transferred by a holder thereof (other
than  broker-dealers and any holder that is an "affiliate" of the Company within
the meaning of Rule 405 under the Securities  Act) without  compliance  with the
registration and prospectus  delivery provisions of the Securities Act, provided
that the holder is acquiring the New  Debentures  in the ordinary  course of its
business and has no arrangement or understanding  with any person to participate
in the distribution of the New Debentures. See "Morgan Stanley & Co., Inc.", SEC
No-Action  Letter   (available  June  5,  1991),  and  "Exxon  Capital  Holdings
Corporation", SEC No-Action Letter (available May 13, 1988). Each Holder wishing
to accept the  Exchange  Offer must  represent  to the  Company in the Letter of
Transmittal  that such  conditions have been met in connection with its proposed
acquisition of New Debentures.  See "THE EXCHANGE OFFER -- Purpose and Effect of
the Exchange Offer".

         The New Debentures  will mature on September 15, 2006.  Interest on the
New Debentures is payable  semi-annually  on March 15 and September 15 beginning
March 15, 1997.  The New  Debentures  are unsecured and  subordinate in right of
payment  to  all  Senior   Indebtedness   (as  defined  herein)  of  HUBCO.  See
"DESCRIPTION OF THE NEW DEBENTURES -- Subordination".

         PAYMENT OF PRINCIPAL OF THE NEW DEBENTURES  MAY BE ACCELERATED  ONLY IN
THE   CASE  OF   BANKRUPTCY,   INSOLVENCY,   REORGANIZATION,   RECEIVERSHIP   OR
CONSERVATORSHIP OF THE COMPANY. THERE IS NO RIGHT OF ACCELERATION IN THE CASE OF
DEFAULT IN THE PAYMENT OF  PRINCIPAL  OF OR INTEREST ON ANY NEW  DEBENTURE OR IN
THE PERFORMANCE OF ANY OTHER COVENANT OF THE COMPANY.

         THE NEW DEBENTURES ARE NOT DEPOSITS OF HUBCO OR ANY BANKING  SUBSIDIARY
THEREOF AND ARE NOT INSURED BY THE FEDERAL DEPOSIT INSURANCE  CORPORATION OR ANY
OTHER FEDERAL AGENCY.

         The  New  Debentures  constitute  new  issues  of  securities  with  no
established  trading  market.  The  Company  does  not  intend  to list  the New
Debentures on any securities  exchange or to seek approval for quotation through
any automated  quotation system. Any Old Debentures not tendered and accepted in
the  Exchange  Offer will  remain  outstanding  and will be  entitled to all the
rights and preferences and will be subject to the limitations applicable thereto
under the Indenture (as defined below).  Following  consummation of the Exchange
Offer, the holders of Old Debentures will continue to be subject to the existing
restriction  upon  transfer  thereof  and  the  Company  will  have  no  further
obligation to such holders to provide for the registration  under the Securities
Act of the Old  Debentures  held by them. To the extent that Old  Debentures are
tendered  and  accepted  in the  Exchange  Offer,  a  holder's  ability  to sell
untendered Old Debentures could be adversely affected. There can be no assurance
that an active market for either the Old Debentures or the New  Debentures  will
develop.

         NO PERSON HAS BEEN  AUTHORIZED TO GIVE ANY  INFORMATION  OR TO MAKE ANY
REPRESENTATIONS  OTHER THAN THOSE  CONTAINED IN THIS PROSPECTUS AND, IF GIVEN OR
MADE,  SUCH  INFORMATION  OR  REPRESENTATIONS  MUST  NOT BE  RELIED  UPON.  THIS
PROSPECTUS DOES NOT CONSTITUTE AN OFFER TO SELL OR A SOLICITATION OF AN OFFER TO
BUY ANY SECURITIES OTHER THAN THE NEW DEBENTURES  OFFERED HEREBY NOR AN OFFER OF
SUCH NEW  DEBENTURES TO ANY PERSON IN ANY STATE OR OTHER  JURISDICTION  IN WHICH
SUCH OFFER WOULD BE UNLAWFUL.  THE DELIVERY OF THIS  PROSPECTUS AT ANY TIME DOES
NOT IMPLY THAT  INFORMATION  HEREIN IS CORRECT AS OF ANY TIME  SUBSEQUENT TO ITS
DATE.

         This Prospectus, together with the Letter of Transmittal, is being sent
to all registered holders of Old Debentures as of ___________, 1996.


<PAGE>



                              AVAILABLE INFORMATION

         The  Company  is  subject  to  the  informational  requirements  of the
Securities  Exchange  Act of  1934,  as  amended  (the  "Exchange  Act")  and in
accordance therewith files reports,  proxy and information  statements and other
information with the Securities and Exchange Commission (the "Commission"). Such
reports,  proxy and information  statements and other  information  filed by the
Company  can  be  inspected  and  copied  at  the  public  reference  facilities
maintained  by the  Commission  at  Judiciary  Plaza,  450 Fifth  Street,  N.W.,
Washington,  D.C. 20549, and at the  Commission's  Regional Offices located at 7
World Trade Center,  13th Floor,  New York,  New York 10007 and 500 West Madison
Street-Suite  1400,  Chicago,  Illinois  60661.  Copies of such materials can be
obtained  at  prescribed  rates  from  the  Public  Reference   Section  of  the
Commission,  450 Fifth Street,  N.W.,  Washington,  D.C.  20549.  The Commission
maintains  a Web  site  at  http://www.sec.gov  containing  reports,  proxy  and
information  statements and other information regarding  registrants,  including
the Company, that file electronically with the Commission.

                 INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

         The following  documents  filed with the  Commission by the Company are
incorporated herein by reference:

         1. Annual Report on Form 10-K for the year ended  December 31, 1995, as
amended by a Form 10-K/A filed April 29, 1996.

         2. Quarterly Reports on Form 10-Q for the quarters ended March 31, 1996
and June 30, 1996.

         3. Current Reports on Form 8-K filed with the Commission on January 16,
1996,  February 20, 1996, March 6, 1996, as amended by Form 8-K/A filed with the
Commission on March 18, 1996, May 2, 1996, May 8, 1996,  July 2, 1996,  July 16,
1996,  as amended by Form 8-K/A  filed with the  Commission  on August 17,  1996
(which Form 8-K, as amended, includes Lafayette financial statements for periods
ended  June 30,  1996),  August  15,  1996,  August 22,  1996,  August 22,  1996
(separate  filing),  September 12, 1996,  September 18, 1996, as amended by Form
8-K/A filed with the Commission on September 24, 1996 and October 22, 1996.

         The following documents, or portions thereof indicated, initially filed
with the  Federal  Deposit  Insurance  Corporation  (the  "FDIC")  by  Lafayette
American Bank and Trust Company  ("Lafayette"),  an entity recently  acquired by
HUBCO and  subsequently  filed by HUBCO with the  Commission,  are  incorporated
herein by reference:

         1. Annual  Report on Form F-2 for the year ended  December 31, 1995, as
amended by an amendment dated April 26, 1996. The Form F-2 and the amendment are
included  as Exhibits  13(a) and 13(d),  respectively,  to HUBCO's  registration
statement on Form S-4 (File No. 333-01829), amended by Form S-4/A.

         2. Current  Reports on Form F-3 filed with the FDIC on February 9, 1996
and February 16, 1996 and included as Exhibits 13(b) and 13(c), respectively, to
HUBCO's registration statement on Form S-4 (File No. 333-01829), amended by Form
S-4/A.

         Certain  other  information  with  respect to  Lafayette is included in
HUBCO filings with the Commission  under the Exchange Act which are listed above
and are incorporated herein by reference.

         The following documents, or portions thereof, filed with the Commission
by Westport  Bancorp,  Inc.  ("Westport"),  an entity  which HUBCO has agreed to
acquire, are incorporated herein by reference:

         1. Westport's  Amendment No. 1 to Annual Report on Form 10-K/A  for the
year ended December 31, 1995.

         2. Quarterly Reports on Form 10-Q for the quarters ended March 31, 1996
and June 30, 1996.

         3.  Current  Report on Form 8-K filed  with the  Commission  on July 3,
1996.

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

         This  Prospectus  incorporates  documents  by  reference  which are not
represented  herein  or  delivered  herewith.  These  documents  (not  including
exhibits  thereto,  unless  such  exhibits  are  specifically   incorporated  by
reference into the information  incorporated herein), are available upon request
from D. Lynn Van Borkulo-Nuzzo,  Esq.,  Corporate  Secretary,  HUBCO, Inc., 1000
MacArthur  Boulevard,  Mahwah,  New Jersey 07430,  (201)  236-2641.  In order to
ensure  timely  delivery  of the  documents,  any  request  should  be  made  by
____________, 1996.

         Regardless  of whether the Company is subject to Section 13(a) or 15(d)
of the  Exchange  Act,  the  Company  will,  to the extent  permitted  under the
Exchange Act, file with the Commission the annual reports, quarterly reports and
other  documents  which the  Company  would have been  required to file with the
Commission  pursuant  to such  Section  13(a) or 15(d)  if the  Company  were so
subject,  such  documents  to be filed  with the  Commission  on or prior to the
respective  dates (the "Required  Filing Dates") by which the Company would have
been required to file such  documents  with the  Commission and will also in any
event (x) within 15 days after each Required Filing Date transmit by mail to all
holders of the New  Debentures and file with the trustee under the Indenture (as
hereinafter  defined) copies of the annual reports,  quarterly reports and other
documents which the Company would have been required to file with the Commission
pursuant to Section  13(a) or 15(d) of the  Exchange  Act if the Company were so
subject and (y) if filing such  documents by the Company with the  Commission is
not permitted  under the Exchange Act,  promptly  upon written  request,  supply
copies of such documents to any  prospective  holder of the New  Debentures.  In
addition,  the Company has agreed to make available to prospective purchasers of
the New Debentures or beneficial owners of the New Debentures in connection with
any sale thereof the information required by paragraph (d)(4) of Rule 144A under
the  Securities  Act,  subject  to  certain  exceptions.   See  "DESCRIPTION  OF
DEBENTURES."


<PAGE>



TABLE OF CONTENTS                                                    PAGE

AVAILABLE INFORMATION.........................................................
INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE...............................
PROSPECTUS SUMMARY............................................................
SPECIAL CONSIDERATIONS........................................................
THE COMPANY...................................................................
CAPITALIZATION................................................................
SELECTED CONSOLIDATED FINANCIAL STATEMENTS OF HUBCO...........................
SELECTED CONSOLIDATED FINANCIAL STATEMENTS OF WESTPORT........................
SELECTED CONSOLIDATED FINANCIAL STATEMENTS OF LAFAYETTE.......................
PRO FORMA FINANCIAL INFORMATION...............................................
USE OF PROCEEDS...............................................................
THE EXCHANGE OFFER............................................................
DESCRIPTION OF DEBENTURES.....................................................
VALIDITY OF NEW DEBENTURES....................................................
EXPERTS.......................................................................


<PAGE>


                               PROSPECTUS SUMMARY

         The  following  summary is  qualified  in its  entirety by the detailed
information and  consolidated  financial  statements  (including  notes thereto)
appearing elsewhere or incorporated by reference in this Prospectus.

                                   The Company

         HUBCO is a bank holding company whose principal operating  subsidiaries
are Hudson United Bank ("HUB"),  a New  Jersey-chartered  commercial  bank,  and
Lafayette.   HUBCO's  corporate  headquarters  are  located  at  1000  MacArthur
Boulevard, Mahwah, New Jersey 07430. HUB's corporate headquarters are located at
3100  Bergenline  Avenue,  Union City, New Jersey 07087.  Lafayette's  corporate
headquarters are located at 1087 Broad Street,  Bridgeport,  Connecticut  06604.
The  telephone  number  of  HUBCO  is  (201)  236-2200.  HUB  is a  full-service
commercial  bank which  primarily  serves  small and  mid-sized  businesses  and
consumers   through  59  branches  in  Northern  New  Jersey.   Lafayette  is  a
full-service commercial bank which serves  small-to-medium-sized  business firms
as well as individuals  through 21 banking  offices  located mainly in Fairfield
and New Haven counties in  Connecticut.  As of September 30, 1996,  prior to its
pending   acquisitions   of  Westport  and  UST   Bank/Connecticut,   HUBCO  had
consolidated assets of $2.7 billion,  consolidated  deposits of $2.2 billion and
consolidated  stockholders' equity of $183 million. Westport is the bank holding
company of The Westport Bank & Trust Company ("WBTC"),  a  Connecticut-chartered
bank and trust company which operates eight brances located in the mid-Fairfield
County, Connecticut communities of Weston, Fairfield, Redding/Georgetown, Greens
Farms,   Shelton  and  Saugatuck.   As  of  September  30,  1996,  Westport  had
consolidated  assets of $313  million and total  deposits of $261  million.  UST
Bank/Connecticut,  a subsidiary of UST Corp., is a $112 million asset commercial
bank with $100 million in deposits and four banking offices in Fairfield County,
Connecticut.  Based on  assets  as of  September  30,  1996,  HUBCO is the third
largest commercial banking company headquartered in New Jersey.

         On July 1, 1996,  HUBCO  completed its  acquisition  of Lafayette  (the
"Lafayette  Acquisition")  in  a  transaction  accounted  for  as a  pooling  of
interests.  On August 30, 1996,  HUBCO completed its acquisition  (the "Hometown
Acquisition")  of Hometown  Bancorporation,  Inc.  ("Hometown") in a transaction
accounted for as a purchase,  and merged Hometown's two-branch  Connecticut bank
subsidiary, The Bank of Darien, into Lafayette.

         On June 21, 1996,  HUBCO  entered into an Agreement  and Plan of Merger
with  Westport and WBTC,  pursuant to which  Westport  will be merged with and
into  HUBCO and WBTC  will be  merged  with and into  Lafayette  (the  "Westport
Acquisition"). HUBCO expects the Westport Acquisition to close before the end of
the fourth quarter of 1996.  HUBCO's  strategy is to enhance  profitability  and
build market share through both internal growth and acquisitions. Since October,
1990,  HUBCO has added over 67 branches and  approximately  $2 billion in assets
through 16  acquisitions of financial  institutions in both  government-assisted
and private transactions. HUBCO expects to continue its acquisition strategy.

         On September 13, 1996, HUBCO completed the issuance and sale of the Old
Debentures in a private placement.  See "THE COMPANY";  "AVAILABLE INFORMATION";
"INCORPORATION  OF CERTAIN DOCUMENTS BY REFERENCE";  and "SELECTED  CONSOLIDATED
FINANCIAL DATA OF HUBCO".


<PAGE>



                               The Exchange Offer

The Exchange Offer         The Company is offering to exchange $1,000  principal
                           amount of New Debentures  for each $1,000  principal
                           amount of Old Debentures  that are properly  tendered
                           and not withdrawn  prior to acceptance  thereof.  The
                           Old  Debentures  were issued,  and the New Debentures
                           will be issued,  in minimum  denominations of $25,000
                           and in integral multiples of $1000 in excess thereof.
                           For each Old  Debenture  surrendered  to the  Company
                           pursuant to the  Exchange  Offer,  the holder of such
                           Old Debenture  will receive a New Debenture  having a
                           principal amount equal to that of the surrendered Old
                           Debenture.  The Company will issue the New Debentures
                           to  holders  of Old  Debentures  (who  have  properly
                           tendered and not withdrawn  their Old  Debentures) as
                           promptly as practicable  after the  Expiration  Date.
                           See "THE  EXCHANGE  OFFER  --  Terms of the  Exchange
                           Offer."

                           Based  on an  interpretation  by  the  staff  of  the
                           Commission  set forth in no-action  letters issued to
                           third   parties,   the  Company   believes  that  New
                           Debentures  issued  pursuant to the Exchange Offer in
                           exchange  for  Old  Debentures  may  be  offered  for
                           resale,  resold  and  otherwise  transferred  by  any
                           holder  thereof  (other than  broker-dealers  and any
                           such  holder  that is an  "affiliate"  of the company
                           within the  meaning of Rule 405 under the  Securities
                           Act) without  compliance  with the  registration  and
                           prospectus delivery provisions of the Securities Act,
                           provided that such New Debentures are acquired in the
                           ordinary  course of such  holder's  business and that
                           such holder has no arrangement or understanding  with
                           any person to participate in the distribution of such
                           New Debentures.

                           Each  broker-dealer  that receives New Debentures for
                           its own account  pursuant to the Exchange  Offer must
                           acknowledge  that it will  deliver  a  prospectus  in
                           connection  with any  resale of such New  Debentures.
                           The  Letter  of  Transmittal  that  accompanies  this
                           Prospectus (the "Letter of Transmittal")  states that
                           by so acknowledging and by delivering a prospectus, a
                           broker-dealer  will not be deemed to admit that it is
                           an "underwriter" within the meaning of the Securities
                           Act.  This  Prospectus,  as  it  may  be  amended  or
                           supplemented  from  time  to  time,  may be used by a
                           broker-dealer  in  connection  with  resales  of  New
                           Debentures  received in exchange  for Old  Debentures
                           where  such  Old  Debentures  were  acquired  by such
                           broker-dealer as a result of market-making activities
                           or other trading  activities.  The Company has agreed
                           that it will make this  Prospectus  available  to any
                           broker-dealer  for use in  connection  with  any such
                           resale. See "PLAN OF DISTRIBUTION".

                           Any holder who tenders in the Exchange Offer with the
                           intention  to  participate,  or for  the  purpose  of
                           participating,   in  a   distribution   of  the   New
                           Debentures  could  not  rely on the  position  of the
                           staff of the Commission  enunciated in "Exxon Capital
                           Holdings  Corporation"  (available  May 13,  1988) or
                           similar  no-action  letters and, in the absence of an
                           exemption    therefrom,    must   comply   with   the
                           registration and prospectus delivery  requirements of
                           the  Securities  Act in  connection  with a secondary
                           resale  transaction.  Failure  to  comply  with  such
                           requirements  in such  instance  may  result  in such
                           holder  incurring  liability under the Securities Act
                           for  which  the  holder  is  not  indemnified  by the
                           Company.

                           This  Exchange  Offer is not being  made to, nor will
                           the Company  accept  surrenders  for  exchange  from,
                           holders  of Old  Debentures  in any  jurisdiction  in
                           which this Exchange Offer or the  acceptance  thereof
                           would not be in  compliance  with the  securities  or
                           blue sky laws of such jurisdiction.

Expiration Date            5:00  p.m.,  New York City time,  on  ______________,
                           1996, unless the Exchange Offer is extended, in which
                           case the term "Expiration Date" means the latest date
                           and time to which the Exchange Offer is extended.

Accrued Interest
on the Debentures          Holders  of Old  Debentures  that  are  accepted  for
                           exchange  will  not  receive  any  accrued   interest
                           thereon.   However,  each  New  Debenture  will  bear
                           interest from the most recent date to which  interest
                           has been paid on the Old Debenture for which such New
                           Debenture was  exchanged,  or if no interest has been
                           paid, from September 13, 1996.

Conditions to the
Exchange Offer             The Exchange Offer is subject to certain  conditions,
                           which may be waived by the Company. See "THE EXCHANGE
                           OFFER  --  Conditions  to the  Exchange  Offer".  The
                           Exchange  Offer is not  conditioned  upon any minimum
                           principal amount of Old Debentures being tendered.

Procedures for
Tendering
Debentures                 Each holder of an Old Debenture wishing to accept the
                           Exchange  Offer  must  complete,  sign  and  date the
                           Letter of  Transmittal,  or a facsimile  thereof,  in
                           accordance with the instructions contained herein and
                           therein, and mail or otherwise deliver such Letter of
                           Transmittal, or such facsimile, together with the Old
                           Debentures  and any other required  documentation  to
                           the  Exchange  Agent at the address set forth  herein
                           prior  to 5:00  p.m.,  New  York  City  time,  on the
                           Expiration Date.

                           By  executing  a Letter of  Transmittal,  each holder
                           will  represent  to the  Company  that,  among  other
                           things,  the New Debentures  acquired pursuant to the
                           Exchange  Offer are being  obtained  in the  ordinary
                           course of business of the person  receiving  such New
                           Debentures, whether or not such person is the holder,
                           and that neither the holder nor any such other person
                           has any arrangement or understanding  with any person
                           to  participate  in  the  distribution  of  such  New
                           Debentures,   nor  is   engaged   in  or  intends  to
                           participate   in  the   distribution   of  such   New
                           Debentures,  and that neither the holder nor any such
                           other person is an  "affiliate"  of the  Company,  as
                           defined  under Rule 405 of the  Securities  Act, or a
                           broker-dealer. See "THE EXCHANGE OFFER -- Purpose and
                           Effect of the Exchange Offer."

Special Procedures
for Beneficial
Owners                     Any   beneficial   owner  whose  Old  Debentures  are
                           registered   in  the  name  of  a   broker,   dealer,
                           commercial  bank,  trust company or other nominee and
                           who wishes to tender should  contact such  registered
                           holder promptly and instruct such  registered  holder
                           to tender on such beneficial  owner's behalf. If such
                           beneficial owner wishes to tender on such owner's own
                           behalf,  such owner  must,  prior to  completing  and
                           executing a Letter of Transmittal  and delivering his
                           Old Debentures,  either make appropriate arrangements
                           to register  ownership of the Old  Debentures in such
                           owner's  name or  obtain a  properly  completed  bond
                           power from the  registered  holder.  The  transfer of
                           registered  ownership may take  considerable time and
                           may  not  be  able  to  be  completed  prior  to  the
                           Expiration   Date.   See  "THE   EXCHANGE   OFFER  --
                           Procedures for Tendering".

Guaranteed Delivery
Procedures                 Holders of Old  Debentures  who wish to tender  their
                           Old  Debentures  and  whose  Old  Debentures  are not
                           immediately available or who cannot deliver their Old
                           Debentures,  a Letter  of  Transmittal  or any  other
                           documents  required by the Letter of  Transmittal  to
                           the Exchange Agent prior to the Expiration Date, must
                           tender   their  Old   Debentures   according  to  the
                           guaranteed  delivery  procedures  set  forth  in "THE
                           EXCHANGE OFFER -- Guaranteed Delivery Procedures".

Withdrawal Rights          Subject to the conditions  set forth herein,  tenders
                           of Old  Debentures may be withdrawn at any time prior
                           to 5:00 p.m.,  New York City time, on the  Expiration
                           Date.  See  "THE  EXCHANGE  OFFER  --  Withdrawal  of
                           Tenders".

Acceptance of Old
Debentures and
Delivery of New
Debentures                 Subject to the terms and  conditions  of the Exchange
                           Offer, including the reservation of certain rights by
                           the Company, the Company will accept for exchange any
                           and all Old Debentures which are properly tendered in
                           the Exchange Offer, and not withdrawn,  prior to 5:00
                           p.m.,  New York City time,  on the  Expiration  Date.
                           Subject  to  such  terms  and  conditions,   the  New
                           Debentures issued pursuant to the Exchange Offer will
                           be delivered  promptly following the Expiration Date.
                           See "THE  EXCHANGE  OFFER  --  Terms of the  Exchange
                           Offer" and "-- Conditions to the Exchange Offer".

Certain Federal
Income Tax
Consequences               Based upon current provisions of the Internal Revenue
                           Code  of  1986,  as  amended,   applicable   Treasury
                           regulations   (including   proposed   and   temporary
                           Treasury   regulations),   judicial  authority,   and
                           administrative  rulings and practice, the exchange of
                           an Old Debenture for a New Debenture  pursuant to the
                           Exchange  Offer will not  constitute a taxable  event
                           for  federal  income  tax  purposes.  There can be no
                           assurance  that the  Internal  Revenue  Service  will
                           continue  to take this  position,  and no ruling from
                           the  Internal  Revenue  Service  has  been or will be
                           sought.  Legislative,   judicial,  or  administrative
                           changes or  interpretations  may be issued that could
                           alter or  modify  this  result.  EACH  HOLDER  SHOULD
                           CONSULT  SUCH  HOLDER'S  OWN  TAX  ADVISOR  AS TO THE
                           PARTICULAR  TAX   CONSEQUENCES   OF  EXCHANGING  SUCH
                           HOLDER'S OLD DEBENTURES FOR NEW DEBENTURES, INCLUDING
                           THE APPLICABILITY AND EFFECT OF ANY STATE,  LOCAL, OR
                           FOREIGN TAX LAWS.  See  "CERTAIN  FEDERAL  INCOME TAX
                           CONSEQUENCES OF THE EXCHANGE."

Exchange Agent             Marine  Midland Bank is acting as the Exchange  Agent
                           (the  "Exchange   Agent")  in  connection   with  the
                           Exchange Offer. The Exchange Agent's telephone number
                           is 212-658-5931.

                               The New Debentures

         The terms of the New Debentures are identical in all material  respects
to the terms of the Old Debentures, except that (i) the New Debentures will have
been registered under the Securities Act and,  therefore,  will not bear legends
restricting the transfer thereof, and (ii) holders of New Debentures will not be
entitled to the  prospective  increase in the interest rate contained in the Old
Debentures.

Issuer                     The New Debentures will be issued by HUBCO.

New Debentures             $75,000,000   aggregate  principal  amount  of  8.20%
                           Exchange Subordinated Debentures due 2006.

Interest Payment
Dates                      Semiannually,  on March 15 and  September  15 of each
                           year (each,  an "Interest  Payment Date")  commencing
                           March 15, 1997.

Special
Considerations             For a  discussion  of certain  factors that should be
                           considered  in deciding  whether or not to accept the
                           Exchange Offer, see "Special Considerations."

Maturity Dates             The New Debentures will mature on September 15, 2006.

Debentures Not
Redeemable by the
Company                    The New  Debentures are not callable or redeemable by
                           the Company.

No  Amortization           No sinking fund will be established  for repayment of
                           the New Debentures.

Subordination              The New Debentures  are unsecured and  subordinate in
                           right  of  payment  to all  Senior  Indebtedness  (as
                           defined herein) of the Company.


                             SPECIAL CONSIDERATIONS

         In addition to the other information  contained in the Prospectus,  the
following  factors should be carefully  considered  prior to deciding whether or
not to accept the Exchange Offer:

Holding Company

         The Debentures are obligations  exclusively of the Company. The Company
is  a  non-operating   holding  company  which  conducts  business  through  its
subsidiaries.  The Company  anticipates  relying  primarily on payments from its
subsidiaries to repay the Debentures.

Debentures to Qualify as Tier 2 Capital

         Under  current rules and  regulations  of the Board of Governors of the
Federal Reserve (the "Federal Reserve Board"), in order for subordinated debt of
a bank holding company to be included in its Tier 2 capital, such debt must meet
certain  criteria  which the Federal  Reserve Board has determined are necessary
for safe and sound banking  practice.  Through  published  interpretations,  the
Federal  Reserve  Board  explicitly  has stated that in order for a bank holding
company to  include  subordinated  debt in  capital,  such debt may not  contain
provisions  permitting debt holders to accelerate  payment of principal upon the
occurrence  of any event  other  than  bankruptcy,  insolvency,  reorganization,
receivership  or  conservatorship,  or include  covenants  that would  adversely
affect  liquidity  or  unduly  restrict  management's  flexibility  to  run  the
organization in times of financial difficulty, such as limitations on additional
secured  or senior  borrowings,  sales or  dispositions  of assets or changes in
control.  So that the Company can include the  Debentures  in its  capital,  the
Debentures contain minimal covenants and provide for acceleration of the payment
of  the  principal  of the  Debentures  only  upon  an  event  of  voluntary  or
involuntary bankruptcy or insolvency.

Source of Strength

         Federal Reserve Board policy requires bank holding  companies to act as
a source of financial  strength to each subsidiary bank and to commit  resources
to support each such subsidiary.  As a bank holding company, HUBCO is subject to
this policy and  therefore  could be required to provide  support to its banking
subsidiaries  at a time when it might not be able to both  provide  such support
and service the Debentures.

Growth Strategy of the Company

         The  Company  has grown in recent  years  through a series of  mergers,
acquisitions and purchases  involving various banks,  insured deposits and loans
of failed  institutions.  The Company continues  actively to seek,  consider and
evaluate on an on-going basis further  opportunities  for growth consistent with
its objectives and recent activities.

Consequences of the Exchange Offer to
Non-Tendering Holders of the Old Debentures

         In the event the Exchange Offer is  consummated,  the Company would not
be required to register the Old  Debentures.  In such event,  the New Debentures
would rank pari  passu with the Old  Debentures  and  holders of Old  Debentures
seeking  liquidity  in their  investment  would  have to rely on  exemptions  to
registration  requirements  under the securities laws,  including the Securities
Act. A reduction in the  principal  amount of the Old  Debentures as a result of
this Exchange  Offer may have an adverse effect on the ability of holders of the
Old Debentures to transfer such Old Debentures.


<PAGE>



<TABLE>


                  SELECTED CONSOLIDATED FINANCIAL DATA OF HUBCO


<CAPTION>

                                                              Years Ended December 31,
                               ---------------------------------------------------------------------------------------
                                    1995              1994               1993            1992            1991
                                                (Dollars in thousands, except for per share amounts)
<S>                               <C>               <C>               <C>              <C>            <C>
Earnings Summary:
Interest income                   $130,503          $111,012          $92,404          $93,374        $80,873
Interest expense                    43,432            34,618           29,653           37,548         40,871
                                    ------            ------           ------           ------         ------
Net interest income                 87,071            76,394           62,751           55,826         40,002
Provision for possible loan losses   4,825             4,184            5,527            7,612          4,048
                                    ------            ------           ------           ------         ------
Net interest income after
  provision for possible
  loan losses                       82,246            72,210           57,224           48,214         35,954
Other income                        18,142            12,155           10,881           10,937          7,696
Other expenses                      65,234            54,921           45,622           49,218         35,201
                                    ------            ------           ------           ------         ------
Income before income taxes          35,154            29,444           22,483            9,933          8,449
Income tax provision                11,272            10,892            8,300              637          2,657
                                    ------            ------            -----              ---          -----
Net income                         $23,882           $18,552          $14,183           $9,296         $5,792
                                   =======           =======          =======           ======         ======

Per Share Data:
Weighted average
  shares outstanding                14,484            14,201           14,212           12,984         11,280
Net income per share                 $1.65             $1.31            $1.00            $0.72          $0.51
Cash dividend per common share        0.60              0.36             0.31             0.27           0.22

Balance Sheet Summary:
Securities held to maturity       $266,203          $562,567         $499,479         $421,744       $218,355
Securities available for sale      312,902           130,633           73,816           14,109              -
Loans                              955,924           946,655          735,425          716,424        674,999
Total assets                     1,739,568         1,822,886        1,460,036        1,314,402      1,041,522
Deposits                         1,535,260         1,590,632        1,296,529        1,180,023        935,847
Stockholders' equity               142,480           127,438          108,830           98,429         71,673

Performance Ratios:
Return on average assets              1.37%             1.11%            1.02%            0.72%          0.61%
Return on average equity             17.85             15.87            13.66            10.81           8.31
Dividend payout                      33.52             27.07            29.25            35.53          35.48
Average equity to average assets      7.67              6.98             7.50             6.70           7.30
Net interest margin                   5.44              4.99             4.95             4.83           4.66

Asset Quality Ratios:
Allowance for possible loan
  losses to total loans (1)           1.96%             1.90%            2.05%            1.71%          1.50%
Allowance for possible loan losses
    to non-performing loans (2)     104.99             80.17            77.66            66.17          87.94

Non-performing loans to
  total loans (1)(2)                  1.86              2.37            2.64              2.59          1.71
Non-performing assets to total
  loans, plus other real
  estate (1)(2)                       2.48              3.24            3.92              4.31          3.49
Net charge-offs to average loans      0.44              0.74            0.43              1.07          0.52

Ratio of  earnings to  combined  fixed  charges  and  preferred  stock  dividend
  requirements (3):
   Excluding Interest on Deposits     8.29x             8.94x          25.79x            14.33x         7.11x
   Including Interest on Deposits     1.79              1.83            1.76              1.26          1.21

Ratio of earnings to fixed charges
   Excluding Interest on Deposits     9.67x            10.82x          25.79x            14.33x         7.11x
   Including Interest on Deposits     1.81x             1.85x           1.76x             1.26x         1.21x

- --------
(1) Total loans are net of unearned income and deferred loan fees.
(2) Non-performing loans and non-performing assets do not include loans past due 90 days or more and still accruing.
(3) 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).

</TABLE>
<PAGE>



                  SELECTED CONSOLIDATED FINANCIAL DATA OF HUBCO

                                      For Six Months Ended June 30,
                                  ------------------------------------
                                         1996                1995
                                        (Dollars in thousands,
                                    except for per share amounts)

   Earnings Summary:
   Interest income                     $61,567              $65,638
   Interest expense                     20,814               21,911
                                        ------               ------
   Net interest income                  40,753               43,727
   Provision for possible loan losses    1,896                2,250
                                         -----                -----

   Net interest income after
     provision for possible
     loan losses                        38,857               41,477
   Other income                          9,982                8,436
   Other expenses                       28,001               33,980
                                        ------               ------
   Income before income taxes           20,838               15,933
   Income tax provision                  7,678                4,030
                                         -----                -----
   Net income                          $13,160              $11,903
                                       =======               ======

   Per Share Data:
   Weighted average
     shares outstanding                 13,844               14,545
   Net income per share                   $.95                 $.82
   Cash dividend per common share          .34                  .30


   Balance Sheet Summary:
   Securities held to maturity        $240,002             $511,100
   Securities available for sale       404,993              119,328

   Loans                               954,136              950,407
   Total assets                      1,739,866            1,737,458
   Deposits                          1,487,807            1,525,722
   Stockholders' equity                130,114              134,140

   Performance Ratios:
   Return on average assets               1.52%                1.36%
   Return on average equity              19.43                18.49
   Dividend payout                       35.79                36.59
   Average equity to average  assets      7.66                 7.36
   Net interest margin                    5.17                 5.44

   Asset Quality Ratios:
   Allowance for possible loan
     losses to total loans (1)            1.89                 1.92
   Allowance for possible loan losses
     to non-performing loans (2)         85.98                86.64
   Non-performing loans to
     total loans (1)(2)                   2.20                 2.21
   Non-performing assets to  total
     loans, plus other real estate (1)(2) 2.58                 2.81
   Net charge-offs to average loans       0.53                 0.42
   Ratio of earnings to combined
     fixed charges and preferred
     stock dividend requirements (3):
       Excluding Interest on Deposits    10.35x                6.05x
       Including Interest on Deposits     2.00                 1.70
   Ratio of earnings to fixed charges:
       Excluding Interest on Deposits    10.35x                7.47x
       Including Interest on Deposits     2.00x                1.73x

  --------
(1)Total loans are net of unearned income and deferred loan fees.
(2)Non-performing loans and non-performing  assets do not include loans past due
   90 days or more and still accruing.
(3)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).

<PAGE>

<TABLE>

<CAPTION>

                SELECTED CONSOLIDATED FINANCIAL DATA OF WESTPORT

                                                                  Years Ended December 31,
                                    -------------------------------------------------------------------------------
                                              1995              1994            1993         1992           1991
                                                    (Dollars in thousands, except per share amounts)
<S>                                        <C>               <C>             <C>          <C>            <C>
Operations Summary:
Interest income                            $20,725           $17,334         $15,709      $16,719        $20,616
Interest expense                             6,027             4,749           5,684        8,034         12,218
                                             -----             -----           -----        -----         ------
Net interest income                         14,698            12,585          10,025        8,685          8,398
Provision for loan losses                    1,500             1,800           2,890        2,500          6,232
                                             -----             -----           -----        -----          -----
Net interest income after
  provision for possible
  loan losses                               13,198            10,785           7,135        6,185          2,166
Other income                                 4,005             3,928           5,384        4,996          6,207
OREO expense - net                             137               319             552          462          1,141
Other expenses                              11,241            11,268          11,017       11,048         13,104
                                            ------            ------          ------       ------         ------
Income (loss) before income taxes            5,825             3,126             950         (329)        (5,872)
Income tax provision (benefit)              (1,005)           (1,236)          (252)           13             15
                                            -------           -------          -----           --             --
Net income (loss)                           $6,830            $4,362          $1,202        $(342)       $(5,887)
                                            ======             =====           =====         =====        =======

Per Share Data:
Weighted average number of
  common shares and common
  stock equivalents utilized in the
  earnings per share calculation (1)-
  Primary                               10,365,000        10,382,000      10,513,000    2,192,000      2,122,000
  Fully diluted (2)                     10,469,000               ---             ---          ---            ---
Net income (loss) per
  common share -
  Primary                                    $0.66             $0.44           $0.12       $(0.16)        $(2.77)
  Fully diluted (2)                           0.65               ---             ---          ---           ---
Cash dividends declared
  per common share                            0.09               ---             ---          ---           ---
Book value per share -
  fully diluted (3)(4)                        2.44              1.86            1.52         1.38          2.89

Balance Sheet Summary:
Securities held to maturity                   $---           $43,206         $42,604         $---       $10,794
Securities available for sale               85,338            27,190          48,397       29,923        14,942
Loans (5)                                  178,052           186,648         158,942      181,633       178,253
Total assets                               312,917           283,504         272,657      251,714       244,454
Deposits                                   274,670           253,958         255,516      237,836       228,767
Stockholders' equity                        24,282            16,398          12,405       11,017         6,125

Performance Ratios:
Return on average assets                      2.41%             1.63%           0.48%       (0.14)%       (2.32)%
Return on average equity (3)                 33.06             31.77           10.34        (3.64)       (67.16)
Dividend payout ratio                        13.64               ---             ---          ---           ---
Average equity to average
  assets (3)                                  7.28              5.12            4.69         3.89          3.46
Net interest margin                            5.7               5.1             4.5          4.0           3.7

Asset Quality Ratios:
Allowance for possible loan
  losses to total loans (5)                   1.60%             1.79%           1.90%        2.20%         2.40%
Allowance for possible loan losses
  to non-performing loans (6)               109.73             40.55           25.18        24.78         17.73
Non-performing loans to total loans (5)(6)    1.46              4.41            7.56         8.88         13.53
Non-performing assets to total loans (5)(6)   1.46              4.60            9.27        12.03         16.36
Net charge-offs to average loans              1.14               .87            2.23         1.68          4.03

- ----------------
(1)Assumes the conversion and/or exercise of preferred stock,  warrants and stock options in 1995, 1994 and 1993 using the "treasury
    stock method".  For 1992 and 1991, this  computation  excludes stock options,  warrants and preferred stock because their effect
    would have been antidilutive.
(2)Fully diluted earnings per share were not applicable in 1994, 1993, 1992 and 1991.
(3)1995, 1994, 1993 and 1992 amounts include the convertible, noncumulative preferred shares issued in 1992.
(4)1995,  1994,  1993 and 1992 include the assumed  issuance of  additional  Common Stock and the related  proceeds from the assumed
    exercise of certain stock options and warrants and the assumed conversion of preferred stock.
(5)Loans are net of deferred loan fees amounting to $260,000,  $400,000,  $337,000, $457,000 and $378,000 for 1995, 1994, 1993, 1992
    and 1991, respectively.
(6)Non-performing  loans include  nonaccrual  loans,  loans past due 90 days or more and still  accruing and other  impaired  loans.
    Non-performing assets include the aforementioned and other real estate owned.
</TABLE>

<PAGE>

                SELECTED CONSOLIDATED FINANCIAL DATA OF WESTPORT

                                         For the Six Months Ended June 30,
                             --------------------------------------------------
                                                1996                     1995
                                         (Dollars in thousands, except
                                            for per share amounts)
Operations Summary:
Interest income                               $10,898                  $10,194
Interest expense                                3,253                    2,905
                                                -----                    -----
Net interest income                             7,645                    7,289
Provision for loan losses                         600                      750
                                                  ---                      ---
Net interest income after
  provision for possible
  loan losses                                   7,045                    6,539
Other income                                    2,144                    1,708
OREO expense - net                                  1                      109
Other expenses                                  5,598                    5,454
                                                -----                    -----
Income before income taxes                      3,590                    2,684
Income tax provision (benefit)                  1,491                     (558)
                                                -----                     -----
Net income                                     $2,099                   $3,242
                                                =====                    =====

Per Share Data:
Weighted average number of
  common shares and common
  stock equivalents utilized in the
  earnings per share calculation (1)-
  Primary                                  10,556,441               10,191,198
  Fully diluted (2)                               ---                      ---
Net income per
  common share -
  Primary                                       $0.20                    $0.32
  Fully diluted (2)                                --                       --
Cash dividends declared
   per common share                              0.09                     0.02
Book value per share -
  fully diluted (3)(4)                           2.49                     2.18

Balance Sheet Summary:
Securities held to maturity                       ---                   45,016
Securities available for sale                  90,814                   24,150
Loans (5)                                     182,680                  178,983
Total assets                                  316,648                  287,108
Deposits                                      258,891                  238,648
Stockholders' equity                           25,115                   21,366

Performance Ratios:
Return on average assets                         1.41%                    2.33%
Return on average equity (3)                    17.06                    35.35
Dividend payout ratio                           45.00                     6.25
Average equity to average assets (3)             8.24                     6.59

Net interest margin                               5.6                      5.7

Asset Quality Ratios:
Allowance for possible loan
  losses to total loans (5)                      1.71%                    1.70%
Allowance for possible loan losses
  to non-performing loans (6)                   74.22                    47.17
Non-performing loans to total loans (5)(6)       2.30                     3.60
Non-performing assets to total loans (5)(6)      2.33                     3.64
Net charge-offs to average loans                 0.18                     0.57
- ----------
(1)Assumes the conversion and/or exercise of preferred stock, warrants and stock
   options in 1996 and 1995 using the "treasury stock method".
(2) Fully diluted earnings per share were not applicable in 1996 and 1995.
(3)1996  and 1995  amounts  include  the  convertible,  noncumulative  preferred
   shares issued in 1992.
(4)1996 and 1995 include the assumed issuance of additional Common Stock and the
   related  proceeds  from the  assumed  exercise of certain  stock  options and
   warrants and the assumed conversion of preferred stock.
(5)Loans are net of deferred  loan fees  amounting  to $309,000 and $232,000 for
   1996 and 1995, respectively.
(6)Non-performing loans include nonaccrual loans, loans past due 90 days or more
   and still accruing and other impaired  loans.  Non-performing  assets include
   the aforementioned and other real estate owned.

<TABLE>

               SELECTED CONSOLIDATED FINANCIAL DATA OF LAFAYETTE
<CAPTION>

                                                                       Years Ended December 31,
                                       -------------------------------------------------------------------------------
                                          1995                   1994           1993           1992             1991
                                                         (Dollars in thousands, except for per share amounts)
<S>                                        <C>           <C>            <C>              <C>                <C>
Earnings Summary:
Interest income                            $52,423       $42,583        $41,415          $54,253            $66,543
Interest expense                            20,981        13,759         15,434           22,167             36,573
                                            -------       -------        -------          ------             ------
Net interest income                         31,442        28,824         25,981           32,086             29,970
Provision for possible loan losses           3,190         3,325         23,500           16,208             13,963
                                            ------        -----          ------           -------           ------
Net interest income after provision for
   possible loan losses                     28,252        25,499          2,481           15,878            16,007
Other income                                 6,078         6,337          8,306            9,597            12,861
Other expenses                              26,230        28,423         36,789           33,036            29,657
                                            -------       ------         ------           -------           ------
Income (loss) before income taxes
  and cumulative effect of change
  in accounting principle                    8,100         3,413         (26,002)         (7,561)             (789)
Provision (benefit) for income  taxes      (10,827)       (2,724)             16             260                94
                                           --------       --------          ----            ----                --
Income (loss) before cumulative effect
  of change in accounting principle         18,927         6,137          26,018)         (7,821)             (883)

Cumulative effect of change in
  accounting principle (1)                     --            --           (3,118)             --                --
                                                                         -------
Net income (loss)                          $18,927        $6,137        $(29,136)        $(7,821)            $(883)
                                           =======        ======        ========         ========            ======

Per Share Data:
Weighted average shares
  outstanding:
  Primary                               10,235,953     8,870,266       1,750,458       1,750,458         1,750,458
  Fully diluted                         10,269,618     8,870,266       1,750,458       1,750,458         1,750,458
Income (loss) before cumulative effect of change in accounting principle (1):
  Primary                                    $1.85          $.69         $(14.86)         $(4.47)            $(.50)
  Fully diluted                               1.84           .69          (14.86)          (4.47)             (.50)
Net income (loss):
  Primary                                     1.85           .69          (16.64)          (4.47)             (.50)
  Fully diluted                               1.84           .69          (16.64)          (4.47)             (.50)
Cash dividends declared                        .05             --             --               --               --

Balance Sheet Summary:
Securities held to maturity                $27,854      $109,736         $57,504         $34,965          $164,725
Securities available for sale              113,615        65,466          66,528              --               --
Securities held for sale                       --             --            --            96,231               --
Loans(2)                                   518,046       435,756         409,030         475,574           523,837
Total assets                               735,405       673,751         599,494         662,463           759,354
Deposits                                   636,343       570,409         551,850         603,170           662,988
Stockholders' equity                        59,509        37,870           2,541          30,958            37,209

Performance Ratios:
Return on average assets                      2.71%          .98%          (4.53)%         (1.09)%            (.12)%
Return on average equity                     39.60         19.86         (117.06)         (23.57)            (2.18)
Dividend payout                               2.64            --              --              --                --
Average equity to average assets              6.84          4.93            3.87            4.64              5.41
Net interest margin                           4.92          5.00            4.36            4.89              4.45

Asset Quality Ratios:
Allowance for possible loan losses
  to total loans (2)                          1.65%         2.21%           3.75%           3.48%             2.71%
Allowance for possible loan losses
  to non-performing loans (3)               110.07         80.51           34.29           38.16             30.45
Non-performing loans to  total
  loans (2)(3)                                1.50          2.75           10.95            9.11              8.91
Non-performing assets to total
  loans, plus other real estate and
  assets for sale (2)(3)                      2.53          4.28           12.32           10.90             10.22
Net charge-off to average total
  loans                                        .92          2.49            3.93            2.77              1.74
- -------------------

(1) Represents the effect of a change in accounting method for purchased mortgage servicing rights.

(2) Total loans are net of unearned income and deferred loan fees and before the allowance for possible loan losses.

(3)Non-performing loans and non-performing assets do not include accruing loans past due 90 days or more.

</TABLE>

<PAGE>


                SELECTED CONSOLIDATED FINANCIAL DATA OF LAFAYETTE

                                     For Six Months Ended June 30,
                                    ---------------------------------
                                         1996                1995
                                         (Dollars in thousands,
                                     except for per share amounts)
  Earnings Summary:
  Interest income                      $27,306             $25,283
  Interest expense                      10,693               9,863
                                        ------               -----
  Net interest income                   16,613              15,420
  Provision for possible loan losses     2,500               1,990
                                         -----               -----

  Net interest income after provision
     for possible loan losses           14,113              13,430
  Other income                           2,551               3,654
  Other expenses                        14,922              13,923
                                        ------              ------
  Income before income taxes             1,742               3,161
  Provision (benefit) for income taxes     952              (6,118)
                                           ---              ------
  Net income                              $790              $9,279
                                          ====              ======

  Per Share Data:
  Weighted average common shares
    outstanding:
    Primary                         10,333,896          10,195,202
    Fully diluted                   10,362,741          10,230,048
  Net income                             $0.08               $0.91
  Cash Dividends Declared                 0.15                0.00

  Balance Sheet Summary:
  Securities held to maturity         $25,142             $116,208
  Securities available for sale       100,575               61,341
  Loans (1)                           548,005              467,384
  Total assets                        741,208              708,375
  Deposits                            646,949              571,011
  Shareholders' equity                 58,564               49,777

  Performance Ratios:
  Return on average assets (2)           0.62%                2.76%
  Return on average equity (2)           7.56                45.31
  Dividend payout                      190.00                 0.00
  Average equity to average assets       8.17                 6.09
  Net interest margin                    5.02                 4.99

  Asset Quality Ratios:
  Allowance for possible loan losses
    to total loans (1)                   1.76%                2.09%
  Allowance for possible loan losses
    to non-performing loans (3)         96.25                11.36
  Non-performing loans to total
    loans (1)(3)                         1.83                 1.87
  Non-performing assets to other
    total loans, plus real estate
    owned(1)(3)                          2.39                 3.11
  Net charge-offs to average
  total loans                            0.26                 0.42

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

(1)Total loans are net of unearned  income and deferred loan fees and before the
   allowance for possible loan losses.
(2)Excludes merger related charges of $2,088 in 1996.
(3)Non-performing loans and non-performing  assets do not include accruing loans
   past due 90 days or more.


<PAGE>



                                   THE COMPANY

General

         HUBCO, Inc. ("HUBCO" or the "Company") is a New Jersey  corporation and
registered  bank holding  company whose  principal  operating  subsidiaries  are
Hudson  United  Bank  ("HUB"),  a  New  Jersey-chartered  commercial  bank,  and
Lafayette American Bank and Trust Company ("Lafayette"), a Connecticut chartered
bank.  HUBCO's corporate  headquarters are located at 1000 MacArthur  Boulevard,
Mahwah,  New Jersey  07430.  HUB's  corporate  headquarters  are located at 3100
Bergenline  Avenue,  Union  City,  New  Jersey  07087.   Lafayette's   corporate
headquarters are located at 1087 Broad Street,  Bridgeport,  Connecticut  06604.
The  telephone  number  of  HUBCO  is  (201)  236-2200.  HUB  is a  full-service
commercial  bank which  primarily  serves  small and  mid-sized  businesses  and
consumers   through  59  branches  in  Northern  New  Jersey.   Lafayette  is  a
full-service commercial bank which serves  small-to-medium-sized  business firms
as well as individuals  through 21 banking  offices  located mainly in Fairfield
and New Haven counties in  Connecticut.  As of September 30, 1996,  prior to its
pending   acquisitions  of  Westport   Bancorp.,   Inc.   ("Westport")  and  UST
Bank/Connecticut,  HUBCO had consolidated  assets of $2.7 billion,  consolidated
deposits of $2.2 billion and consolidated  stockholders' equity of $183 million.
Westport  is the bank  holding  company  of The  Westport  Bank & Trust  Company
("WBTC"),  a  Connecticut-chartered  bank and trust company which operates eight
branches located in the mid-Fairfield County, Connecticut communities of Weston,
Fairfield,  Redding/Georgetown,  Greens  Farms,  Shelton  and  Saugatuck.  As of
September 30, 1996,  Westport had consolidated  assets of $313 million and total
deposits of $261 million. UST Bank/Connecticut,  a subsidiary of UST Corp., is a
$112  million  asset  commercial  bank with $100  million in  deposits  and four
banking  offices  in  Fairfield  County,  Connecticut.  Based  on  assets  as of
September  30,  1996,  HUBCO is the third  largest  commercial  banking  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
added  over 67  branches  and  approximately  $2  billion  in assets  through 16
acquisitions of financial institutions in both  government-assisted  and private
transactions.  For  additional  information,  see  "AVAILABLE  INFORMATION"  and
"INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE".

Recent Developments

         HUBCO  reported  earnings of $1.3 million for the third quarter of 1996
and $15.2  million for the nine months ended  September  30, 1996.  The reported
earnings reflect one-time  merger-related and restructuring  charges relating to
consummation of the Lafayette Acquisition totalling (on an after tax basis) $7.5
million  for the third  quarter  and $9.0  million  for the nine  month  period,
together with the FDIC's one-time assessment to recapitalize the SAIF fund based
on  HUBCO's  acquired  SAIF  balances   pursuant  to  recently  adopted  Federal
legislation which totaled (on an after tax basis) $512,000 for both periods. The
results reported reflect the operation of Lafayette which was accounted for as a
pooling  for all  periods,  but only  reflect  the  acquisition  (the  "Hometown
Acquisition") of Hometown Bancorporation, Inc. ("Hometown") since the closing of
that transaction on August 30, 1996, since that transaction was accounted for as
a purchase. See "INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE."

         On June 21, 1996,  HUBCO  entered into an Agreement  and Plan of Merger
with Westport and WBTC,  pursuant to which Westport will be merged with and into
HUBCO  and  WBTC  will  be  merged  with  and  into   Lafayette  (the  "Westport
Acquisition").  The Company expects the Westport Acquisition to close before the
end of the fourth quarter of 1996.

         On August 15, 1996,  Lafayette entered into an agreement to acquire UST
Bank/Connecticut, subsidiary of UST Corp., in an all cash transaction. Under the
terms of the agreement,  Lafayette  will acquire by merger UST  Bank/Connecticut
and will pay to UST Corp. cash equal to UST Bank/Connecticut's capital (less its
deferred  tax  asset),  plus a 7%  deposit  premium  on  UST  Bank/Connecticut's
deposits.  The  acquisition  is  structured  as a taxable cash merger which will
allow HUBCO to deduct the deposit premium for tax purposes. UST Bank/Connecticut
is a $112 million asset  commercial  bank with $100 million in deposits and four
offices in Fairfield County, Connecticut. After certain of its loans are sold to
an  affiliate  of UST  Corp.  as  contemplated  by  the  merger  agreement,  UST
Bank/Connecticut  will have $63 million in loans.  Consummation of the merger is
subject to approval by Federal and Connecticut  bank regulatory  authorities and
other customary conditions.

         On August 16,  1996,  HUB  entered  into an  agreement  to acquire  the
Clifton  branch of  Interchange  State Bank which has  deposits  totaling  $13.6
million.  On June 28, 1996 HUB signed an agreement to sell its Kinnelon  branch,
with $11 million in deposits, to The Ramapo Bank.

         On  August  30,  1996,  HUBCO  closed  the  Hometown   Acquisition  and
Hometown's subsidiary bank, The Bank of Darien, was merged
into Lafayette.

         On September 13, 1996, HUBCO completed the issuance and sale of the Old
Debentures in a private  placement.  The net proceeds to HUBCO from the offering
of the Old Debentures were  $73,737,750,  before  deducting  HUBCO's expenses in
connection with the offering.

Acquisition Strategy

         HUBCO's  acquisition  strategy is focused on in-market  and  contiguous
market  opportunities.  In building its franchise  through  acquisitions,  HUBCO
seeks to  structure  transactions  that will  increase  core  earnings per share
within the first year following an acquisition.

         In making acquisitions,  an analysis of the loan portfolio is performed
which  includes  consideration  of  work-out  strategies  and  time  tables  for
resolving non-performing assets. HUBCO employees visit properties and businesses
that secure large  credits.  HUBCO  attempts to manage the net  interest  margin
post-acquisition by standardizing products and services within a short period of
time. Acquisition costs historically have been amortized over a relatively short
period of time despite the negative  effect on current  earnings.  In its recent
acquisition  of  Lafayette,   HUBCO  took   substantial   one-time   merger  and
restructuring charges.

         Cost savings play a significant  part in HUBCO's  acquisition  strategy
and pricing decisions.  Operations are centralized to achieve  efficiencies,  to
speed processing and to maximize customer service.

         HUBCO  is  continually   evaluating   acquisition   opportunities   and
frequently  conducts  discussions,  certain  financial  analyses  and  diligence
activities in connection with possible  acquisitions.  As a result,  acquisition
discussions  and, in some cases,  negotiations  frequently take place and future
acquisitions  involving  cash,  debt  or  equity  securities  can  be  expected.
Acquisitions  typically  involve the  payment of a premium  over book and market
values,  and  therefore  some  dilution of HUBCO's book value and net income per
common share may occur in connection with any future transactions.  From time to
time,  HUBCO may issue new  equity or debt  securities  to fund its  acquisition
plans or for other purposes. See "PRO FORMA FINANCIAL  INFORMATION";  "AVAILABLE
INFORMATION"; and "INCORPORATION OF CERTAIN INFORMATION BY REFERENCE."


<PAGE>
<TABLE>

<CAPTION>
                                                           CAPITALIZATION

                  The following table sets forth the consolidated  capitalization  of HUBCO as of June 30, 1996, (a) on a historical
basis as reported, (b) as adjusted on a pro forma basis to reflect the acquisitions of Lafayette on July 1 and Hometown on August 30
and the  issuance  of the Old  Debentures  on  September  13,  1996 and (c) as further  adjusted on a pro forma basis to reflect the
acquisition of Westport and UST  Bank/Connecticut.  The pro forma capitalization is based on, and is subject to, the assumptions set
forth in the notes following.  The information  presented should be read in conjunction with such pro forma financial statements and
the notes thereto.

                                                                                           June 30, 1996
                                                                            ---------------------------------------------
                                                                                      HUBCO Pro Forma           HUBCO
                                                                 HUBCO                for Lafayette, Hometown   Pro Forma for
                                                                 as Reported          and Debentures            All Acquisitions
                                                                 -----------          --------------            ----------------
    Long-Term Debt:                                                               (in thousands except ratios and shares)

<S>                                                               <C>                 <C>                      <C>

       Subordinated debt of HUBCO                                 $ 25,000            $  25,000                $ 25,000

       Debts of subsidiaries                                          --                    --                     --

       Debentures                                                                        75,000                  75,000
                                                                  --------            ---------                ---------

        Total Long Term Debt                                        25,000              100,000                 100,000

    Shareholders' Equity:

       Convertible preferred stock, Series B;
       authorized 39,600 shares; issued 39,600                        --                    --                      --
        shares, $.01 par value

     Common stock, no par value, authorized 50,000,000
     shares; issued 14,342,949, 19,763,575, and
     21,835,036 shares                                                 25,502            35,140             38,823

     Additional paid-in capital                                        62,283            90,679            108,841

     Retained Earnings                                                 61,027            62,427             64,922

     Treasury shares, at cost, 825,286, 525,286, and                  (17,067)          (10,863)           (10,863)
        525,286 shares

     Restricted stock awards                                             (434)             (434)              (434)

     Unrealized loss on securities available for sale,                 (1,197)           (1,664)            (2,590)
        net of income taxes

         Total stockholders' equity                                   130,114           175,285            198,699

         Total capitalization                                        $155,114        $  275,285           $298,699

     Pro Forma Capital Ratios:

       Tier 1 Leverage Ratio                                            7.00%             5.61%              5.47%

       Tier 1 Risk-Based Capital Ratio                                 11.68%             9.11%              8.76%

       Total Risk-Based Capital Ratio                                  15.33%            14.92%             14.40%

                                                   Notes to Capitalization Table

1)       Each share of the 39,600 convertible preferred shares issued in the Westport Acquisition are convertible into 32.25
         common shares of HUBCO.
2)       At June 30, HUBCO issued 61,477 warrants for the 104,554 Lafayette warrants.
3)       Capital ratios reflect the issuance of the Debentures offered hereby.
4)       Based on June 30 pro forma capital approximately $15 million of the Debentures would not initially qualify as Tier 2
         capital due to the 50% of Tier 1 Capital limitations.




</TABLE>

<PAGE>



                         PRO FORMA FINANCIAL INFORMATION

                   Pro Forma Unaudited Combined Balance Sheet
                   of HUBCO, Lafayette, Hometown and Westport

         The  following pro forma  unaudited  combined  condensed  balance sheet
combines the historical consolidated balance sheets of HUBCO and Westport giving
effect to the Westport  Acquisition  which will be accounted for as a pooling of
interests,  as if the Wesport  Acquisition  had been effective on June 30, 1996,
and the historical  consolidated  balance sheet of Hometown as of June 30, 1996,
giving effect to the Hometown  Acquisition  which was  consummated on August 30,
1996 and was  accounted  for as a purchase,  effective  June 30,  1996,  and the
historical  consolidated  balance  sheet  of  Lafayette  giving  effect  to  the
Lafayette  Acquisition,  which was consummated on July 1, 1996 and was accounted
for as a pooling of interests,  and also takes into account the acquisition (the
"Growth   Acquisition")  of  Growth  Financial  Corp.   ("Growth"),   which  was
consummated on January 12, 1996 and was accounted for as a pooling of interests.
The  information  set  forth  below  should  be read  in  conjunction  with  the
historical consolidated financial statements of HUBCO,  Lafayette,  Hometown and
Westport,  including  their  respective  notes  thereto,  certain  of which  are
incorporated  by reference in this  Prospectus  (see  "INCORPORATION  OF CERTAIN
DOCUMENTS BY  REFERENCE"),  and in  conjunction  with the selected  consolidated
historical  financial  information,  including,  the  notes  thereto,  appearing
elsewhere in this Prospectus. The pro forma financial data do not give effect to
any anticipated  cost savings in connection with the Westport  Acquisition.  The
pro forma financial data are not necessarily  indicative of the actual financial
position that would have occurred had the Westport  Acquisition been consummated
on June 30, 1996 or that may be obtained in the future.

                  The  net  proceeds  to  HUBCO  from  the  offering  of the Old
Debentures were  $73,737,750,  before  deducting  HUBCO's expenses in connection
with the  offering.  See "THE  COMPANY  -- Recent  Developments".  The Pro Forma
financial information does not reflect the sale of the Old Debentures.


<PAGE>

<TABLE>
<CAPTION>

PRO FORMA UNAUDITED  COMBINED
CONDENSED BALANCE SHEET AS OF JUNE 30, 1996
($ in thousands, except per share data)



                                                  Pro                              Pro
Assets                                           forma      Pro-                  forma      Pro-                  Pro         Pro
                                                Adjust-    forma      Home-      Adjust-     Forma                forma       forma
                            HUBCO   Lafayette   ments    Combined      town       ments     Combined  Westport  Adjustments Combined

                         -----------------------------------------------------------------------------------------------------------
<S>                      <C>         <C>        <C>       <C>        <C>       <C>         <C>        <C>      <C>         <C>
Cash and due from banks     $81,389    $37,875    $        $119,264   $12,464   $(1,020)    $130,708   $21,767  $          $152,475
                                               -                                                                     -
Federal funds sold                 -         -        -           -     1,690          -       1,690    13,500       -       15,190
Securities                  644,995    125,717  (6,355)     764,357    83,563   (32,000)     815,920    90,814  (1,701)     905,033
Loans                       954,136    548,005        -   1,502,141   101,971          -   1,604,112   182,680       -    1,786,792
Less: Allowance for loan
losses                      (18,055)    (9,664)       -     (27,719)   (2,569)         -     (30,288)   (3,121)      -      (33,409)
                         -----------------------------------------------------------------------------------------------------------
                            936,081    538,341        -   1,474,422    99,402          -   1,573,824   179,559       -     1,753,383
                         -----------------------------------------------------------------------------------------------------------
Other assets                 68,045     39,275        -     107,320     7,475          -     114,795    10,816       -      125,611
Intangibles, net of
amortization                  9,356         -         -       9,356       155    15,336       24,847       192       -        25,039
                         -----------------------------------------------------------------------------------------------------------
      Total Assets       $1,739,866   $741,208  $(6,355) $2,474,719  $204,749  $(17,684)  $2,661,784  $316,648  $(1,701)  $2,976,731
                         ===========================================================================================================
Liabilities and Stockholders'
Equity
Deposits:
     Noninterest bearing  $ 315,958    $135,485  $     -     $451,443  $ 25,044  $      -     $476,487   $78,953  $    -   $555,440
     Interest bearing     1,171,849     511,464        -    1,683,313   149,347         -    1,832,660   179,938       -  2,012,598
                        ----------------------------------------------------------------------------------------------------------
          Total deposits  1,487,807     646,949        -    2,134,756   174,391         -    2,309,147   258,891       -  2,568,038
                        ----------------------------------------------------------------------------------------------------------
Borrowings                   85,357      29,197        -      114,554    11,500    (1,410)     124,644    29,049       -   153,693
Other liabilities            11,588       6,498    7,038       25,124     1,614       970       27,708     3,593       -    31,301
                        ----------------------------------------------------------------------------------------------------------
     Total Liabilities    1,584,752     682,644    7,038    2,274,434   187,505      (440)   2,461,499   291,533       -  2,753,032
Subordinated debt            25,000           -        -       25,000         -          -      25,000         -       -     25,000
Stockholders' Equity:
     Preferred stock            -           -        -            -         -          -           -         -       -          -
     Common stock            25,502         201    9,437       35,140     1,833    (1,833)      35,140        61   3,622     38,823
     Additional paid in
     capital                 62,283      50,433  (22,037)      90,679    14,123   (14,123)      90,679    23,485  (5,323)   108,841
     Retained earnings       61,028       8,437   (7,038)      62,427     2,411    (2,411)      62,427     2,495       -     64,922
     Other                  (18,699)       (507)   6,245      (12,961)   (1,123)    1,123      (12,961)     (926)      -    (13,887)
                        ------------------------------------------------------------------------------------------------------------
         Total Capital      130,114      58,564  (13,393)     175,285    17,244   (17,244)     175,285    25,115  (1,701)    198,699
     Total Liabilities
         and Capital     $1,739,866    $741,208  $(6,355)  $2,474,719  $204,749  $(17,684)  $2,661,784  $316,648 $(1,701) $2,976,731
                        ============================================================================================================


Common and common
equivalent shares
outstanding                  13,518                          19,279                          19,278                        22,627

Book value per common and
 common equivalent share      $9.63                           $9.12                           $9.12                         $8.80

</TABLE>

<PAGE>

                Pro Forma Unaudited Combined Statements of Income
                   of HUBCO, Lafayette, Hometown and Westport

                  The  following   pro  forma   unaudited   combined   condensed
statements of income combine the historical consolidated statements of income of
HUBCO,   Lafayette,   Hometown  and  Westport  giving  effect  to  the  Westport
Acquisition  which will be accounted  for as a pooling of  interests,  as if the
Westport  Acquisition  had occurred on the first day of the  applicable  periods
indicated herein,  after giving effect to the Lafayette  Acquisition,  which was
consummated on July 1, 1996 and was accounted for as a pooling of interests, and
the  Hometown  Acquisition,  which was  consummated  on August 30,  1996 and was
accounted  for as a purchase,  and the pro forma  adjustments  described  in the
notes to the pro  forma  combined  financial  statements,  and also  takes  into
account the Growth  Acquisition,  which was  consummated on January 12, 1996 and
was accounted for as a pooling of interests. Because the Hometown Acquisition is
being  accounted  for using the purchase  method of  accounting  (which does not
require the restatement of HUBCO's financial statements),  Hometown's historical
consolidated statements of income and the Hometown Acquisition are not reflected
in the pro forma  combined  condensed  statements  of income for the years ended
December  31, 1994 and 1993.  The pro forma  combined  condensed  statements  of
income were prepared on the assumption  that the Hometown  Acquisition  had been
effected as of January 1, 1995. The  information  set forth below should be read
in conjunction  with the condensed  consolidated  historical and other pro forma
financial information, including the notes thereto, incorporated by reference or
appearing elsewhere in this Prospectus. The pro forma financial data do not give
effect  to  any  anticipated  cost  savings  in  connection  with  the  Westport
Acquisition.  The pro forma financial data are not necessarily indicative of the
results that  actually  would have  occurred had the Westport  Acquisition  been
consummated on the dates indicated or that may be obtained in the future.

                  The income tax provision  (benefit) for Lafayette and Westport
includes the effect of reducing  Lafayette's and Westport's  valuation allowance
with respect to federal deferred tax assets.  Considering the combined operating
results,  it is unlikely that HUBCO would have established a valuation allowance
with respect to its federal  deferred tax assets had the  companies  always been
combined.  The pro forma  unaudited  combined  statements  of  income  have been
adjusted to reflect what the changes in the valuation  allowance would have been
had the companies always been combined.

                  The net  proceeds to HUBCO from the  debenture  offering  were
$73,737,750,  before deducting HUBCO's expenses in connection with the offering.
See "THE COMPANY -- Recent  Developments".  The Pro Forma financial  information
does not reflect the sale of the Old Debentures.


<PAGE>


<TABLE>
<CAPTION>


PRO FORMA UNAUDITED COMBINED  CONDENSED  STATEMENTS OF INCOME FOR THE SIX MONTHS
ENDED JUNE 30, 1996
($ In thousands, except per share data)



                                                            Pro                    Pro          Pro                   Pro
                                                           Forma       Home-       Forma        Forma                Forma
                                    HUBCO    Lafayette    Combined      town    Adjustments   Combined   Westport    Combined
                                 ---------------------------------------------------------------------------------------------
<S>                                  <C>       <C>         <C>         <C>       <C>           <C>        <C>         <C>
Interest on loans                    $42,240   $23,052     $65,292     $4,442    $       -     $69,734    $8,123      $77,857
Interest on securities                19,125     4,153      23,278      2,831        (910)      25,199     2,672       27,871
Other interest income                    202       101         303          8            -         311       103          414
                                 ---------------------------------------------------------------------------------------------
     Total Interest Income            61,567    27,306      88,873      7,281        (910)      95,244    10,898      106,142
                                 ---------------------------------------------------------------------------------------------
Interest on deposits                  18,585     9,956      28,541      2,820            -      31,361     2,848       34,209
Interest on borrowings                 2,229       737       2,966        624         (35)       3,555       405        3,960
                                 ---------------------------------------------------------------------------------------------
     Total Interest Expense           20,814    10,693      31,507      3,444         (35)      34,916     3,253       38,169
                                 ---------------------------------------------------------------------------------------------
          Net Interest Income         40,753    16,613      57,366      3,837        (875)      60,328     7,645       67,973

Provision for loan losses              1,896     2,500       4,396         50            -       4,446       600        5,046

Noninterest income                     9,982     2,551      12,533        643            -      13,176     2,144       15,320
Noninterest expense                   28,001    14,922      42,923      3,361         775       47,059     5,599       52,658
                                 ---------------------------------------------------------------------------------------------
     Pre-Tax Income (Loss)            20,838     1,742      22,580      1,069      (1,650)      21,999     3,590       25,589
Income tax provision (benefit)         7,678       952       8,630        450        (333)       8,747     1,491       10,238
                                 ---------------------------------------------------------------------------------------------
     Net Income (Loss)               $13,160      $790     $13,950       $619     $(1,317)     $13,252    $2,099      $15,351
                                 =============================================================================================

Earnings (loss) per share:
     Primary                           $0.95                 $0.71                               $0.68                  $0.67
     Fully Diluted                     $0.95                 $0.71                               $0.68                  $0.67

Weighted Average Shares
   Outstanding:
     Common and common
       equivalent shares              13,844                19,604                              19,604                 22,953
     Preferred (HUBCO)                     -                     -                                   -                      -


</TABLE>


<PAGE>

<TABLE>
<CAPTION>


PRO FORMA UNAUDITED COMBINED CONDENSED STATEMENT OF INCOME
FOR THE YEAR ENDED DECEMBER 31, 1995
($ in thousands, except per share data)
                                                                                       Pro-      Pro-                    Pro-
                                            Pro Forma            Pro Forma  Home-    Forma      Forma                  Forma
                        HUBCO      Growth    Combined  Lafayette  Combined   town   Adjust-     Combined               Combined
                                                                                      ments               Westport
                        ---------------------------------------------------------------------------------------------------------
<S>                      <C>       <C>      <C>        <C>       <C>        <C>    <C>        <C>          <C>       <C>
Interest on loans        $80,503   $8,437   $88,940    $41,947   $130,887   $7,625  $         $138,512     $16,200   $154,712
                                                                                          -
Interest on securities    39,065    1,185    40,250     10,313     50,563    7,269  (1,820)     56,012       4,366     60,378
Other interest income      1,143      170     1,313        163      1,476      186        -      1,662         159      1,821
                        ------------------------------------------------------------------------------------------------------
  Total Interest Income  120,711    9,792   130,503     52,423    182,926   15,080  (1,820)    196,186      20,725    216,911
                        ------------------------------------------------------------------------------------------------------
Interest on deposits      35,557    3,821    39,378     17,189     56,567    6,171        -     62,738       5,110     67,848
Interest on borrowings     4,052        2     4,054      3,792      7,846    1,497     (69)      9,274         917     10,191
                        ------------------------------------------------------------------------------------------------------
  Total Interest Expense  39,609    3,823    43,432     20,981     64,413    7,668     (69)     72,012       6,027     78,039
                        ------------------------------------------------------------------------------------------------------
  Net Interest Income     81,102    5,969    87,071     31,442    118,513    7,412  (1,751)    124,174      14,698    138,872

Provision (benefit)for
loan losses                4,200      625     4,825      3,190      8,015       75        -      8,090       1,500      9,590

Noninterest income        17,791      351    18,142      6,078     24,220    1,420        -     25,640       4,005     29,645
Noninterest expense       60,164    5,070    65,234     26,230     91,464    6,951   1,626     100,041      11,378    111,419
                        ------------------------------------------------------------------------------------------------------
   Pre-Tax Income (Loss)  34,529      625    35,154      8,100     43,254    1,806  (3,377)     41,683       5,825     47,508
Income tax provision
(benefit)                 10,845      427    11,272      1,385     12,657      497    (665)     12,489       1,857     14,346
                        ------------------------------------------------------------------------------------------------------
     Net Income (Loss)   $23,684     $198   $23,882     $6,715    $30,597   $1,309 $(2,712)    $29,194      $3,968    $33,162
                        ======================================================================================================

Earnings per share:
  Primary                  $1.82              $1.67                 $1.53                        $1.46                  $1.42
  Fully Diluted            $1.79              $1.65                 $1.51                        $1.45                  $1.41

Weighted Average Shares
 Outstanding:
  Common and common
    equivalent shares     12,743             13,976                19,691                       19,691                 23,040
  Preferred (HUBCO)          508                508                   508                          508                    508

Net Income (loss) as
  previously reported    $23,684     $198   $23,882   $18,927     $42,809   $1,309 $(2,712)    $41,406      $6,830    $48,236
Adjustments to income
  tax provision (benefit)     -        -          -   (12,212)    (12,212)       -        -    (12,212)     (2,862)   (15,074)
Net income (loss) as
  reported herein        $23,684     $198   $23,882     $6,715    $30,597   $1,309 $(2,712)    $29,194      $3,968    $33,162

</TABLE>


<PAGE>
<TABLE>
<CAPTION>


PRO FORMA UNAUDITED  COMBINED  CONDENSED  STATEMENT OF INCOME
FOR THE YEAR ENDED DECEMBER 31, 1994
($ in thousands, except per share data)

                                                        Pro Forma                   Pro Forma                    Pro Forma
                                  HUBCO       Growth     Combined     Lafayette      Combined      Westport       Combined
                               ---------------------------------------------------------------------------------------------
<S>                               <C>           <C>         <C>         <C>           <C>            <C>           <C>
Interest on loans                 $62,031       $6,697      $68,728     $34,136       $102,864       $13,729       $116,593
Interest on securities             39,958          810       40,768       8,236         49,004         3,484         52,488
Other interest income               1,364          152        1,516         211          1,727           121          1,848
                               ---------------------------------------------------------------------------------------------
     Total Interest Income        103,353        7,659      111,012      42,583        153,595        17,334        170,929
                               ---------------------------------------------------------------------------------------------
Interest on deposits               29,268        2,352       31,620      11,790         43,410         4,443         47,853
Interest on borrowings              2,989            9        2,998       1,969          4,967           306          5,273
                               --------------------------------------------------------------------------------------------
     Total Interest Expense        32,257        2,361       34,618      13,759         48,377         4,749         53,126
                               ---------------------------------------------------------------------------------------------
          Net Interest Income      71,096        5,298       76,394      28,824        105,218        12,585        117,803

Provision for loan losses           3,550          634        4,184       3,325          7,509         1,800          9,309

Noninterest income                 11,828          327       12,155       6,337         18,492         3,928         22,420
Noninterest expense                51,050        3,871       54,921      28,423         83,344        11,587         94,931
                               ---------------------------------------------------------------------------------------------
     Pre-Tax Income                28,324        1,120       29,444       3,413         32,857         3,126         35,983
Income tax provision               10,892            -       10,892         939         11,831           764         12,595
                               ---------------------------------------------------------------------------------------------
     Net Income                   $17,432       $1,120      $18,552      $2,474        $21,026        $2,362        $23,388
                               =============================================================================================

Earnings per share:
  Primary                           $1.36                     $1.33                      $1.11                        $1.05
  Fully Diluted                     $1.33                     $1.31                      $1.10                        $1.04

Weighted Average Shares
  Outstanding:
  Common & common
    equivalent shares              12,496                    13,599                     18,491                       21,840
  Preferred (HUBCO)                   602                       602                        602                          602

Net income as previously
  reported                        $17,432       $1,120      $18,552      $6,137        $24,689        $4,362        $29,051
Adjustments to income tax
  provision (benefit)                   -            -            -      (3,663)       (3,663)        (2,000)        (5,663)
Net income as reported herein     $17,432       $1,120      $18,552      $2,474        $21,026        $2,362        $23,388

</TABLE>


<PAGE>

<TABLE>
<CAPTION>


PRO FORMA UNAUDITED  COMBINED  CONDENSED  STATEMENT OF INCOME
FOR THE YEAR ENDED
DECEMBER 31, 1993
($ in thousands, except per share data)

                                                                Pro Forma               Pro Forma                   Pro Forma
                                     HUBCO       Growth     Combined      Lafayette      Combined      Westport      Combined
                                 ---------------------------------------------------------------------------------------------
<S>                                <C>           <C>         <C>            <C>           <C>           <C>          <C>
Interest on loans                  $56,140       $4,472      $60,612        $34,798       $95,410       $13,482      $108,892
Interest on securities              28,734        1,219       29,953          6,306        36,259         1,798        38,057
Other interest income                1,676          163        1,839            311         2,150           429         2,579
                                 ---------------------------------------------------------------------------------------------
     Total Interest Income          86,550        5,854       92,404         41,415       133,819        15,709       149,528
                                 ---------------------------------------------------------------------------------------------
Interest on deposits                26,604        2,142       28,746         13,809        42,555         5,642        48,197
Interest on borrowings                 907            -          907          1,625         2,532            42         2,574
                                 ---------------------------------------------------------------------------------------------
     Total Interest Expense         27,511        2,142       29,653         15,434        45,087         5,684        50,771
                                 ---------------------------------------------------------------------------------------------
          Net Interest Income       59,039        3,712       62,751         25,981        88,732        10,025        98,757

Provision for loan losses            4,874          653        5,527         23,500        29,027         2,890        31,917

Noninterest income                  10,579          302       10,881          8,306        19,187         5,384        24,571
Noninterest expense                 42,313        3,309       45,622         36,789        82,411        11,569        93,980
                                 ---------------------------------------------------------------------------------------------
    Pre-Tax Income (Loss)           22,431           52       22,483        (26,002)       (3,519)          950        (2,569)
Income tax provision (benefit)       8,560         (260)       8,300         (8,508)         (208)          529           321
                                 ---------------------------------------------------------------------------------------------
Income (loss) before cumulative
   effect of change in
   accounting principle             13,871          312       14,183        (17,494)       (3,311)          421        (2,890)
Cumulative effect of change in
   accounting principle                  -            -            -         (3,118)       (3,118)           -         (3,118)
                                 ----------------------------------------------------------------------------------------------
   Net Income (Loss)               $13,871         $312      $14,183       $(20,612)      $(6,429)         $421       $(6,008)
                                 ==============================================================================================

   
Earnings (loss) per share before
  cumulative  effect of change in
  accounting principle:
  Primary                             $1.06                     $1.00                       $(0.22)                     $(0.16)
  Fully Diluted                       $1.06                     $1.00                       $(0.22)                     $(0.16)
    

Earnings  (loss)  per share  after  cumulative  effect  of Change in  accounting
  principle:
  Primary                             $1.06                     $1.00                       $(0.43)                     $(0.33)
  Fully Diluted                       $1.06                     $1.00                       $(0.43)                     $(0.33)

Weighted Average Shares Outstanding:
  Common & common equivalent         13,109                    14,212                       14,918                      18,267
    shares
  Preferred (HUBCO)                      -                         -                            -                           -

Net income (loss) as previously      $13,871         $312      $14,183       $(29,136)     $(14,953)      $1,202       $(13,751)
  reported
Adjustments to income tax                 -            -            -           8,524         8,524        (781)          7,743
  provision (benefit)
Net income (loss) as reported herein $13,871         $312      $14,183       $(20,612)      $(6,429)       $421         $(6,008)

</TABLE>



Notes to Pro Forma Financial Information

(1)        Pro forma financial  information assumes that the Growth Acquisition,
           the Lafayette  Acquisition and the Merger were  consummated as of the
           beginning  of each of the  periods  indicated  and that the  Hometown
           Acquisition  was  consummated as of January 1, 1995 for the pro forma
           unaudited  combined  statements of income and as of June 30, 1996 for
           the pro forma unaudited combined balance sheet.  Because the Hometown
           Acquisition was accounted for using the purchase method of accounting
           (which  does  not  require  the  restatement  of  HUBCO's   financial
           statements),  Hometown's historical consolidated statements of income
           and the  Hometown  Acquisition  are not  reflected  in the pro  forma
           unaudited combined condensed statements of income for the years ended
           December 31, 1994 and 1993.  The pro forma  information  presented is
           not  necessarily  indicative  of the  results  of  operations  or the
           combined  financial position that would have resulted had the mergers
           been   consummated  at  the  beginning  of  the  applicable   periods
           indicated,  nor  is it  necessarily  indicative  of  the  results  of
           operation in future periods or the future  financial  position of the
           combined entities.

(2)        It is assumed that the Merger will be  accounted  for on a pooling of
           interests  accounting  basis, and accordingly,  the related pro forma
           adjustments  herein reflect,  where applicable,  an exchange ratio of
           0.3225 shares of HUBCO Common Stock for each of the 6,068,531  shares
           of Westport Common Stock which were outstanding at June 30, 1996.

           The pro forma financial  information presented herein gives effect to
           the  cancellation  of  85,300  shares  of HUBCO  Common  Stock.  This
           adjustment is the result of HUBCO's ownership,  as of August 6, 1996,
           of 264,500 shares of Westport Common Stock at a cost of $1,701,125.

           As a result, the pro forma information was adjusted for the Merger by
           the (i)  addition of  2,156,761  shares of HUBCO  Common Stock with a
           stated  value of  $1.778  per share  amounting  to  $3,834,734;  (ii)
           elimination of 6,068,531  shares of Westport  Common Stock with a par
           value of $.01 per share amounting to $60,685;  (iii)  cancellation of
           85,300  shares of HUBCO  Common Stock  amounting  to  $151,663;  (iv)
           issuance  of 39,600  shares of New HUBCO  Preferred  Stock with a par
           value of $.01, amounting to $396, (v) elimination of 39,600 shares of
           Westport Preferred Stock with a par value of $.01, amounting to $396;
           and (vi)  recording of the  remaining  net amount of  $5,323,511 as a
           reduction of additional paid in capital at June 30, 1996.

           The effect of the  remaining  $7.0  million of the total $8.5 million
           (after tax)  restructuring  charge in  connection  with the Lafayette
           Acquisition  has been  reflected  in the pro forma  combined  balance
           sheet as an increase in other liabilities.

(3)        The Lafayette Acquisition was accounted for on a pooling of interests
           accounting basis and accordingly,  the related pro forma  adjustments
           herein reflect, where applicable, an exchange ratio of .588 shares of
           HUBCO  Common  Stock for each of the  10,029,637  shares of Lafayette
           common stock which were outstanding at June 30, 1996.

           The pro forma financial  information presented herein gives effect to
           the  cancellation  of  323,400  shares of HUBCO  Common  Stock.  This
           adjustment  is the result of HUBCO's  ownership of 550,000  shares of
           Lafayette common stock at a cost of $6,354,687.

           As a result, the pro forma information was adjusted for the Lafayette
           Acquisition  by the (i) addition of 5,897,426  shares of HUBCO Common
           Stock  with  a  stated  value  of  $1.778  per  share,  amounting  to
           $10,485,623;  (ii)  elimination  of  10,029,637  shares of  Lafayette
           Common  Stock  with a stated  value of $.02 per share,  amounting  to
           $200,593;  (iii) cancellation of 323,400 shares of HUBCO Common Stock
           amounting  to  $575,005;  (iv)  addition  of 146,600  shares of HUBCO
           Common Stock amounting to $260,655 in exchange for Lafayette's  stock
           options; and (v) recording of the remaining net amount of $16,367,000
           as a reduction of additional paid in capital at June 30, 1996.

(4)        The pro forma financial information presented herein reflects:  (i) a
           total cash purchase price for Hometown of $31.6 million. Cash on hand
           of $1.0  million  and  the  proceeds  received  upon  disposition  of
           approximately $32.0 million of securities  available for sale will be
           utilized to fund the purchase price.  The excess funds resulting from
           the  sale of  these  securities  will be  used to  reduce  short-term
           borrowings;  (ii) a fair value adjustment of $500,000 established for
           investment securities held to maturity. Investment securities held to
           maturity  were  valued at their  estimated  fair value as of June 30,
           1996.  The  resulting  adjustment  is being  amortized  into interest
           income over the  remaining  life of the portfolio as of that date, so
           as to produce a constant yield to maturity;  (iii) a net deferred tax
           benefit  of  $200,000  on  purchase  accounting   adjustments;   (iv)
           elimination of Hometown's  existing intangible and establishment of a
           new  intangible   estimated  at  approximately  $16.5  million.   The
           resulting  intangible  assets  are  expected  to be  amortized  on an
           aggregate  estimated life of 10 years;  (v) accruals were established
           for  termination   benefits  and  other  benefits  under   employment
           contracts of $710,000 and other  transaction  costs and  professional
           fees of $460,000;  (vi)  elimination of Hometown's  existing  capital
           pursuant to the purchase accounting method for business combinations;
           and (vii) the book value of Hometown's  loans and deposits are deemed
           to approximate estimated fair value at June 30, 1996 and therefore no
           fair value adjustment is necessary.

(5)        On January 12, 1996,  HUBCO  completed  its purchase of Growth,  with
           assets of $127.7  million,  for 1.2  million  shares of HUBCO  Common
           Stock valued at approximately $27 million, in a transaction accounted
           for as a pooling of  interests.  The pro forma  financials  presented
           herein reflect the effect of this acquisition.

(6)        Earnings  per  share  data has been  computed  based on the  combined
           historical  net income  applicable to common  stockholders  of HUBCO,
           Westport, Lafayette and Growth, using the historical weighted average
           shares  outstanding  of HUBCO Common  Stock and the weighted  average
           outstanding  shares,  adjusted to  equivalent  shares of HUBCO Common
           Stock, as of the earliest applicable period presented.

           Primary and fully diluted  weighted  average shares  outstanding also
           includes the addition of 38,759 common share  equivalents  applicable
           to the 61,477 HUBCO warrants issued in the Lafayette  Acquisition for
           the 104,554 Lafayette warrants outstanding.

(7)        Certain insignificant  reclassifications have been included herein to
           conform to statement presentations.

<PAGE>

                                 USE OF PROCEEDS

         There will be no cash proceeds to the Company from the Exchange  Offer.
HUBCO  intends to use the net proceeds from the sale of the Old  Debentures  for
general  corporate  purposes,  including  investments in and advances to HUBCO's
subsidiaries,  and for financing possible or future acquisitions of deposits and
banking  assets.  Pending such use, HUBCO or its  subsidiaries  may  temporarily
invest the net proceeds in investment grade securities.  

                               THE EXCHANGE OFFER

Purpose and Effect of the Exchange Offer

         The Old  Debentures  were sold by the Company on September  13, 1996 to
certain  institutional  investors  (the  "Initial  Purchasers").  In  connection
therewith,  the Company  entered into a  Registration  Rights  Agreement,  which
provides that, within 150 days after the original issuance of the Old Debentures
(i.e.,  by February 10, 1997),  the Company will use its best efforts to cause a
registration  statement under the Securities Act with respect to an issue of new
debentures  of the  Company  identical  in all  materials  respects  to the  Old
Debentures  to  become   effective  under  the  Securities  Act  and,  upon  the
effectiveness of that registration  statement,  will offer to the Holders of the
Old  Debentures  the  opportunity  to exchange  their Old  Debentures for a like
principal  amount of new  debentures  which will be issued  without  restrictive
legends,  and will  consummate  the  exchange  offer  within  180 days after the
original  issuance  of the Old  Debentures.  The  Exchange  Offer is being  made
pursuant  to and in  order to  comply  with the  Registration  Rights  Agreement
executed in  connection  with the  Company's  sale of the Old  Debentures to the
Initial  Purchasers.  Unless the context otherwise  requires,  the term "Holder"
with respect to the Exchange Offer means any person in whose name Old Debentures
are  registered  on the books of the Company or any person whose Old  Debentures
are held of record by the  Depository  Trust Company who desires to deliver such
Old Debentures by book-entry transfer at the Depository Trust Company.

         The  Company  has not  requested,  and does not intend to  request,  an
interpretation  by the staff of the  Commission  with respect to whether the New
Debentures  issued  pursuant  to the  Exchange  Offer  in  exchange  for the Old
Debentures  may be offered  for sale,  resold or  otherwise  transferred  by any
holder  without  compliance  with  the  registration  and  prospectus   delivery
provisions of the Securities Act. Based on an interpretation by the staff of the
Commission set forth in no-action  letters issued to third parties,  the Company
believes that New Debentures  issued  pursuant to the Exchange Offer in exchange
for Old Debentures may be offered for resale,  resold and otherwise  transferred
by any Holder of such New  Debentures  (other  than any such  Holder  that is an
"affiliate"  of the Company  within the meaning of Rule 405 under the Securities
Act  or  any  broker-dealers)  without  compliance  with  the  registration  and
prospectus  delivery  provisions of the Securities  Act,  provided that such New
Debentures  are acquired in the ordinary  course of such  Holder's  business and
such Holder has no arrangement or  understanding  with any person to participate
in the  distribution of such New  Debentures.  See "Morgan Stanley & Co., Inc.",
SEC No-Action  Letter  (available  June 5, 1991),  and "Exxon  Capital  Holdings
Corporation",  SEC No-Action  Letter  (available  May 13, 1988).  Any Holder who
tenders in the Exchange Offer for the purpose of participating in a distribution
of the New Debentures could not rely on such  interpretation by the staff of the
Commission and, in the absence of an exemption  therefrom,  must comply with the
registration  and  prospectus  delivery  requirements  of the  Securities Act in
connection with any resale  transaction.  Each  broker-dealer  that receives New
Debentures  for its own account in exchange for Old  Debentures,  where such Old
Debentures were acquired by such  broker-dealer  as a result of market-making or
other trading activities,  must acknowledge that it will deliver a prospectus in
connection with any resale of such New Debentures. See "PLAN OF DISTRIBUTION".

         By tendering in the Exchange Offer,  each Holder of Old Debentures will
represent  to the Company  that,  among  other  things,  (i) the New  Debentures
acquired  pursuant to the  Exchange  Offer are being  obtained  in the  ordinary
course of business of the person  receiving such New Debentures,  whether or not
such person is such Holder,  (ii) neither the Holder of Old  Debentures  nor any
such  other  person  has an  arrangement  or  understanding  with any  person to
participate in the distribution of such New Debentures, (iii) neither the Holder
nor any such  other  person is  engaged  in or  intends  to  participate  in the
distribution  of such New  Debentures  and (iv)  neither the Holder nor any such
other  person is an  "affiliate"  of the Company  within the meaning of Rule 405
under the Securities Act or a broker-dealer.

         Following  the  consummation  of the  Exchange  Offer,  Holders  of Old
Debentures  not tendered will not have further  registration  rights and the Old
Debentures  will  continue to be subject to certain  restrictions  on  transfer.
Accordingly,  the  liquidity  of the  market  for the Old  Debentures  could  be
adversely affected.

Terms of the Exchange Offer

         Upon  the  terms  and  subject  to the  conditions  set  forth  in this
Prospectus and in the Letter of Transmittal, the Company will accept any and all
Old Debentures  validly  tendered and not withdrawn prior to 5:00 p.m., New York
City time, on the  Expiration  Date.  The Company will issue  $25,000  principal
amount of New  Debentures  in  exchange  for each  $25,000  principal  amount of
outstanding Old Debentures  accepted in the Exchange  Offer.  The Old Debentures
were  issued  in  minimum  denominations  of  $25,000.  For each  Old  Debenture
surrendered to the Company  pursuant to the Exchange  Offer,  the holder of such
Old Debenture  will receive a New Debenture  having a principal  amount equal to
that of the  surrendered  Old Debenture.  New Debentures  will be issued only in
minimum  denominations of $25,000 and in integral  multiples of $1,000 in excess
thereof.  Holders may tender some or all of their Old Debentures pursuant to the
Exchange Offer.

         The  form and  terms of the New  Debentures  will be  identical  in all
material  respects to the form and terms of the Old Debentures,  except that (i)
the New  Debentures  will have been  registered  under the  Securities  Act and,
therefore,  will not bear  legends  restricting  the  transfer  thereof and (ii)
Holders of New Debentures  will not be entitled to the  prospective  increase in
interest rate contained in the Old Debentures. See "DESCRIPTION OF DEBENTURES --
Registration  Rights" for a description of the terms of the prospective increase
in  interest  rate.  The  Exchange  Offer is not  conditioned  upon any  minimum
aggregate principal amount of Old Debentures being tendered for exchange.

           As of  October  22,  1996,  $75,000,000  of the Old  Debentures  were
outstanding  and there was one  registered  Holder of the Old  Debentures.  This
Prospectus,  together  with the  Letter of  Transmittal,  is being  sent to such
registered Holder as of ___________, 1996.

         Holders of Old  Debentures  do not have any  appraisal  or  dissenters'
rights  under the  Business  Corporation  Law of the State of New  Jersey or the
Indenture in connection with the Exchange Offer.  The Company intends to conduct
the  Exchange  Offer in  accordance  with  the  applicable  requirements  of the
Exchange Act and the rules and regulations of the Commission thereunder.

         The  Company  shall be deemed to have  accepted  validly  tendered  Old
Debentures  when, as and if the Company has given oral or written notice thereof
to the Exchange  Agent.  The Exchange  Agent will act as agent for the tendering
Holders for the purpose of receiving the New Debentures from the Company.

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

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

Expiration Date; Extensions

         The term "Expiration Date" shall mean 5:00 p.m., New York City time, on
________________,  1997, unless the Company, in its sole discretion, extends the
Exchange Offer, in which case the term  "Expiration  Date" shall mean the latest
date and time to which the Exchange Offer is extended.

         The Company reserves the right to extend the Exchange Offer at any time
and from time to time by giving oral or written notice to the Exchange Agent and
by  timely  public  announcement  communicated,  unless  otherwise  required  by
applicable law or regulation, by making a release to the Dow Jones News Service.
During any  extension  of the  Exchange  Offer,  all Old  Debentures  previously
tendered pursuant to the Exchange Offer and not withdrawn will remain subject to
the  Exchange  Offer.  The date of the  exchange of the New  Debentures  for Old
Debentures will be the first business day following the Expiration Date.

         The Company expressly  reserves the right to (i) terminate the Exchange
Offer and not accept for  exchange any Old  Debentures  if any of the events set
forth below under  "Conditions  to the Exchange  Offer" shall have  occurred and
shall  not have  been  waived  by the  Company  and (ii)  amend the terms of the
Exchange Offer in any manner which, in its good faith judgment,  is advantageous
to the Holders of the Old Debentures,  whether before or after any tender of the
Old Debentures.

Interest on the New Debentures

         Holders of Old  Debentures  that are  accepted  for  exchange  will not
receive accrued interest thereon. However, each New Debenture will bear interest
from the most recent date to which  interest has been paid on the Old  Debenture
for which such New  Debenture  was  exchanged,  or if no interest has been paid,
from September 13, 1996.

Procedures for Tendering

         The  tender  to the  Company  of Old  Debentures  by a  Holder  thereof
pursuant to one of the procedures  set forth below will  constitute an agreement
between such Holder and the Company in accordance  with the terms and subject to
the conditions set forth herein and in the Letter of Transmittal.

         A Holder of the Old  Debentures  may  tender  the same by (i)  properly
completing  and signing the Letter of  Transmittal  or a facsimile  thereof (all
references in this  Prospectus to the Letter of  Transmittal  shall be deemed to
include  a  facsimile  thereof)  and  delivering  the  same,  together  with the
certificate or certificates  representing  the Old Debentures being tendered (if
in certificated  form) and any required  signature  guarantees,  to the Exchange
Agent at its address set forth in the Letter of  Transmittal  on or prior to the
Expiration  Date  (or  complying  with the  procedure  for  book-entry  transfer
described  below) or (ii)  complying  with the  guaranteed  delivery  procedures
described below.

         If tendered Old  Debentures are registered in the name of the signer of
the  Letter of  Transmittal  and the New  Debentures  to be  issued in  exchange
therefor are to be issued (and any untendered Old Debentures are to be reissued)
in the name of the  registered  Holder (which term,  for the purposes  described
herein,  shall include any  participant  in The  Depository  Trust Company (also
referred  to as the  "Book-Entry  Transfer  Facility")  whose name  appears on a
security  listing  as  the  owner  of  Old  Debentures),   no  separate  written
instruments  of transfer or exchange  are  required  and the  signature  of such
signer need not be  guaranteed.  In any other case,  the tendered Old Debentures
must be  endorsed  or  accompanied  by written  instruments  of transfer in form
satisfactory  to the Company and duly executed by the registered  Holder and the
signature on the  endorsement  or instrument of transfer must be guaranteed by a
commercial bank or trust company located or having an office or correspondent in
the United States, or by a member firm of a national  securities  exchange or of
the National  Association  of  Securities  Dealers,  Inc.  (any of the foregoing
hereinafter  referred to as an "Eligible  Institution").  If the New  Debentures
and/or Old Debentures not exchanged are to be delivered to an address other than
that of the registered  Holder appearing on the register for the Old Debentures,
the  signature in the Letter of  Transmittal  must be  guaranteed by an Eligible
Institution.

         The method of delivery of Old Debentures and all other  documents is at
the election and risk of the Holder.  If sent by mail,  it is  recommended  that
registered mail, return receipt  requested,  be used, prior insurance  obtained,
and the mailing be made sufficiently in advance of the Expiration Date to permit
delivery to the Exchange Agent on or before the Expiration Date.

         The Company  understands  that the  Exchange  Agent will make a request
promptly after the date of this Prospectus to establish accounts with respect to
the Old  Debentures  at the  Book-Entry  Transfer  Facility  for the  purpose of
facilitating the Exchange Offer, and subject to the establishment  thereof,  any
financial   institution  that  is  a  participant  in  the  Book-Entry  Transfer
Facility's system may make book-entry  delivery of Old Debentures by causing the
Book-Entry  Transfer  Facility to transfer such Old Debentures into the Exchange
Agent's  account  with  respect to the Old  Debentures  in  accordance  with the
Book-Entry Transfer Facility's procedure for such transfer. Although delivery of
the Old Debentures may be effected through book-entry transfer into the Exchange
Agent's account at the Book-Entry  Transfer  Facility,  an appropriate Letter of
Transmittal  with  any  required  signature  guarantee  and all  other  required
documents  must in each case be  transmitted to and received or confirmed by the
Exchange Agent at the address set forth in the Letter of Transmittal on or prior
to the  Expiration  Date, or, if the guaranteed  delivery  procedures  described
below are complied with, within the time period provided under such procedures.

         If the Holder  desires to accept the  Exchange  Offer and time will not
permit a Letter of  Transmittal  or Old  Debentures to reach the Exchange  Agent
before the Expiration  Date or the procedure for book-entry  transfer  cannot be
completed on a timely basis,  a tender may be effected if the Exchange Agent has
received at its office on or prior the  Expiration  Date, a letter,  telegram or
facsimile  transmission from an Eligible  Institution setting forth the name and
address of the tendering  Holder,  the name(s) in which the Old  Debentures  are
registered and, if possible,  the certificate number(s) of the Old Debentures to
be tendered,  and stating that the tender is being made thereby and guaranteeing
that  within  five  New York  Stock  Exchange  trading  days  after  the date of
execution of such letter,  telegram or  facsimile  transmission  by the Eligible
Institution,  the Old Debentures, in proper form for transfer (or a confirmation
of book-entry  transfer of such Old Debentures into the Exchange Agent's account
at the  Book-Entry  Transfer  Facility),  will be  delivered  by  such  Eligible
Institution  together  with a properly  completed  and duly  executed  Letter of
Transmittal  (and any other required  documents).  Unless Old  Debentures  being
tendered by the  above-described  method are deposited  with the Exchange  Agent
within the time  period set forth above  (accompanied  or preceded by a properly
completed Letter of Transmittal and any other required  documents),  the Company
may, at its option, reject the tender. Copies of a Notice of Guaranteed Delivery
which may be used by Eligible  Institutions  for the purposes  described in this
paragraph are available from the Exchange Agent.

         A tender  will be deemed to have been  received as of the date when (i)
the tendering  Holder's properly completed and duly signed Letter of Transmittal
accompanied by the Old Debentures (or a confirmation  of book-entry  transfer of
such Old Debentures into the Exchange Agent's account at the Book-Entry Transfer
Facility)  is received by the  Exchange  Agent,  or (ii) a Notice of  Guaranteed
Delivery or letter,  telegram or facsimile  transmission  to similar  effect (as
provided above) from an Eligible  Institution is received by the Exchange Agent.
Issuances of New Debentures in exchange for Old Debentures  tendered pursuant to
a Notice of Guaranteed Delivery or letter, telegram or facsimile transmission to
similar effect (as provided above) by an Eligible  Institution will be made only
against deposit of the Letter of Transmittal (and any other required  documents)
and the tendered Old Debentures.

         All questions as to the validity,  form, eligibility (including time of
receipt) and  acceptance  for exchange of any tender of Old  Debentures  will be
determined by the Company,  whose  determination will be final and binding.  The
Company  reserves the absolute  right to reject any or all tenders not in proper
form or the  acceptance  for  exchange  of  which  may,  in the  opinion  of the
Company's counsel, be unlawful.  The Company also reserves the absolute right to
waive any of the conditions of the Exchange Offer or any defect or  irregularity
in the tender of any Old Debentures.  None of the Company, the Exchange Agent or
any other person will be under any duty to give  notification  of any defects or
irregularities  in tenders or incur any  liability  for failure to give any such
notification.

Terms and Conditions of the Letter of Transmittal

         The Letter of Transmittal  contains,  among other things, the following
terms and conditions, which are part of the Exchange Offer.

         The party  tendering Old  Debentures  for exchange  (the  "Transferor")
exchanges,  assigns  and  transfers  the  Old  Debentures  to  the  Company  and
irrevocably  constitutes  and appoints the  Exchange  Agent as the  Transferor's
agent  and  attorney-in-fact  to  cause  the  Old  Debentures  to  be  assigned,
transferred  and exchanged.  The Transferor  represents and warrants that it has
full power and  authority  to tender,  exchange,  assign  and  transfer  the Old
Debentures  and to acquire New  Debentures  issuable  upon the  exchange of such
tendered Old Debentures,  and that, when the same are accepted for exchange, the
Company will acquire good and unencumbered title to the tendered Old Debentures,
free and clear of all liens,  restrictions,  charges  and  encumbrances  and not
subject to any adverse claim.  The Transferor  also warrants that it will,  upon
request,  execute and deliver any additional  documents deemed by the Company to
be necessary or desirable to complete the exchange,  assignment  and transfer of
tendered Old  Debentures  or transfer  ownership of such Old  Debentures  on the
account books  maintained by the  Book-Entry  Transfer  Facility.  All authority
conferred by the Transferor will survive the death,  bankruptcy or incapacity of
the Transferor and every  obligation of the Transferor  will be binding upon the
heirs, legal representatives,  successors, assigns, executors and administrators
of the Transferor.

         By executing  the Letter of  Transmittal,  each Holder will make to the
Company the  representations  set forth in the third paragraph under the heading
"-- Purpose and Effect of the Exchange Offer."

Withdrawal of Tenders

         Tenders  of  Old   Debentures   pursuant  to  the  Exchange  Offer  are
irrevocable,  except that Old Debentures tendered pursuant to the Exchange Offer
may be withdrawn at any time prior to the Expiration Date.

         To  be   effective,   a  written,   telegraphic,   telex  or  facsimile
transmission  notice of withdrawal must be timely received by the Exchange Agent
at the  address  set forth in the  Letter  of  Transmittal.  Any such  notice of
withdrawal  must specify the Holder named in the Letter of Transmittal as having
tendered  Old  Debentures  to be  withdrawn,  the  certificate  numbers  of  Old
Debentures  to be withdrawn,  a statement  that such Holder is  withdrawing  his
election to have such Old Debentures  exchanged,  and the name of the registered
Holder of such Old  Debentures,  and must be  signed  by the  Holder in the same
manner as the original  signature on the Letter of  Transmittal  (including  any
required signature guarantees) or be accompanied by evidence satisfactory to the
Company that the person  withdrawing  the tender has succeeded to the beneficial
ownership of the Old Debentures being withdrawn.  The Exchange Agent will return
the properly  withdrawn Old Debentures  promptly  following receipt of notice of
withdrawal.  If Old Debentures have been tendered  pursuant to the procedure for
book-entry  transfer,  any notice of withdrawal must specify the name and number
of the account at the  Book-Entry  Transfer  Facility  to be  credited  with the
withdrawn  Old  Debentures  or  otherwise  comply with the  Book-Entry  Transfer
Facility  procedure.  All questions as to the validity of notices of withdrawal,
including  time  of  receipt,  will  be  determined  by the  Company,  and  such
determination will be final and binding on all parties.

Conditions to the Exchange Offer

         Notwithstanding  any other  provision  of the  Exchange  Offer,  or any
extension of the Exchange  Offer,  the Company will not be required to issue New
Debentures in exchange for any properly  tendered Old  Debentures not previously
accepted and may terminate the Exchange  Offer (by oral or written notice to the
Exchange Agent and by timely public announcement communicated,  unless otherwise
required by applicable law or  regulation,  by making a release to the Dow Jones
News Service),  or, at its option, modify or otherwise amend the Exchange Offer,
if either of the following events occur:

              (a) any statute,  rule or regulation  shall have been enacted,  or
         any action shall have been taken by any court or governmental authority
         which, in the sole judgment of the Company, would prohibit, restrict or
         otherwise render illegal consummation of the Exchange Offer, or

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

         The Company  expressly  reserves  the right to  terminate  the Exchange
Offer and not accept for  exchange any Old  Debentures  upon the  occurrence  of
either  of the  foregoing  conditions  (which  represent  all  of  the  material
conditions  to  the   acceptance  by  the  Company  of  properly   tendered  Old
Debentures).  In addition,  the Company may amend the Exchange Offer at any time
prior to the Expiration  Date if either of the conditions set forth above occur.
Moreover,  regardless of whether  either of such  conditions  has occurred,  the
Company  may amend the  Exchange  Offer in any manner  which,  in its good faith
judgment, is advantageous to Holders of the Old Debentures.

         The  foregoing  conditions  are for the sole benefit of the Company and
may be waived by the Company,  in whole or in part, in its sole discretion.  Any
determination  made  by  the  Company   concerning  an  event,   development  or
circumstance  described  or  referred  to above will be final and binding on all
parties.

Exchange Agent

         Marine  Midland Bank is acting as the  Exchange  Agent for the Exchange
Offer. Questions and requests for assistance,  requests for additional copies of
this  Prospectus  or of the Letter of  Transmittal  and  requests for Notices of
Guaranteed  Delivery  should be  directed to the  Exchange  Agent  addressed  as
follows:

               By Mail (registered or certified mail recommended):
                               Marine Midland Bank
                             140 Broadway - A Level
                           Corporate Trust Operations
                             New York, NY 10005-1180

                          By Hand or Overnight Courier:
                               Marine Midland Bank
                             140 Broadway - A Level
                           Corporate Trust Operations
                             New York, NY 10005-1180

                                  By Facsimile:
                                 (212) 658-2292

                              Confirm by Telephone:
                                 (212) 658-5931

Fees and Expenses

         The expense of  soliciting  tenders will be borne by the  Company.  The
principal solicitation is being made by mail; however,  additional  solicitation
may be made by  telegraph,  telephone  or in  person  by  officers  and  regular
employees of the Company and its affiliates.  No additional compensation will be
paid to any such officers and employees who engage in soliciting tenders.

         The Company has not retained  any  dealer-manager  or other  soliciting
agent in  connection  with the Exchange  Offer and will not make any payments to
brokers,  dealers or others  soliciting  acceptances of the Exchange Offer.  The
Company,  however, will pay the Exchange Agent reasonable and customary fees for
its services and will reimburse it for its reasonable  out-of-pocket expenses in
connection therewith.

         The Company  will pay all transfer  taxes,  if any,  applicable  to the
exchange  of  Old  Debentures  pursuant  to the  Exchange  Offer.  If,  however,
certificates  representing  New  Debentures,  or Old  Debentures  for  principal
amounts not tendered or accepted for exchange, are to be delivered to, or are to
be issued in the name of, any person other than the registered Holder of the Old
Debentures  tendered or if a transfer  tax is imposed for any reason  other than
the exchange of Old Debentures  pursuant to the Exchange Offer,  then the amount
of any such transfer  taxes  (whether  imposed on the  registered  Holder or any
other persons) will be payable by the tendering Holder. If satisfactory evidence
of payment of such taxes or exemption therefrom is not submitted with the Letter
of  Transmittal,  the amount of such transfer  taxes will be billed  directly to
such tendering Holder.

Certain Federal Income Tax Consequences of the Exchange

         Based upon current  provisions of the Internal Revenue Code of 1986, as
amended,  applicable  Treasury  regulations  (including  proposed and  temporary
regulations),  judicial authority,  and administrative rulings and practice, the
exchange of an Old Debenture for a New Debenture  pursuant to the Exchange Offer
will not constitute a taxable event for federal  income tax purposes.  There can
be no assurance  that the Internal  Revenue  Service will  continue to take this
position,  and no ruling from the Internal  Revenue  Service has been or will be
sought. Legislative,  judicial, or administrative changes or interpretations may
be issued that could alter or modify this  result.  EACH HOLDER  SHOULD  CONSULT
SUCH  HOLDER'S  OWN  TAX  ADVISOR  AS TO  THE  PARTICULAR  TAX  CONSEQUENCES  OF
EXCHANGING  SUCH  HOLDER'S OLD  DEBENTURES  FOR NEW  DEBENTURES,  INCLUDING  THE
APPLICABILITY AND EFFECT OF ANY STATE, LOCAL, OR FOREIGN TAX LAWS.

Other

         Participation  in the Exchange  Offer is voluntary  and Holders  should
carefully consider whether to accept. Holders of the Old Debentures are urged to
consult their financial and tax advisors in making their own decisions.

         No person has been  authorized to give any  information  or to make any
representations in connection with the Exchange Offer other than those contained
in this Prospectus. If given or made, such information or representations should
not be  relied  upon as having  been  authorized  by the  Company.  Neither  the
delivery of this  Prospectus  nor any exchange made hereunder  shall,  under any
circumstances,  create  any  implication  that  there  has been no change in the
affairs of the Company since the  respective  dates as of which  information  is
given  herein.  The  Exchange  Offer is not being  made to (nor will  tenders be
accepted from or on behalf of) Holders of Old Debentures in any  jurisdiction in
which the making of the Exchange Offer or the acceptance thereof would not be in
compliance with the laws of such jurisdiction.  However, the Company may, at its
discretion, take such action as it may deem necessary to make the Exchange Offer
in any such  jurisdiction  and  extend  the  Exchange  Offer to  Holders  of Old
Debentures in such jurisdiction. In any such jurisdiction the securities laws or
blue sky laws which require the Exchange  Offer to be made by a licensed  broker
or dealer,  the Exchange  Offer is being made on behalf of the Company by one or
more  registered  brokers or dealers  which are licensed  under the laws of such
jurisdiction.

         As a result of the making of the Exchange Offer,  the Company will have
fulfilled  a  covenant  contained  in the  terms of the Old  Debentures  and the
Registration  Rights Agreement.  Holders of the Old Debentures who do not tender
their certificates in the Exchange Offer will continue to hold such certificates
and will be entitled to all the rights, and limitations applicable thereto under
the Indenture except for any such rights under the Registration Rights Agreement
and  except  that the Old  Debentures  will not be  entitled  to the  contingent
increase in the interest rate provided for in the Indenture and the Registration
Rights  Agreement.  All untendered Old Debentures will continue to be subject to
the  restrictions on transfer set forth in the Indenture and the Old Debentures.
To the extent that Old  Debentures  are  tendered  and  accepted in the Exchange
Offer,  the trading  market,  if any, for  untendered  Old  Debentures  could be
adversely affected.

                            DESCRIPTION OF DEBENTURES

         The Old Debentures  were issued under,  and the New Debentures  will be
issuable under, an Indenture,  dated as of September 13, 1996 (the "Indenture"),
between the Company and Summit Bank, as Trustee (the  "Trustee").  The following
statements are subject to the detailed  provisions of the Trust Indenture Act of
1939, as amended  ("TIA"),  and the Indenture,  which has been  incorporated  by
reference as an exhibit to the  Registration  Statement.  The description of the
Debentures and the Indenture  contained  herein is a summary only and is subject
to, and qualified in its entirety by reference  to, the terms and  provisions of
the Indenture  (including the definitions of certain terms contained therein and
those  made a part  of the  Indenture  by  reference  to  the  TIA),  which  are
incorporated by reference as part of the statements made herein.

General

         The  Indenture  does  not  limit  the  aggregate  principal  amount  of
indebtedness  which may be issued  thereunder and provides that debt  securities
may be  issued  from  time  to  time  in one or more  series  (such  other  debt
securities  issued  under  the  Indenture,  together  with the  Debentures,  are
hereinafter collectively referred to as the "Debt Securities").

         The Debentures are general unsecured obligations of the Company limited
to an aggregate principal amount of $75,000,000. The Debentures bear interest at
the rate of 8.20% per annum from the date of original  issuance  (September  13,
1996) payable  semiannually  on each March 15 and September 15,  beginning March
15, 1997, to Holders of record at the close of business on the preceding March 1
or September 1, as the case may be.  Interest will be computed on the basis of a
360-day year of twelve 30-day  months.  The  Debentures  mature on September 15,
2006 and initially have been issued in global form, without coupons.

         The  Debentures  are  not  deposits  of  the  Company  or  any  banking
subsidiary  of the Company and are not insured by the FDIC or any other  federal
agency.

         The  Debentures  will not be redeemable by the Company,  in whole or in
part, prior to their stated maturity and do not provide for any sinking fund.

         The Debentures  will be unsecured and  subordinated  obligations of the
Company  which will be  subordinated  in right of  payment  to all other  Senior
Indebtedness  of the  Company  and will  rank  pari  passu  with  the  Company's
outstanding  $25,000,000  aggregate  principal  amount  of  7.75 %  Subordinated
Debenture due 2004.  See  "--Subordination".  The  Indenture  does not limit the
Company's ability to incur additional Senior  Indebtedness or contain provisions
which would  protect the Holders of, or owners of  beneficial  interests in, the
Debentures  against a sudden decline in credit quality resulting from takeovers,
recapitalizations or other similar restructurings.

         Payment of the principal of the Debentures  may be accelerated  only in
the  case  of  certain   events   involving   the   bankruptcy,   insolvency  or
reorganization of the Company.  There is no right of acceleration in the case of
a default in the  performance  of any  covenant of the  Company,  including  the
payment of principal or interest on the Debentures. See "--Events of Default and
Limited Rights of Acceleration".

         No service  charge  will be made for any  transfer  or  exchange of the
Debentures, but the Company may require payment of a sum sufficient to cover any
tax or other government charge payable in connection therewith. (Section 3.5).

         The  transfer  and  exchange of the Old  Debentures  may be effected in
global  form  only if such  Debentures  are  being  transferred  to a  qualified
institutional  buyer (as  defined  in Rule 144A  under  the  Securities  Act) in
accordance with Rule 144A under the Securities Act.

         All moneys paid by the  Company to the Trustee or any Paying  Agent for
the payment of  principal  of and premium and  interest on any  Debenture  which
remain  unclaimed for two years after such principal,  premium or interest shall
have become due and payable  may be repaid to the  Company  and  thereafter  the
Holder of such  Debenture  shall look only to the Company  for payment  thereof.
(Section 10.3).


Subordination


         All  Debt   Securities   issued  under  the   Indenture  are  expressly
subordinated in right of payment,  to the extent set forth in the Indenture,  to
all Senior Indebtedness (as defined below). (Section 13. 1).

         If the  Company  shall  default  in the  payment of any  principal  of,
premium,  if any, or interest on any Senior  Indebtedness  when the same becomes
due and  payable,  whether at maturity or at a date fixed for  prepayment  or by
declaration  of  acceleration  or  otherwise,  or if any event of  default  with
respect to Senior Indebtedness  permitting the holders thereof to accelerate the
maturity  thereof  shall  have  occurred  and be  continuing,  or  any  judicial
proceeding shall be pending with respect to any such default in payment or event
of default  then,  unless and until such default or event of default  shall have
been cured or waived or shall have ceased to exist or such  judicial  proceeding
shall be no longer pending,  no direct or indirect  payment (in cash,  property,
securities,  by set-off, or otherwise) shall be made for principal of or premium
or  interest  on the Debt  Securities,  or in respect of any  purchase  or other
acquisition of any of the Debt Securities.  (Section 13.4).  With respect to the
Debentures,  "Senior  Indebtedness"  of the  Company  means  the  principal  of,
premium,  if any,  and  interest  on all  indebtedness  for  money  borrowed  or
purchased by the Company,  or borrowed by another  Person and  guaranteed by the
Company (including any deferred obligation for the payment of the purchase price
of  property  or  assets  evidenced  by a note or  similar  agreement),  whether
outstanding on the date or subsequently  created,  assumed or incurred,  and any
amendments,  deferrals,  renewals or extensions of any such Senior Indebtedness,
other than (i) any obligation as to which it is provided that such obligation is
not to be senior in right of payment to the Debentures and (ii) the  Debentures.
(Section 1. 1). The  Indenture  does not limit the amount of  additional  Senior
Indebtedness which the Company may incur.

         In   the   event   of   any   insolvency,   bankruptcy,   receivership,
reorganization,  assignment  for the benefit of creditors,  marshaling of assets
and  liabilities,  or  similar  proceedings  relating  to,  or any  liquidation,
dissolution,  or winding-up of, the Company,  whether  voluntary or involuntary,
all  obligations  of the  Company  to holders  of Senior  Indebtedness  shall be
entitled to be paid in full (or provision shall be made for such payment) before
any payment  shall be made on account of the principal of or premium or interest
on the Debt Securities.  In the event of any such proceeding,  if any payment by
or  distribution  of assets of the Company of any kind or character,  whether in
cash, property, or securities (other than securities of the Company or any other
corporation  provided  for by a plan  of  reorganization  or  readjustment,  the
payment  of  which  is  subordinate,  at least  to the  extent  provided  in the
subordination provisions with respect to the Debt Securities,  to the payment of
all Senior  Indebtedness at the time outstanding and to any securities issued in
respect thereof under any such plan of reorganization or readjustment), shall be
received by the Trustee or the Holders of the Debt Securities  before all Senior
Indebtedness  is paid in full,  such payment or  distribution  shall be held (in
trust if received by the Holders of the Debt  Securities) for the benefit of the
holders of such  Senior  Indebtedness  and shall be paid over to the  trustee in
bankruptcy or other Person making payment or  distribution  of the assets of the
Company  for  application  to the payment of all Senior  Indebtedness  remaining
unpaid until all such Senior  Indebtedness  shall have been paid in full,  after
giving effect to any concurrent  payment or  distribution to the holders of such
Senior Indebtedness. (Section 13.2).

         By reason of such  subordination,  in the  event of the  bankruptcy  or
insolvency of the Company or similar event,  whether before or after maturity of
the Debt Securities,  holders of Senior  Indebtedness may receive more, ratably,
and  Holders  of the  Debt  Securities  having  a  claim  pursuant  to the  Debt
Securities may receive less,  ratably,  than creditors of the Company who do not
hold Senior Indebtedness or Debt Securities.

         In addition, in the event of the insolvency, bankruptcy,  receivership,
conservatorship  or reorganization of the Company,  the claims of the Holders of
the Debt Securities would be subject as to enforcement to the broad equity power
of a federal  bankruptcy  court,  and to the  determination by that court of the
nature of the rights of the Holders.

Consolidation, Merger, Sale or Conveyance


         The  Company  may,  without  the  consent  of any  Holder  of the  Debt
Securities,  merge or consolidate  with any other  corporation or acquire all or
substantially all of the assets of any corporation,  provided the Company is the
surviving corporation. The Company may, without the consent of any Holder of the
Debt Securities, merge into or consolidate with any other corporation or sell or
convey all or substantially all of its assets to any corporation,  provided that
the successor  corporation  shall be a corporation  organized and existing under
the laws of the United  States of America or a State  thereof or the District of
Columbia and such corporation  shall expressly assume the Company's  obligations
under  the  Indenture  and on the  Debt  Securities,  and  the  Company  or such
successor  corporation,  as the  case may be,  shall  not be in  default  in the
performance of any covenant or condition of the Indenture immediately after such
merger, consolidation, sale or conveyance. In addition, the Company may, without
the  consent  of  any  Holder  of  the  Debt   Securities,   convey  its  assets
substantially as an entirety to any Person in connection with a transfer that is
assisted by a federal bank  regulatory  authority and in such case the Company's
obligations under the Indenture need not be assumed by the entity acquiring such
assets. (Section 8. 1).

Events of Default and Limited Rights of Acceleration


         With  respect  to the  Debentures,  the  Indenture  defines an Event of
Default  as any one of the  following  events:  (a)  default  for 30 days in the
payment of any  interest  upon any  Debenture  when it becomes due and  payable;
default  in the  payment  of the  principal  of (or  premium,  if  any,  on) any
Debenture at its maturity;  (c) default in the  performance,  or breach,  of any
covenant or warranty of the Company (other than a covenant or warranty  included
in the  Indenture  solely for the benefit of a series of Debt  Securities  other
than the  Debentures)  which continues for 60 days after the holders of at least
25 % in principal amount of Outstanding  Debentures have given written notice as
provided in the Indenture;  or (d) certain  events of bankruptcy,  insolvency or
reorganization  of the  Company.  (Section 5. 1). An Event of Default  under one
series of Debt  Securities  will not  necessarily  be an Event of  Default  with
respect to any other series of Debt Securities.

         If an Event of  Default  of a type set forth in clause  (d) above  with
respect to the  Debentures  at the time  outstanding  occurs and is  continuing,
either the Trustee or the Holders of at least 25% in aggregate  principal amount
of the  Outstanding  Debentures  may  declare  the  principal  amount of all the
Debentures to be due and payable immediately. At any time after a declaration of
acceleration  with respect to Debentures has been made, but before a judgment or
decree based on  acceleration  has been  obtained,  the Holders of a majority in
aggregate  principal  amount of the  Outstanding  Debentures  may, under certain
circumstances, rescind and annul such acceleration. (Section 5.2).

         The  Indenture  does not provide for any right of  acceleration  of the
payment of the  principal  of the  Debentures  upon a default in the  payment of
principal,  premium,  if any, or interest or a default in the performance of any
covenant or agreement in the  Debentures or In the Indenture.  Accordingly,  the
Trustee and the Holders will not be entitled to  accelerate  the maturity of the
Debentures upon the occurrence of any of the Events of Default  described above,
except for those  described in clause (d) above.  If a default in the payment of
principal, premium, if any, or interest or in the performance of any covenant or
agreement in the Debentures or in the Indenture occurs, the Trustee may, subject
to  certain  limitations  and  conditions,  seek  to  enforce  payment  of  such
principal, premium, if any, or interest on the Debentures, or the performance of
such covenant or agreement. (Section 5.3).

         The Indenture  provides that, subject to the duty of the Trustee during
the  continuance  of an Event of Default to act with the  required  standard  of
care,  the Trustee will be under no  obligation to exercise any of its rights or
powers  under the  Indenture  at the request or direction of any of the Holders,
unless such  Holders  shall have  offered to the Trustee  reasonable  indemnity.
(Section  6.3).  Subject to certain  limitations,  the  Holders of a majority in
aggregate principal amount of the Outstanding  Debentures will have the right to
direct the time,  method and place of conducting  any  proceeding for any remedy
available  to the Trustee,  or  exercising  any trust or power  conferred on the
Trustee,  with respect to the Debentures.  (Section 5.12). The right of a Holder
of any Debt Security to institute a proceeding  with respect to the Indenture is
subject to certain conditions  precedent,  but each Holder has an absolute right
to receive payment of principal,  premium and interest,  if any, when due and to
institute suit for the enforcement of any such payment. (Sections 5.7 and 5.8).

         The Company is required to furnish to the Trustee  annually a statement
as to the  performance  by the Company of certain of its  obligations  under the
Indenture  and as to any default in such  performance.  (Sections 1.2 and 10.4).
The Trustee may withhold  notice to Holders of any default (except in payment of
principal,  premium, or interest, if any) if it in good faith determines that it
is in the interests of the Holders to do so.

Modifications and Waiver


         The Indenture  provides that the Company and the Trustee may enter into
a supplemental  indenture to amend the Indenture or the  Securities  without the
consent  of any  Holder  of  any  Outstanding  Security:  (1)  to  evidence  the
succession of another Person to the Company and the assumption by such successor
of the Company's obligations under the Indenture; (2) to add to the covenants of
the Company further covenants,  restrictions or conditions for the protection of
the Holders of all or any particular series of Securities;  (3) to add or change
any of the  provisions of the Indenture  necessary to facilitate the issuance of
Securities in bearer form; (4) to add,  eliminate or change any provision of the
Indenture prior to the issuance of the series that is entitled to the benefit of
such  provision;  (5) to establish the terms and conditions of Securities of any
series;  (6) to provide for the acceptance of appointment by a successor trustee
or to add or change any of the provisions of the Indenture  necessary to provide
for or facilitate the administration of the trust by more than one Trustee;  (7)
to cure any ambiguity,  defect or  inconsistency or to make such other provision
in regard to matters  or  questions  arising  under the  Indenture  which do not
adversely  affect the interests of the Holders of the Securities;  (8) to secure
the Securities; (9) to provide for the conversion or exchange of Securities of a
particular  series  into or for other  securities  of the  Company;  (10) to add
additional  Events of Default;  or (I 1) to add,  change or eliminate any of the
provisions relating to the subordination of the Securities. (Section 9. 1)

         In addition  to the  foregoing,  modifications  and  amendments  of the
Indenture  may be made by the Company  and the  Trustee  with the consent of the
Holders  of  a  majority  in  aggregate  principal  amount  of  the  Outstanding
Securities of each series affected by such modification or amendment;  provided,
however,  that no such modification or amendment may, without the consent of the
Holder of each  Outstanding  Security  affected  thereby,  (a) change the stated
maturity date of the principal of, or any premium or installment of interest, if
any,  on any  Security,  (b)  reduce  the  principal  amount  of, or  premium or
interest,  if any,  on, any  Security,  (c) change  the  currency  of payment of
principal of, or premium or interest,  if any, on, any Security,  (d) impair the
right to  institute  suit for the  enforcement  of any such  payment  on or with
respect to any  Security,  (e)  reduce the  percentage  in  principal  amount of
Outstanding  Securities  of any series the consent of whose  Holders is required
for modification or amendment of the Indenture or for any waiver. (Section 9.2).

         The  Holders  of a  majority  in  aggregate  principal  amount  of  the
Outstanding  Securities  of  each  series  may,  on  behalf  of all  Holders  of
Securities  of  that  series,  waive,  insofar  as  that  series  is  concerned,
compliance by the Company with certain restrictive  provisions of the Indenture.
(Section 10.8).  The Holders of a majority in aggregate  principal amount of the
Outstanding  Securities  of  each  series  may,  on  behalf  of all  Holders  of
Securities  of that series,  waive any past  default  under the  Indenture  with
respect  to  Securities  of that  series,  except a default  in the  payment  of
principal, or of premium or interest, if any, or in respect of a provision which
under the  Indenture  cannot be modified  or amended  without the consent of the
Holder of each Outstanding Security of that series. (Section 5.13).

Governing Law


         The Indenture and the  Debentures  will be governed by and construed in
accordance with the laws of the State of New Jersey.

Book Entry; Form of New Debentures


         The  certificates  representing  the New  Debentures  will be issued in
fully  registered form,  without coupons.  Investors may elect to hold their New
Debentures  directly or,  subject to the rules and  procedures of The Depository
Trust Company,  New York, New York ("DTC")  described below, hold interests in a
global debenture (the "Global Debenture")  registered in the name of Cede & Co.,
as DTC's  nominee.  The form in which a Holder tenders its Old Debentures is the
form in which the New Debentures will be issued to such Holder.

         DTC has advised the Company as follows: DTC is a limited-purpose  trust
company  organized  under the New York  Banking  Law, a  "banking  organization"
within the meaning of the New York Banking Law, a member of the Federal  Reserve
System,  a "clearing  corporation"  within the  meaning of the New York  Uniform
Commercial Code, and a "clearing agency"  registered  pursuant to the provisions
of Section 17A of the Exchange Act. DTC holds  securities that its  participants
deposit  with  DTC  (the  "Participants")  and  facilitates  the  clearance  and
settlement of securities  transactions among its Participants in such securities
through   electronic   computerized   book-entry  changes  in  accounts  of  the
Participants,  thereby  eliminating the need for physical movement of securities
certificates.  DTC's Participants include securities brokers and dealers, banks,
trust companies, clearing corporations, and certain other organizations.  Access
to DTC's  book-entry  system is also  available  to others,  such as brokers and
dealers,  banks and trust  companies  that clear through or maintain a custodial
relationship  with a  Participant,  either  directly  or  indirectly  ("indirect
participants"). The rules applicable to DTC are on file with the Commission.

         Upon the  issuance  of the  Global  Debenture,  DTC will  credit on its
book-entry registration and transfer system, the respective principal amounts of
the New  Debentures  represented  by such Global  Debenture  to the  accounts of
institutions  that have accounts with DTC. The accounts to be credited  shall be
designated  by the Holders  that  acquired  such New  Debentures.  Ownership  of
beneficial  interests in the Global Debenture will be limited to Participants or
persons that may hold interests  through  Participants.  Ownership of beneficial
interests  in the Global  Debenture  will be shown on, and the  transfer of that
ownership  will be effected  only  through,  records  maintained by DTC for such
Global  Debenture  and on the  records  of  Participants  (with  respect  to the
interests of persons holding through Participants).

         So long as DTC, or its nominee,  is the  registered  owner or holder of
the  Global  Debenture,  DTC or  such  nominee,  as the  case  may  be,  will be
considered the sole owner or holder of the Debentures represented by such Global
Debenture for all purposes under the Indenture and the Debentures.  In addition,
no  beneficial  owner  of an  interest  in a  Global  Debenture  will be able to
transfer that interest except in accordance with DTC's applicable procedures (in
addition to those under the Indenture referred to herein).

         The Company  expects  that DTC,  or its  nominee,  upon  receipt of any
payment of principal or interest in respect of the Global Debenture representing
any Debentures held by it or its nominee,  will immediately credit Participants'
accounts with payments in amounts  proportionate to their respective  beneficial
interests in the Debenture  represented by the Global  Debenture as shown on the
records of DTC or its  nominee.  The  Company  also  expects  that  payments  by
Participants  to owners of beneficial  interests in such Global  Debenture  held
through  such  Participants  will  be  governed  by  standing  instructions  and
customary practices, as is now the case with securities held for the accounts of
customers in bearer form or registered in "street  name".  Such payments will be
the responsibility of such Participants.

         Principal and interest  payments on New  Debentures  represented by the
Global  Debenture  registered  in the name of DTC or its nominee will be made to
DTC or its nominee,  as the case may be, as the registered  owner of such Global
Debenture.  None of the  Company,  the Trustee or any other agent of the Company
will have any responsibility or liability for any aspect of the records relating
to or payments made on account of beneficial  ownership interests in such Global
Debenture or for  maintaining,  supervising or reviewing any records relating to
such beneficial ownership interests.

         Transfers between  participants in DTC will be effected in the ordinary
way in accordance  with DTC rules.  The laws of some states require that certain
persons take physical  delivery of securities in definitive form.  Consequently,
the ability to transfer  beneficial  interests in a Global  Certificate  to such
persons may be limited. Because DTC can only act on behalf of participants,  who
in turn act on behalf of  indirect  participants  (defined  below)  and  certain
banks,  the  ability  of a  person  having  a  beneficial  interest  in a Global
Debenture to pledge such interest to persons or entities that do not participate
in the DTC system, or otherwise take actions in respect of such interest, may be
affected by the lack of a physical certificate of such interest.

         The Company believes that it is the policy of DTC that it will take any
action  permitted  to  be  taken  by  a  holder  of  Debentures  (including  the
presentation  of  Debentures  for  exchange in the  Exchange  Offer) only at the
direction of one or more  participants to whose account  interests in the Global
Debentures  are credited  and only in respect of such  portion of the  aggregate
principal  amount at maturity of the Debentures as to which such  participant or
participants has or have given such direction.

         The  Indenture  provides  that  if (i)  DTC or a  successor  depository
notifies the Company that it is unwilling or unable to continue as depository or
if the  depository  ceases to be eligible  under the  Indenture  and a successor
depository  is not  appointed  by the Company  within 90 days,  (ii) the Company
determines  that the  Debentures  shall  no  longer  be  represented  by  Global
Debentures  and  executes  and  delivers to the Trustee a Company  order to such
effect or (iii) an Event of Default or event which, with notice or lapse of time
or both,  would  constitute  an Event of Default with respect to the  Debentures
shall have occurred and be continuing,  the Global  Debentures will be exchanged
for  Debentures  in  definitive  form of like  tenor  and of an equal  aggregate
principal amount, in authorized denominations.  Such definitive Debentures shall
be  registered  in such  name or  names as the  depository  shall  instruct  the
Trustee.  It is expected  that such  instructions  may be based upon  directions
received by the  depository  from  Participants  with  respect to  ownership  of
beneficial interests in Global Debentures.

         Although  DTC has  agreed  to the  foregoing  procedures  in  order  to
facilitate transfers of interests in the Global Debentures among participants of
DTC,  it is  under  no  obligation  to  perform  or  continue  to  perform  such
procedures,  and such procedures may be  discontinued  at any time.  Neither the
Company nor the Trustee will have any  responsibility for the performance of DTC
or its  Participants or indirect  participants of their  respective  obligations
under the rules and procedures governing their operations.

Same-Day Settlement In Respect of Global Debentures

         So long as any New Debentures are  represented by the Global  Debenture
registered in the name of DTC or its nominee,  such New Debentures will trade in
DTC's Same-Day Funds Settlement System, and secondary market trading activity in
such  Debentures  will  therefore  be required  by DTC to settle in  immediately
available  funds.  No  assurance  can be  given  as to the  effect,  if any,  of
settlement  in  immediately  available  funds  on  trading  activity  in the New
Debentures.

Regarding the Trustee

         The Trust  Indenture  Act  contains  limitations  on the  rights of the
Trustee, should it become a creditor of the Company, to obtain payment of claims
in certain cases or to realize on certain property  received by it in respect of
any such claims, as security or otherwise. The Trustee is permitted to engage in
other  transactions  with the  Company and its  subsidiaries  from time to time,
provided that if the Trustee acquires any conflicting interest it must eliminate
such conflict upon the  occurrence of an Event of Default,  or else resign.  The
Trustee   currently  acts  as  trustee  with  respect  to  the  Company's  7.75%
Subordinated   Debentures   due  2004.  The  Company  also  has  normal  banking
relationships with the Trustee.

Registration Rights

         Pursuant to the Registration  Rights  Agreement,  the Company agreed to
use its best efforts to file a registration  statement with the Commission  with
respect to the Exchange Offer (the "Exchange Offer Registration  Statement") for
the New Debentures,  which will have terms identical in all material respects to
the Old Debentures  (except that the New Debentures  will not contain terms with
respect to transfer  restrictions)  and cause the  Exchange  Offer  Registration
Statement to be declared  effective under the Securities Act within 150 calendar
days after the original  issue of the Old  Debentures.  Upon the Exchange  Offer
Registration Statement being declared effective,  the Company will offer the New
Debentures  in exchange for  surrender of the Old  Debentures.  The Company will
keep the  Exchange  Offer open for not less than 30 calendar  days (or longer if
required  by  applicable  law) after the date  notice of the  Exchange  Offer is
mailed to the holders of the Old Debentures.  For each Old Debenture surrendered
to the Company  pursuant to the Exchange Offer, the holder of such Old Debenture
will  receive a New  Debenture  having a principal  amount  equal to that of the
surrendered  Old Debenture.  Interest on each New Debenture will accrue from the
last  interest  payment  date on which  interest  was paid on the Old  Debenture
surrendered  in exchange  therefor  or, if no interest has been paid on such Old
Debenture, from the date of its original issue.

         Each  holder  of the  Old  Debentures  (other  than  certain  specified
holders) who wishes to exchange the Old  Debentures  for New  Debentures  in the
Exchange  Offer will be required to represent that (i) it is not an affiliate of
the Company,  (ii) the New  Debentures to be received by it were acquired in the
ordinary  course of its business and (iii) at the time of the Exchange Offer, it
has no arrangement  with any person to participate in the  distribution  (within
the  meaning of the  Securities  Act) of the New  Debentures.  In  addition,  in
connection  with  any  resales  of  New   Debentures,   any   broker-dealer   (a
"Participating  Broker-Dealer")  who  acquired  the Old  Debentures  for its own
account as a result of market-making or other trading  activities must deliver a
prospectus  meeting the  requirements  of the Securities Act. The Commission has
taken  the  position  that   Participating   Broker-Dealers  may  fulfill  their
prospectus delivery  requirements with respect to the New Debentures (other than
a resale of an unsold  allotment  from the original sale of the Old  Debentures)
with the  prospectus  contained in the Exchange  Offer  Registration  Statement.
Under the  Registration  Rights  Agreement,  the  Company is  required  to allow
Participating  Broker-Dealers  and other  persons,  if any,  subject  to similar
prospectus delivery requirements to use the prospectus contained in the Exchange
Offer  Registration  Statement  in  connection  with  the  resale  of  such  New
Debentures.

         In the event that (x) changes in law or the  applicable  interpretation
of the staff of the Commission (the "Staff") do not permit the Company to effect
the Exchange Offer, (y) the Initial  Purchasers  advise the Company that, within
150 calendar days after the date of the original issuance of the Old Debentures,
the Initial Purchasers continue to hold Old Debentures purchased pursuant to the
Purchase  Agreement,  entered into among the Company and the Initial Purchasers,
and are not permitted pursuant to applicable law or applicable interpretation of
the Staff to  participate  in the  Exchange  Offer,  or (z) if any holder of Old
Debentures  other than the Initial  Purchasers is not eligible to participate in
the Exchange  Offer due to a change in law or the applicable  interpretation  of
the Staff and such holder so notifies the Company, the Company will at its cost,
(a) as promptly as practical after the original  issuance of the Old Debentures,
file a Shelf  Registration  Statement  covering  resales  of the Old  Debentures
(limited solely to the Initial Purchasers if clause (y) alone applies),  (b) use
its best  efforts  to cause  the Shelf  Registration  Statement  to be  declared
effective  under the  Securities  Act by the later of (A) the 210th calendar day
after the original  issuance of the Old Debentures and (B) the 45th calendar day
after the  publication of the change in law or  interpretation,  and (c) use its
best efforts to keep  effective  the Shelf  Registration  Statement  until three
years after its effective  date (if clause (x) applies) or three years after the
date of original  issue of the Old  Debentures (if clause (y) or (z) applies) or
(if earlier) until all Old Debentures  eligible to be sold  thereunder have been
so sold or cease to be outstanding. The Company will, in the event of the filing
of a Shelf  Registration  Statement as a result of clause (x) or (z), provide to
each holder of the Old Debentures  copies of the  prospectus  which is a part of
such Shelf  Registration  Statement,  notify  each such  holder  when such Shelf
Registration  Statement  for the Old  Debentures  has become  effective and take
certain other actions as are required to permit unrestricted  resales of the Old
Debentures.  A holder of Old Debentures that sells such Old Debentures  pursuant
to such Shelf Registration Statement generally will be required to be named as a
selling security holder in the related prospectus and to deliver a prospectus to
purchasers,  will be subject to certain of the civil liability  provisions under
the  Securities  Act in  connection  with  such  sales  and will be bound by the
provisions of the  Registration  Rights  Agreement  which are applicable to such
holder (including certain indemnification obligations). In addition, each holder
of the Old  Debentures  will be  required to deliver  information  to be used in
connection  with such Shelf  Registration  Statement and to provide  comments on
such  Shelf  Registration  Statement  within  the time  period  set forth in the
Registration  Rights  Agreement in order to have such  holder's  Old  Debentures
included in the Shelf Registration  Statement and to benefit from the provisions
set forth in the following paragraph.

         In the event that either (i) the Exchange Offer Registration  Statement
is not filed with, and declared  effective by, the Commission on or prior to the
150th  calendar  day  following  the date of the  original  issuance  of the Old
Debentures (unless changes in law or the applicable  interpretation of the Staff
do not permit the  Company to effect the  Exchange  Offer,  in which case clause
(iii) shall apply),  (ii) the Exchange  Offer is not  consummated on or prior to
the 180th  calendar day following  the date of the original  issuance of the Old
Debentures (unless changes in law or the applicable  interpretation of the Staff
do not permit the  Company to effect the  Exchange  Offer,  in which case clause
(iii) shall apply), or (iii) a Shelf Registration  Statement with respect to the
Old  Debentures is required to be filed  pursuant to clause (x) of the preceding
paragraph and such Shelf Registration  Statement is not declared effective under
the  Securities Act on or prior to the later of the 210th calendar day after the
date of the original  issuance of the Old  Debentures  and the 45th calendar day
after the publication of the change in law or interpretation,  the interest rate
borne by the Old  Debentures  shall be  increased by one-half of one percent per
annum following such 150th calendar day in the case of (i) above, following such
180th  calendar  day in the case of (ii) above or  following  such 210th or 45th
calendar day (as applicable) in the case of (iii) above. The aggregate amount of
such increase from the original  interest rate pursuant to those provisions will
in no event  exceed  one-half of one percent per annum.  Upon (x) the filing and
effectiveness  of the  Exchange  Offer  Registration  Statement  after the 150th
calendar day described in (i) above,  (y) the consummation of the Exchange Offer
after  the  180th  calendar  day  described  in clause  (ii)  above,  or (z) the
effectiveness of a Shelf  Registration  after the 210th or 45th calendar day (as
applicable) described in clause (iii), the related increase in the interest rate
will cease to be effective.

                              PLAN OF DISTRIBUTION

         Each  broker-dealer  that receives New  Debentures  for its own account
pursuant  to the  Exchange  Offer  must  acknowledge  that  it  will  deliver  a
prospectus  in  connection  with  any  resale  of  such  New  Debentures.   This
Prospectus,  as it may be amended or supplemented from time to time, may be used
by a  broker-dealer  in connection  with resales of New  Debentures  received in
exchange for Old Debentures  where such Old Debentures were acquired as a result
of market-making activities or other trading activities.

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

                           VALIDITY OF NEW DEBENTURES

         The validity of the New Debentures  will be passed upon for the Company
by Pitney, Hardin, Kipp & Szuch, Morristown, New Jersey.

                                     EXPERTS

         The consolidated  financial statements of HUBCO as of December 31, 1995
and 1994 and for each of the three years in the three year period ended December
31, 1995, incorporated by reference herein, have been audited by Arthur Andersen
LLP,  independent public accountants,  as indicated in their report with respect
thereto, and are incorporated by reference herein in reliance upon the authority
of said firm as experts in giving said reports.

         The consolidated  financial  statements of Lafayette as of December 31,
1995 and 1994 and for each of the years in the three year period ended  December
31, 1995, incorporated by reference herein, have been audited by Arthur Andersen
LLP,  independent public accountants,  as indicated in their report with respect
thereto, and are incorporated by reference herein in reliance upon the authority
of said firm as experts in giving said reports.

         The  consolidated  financial  statements of Westport as of December 31,
1995 and 1994 and for each of the years in the three year period ended  December
31, 1995, incorporated herein by reference, have been audited by Arthur Andersen
LLP,  independent public accountants,  as indicated in their report with respect
thereto, and are incorporated by reference herein in reliance upon the authority
of said firm as experts in giving said reports.




                                     PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS


Item 20.  Indemnification of Directors and Officers.

         (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 full 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 full
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 in 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

         Exhibits  are listed by number  corresponding  to the Exhibit  Table of
Item 601 of Regulation S-K.

A.       Exhibits

Exhibits                                    Description

2(a)*             Agreement  and Plan of  Merger,  dated June 21,  1996,  by and
                  among HUBCO,  Inc.,  Westport  Bancorp,  Inc. and The Westport
                  Bank & Trust Company.

4(a)***           Indenture  dated as of September 13, 1996 between HUBCO,  Inc.
                  and Summit Bank, as Trustee.

4(b)***           Registration  Rights Agreement dated as of September 13, 1996,
                  among  HUBCO,  Inc.,  Bear,  Stearns  & Co.  Inc.  and  Keefe,
                  Bruyette and Woods, Inc.

5                 Opinion of Pitney,  Hardin, Kipp & Szuch as to the legality of
                  the securities being registered.

12                Computation of Ratio of Earnings to Fixed Charges.

23(a)             Consent of Arthur Andersen LLP (HUBCO).

23(b)             Consent of Arthur Andersen LLP (Lafayette).

23(c)             Consent of Arthur Andersen LLP (Westport).

23(d)             Consent of Pitney, Hardin, Kipp & Szuch (included in Exhibit 5
                  hereto).

24****            Powers of Attorney  of  directors  of HUBCO,  Inc. in favor of
                  Kenneth T. Neilson.

25                Form T-1,  Statement of Eligibility  under the Trust Indenture
                  Act of 1939 of Summit Bank.

99(a)             Form of Letter of Transmittal.

99(b)             Form of Notice of Guaranteed Delivery.

99(c)             Form of  Instructions to Registered  Holder and/or  Book-Entry
                  Transfer Facility Participant From Owner.

99(d)****         Form of Exchange Agent Agreement.

- ---------------
*                 Incorporated  by  reference  from  Registrant's   Registration
                  Statement (No. 333-10761) on Form S-4.
**                Incorporated by reference from Registrant's  Current Report on
                  Form 8-K dated September 18, 1996.
***               Incorporated by reference from Registrant's Amendment No. 1 to
                  Form 8-K on Form 8-K/A dated September 24, 1996.
****              To be filed by amendment.

<PAGE>



B.       Financial Statement Schedules

         All financial  statement  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 therein.

C.       Reports, Opinions or Appraisals

         Not applicable.

Item 22. Undertakings.

         The undersigned registrant hereby undertakes:

         (1)  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) Insofar  as  indemnification  for  liabilities  arising  under  the
Securities Act of 1933 may be permitted to directors,  officers and  controlling
persons of the registrant  pursuant to the foregoing  provisions,  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 a director,  officer or  controlling
person of the  registrant  in the  successful  defense  of any  action,  suit or
proceeding)  is  asserted by such  director,  officer or  controlling  person in
connection with the securities being registered,  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  of 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.

         (3) To respond to requests  for  information  that is  incorporated  by
reference  into the  prospectus  pursuant to Items 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.

         (4)  Subject  to  appropriate  interpretation,  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.






                                   SIGNATURES

         Pursuant  to the  requirements  of the  Securities  Act  of  1933,  the
Registrant has duly caused this  registration  statement or amendment thereto to
be signed on its behalf by the undersigned,  thereunto duly  authorized,  in the
Township of Mahwah, State of New Jersey, on the 23rd day of October, 1996.

                                  HUBCO, INC.

                                  By:  KENNETH T. NEILSON
                                  ---------------------------------------
                                  Kenneth T. Neilson, Chairman, President
                                  and Chief Executive Officer

         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.



     Signature                       Title                              Date

 KENNETH T. NEILSON           Chairman, President, Chief       October 23, 1996
- ------------------------    Executive Officer and Director
(Kenneth T. Neilson)        (Principal Executive Officer)

 ROBERT J. BURKE                      Director                 October 23, 1996
- ------------------------              
(Robert J. Burke)

 D. P. CALCAGNINI                     Director                 October 23, 1996
- ------------------------
(Donald P. Calcagnini)

JOAN DAVID                            Director                 October 23, 1996
- ------------------------
(Joan David)

THOMAS R. FARLEY                      Director                 October 23, 1996
- ------------------------
(Thomas R. Farley)

ROBERT B. GOLDSTEIN                   Director                 October 23, 1996
- ------------------------
(Robert B. Goldstein)

BRYANT MALCOLM                        Director                 October 23, 1996
- ------------------------
(Bryant Malcolm)

W. PETER MCBRIDE                      Director                 October 23, 1996
- ------------------------
(W. Peter McBride)

 CHARLES F.X. POGGI                   Director                 October 23, 1996
- ------------------------
(Charles F.X. Poggi)

JAMES E. SCHIERLOH                    Director                 October 23, 1996
- ------------------------
(James E. Schierloh)

JOHN TATIGIAN                         Director                 October 23, 1996
- ------------------------
(John Tatigian)

SR. GRACE F. STRAUBER                 Director                 October 23, 1996
- -------------------------------
 (Sister Grace Frances Strauber)

RICHARD LINHART             Executive Vice President,          October 23, 1996
- ------------------------  Treasurer and Chief Financial
(Richard Linhart)         Officer (Principal Financial
                                     Officer)

 CHRISTINA L. MAIER       Assistant Treasurer (Principal       October 23, 1996
- -----------------------         Accounting Officer
(Christina L. Maier)            






                                          EXHIBIT INDEX

Exhibits                      Description

2(a)*             Agreement  and Plan of  Merger,  dated June 21,  1996,  by and
                  among HUBCO,  Inc.,  Westport  Bancorp,  Inc. and The Westport
                  Bank & Trust Company

4(a)***           Indenture  dated as of September 13, 1996 between HUBCO,  Inc.
                  and Summit Bank, as Trustee.

4(b)***           Registration  Rights  Agreement dated as of September 13, 1996
                  among  HUBCO,  Inc.,  Bear,  Stearns  & Co.  Inc.  and  Keefe,
                  Bruyette & Woods, Inc.

5                 Opinion of Pitney,  Hardin, Kipp & Szuch as to the legality of
                  the securities being registered.

12                Computation of Ratio of Earnings to Fixed Charges.

23(a)             Consent of Arthur Anderson LLP (HUBCO)

23(b)             Consent of Arthur Andersen LLP (Lafayette)

23(c)             Consent of Arthur Andersen LLP (Westport)

23(d)             Consent of Pitney, Hardin, Kipp & Szuch (included in Exhibit
                  5 hereto).

24****            Powers of Attorney  of  directors  of HUBCO,  Inc. in favor of
                  Kenneth T. Neilson.

25                Form T-1,  Statement of Eligibility  under the Trust Indenture
                  Act of 1939 of Summit Bank.

99(a)             Form of Letter of Transmittal.

99(b)             Form of Notice of Guaranteed Delivery.

99(c)             Form of Instructions to Registered Holder and/or Book-Entry
                  Transfer Facility Participant From Owner.

99(d)****         Form of Exchange Agent Agreement.

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

*                 Incorporated  by  reference  from  Registrant's   Registration
                  Statement (No. 333-10761) on Form S-4.

**                Incorporated by reference from Registrant's  Current Report on
                  Form 8-K dated September 18, 1996.

***               Incorporated by reference from Registrant's Amendment No. 1 to
                  Form 8-K on Form 8-K/A dated September 24, 1996.

****              To be filed by amendment 



                                                       EXHIBIT 5
                                                       ---------


                          PITNEY, HARDIN, KIPP & SZUCH


                                             October 23, 1996


HUBCO, Inc.
1000 MacArthur Boulevard
Mahwah, NJ  07430
Attn.:  Kenneth T. Neilson, Chairman, President
          and Chief Executive Officer

                  Re:      Legality of Securities to be Issued
                           -----------------------------------

Ladies and Gentlemen:

         We have acted as counsel to HUBCO,  Inc.  ("HUBCO") in connection  with
the  registration  by HUBCO under the  Securities  Act of 1933,  as amended (the
"Act") of $75 million aggregate principal amount of 8.20% Exchange  Subordinated
Debentures  due 2006 (the  "Debentures")  pursuant  to the  Registration  Rights
Agreement  between HUBCO and the Initial  Purchasers named therein,  dated as of
September  13,  1996.  The  Debentures  are  being  registered   pursuant  to  a
Registration  Statement on Form S-4 (the  "Registration  Statement") being filed
with the Securities and Exchange Commission on the date hereof.

         We have examined originals, or copies certified or otherwise identified
to our satisfaction, of the Certificate of Incorporation and By-laws of HUBCO as
currently in effect,  relevant  resolutions  of the Board of Directors of HUBCO,
and such other documents as we have deemed  necessary or appropriate in order to
express the opinion set forth in this letter.

         Based on the foregoing and assuming that the Registration Statement has
been declared effective under the Securities Act of 1933, as amended,  we are of
the  opinion  that  when  issued as  described  in the  Registration  Statement,
including the Prospectus  relating to the  Debentures  (the  "Prospectus"),  the
Debentures  will  constitute  legal,  valid and binding  obligations of HUBCO in
accordance with their terms,  subject to the Indenture  covering the Debentures,
except  as  their  enforceability  may be  limited  by  bankruptcy,  insolvency,
reorganization,   receivership,  moratorium  or  similar  laws  relating  to  or
affecting rights and remedies of creditors generally,  and by general principles
of equity, whether applied by a court of law or equity.

         We hereby  consent  to the use of this  opinion  as an  Exhibit  to the
Registration  Statement  and to the  reference  to this firm  under the  heading
"Validity of New Debentures" in the Prospectus.

                                               Very truly yours,


                                               PITNEY, HARDIN, KIPP & SZUCH



                                                       EXHIBIT 12



                             COMPUTATION OF RATIO OF
                            EARNINGS TO FIXED CHARGES


         The ratio of earnings to fixed  charges is computed by dividing the sum
of income  before  taxes and fixed  charges by the sum of fixed  charges.  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).



                                                      EXHIBIT 23(a)



                    CONSENT OF INDEPENDENT PUBLIC ACCOUNTANTS

To HUBCO, INC.

         As   independent   public   accountants,   we  hereby  consent  to  the
incorporation  by  reference in this  Registration  Statement on Form S-4 of our
report dated July 1, 1996 included in HUBCO's  Current  Report on Form 8-K filed
on  August  22,  1996  and to  all  references  to our  firm  included  in  this
Registration Statement.


                               ARTHUR ANDERSEN LLP

Roseland, New Jersey
October 22, 1996





                                                 EXHIBIT 23(b)



                    CONSENT OF INDEPENDENT PUBLIC ACCOUNTANTS


To Lafayette American Bank and Trust Company

         As   independent   public   accountants,   we  hereby  consent  to  the
incorporation  by  reference  in the  Registration  Statement on Form S-4 of our
report dated January 17, 1996  included in the  Company's  1995 Annual Report on
Form  F-2 and to all  references  to our  firm  included  in  this  Registration
Statement.


                               ARTHUR ANDERSEN LLP


New York, New York
October 22, 1996




                                                        EXHIBIT 23(c)



                    CONSENT OF INDEPENDENT PUBLIC ACCOUNTANTS

To Westport Bancorp, Inc.

         As   independent   public   accountants,   we  hereby  consent  to  the
incorporation  by  reference in this  Registration  Statement on Form S-4 of our
report dated January 26, 1996 included in Westport Bancorp, Inc.'s Amendment No.
1 to Form 10-K on Form  10-K/A for the year ended  December  31, 1995 and to all
references to our firm included in this registration statement.



                               ARTHUR ANDERSEN LLP


New York, New York
October 21, 1996




                                   EXHIBIT 25

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

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

                                    FORM T-1

            STATEMENT OF ELIGIBILITY UNDER THE TRUST INDENTURE ACT OF
               1939 OF A CORPORATION DESIGNATED TO ACT AS TRUSTEE
                           ---------------------------


                CHECK IF AN APPLICATION TO DETERMINE ELIGIBILITY
                   OF A TRUSTEE PURSUANT TO SECTION 305(b)(2)

                                   SUMMIT BANK
               (Exact name of trustee as specified in its charter)

                                   New Jersey
                        (Jurisdiction of incorporation or
                    organization if not a U.S. national bank)

                                   22-0834947
                      (I.R.S. Employer Identification No.)

                                 210 Main Street
                          Hackensack, New Jersey 07601
                    (Address of principal executive offices)

                          Joseph Ludes, Vice President
                                   Summit Bank
                                 210 Main Street
                          Hackensack, New Jersey 07601
                                 (201) 646-5192
            (Name, address and telephone number of agent for service)

                                   HUBCO, INC.
               (Exact name of obligor as specified in its charter)

                                   New Jersey
                          (State or other jurisdiction
                        of incorporation or organization)

                                   22-2405746
                      (I.R.S. Employer Identification No.)

                            1000 MacArthur Boulevard
                            Mahwah, New Jersey 07430
                    (Address of principal executive offices)

                           8.20% EXCHANGE SUBORDINATED
                               DEBENTURES DUE 2006
                       (Title of the indenture securities)


<PAGE>







1.       General Information.


Furnish the following information as to the trustee:

         (a)  Name and address of each  examining  or  supervising  authority to
              which it is subject.

Name                                                       Address

Federal Reserve Bank (2nd District)                        New York, NY
Federal Deposit Insurance Corporation                      Washington, D.C.
New Jersey Department of Banking                           Trenton, New Jersey.

         (b)  Whether it is authorized to exercise corporate trust powers.

         Yes.

2.       Affiliations with the Obligor.

         If the  obligor is an  affiliate  of the  trustee,  describe  each such
affiliation.

         None (see Note on page 6).

3.       Voting Securities of the Trustee.

         Furnish the following information as to each class of voting securities
of the trustee:


As of September 30, 1996
- ----------------------------------------------------------------------------
Col. A                                      Col. B
- ----------------------------------------------------------------------------

Title of Class                                  Amount Outstanding

Summit Bancorp Common Stock                      91,627,998 shares  
                                          
Summit Bancorp Series B Preferred Stock             600,166 shares

Summit Bancorp Series C Preferred Stock             504,481 shares
- ---------------------------------------------------------------------------


4.       Trusteeships under Other Indentures.

         If the trustee is a trustee  under  another  indenture  under which any
other  securities,  or  certificates of interest or  participation  in any other
securities, of the obligor are outstanding, furnish the following information:

         7.75% Subordinated Debentures due 2004

5.       Interlocking Directorates and Similar Relationships With the obligor or
         Underwriters.

         If the trustee or any of the  directors  or  executive  officers of the
trustee is a director, officer, partner, employee,  appointee, or representative
of the obligor or of any underwriter for the obligor,  identify each such person
having any such connection and state the nature of each such connection.

         Not applicable - see answer to item 13.

6.       Voting Securities of the Trustee Owned by the Obligor or its Officials.

         Furnish the following  information  as to the voting  securities of the
trustee  owned  beneficially  by the  obligor  and each  director,  partner  and
executive officer of the obligor:

         Not applicable - see answer to item 13.

7.       Voting   Securities   of   the   Trustee Owned by Underwriters or their
         officials.

         Furnish the following  information  as to the voting  securities of the
trustee  owned  beneficially  by each  underwriter  for  the  obligor  and  each
director, partner and executive officer of each such underwriter:

         Not applicable - see answer to item 13.

8.       Securities of the Obligor Owned or Held by the Trustee.

         Furnish the following information as to securities of the obligor owned
beneficially  or held as collateral  security for  obligations in default by the
trustee.

         Not applicable - see answer to item 13.

9.       Securities or Underwriters Owned or Held by the Trustee.

         If the trustee owns  beneficially  or holds as collateral  security for
obligations in default any securities of  underwriter  for the obligor,  furnish
the following information as to each class of securities of such underwriter any
of which are so owned or held by the trustee.

         Not applicable - see answer to item 13.

10.      Ownership  or Holdings by the Trustee of Voting  Securities  of Certain
         Affiliates or Security Holders of the Obligor.

         If the trustee owns  beneficially  or holds as collateral  security for
obligations  in default  voting  securities of a person who, to the knowledge of
the trustee (1) owns 10 percent or more of the voting  securities of the obligor
or (2) is an  affiliate,  other than a subsidiary,  of the obligor,  furnish the
following information as to the voting securities of such person:

         Not applicable - see answer to item 13.

11.      Ownership  or  Holdings by the  Trustee of any  Securities  of a Person
         owning 50 Percent or More of the Voting Securities of the obligor.

         If the trustee owns  beneficially  or holds as collateral  security for
obligations  in default any  securities of a person who, to the knowledge of the
trustee,  owns 50  percent  or more of the  voting  securities  of the  obligor,
furnish the following  information as to each class of securities of such person
any of which are so owned or held by the trustee.

         Not applicable - see answer to item 13.

12.      Indebtedness of the Obligor to the Trustee.

         Except as noted in the instructions,  if the obligor is indebted to the
trustee, furnish the following information:

         Not applicable - see answer to item 13.

13.      Defaults by the Obligor.

         (a) State  whether  there is or has been a default  with respect to the
securities under the indenture. Explain the nature of any such default.

         None.

         (b) If the trustee is a trustee under another indenture under which any
other  securities,  or  certificates of interest or  participation  in any other
securities,  of the  obligor  are  outstanding,  or is trustee for more than one
outstanding  series of securities  under the indenture,  state whether there has
been a default  under any such  indenture or series,  identify the  indenture or
series affected, and explain the nature of any such default.

         None.

14.      Affiliation with the Underwriters.

         If any  underwriter is an affiliate of the trustee,  describe each such
affiliation.

         Not applicable - see answer to item 13.

15.      Foreign Trustee.

         Identify  the order or rule  pursuant to which the  foreign  trustee is
authorized to act as sole trustee under indentures  qualified or to be qualified
under the Act.

         Not applicable.

16.      List of Exhibits.

         List  below  all  exhibits  filed  as  a  part  of  this  Statement  of
Eligibility and Qualification.

Exhibit 1 - Copy of Articles of Association of the Trustee as now in effect.

Exhibit 2 - Copy of existing By-Laws of the Trustee as now in effect.

Exhibit 3 - The consent of the Trustee required by Section 321(b) of the Act.

Exhibit 4 - Copy of the latest  report of  Condition  of the  Trustee  published
pursuant to law or the requirements of its supervising or examining authority.



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

* Exhibits thus  designated  have  heretofore been filed with the Securities and
Exchange  Commission,  have not been amended  since filing and are  incorporated
herein by reference (see Exhibits TIA(i) and TIA(ii) File No.
285667).


<PAGE>



                                      NOTE

         The Trustee disclaims  responsibility  for the accuracy or completeness
of information  contained in this Statement of Eligibility and Qualification not
known to the trustee and not obtained by it through reasonable investigation and
as to which  information it has obtained from the obligor and has had to rely or
will obtain from the principal underwriters and will have to rely.

                                    SIGNATURE

         Pursuant to the  requirements  of the Trust  Indenture Act of 1939, the
trustee, Summit Bank, a corporation organized and existing under the laws of the
State  of New  Jersey,  has  duly  caused  this  Statement  of  Eligibility  and
Qualification  to be signed on its  behalf by the  undersigned,  thereunto  duly
authorized, all in the City of Hackensack and State of New Jersey on the 4th day
of October, 1996.

                                                  SUMMIT BANK



                                                  By:/s/ DONNA J. FLANAGAN
                                                  ------------------------
                                                  Donna J. Flanagan
                                                  Vice President


<PAGE>



                      EXHIBIT 1 TO FORM T-1 OF SUMMIT BANK

                                Restated 7/15/94
                             As amended thru 7/12/96


                      RESTATED CERTIFICATE OF INCORPORATION
                                       OF
                                   SUMMIT BANK
                 (formerly United Jersey Bank/Commercial Trust)


         First.   The name by which the Bank shall be known is Summit Bank.

         Second.  The principal  office of the Bank is to be located at 210 Main
Street, in the Town of Hackensack, Bergen County, New Jersey.

         Third.   The Bank shall  have the power to  transact  the  business  of
banking in all its  branches  and, to that end,  shall have and may exercise all
those powers authorized to be exercised by banks under the provisions of The New
Jersey  Banking  Act of  1948 as  presently  enacted,  and as from  time to time
amended and supplemented,  and any successor act thereto (hereafter "The Banking
Act of 1948"), and all those powers which are presently, or in the future may be
authorized  by law to be exercised by banks,  including the agency and fiduciary
powers  granted  banks  under  Section  28 of The  Banking  Act of 1948,  or any
successor provision thereto, and including, but not limited to the powers:

         1. To act as the fiscal or transfer  agent of any state,  municipality,
         body  politic  or  corporation  and in such  capacity  to  receive  and
         disburse money;

         2. To transfer,  register and countersign  certificates of stock, bonds
         or  other  evidences  of  indebtedness,  and  to act  as  agent  of any
         corporation,  foreign or  domestic,  for any purpose  now or  hereafter
         required by statute or otherwise;

         3. To receive  deposits of trust moneys,  securities and other personal
         property from any person or  corporation,  and to loan money on real or
         personal securities;

         4. To  lease,  hold,  purchase  and  convey  any and all real  property
         necessary  for or  convenient in the  transaction  of its business,  or
         which the purposes of the bank may require,  or which it shall  acquire
         in  satisfaction  or partial  satisfaction  of debts due the bank under
         sales,  judgments or mortgages,  or in settlement or partial settlement
         of debts due the bank by any of its debtors;

         5.  To  act as  trustee  under  any  mortgage  or  bond  issued  by any
         municipality,  body politic or  corporation,  and to accept and execute
         any other municipal or corporate trust not  inconsistent  with the laws
         of this State;

         6. To accept  trusts  from and  execute  trusts  for  married  women in
         respect  to  their  separate  property,  and to be  their  agent in the
         management  of such  property,  or to transact any business in relation
         thereto;

         7. To act, under the order or  appointment  of any court of record,  as
         guardian,  receiver  or  trustee  of the  estate of any  minor,  and as
         depository  of any moneys paid into  court,  whether for the benefit of
         any such minor or other person, corporation or party;

         8. To take,  accept and execute any and all such legal  trusts,  duties
         and powers in regard to the holding,  management and disposition of any
         estate,  real or personal,  and the rents and profits  thereof,  or the
         sale  thereof,  as may be  granted  or  confided  to it by any court of
         record, or by any person, corporation, municipal or other authority;

         9. To take,  accept and  execute  any and all such trusts and powers of
         whatever nature or description as may be conferred upon or intrusted or
         committed  to it by  any  person  or  persons,  or  any  body  politic,
         corporation or other authority, by grant, assignment, transfer, devise,
         bequest  or  otherwise,  or which  may be  intrusted  or  committed  or
         transferred  to it or vested in it by order of any court of record,  or
         any surrogate, and to receive and take and hold any property or estate,
         real or personal, which may be the subject of any such trust;

         10. To purchase, invest in, and sell stocks, promissory notes, bills of
         exchange, bonds and mortgages and other securities;  and when moneys or
         securities  for moneys are  borrowed or  received  on  deposit,  or for
         investment, the bonds or obligations of the bank may be given therefor;

         11. To be  appointed  and to accept  the  appointment  of  assignee  or
         trustee,  under any  assignment  for the  benefit of  creditors  of any
         debtor, made pursuant to any statute or otherwise;

         12. To act under the order of  appointment  of the court of chancery or
         otherwise  as  receiver  or trustee of the  estate or  property  of any
         person, firm, association or corporation;

         13. To be  appointed  and to accept the  appointment  of executor of or
         trustee  under the last will and  testament or  administrator,  with or
         without the will annexed,  of the estate of any deceased person, and to
         be  appointed  and to act as the  committee of the estates of lunatics,
         idiots, persons of unsound mind and habitual drunkards;

         14. To exercise the powers conferred on and to carry on the business of
         a safe deposit company and to examine and guarantee title to land;

         15. To collect  coupons on, or interest  upon all manner of  securities
         when authorized so to do by the parties depositing the same;

         16. To receive and manage any  sinking  fund of any  corporation,  upon
         such terms as may be agreed upon  between  said  corporation  and those
         dealing with it;

         17.  Generally to execute trusts of every  description not inconsistent
         with the laws of this State or of the United States;

         18. To receive  money on deposit to be subject to check or to be repaid
         in such manner and on such terms, and with or without interest,  as may
         be agreed upon by the depositor and the bank;

         19. To accept for payment at a future date drafts  drawn upon it by its
         customers  and to issue  letters  of  credit  authorizing  the  holders
         thereof to draw  drafts  upon it or its  correspondents  at sight or on
         time;

         20. To conduct business in other states and in foreign countries and to
         have one or more  offices  out of this  state  and to  hold,  purchase,
         mortgage and convey real and personal  property out of the State of New
         Jersey.

         21. To discount bills,  notes and other evidences of debt, to buy, sell
         and lend upon  promissory  notes and other  evidences of debt,  bankers
         acceptances, and foreign and inland bills of exchange; and

         Fourth.  The total  number of shares of capital  stock  authorized  and
which may be issued by the Bank is Forty Five Million Two Hundred Fifty Thousand
(45,250,000)  shares,  of which Forty Five Million  (45,000,000)  shares of Five
Dollars ($5.00) par value each shall be designated as Common Stock, and of which
Two Hundred Fifty Thousand  (250,000) shares of Fifty Dollars ($50.00) par value
each shall be designated as Preferred  Stock. All or any part of such authorized
Common Stock and Preferred Stock may be issued by the Bank from time to time and
for such  consideration  as may be  determined  upon and  fixed by the  Board of
Directors as provided by law. [Amended 7/12/96]

         No holder of shares  of  Common  Stock or  Preferred  Stock of the Bank
shall be entitled,  as such, as a matter of preemptive or preferential right, to
subscribe for or purchase any part of any new or  additional  issue of shares of
Common  Stock or  Preferred  Stock,  or any  treasury  shares of Common Stock or
Preferred  Stock,  or of securities of the Bank or of any subsidiary of the Bank
convertible into or exchangeable  for, or carrying rights or options to purchase
or  subscribe  to,  or both,  shares  of any class  whatsoever,  whether  now or
hereafter  authorized,  and  whether  issued  for cash,  property,  services  or
otherwise, nor be entitled to any right of subscription to any such shares other
than such, if any, as the Board of Directors, in its discretion may from time to
time determine and at such price as the Board of Directors may from time to time
fix.

         The Bank,  at any time and from time to time,  may  authorize and issue
debt  obligations,  whether or not  subordinated,  without  the  approval of the
stockholders.

         The Board of Directors  of the Bank is,  pursuant to The Banking Act of
1948, authorized to amend this Restated Certificate of Incorporation of the Bank
so as (a) to divide the  authorized  shares of Preferred  Stock of the Bank into
series  within such class,  (b) to determine the  designation  and the number of
shares of any such series,  (c) to  determine  the  relative  voting,  dividend,
conversion,   redemption,   liquidation   and  other  rights,   preferences  and
limitations of the authorized  shares of Preferred Stock of the Bank, and (d) to
increase or decrease the capital stock of the Bank.

         A series of Preferred Stock of the Bank,  consisting of 250,000 shares,
is hereby  created and  designated as "Series A Preferred  Stock" (the "Series A
Preferred  Stock") which series of Preferred Stock shall have a par value of $50
per share,  shall not at any time be used as collateral for any loan made by the
Bank and shall have the following rights and preferences:

                  (a)      Dividends.

                                    (1)  Dividends  shall  accrue  daily  on the
                           shares  of this  Series A for each  dividend  payment
                           period  at the  following  rates:  (i)  for  (X)  the
                           dividend  payment period at the following  rates: (i)
                           for the  dividend  payment  period  from  the date of
                           their original  issuance to and including January 31,
                           1984 and (Y) the quarterly  dividend  payment  period
                           February 1, 1984 to and including  April 30, 1984, at
                           the  rate of  11-1/2%  per  annum,  and (ii) for each
                           quarterly   dividend   payment   period   thereafter,
                           commencing  on  May  1,  August  1,  November  1,  or
                           February  1, as the  case  may be,  of each  year and
                           ending on and  including  the day next  preceding the
                           first day of the next such quarterly dividend payment
                           period  (a  "Quarterly  Dividend  Period"),   at  the
                           Applicable  Rate (as defined in paragraph (2) of this
                           Section  (a)) from  time to time in  effect  for each
                           such  Quarterly  Dividend  Period.   Such  dividends,
                           calculated as a percentage of par value, shall accrue
                           from the date of original  issuance  of such  shares,
                           shall be payable in arrears, when, as and if declared
                           by  the  Board  of  Directors,  on the  first  day of
                           February,  May,  August  and  November  of each year,
                           commencing   February   1,  1984  and  shall  not  be
                           cumulative.  Each such dividend  shall be paid to the
                           holders of record of shares of this  Series A as they
                           appear on the books of the Bank on such record dates,
                           not  exceeding 30 days  preceding  the payment  dates
                           thereof,  as shall be fixed by the Board of Directors
                           of  the  Bank  or  by  a  duly  authorized  committee
                           thereof.

                                    (2)  Except  as   provided   below  in  this
                           paragraph,  the  "Applicable  Rate" for any Quarterly
                           Dividend  Period shall be 1.50% less than the highest
                           of the  Treasury  Bill  Rate,  the Ten Year  Constant
                           Maturity Rate and the Thirty Year  Constant  Maturity
                           Rate (each as  hereinafter  defined) as determined in
                           advance for such Quarterly  Dividend  Period.  In the
                           event that the Bank determines in good faith that for
                           any  reason  one or  more  of such  rates  cannot  be
                           determined for any Quarterly  Dividend  Period,  then
                           the  Applicable  Rate  for  such  Quarterly  Dividend
                           Period  shall  be 1.50%  less  than  the  highest  of
                           whichever of such rates can be so determined.  In the
                           event  that the Bank  determines  in good  faith that
                           none  of  such  rates  can  be  determined   for  any
                           Quarterly  Dividend Period,  then the Applicable Rate
                           in effect for the preceding  dividend  payment period
                           shall  continue for such Quarterly  Dividend  Period.
                           Notwithstanding  the foregoing,  the Applicable  Rate
                           for any Quarterly  Dividend  Period shall in no event
                           be less than 6% per annum nor  greater  than 11 % per
                           annum.

                                    (3)  Except  as   provided   below  in  this
                           paragraph,   the   "Treasury   Bill  Rate"  for  each
                           Quarterly  Dividend  Period  shall be the  arithmetic
                           average  of the two  most  recent  weekly  per  annum
                           market discount rates for three-month  U.S.  Treasury
                           bills, as published  weekly by the Board of Governors
                           of the Federal  Reserve System (the "Federal  Reserve
                           Board")  during the period of fourteen  calendar days
                           (a "Calendar  Period")  immediately prior to the last
                           ten calendar days of January, April, July or October,
                           as the case may be, prior to the  commencement of the
                           Quarterly Dividend Period for which the dividend rate
                           on this  Series  A is  being  determined  (or the one
                           weekly per annum market  discount  rate,  if only one
                           such rate shall be so published  during such Calendar
                           Period).  In the event that the Federal Reserve Board
                           does not  publish  such a  weekly  per  annum  market
                           discount rate during such Calendar  Period,  then the
                           Treasury Bill Rate for such Quarterly Dividend Period
                           shall  be the  arithmetic  average  of the  two  most
                           recent  weekly per annum  market  discount  rates for
                           three-month  U.S.  Treasury bills as published weekly
                           during such  Calendar  Period by any Federal  Reserve
                           Bank or by any U.S.  Government  department or agency
                           selected  by the Bank (or the one  weekly  per  annum
                           market  discount rate, if only one such rate shall be
                           so published  during such  Calendar  Period).  In the
                           event  that a per  annum  market  discount  rate  for
                           three-month   U.S.   Treasury   bills  shall  not  be
                           published  by the  Federal  Reserve  Board  or by any
                           Federal  Reserve  Bank  or  by  any  U.S.  Government
                           department  or agency  during such  Calendar  Period,
                           then  the  Treasury  Bill  Rate  for  such  Quarterly
                           Dividend  Period shall be the  arithmetic  average of
                           the two most recent weekly per annum market  discount
                           rates for all of the U.S.  Treasury bills then having
                           maturities  of not  less  than 80 nor  more  than 100
                           days, as published during such Calendar Period by the
                           Federal  Reserve  Board  or, if the  Federal  Reserve
                           Board  shall not publish  such rates,  by any Federal
                           Reserve Bank or by any U.S. Government  department or
                           agency  selected  by the Bank (or the one  weekly per
                           annum  market  discount  rate,  if only one such rate
                           shall be so published  during such Calendar  Period).
                           In the event that the Bank  determines  in good faith
                           that for any reason no such U.S.  Treasury bill rates
                           were published as provided above during such Calendar
                           Period,   then  the  Treasury   Bill  Rate  for  such
                           Quarterly  Dividend  Period  shall be the  arithmetic
                           average of the per annum market  discount rates based
                           upon the closing bids during such Calendar Period for
                           each of the issues of marketable non-interest bearing
                           U.S. Treasury  securities with a maturity of not less
                           than 80 nor more  than 100 days from the date of each
                           such  quotation,  as chosen and quoted daily for each
                           business day in New York City (or less  frequently if
                           daily quotations shall not be generally available) to
                           the Bank by at least three recognized  dealers in the
                           U.S.  Government  securities selected by the Bank. In
                           the event that the Bank determines in good faith that
                           for any reason the Bank cannot determine the Treasury
                           Bill  Rate  for  any  Quarterly  Dividend  Period  as
                           provided above in this  paragraph,  the Treasury Bill
                           Rate for such dividend period shall be the arithmetic
                           average of the per annum market  discount rates based
                           upon the closing bids during such Calendar Period for
                           each of the  issues  of  marketable  interest-bearing
                           U.S. Treasury  securities with a maturity of not less
                           than 80 nor more  than 100 days from the date of such
                           quotation,  as  chosen  and  quoted  daily  for  each
                           business day in New York City (or less  frequently if
                           daily quotations shall not be generally available) to
                           the Bank by at least three recognized dealers in U.S.
                           Government securities selected by the Bank.

                                    (4)  Except  as   provided   below  in  this
                           paragraph,  the "Ten Year Constant Maturity Rate" for
                           each   Quarterly   Dividend   Period   shall  be  the
                           arithmetic  average of the two most recent weekly per
                           annum  Ten  Year  Average   Yields  (as   hereinafter
                           defined),  as published weekly by the Federal Reserve
                           Board during the Calendar Period immediately prior to
                           the last ten calendar days of January, April, July or
                           October,   as  the   case   may  be,   prior  to  the
                           commencement  of the  Quarterly  Dividend  Period for
                           which  the  dividend  rate on this  Series A is being
                           determined  (or the one  weekly  per  annum  Ten Year
                           Average  Yield,  if only one such  Yield  shall be so
                           published during such Calendar Period).  In the event
                           that the Federal  Reserve Board does not publish such
                           a weekly per annum Ten Year Average Yield during such
                           Calendar Period,  then the Ten Year Constant Maturity
                           Rate for such Quarterly  Dividend Period shall be the
                           arithmetic  average of the two most recent weekly per
                           annum Ten Year Average  Yields,  as published  weekly
                           during such  Calendar  Period by any Federal  Reserve
                           Bank or by any U.S.  Government  department or agency
                           selected by the Bank (or the one weekly per annum Ten
                           Year Average  Yield,  if only one such Yield shall be
                           so published  during such  Calendar  Period).  In the
                           event that a per annum Ten Year  Average  Yield shall
                           not be published by the Federal  Reserve  Board or by
                           any Federal  Reserve  Bank or by any U.S.  Government
                           department  or agency  during such  Calendar  Period,
                           then the Ten  Year  Constant  Maturity  Rate for such
                           dividend  period shall be the  arithmetic  average of
                           the two most recent weekly per annum  average  yields
                           to maturity for all of the actively traded marketable
                           U.S.  Treasury fixed interest rate securities  (other
                           than Special  Securities)  then having  maturities of
                           not less than eight nor more than  twelve  years,  as
                           published  during such Calendar Period by the Federal
                           Reserve Board or, if the Federal  Reserve Board shall
                           not publish such yields,  by any Federal Reserve Bank
                           or  by  any  U.S.  Government  department  or  agency
                           selected  by the Bank (or the one  weekly  per  annum
                           average  yield to  maturity,  if only one such  yield
                           shall be so published  during such Calendar  Period).
                           In the event that the Bank  determines  in good faith
                           that for any reason the Bank cannot determine the Ten
                           Year   Constant   Maturity  Rate  for  any  Quarterly
                           Dividend  Period as provided above in this paragraph,
                           then the Ten  Year  Constant  Maturity  Rate for such
                           dividend  period shall be the  arithmetic  average of
                           the per annum average  yields to maturity  based upon
                           the closing bids during such Calendar Period for each
                           of the  issues of  actively  traded  marketable  U.S.
                           Treasury fixed interest rate  securities  (other than
                           Special  Securities)  with a final  maturity date not
                           less than eight nor more than  twelve  years from the
                           date of each such  quotation,  as chosen  and  quoted
                           daily for each business day in New York City (or less
                           frequently if daily quotations shall not be generally
                           available)  to the Bank by at least three  recognized
                           dealers in U.S. Government securities selected by the
                           Bank.

                                    (5) Except as  provided  in this  paragraph,
                           the "Thirty  Year  Constant  Maturity  Rate" for each
                           Quarterly  Dividend  Period  shall be the  arithmetic
                           average  of the two  most  recent  weekly  per  annum
                           Thirty Year Average Yields (as hereinafter  defined),
                           as  published  weekly by the  Federal  Reserve  Board
                           during the Calendar Period  immediately  prior to the
                           last ten  calendar  days of January,  April,  July or
                           October,  as the case may be, prior to the  Quarterly
                           Dividend  Period for which the dividend  rate on this
                           Series A is being  determined  (or the one weekly per
                           annum  Thirty Year  Average  Yield,  if only one such
                           Yield  shall be so  published  during  such  Calendar
                           Period).  In the event that the Federal Reserve Board
                           does not publish  such a weekly per annum Thirty Year
                           Average Yield during such Calendar  Period,  then the
                           Thirty Year Constant Maturity Rate for such Quarterly
                           Dividend  Period shall be the  arithmetic  average of
                           the two most  recent  weekly  per annum  Thirty  Year
                           Average  Yields,  as  published  weekly  during  such
                           Calendar Period by any Federal Reserve Bank or by and
                           U.S. Government  department or agency selected by the
                           Bank (or the one weekly per annum Thirty Year Average
                           yield,  if any one such yield  shall be so  published
                           during such Calendar Period). In the event that a per
                           annum  Thirty  Year   Average   Yield  shall  not  be
                           published  by the  Federal  Reserve  Board  or by any
                           Federal  Reserve  Bank  or  by  any  U.S.  Government
                           department  or agency  during such  Calendar  Period,
                           then the Thirty Year Constant  Maturity Rate for such
                           Quarterly  Dividend  Period  shall be the  arithmetic
                           average  of the two  most  recent  weekly  per  annum
                           average  yields to maturity  for all of the  actively
                           traded  marketable U.S.  Treasury fixed interest rate
                           securities  (other  than  Special   Securities)  then
                           having  maturities of not less than  twenty-eight nor
                           more than  thirty  years,  as  published  during such
                           Calendar  Period by the Federal  Reserve Board or, if
                           the Federal  Reserve  Board  shall not  publish  such
                           yields,  by any Federal  Reserve  Bank or by any U.S.
                           Government  department or agency selected by the Bank
                           (or  the  one  weekly  per  annum  average  yield  to
                           maturity,   if  only  one  such  yield  shall  be  so
                           published during such Calendar Period).  In the event
                           that the Bank  determines  in good faith that for any
                           reason the Bank  cannot  determine  the  Thirty  Year
                           Constant  Maturity  Rate for any  Quarterly  Dividend
                           Period as provided above in this paragraph,  then the
                           Thirty Year Constant Maturity Rate for such Quarterly
                           Dividend  Period shall be the  arithmetic  average of
                           the per annum average  yields to maturity  based upon
                           the closing bids during such Calendar Period for each
                           of the  issues of  actively  traded  marketable  U.S.
                           Treasury fixed interest rate  securities  (other than
                           Special  Securities)  with a final  maturity date not
                           less than  twenty-eight  nor more than  thirty  years
                           from the date of each such  quotation,  as chosen and
                           quoted  daily for each  business day in New York City
                           (or less frequently if daily  quotations shall not be
                           generally  available)  to the Bank by at least  three
                           recognized  dealers  in  U.S.  Government  securities
                           selected by the Bank.

                                   (6) The  Treasury  Bill  Rate,  the Ten  Year
                           Constant  Maturity  Rate and the Thirty Year Constant
                           Maturity  Rate shall  each be rounded to the  nearest
                           five hundredths of a percentage point.

                                    (7)  The  amount  of  dividends   per  share
                           payable for each dividend period shall be computed by
                           dividing the Applicable Rate for such dividend period
                           by four and  applying  such rate  against the $50 par
                           value  per  share of the  shares  of this  Series  A,
                           rounding to the nearest cent. The amount of dividends
                           payable for the dividend payment period from the date
                           of original  issue to and including  January 31, 1984
                           or any period  shorter than a full  dividend  payment
                           period  shall be  computed  on the  basis  of  30-day
                           months,  a 360-day year and the actual number of days
                           elapsed in the period.

                                    (8) The Applicable Rate with respect to each
                           Quarterly  Dividend  Period  will  be  calculated  as
                           promptly as  practicable by the Bank according to the
                           appropriate method described herein.

                                    (9) For  purposes  of  this Section (a), the
                           term

                                            (i) "Special  Securities" shall mean
                                    securities  which can,  at the option of the
                                    holder,  be  surrendered  at face  value  in
                                    payment of any  federal  estate tax or which
                                    provide  tax  benefits to the holder and are
                                    priced to reflect such tax benefits or which
                                    were   originally   issued   at  a  deep  or
                                    substantial discount;

                                            (ii) "Ten Year Average  Yield" shall
                                   mean  the  average   yield  to  maturity  for
                                   actively  traded   marketable  U.S.  Treasury
                                   fixed interest rate  securities  (adjusted to
                                   constant maturities of ten years); and

                                            (iii)  "Thirty Year  Average  Yield"
                                    shall mean the average yield to maturity for
                                    actively  traded  marketable  U.S.  Treasury
                                    fixed interest rate securities  (adjusted to
                                    constant maturities of 30 years).

                                    (10) No dividends  shall be declared or paid
                           or set apart for  payment on any series of  Preferred
                           Stock  or any  class  of  capital  stock  of the Bank
                           ranking, as to dividends,  on a parity with or junior
                           to this  Series  A for any  period  unless  dividends
                           which  have  accrued  during  the  current  Quarterly
                           Dividend  Period have been or  contemporaneously  are
                           declared  and paid or declared  and a sum  sufficient
                           for the payment thereof set apart for payment on this
                           Series A for all past  dividends  accrued  during the
                           then-current  Quarterly  Dividend  Period.  When full
                           dividends  for the  then-current  Quarterly  Dividend
                           Period are not paid or provided  for,  as  aforesaid,
                           upon the shares of this Series A and any other series
                           of  Preferred  Stock and any other  class of  capital
                           stock  of the Bank  ranking,  as to  dividends,  on a
                           parity  with  this  Series A (herein  referred  to as
                           "Dividend Parity Stock"), all dividends declared upon
                           shares of this Series A and any other Dividend Parity
                           Stock shall be  declared  pro rata so that the amount
                           of dividends  declared per share on this Series A and
                           all other  Dividend  Parity  Stock shall in all cases
                           bear  to each  other  the  same  ratio  that  accrued
                           dividends  per share on the  shares of this  Series A
                           and such  other  Dividend  Parity  Stock bear to each
                           other.  Holders of shares of this  Series A shall not
                           be  entitled  to any  dividends,  whether  payable in
                           cash,  property  or stock,  in  excess  of  dividends
                           accrued and payable during the then-current Quarterly
                           Dividend Period,  as herein provided,  on this Series
                           A. No  interest  or sum of money in lieu of  interest
                           shall be payable in respect of any  dividend  payment
                           or payments on this Series A which may be in arrears.

                                    (11) So long as any shares of this  Series A
                           are outstanding,  no dividend,  other than a dividend
                           in  Common  Stock or in any  other  stock of the Bank
                           ranking  junior to this Series A as to dividends  and
                           upon  liquidation  and  other  than  as  provided  in
                           paragraph (10) of this Section (a), shall be declared
                           or paid or set aside for  payment nor shall any other
                           distribution  be  declared  or made  upon the  Common
                           Stock or upon  any  other  stock of the Bank  ranking
                           junior  to or on a parity  with  this  Series A as to
                           dividends or upon  liquidation,  nor shall any Common
                           Stock nor any other stock of the Bank ranking  junior
                           to or on a parity with this Series A as to  dividends
                           or  upon   liquidation  be  redeemed,   purchased  or
                           otherwise  acquired  for  any  consideration  (or any
                           moneys  be paid to or made  available  for a  sinking
                           fund for the  redemption  of any  shares  of any such
                           stock) by the Bank or any subsidiary  thereof (except
                           by conversion  into or exchange for stock of the Bank
                           ranking  junior to this Series A as to dividends  and
                           upon   liquidation)   unless,   in  each  case,  full
                           dividends on all outstanding  shares of this Series A
                           shall  have  been  paid  for  the  present  Quarterly
                           Dividend Period.

                  (b)      Redemption.

                                    (1) The shares of this Series A shall not be
                           redeemable  prior to May 1, 1988. On and after May 1,
                           1988,  the Bank, at its option,  may redeem shares of
                           this  Series A, as a whole or in part,  upon not less
                           than 30 nor more than 60 days'  notice by mail,  at a
                           redemption  price of $50 per  share,  plus all unpaid
                           dividends  accrued  thereon  during the  then-current
                           Quarterly  Dividend  Period  to the  date  fixed  for
                           redemption.
                                    (2) In the  event  that  fewer  than all the
                           outstanding  shares  of  this  Series  A  are  to  be
                           redeemed as permitted by this Section (b), the number
                           of shares to be redeemed  shall be  determined by the
                           Board of  Directors  and the  shares  to be  redeemed
                           shall  be  determined  by lot or pro  rata  as may be
                           determined by the Board of Directors or by such other
                           method as may be approved  by the Board of  Directors
                           to  conform  to any rule or  regulation  of any stock
                           exchange  upon which the shares of this  Series A may
                           at the time be listed.

                                    (3)  Notice of any  redemption  of shares of
                           this  Series  A,   specifying   the  date  fixed  for
                           redemption  (herein  referred  to as the  "Redemption
                           Date")  and  place of  redemption,  shall be given by
                           first  class mail  mailed to each holder of record of
                           the shares to be redeemed,  at his address of record,
                           not more than 60 nor less  than 30 days  prior to the
                           Redemption Date; if less than all the shares owned by
                           such shareholder are then to be redeemed,  the notice
                           shall also specify the number of shares thereof which
                           are to be redeemed.

                                    (4) Notice of  redemption  of shares of this
                           Series A having been given as  provided in  paragraph
                           (3) of this  Section (b),  unless  default be made in
                           the payment in full of the  redemption  price and all
                           dividends  accrued during the then-current  Quarterly
                           Dividend Period, as of the Redemption Date, dividends
                           on the shares  called for  redemption  shall cease to
                           accrue at the Redemption  Date, and all rights of the
                           holders of such shares as shareholders of the Bank by
                           reason of the ownership of such shares shall cease on
                           the Redemption Date,  except the right to receive the
                           amount  payable  upon   redemption  of  such  shares,
                           without   interest   thereon,   on  presentation  and
                           surrender of the respective certificates representing
                           such  shares,  and such  shares  shall  not after the
                           Redemption Date be deemed to be outstanding.  In case
                           fewer  than all the  shares  represented  by any such
                           certificate are redeemed,  a new certificate shall be
                           issued  representing  the  unredeemed  shares without
                           cost to the holder thereof.

                                   (5)  Any  shares  of  this  Series  A are not
                           subject or entitled to the benefit of a sinking fund.

                  (c)      Conversion or Exchange. The holders of shares of this
                           Series A shall not have any  rights to  convert  such
                           shares  into or  exchange  such  shares for shares of
                           Common  Stock of the Bank or any  other  stock of the
                           Bank.

                  (d)              Preemptive  Rights.  Shares of this  Series A
                           are not entitled to any preemptive rights.

                  (e)      Voting. Except as required by law, the shares of this
                           Series A shall  not have any  voting  powers,  either
                           general  or  special,   except  as  provided  in  the
                           following paragraphs (1) and (2):

                                    (1)  Unless  the  vote  or  consent  of  the
                           holders of a greater  number of shares  shall then be
                           required  by law,  the  consent of the  holders of at
                           least  66-2/3% of all of the shares of this  Series A
                           at the time outstanding  given in person or by proxy,
                           either in  writing  or by a vote at a meeting  called
                           for the  purpose,  on which matter the holders of the
                           shares  of this  Series A shall  vote  together  as a
                           separate  class,  shall be  necessary  to  authorize,
                           effect  or  validate  any  amendment,  alteration  or
                           repeal of any of the provisions of the Certificate of
                           Incorporation  of  the  Bank  or of  any  certificate
                           amendatory or supplemental  thereto which  amendment,
                           alteration  or repeal would,  if effected,  adversely
                           affect the preferences,  rights, powers or privileges
                           of this  Series A other  than any such  amendment  or
                           alteration  subject to paragraph  (2) of this section
                           (e).

                                    (2)  Unless  the  vote  or  consent  of  the
                           holders of a greater  number of shares  shall then be
                           required  by law,  the  consent of the  holders of at
                           least a majority  of all of the shares of this Series
                           A and all other series of Preferred  Stock ranking on
                           a  parity  with  this  Series  A  either  as  to  the
                           dividends   or   upon   liquidation,   at  the   time
                           outstanding,  given in person or by proxy,  either in
                           writing  or by a vote  at a  meeting  called  for the
                           purpose,  on which  matter  the  holders of shares of
                           this  Series A and such  other  series  of  Preferred
                           Stock shall vote  together as a single class  without
                           regard  to  series,  shall  be  necessary  to  issue,
                           authorize  or increase the  authorized  amount of any
                           class  of  capital  stock of the  Bank or  series  of
                           Preferred  Stock  ranking prior to the shares of this
                           Series A as to dividends or upon  liquidation  or the
                           creation  or   authorization  of  any  obligation  or
                           security  convertible into or evidencing the right to
                           purchase any such shares.

                  (f)      Liquidation Rights.

                                    (1) Upon  the  dissolution,  liquidation  or
                           winding up of the Bank,  the holders of the shares of
                           this Series A shall be entitled to receive out of the
                           assets   of  the  Bank,   before   any   payment   or
                           distribution  shall be made on the Common Stock or on
                           any other  stock of the Bank  ranking  junior to this
                           Series  A upon  liquidation,  the  amount  of $50 per
                           share,  plus a sum equal to all dividends  accrued on
                           such  shares   during  the   then-current   Quarterly
                           Dividend  Period  (whether or not earned or declared)
                           and  unpaid  to the date of final  distribution.  The
                           sale,  conveyance,  exchange or  transfer  (for cash,
                           shares of stock,  securities or other  consideration)
                           of all or  substantially  all the property and assets
                           of the  Bank  shall  not  be  deemed  a  dissolution,
                           liquidation  or  winding  up  of  the  Bank  for  the
                           purposes of this Section (f), nor shall the merger or
                           consolidation  of the  Bank  into or with  any  other
                           corporation   or   association   or  the   merger  or
                           consolidation   of   any   other    corporation   nor
                           association  into or with the Bank, be deemed to be a
                           dissolution,   liquidation  or  winding  up  for  the
                           purposes of this Section (f).

                                    (2) After the  payment  in cash (in New York
                           Clearing  House  funds  or  its  equivalent)  to  the
                           holders  of the  shares of this  Series A of the full
                           preferential amounts for the shares of this Series A,
                           the  holders  of this  Series A as such shall have no
                           right or claim to any of the remaining  assets of the
                           Bank.

                                    (3) In the  event  the  assets  of the  Bank
                           available for  distribution  to the holders of shares
                           of this Series A upon any dissolution, liquidation or
                           winding  up  of  the  Bank,   whether   voluntary  or
                           involuntary, shall be insufficient to pay in full all
                           amounts to which such holders are  entitled  pursuant
                           to paragraph (1) of this Section (f), no distribution
                           shall be made on  account  of any shares of any other
                           series of Preferred Stock or any other class of stock
                           of the Bank  ranking  on a parity  with the shares of
                           this Series A upon such  dissolution,  liquidation or
                           winding up unless proportionate amounts shall be paid
                           on account of the shares of these Series A,  ratably,
                           in proportion to the full amounts to which holders of
                           all such shares which are on a parity with the shares
                           of this Series A are respectively  entitled upon such
                           dissolution, liquidation or winding up.

                                    (4) Upon  the  dissolution,  liquidation  or
                           winding up of the Bank, the holders of shares of this
                           Series A then  outstanding  shall be  entitled  to be
                           paid  out of the  assets  of the Bank  available  for
                           distribution to its shareholders all amounts to which
                           such holders are entitled  pursuant to paragraph  (1)
                           of this Section (f) before any payment  shall be made
                           to the  holders of any series of  Preferred  Stock or
                           any class of stock of the Bank ranking junior to this
                           Series A upon liquidation.

                  (g)              For purposes of this amendment,  any stock of
                           any  series  or class of the Bank  shall be deemed to
                           rank:

                                    (1) prior to the shares of this Series A, as
                           to dividends or upon  liquidation,  if the holders of
                           such series or class shall be entitled to the receipt
                           of  dividends  or  of  amounts   distributable   upon
                           dissolution,  liquidation  or winding up of the Bank,
                           as the case may be, in  preference or priority to the
                           holders of shares of this Series A;

                                    (2) on a parity  with  shares of this Series
                           A, as to  dividends or upon  liquidation,  whether or
                           not the dividend  rates,  dividend  payment  dates or
                           redemption or liquidation prices per share or sinking
                           fund  provisions,  if any, be different from those of
                           this  Series A, if the holders of such stock shall be
                           entitled  to the receipt of  dividends  or of amounts
                           distributable   upon   dissolution,   liquidation  or
                           winding  up of the  Bank,  as the  case  may  be,  in
                           proportion  to  their  respective  dividend  rates or
                           liquidation  prices,  without preference or priority,
                           one over the other,  as between  the  holders of such
                           stock and the holders of shares of this Series A; and

                                    (3) junior to shares of this Series A, as to
                           dividends or upon liquidation, if such stock shall be
                           Common  Stock or if the  holders  of  shares  of this
                           Series A shall be entitled to receipt of dividends or
                           of   amounts    distributable    upon    dissolution,
                           liquidation  or winding  up of the Bank,  as the case
                           may be, in  preference  or priority to the holders of
                           shares of such series or class.

                  Fifth.  The number of  directors of the bank shall be not less
than five and not more than twenty-five,  as shown from time to time be fixed by
the Board of Directors.  The Board of Directors may,  between  annual  meetings,
increase the number of  directors by not more than two, and may appoint  persons
to fill the vacancies so created subject to the limitation,  however, that there
shall not be at any time more  directors  than  authorized by Section 101 of the
Banking Act of 1948, or any successor provision thereto.

                  Six.  The persons who  will serve as directors until the  next
annual meeting of stockholder are:

                           1.       Robert L. Boyle
                                    7 Orchard Lane
                                    Rumson, New Jersey 07760

                           2.       John G. Collins
                                    30 Spruce Lane
                                    Colts Neck, New Jersey 07722

                           3.       T.J. Dermot Dunphy
                                    Belcher Lane
                                    PO Box 669
                                    Far Hills, New Jersey 07931

                           4.       Elinor J. Ferdon
                                    Litchfield Way
                                    PO Box 255
                                    Alpine, New Jersey 07620

                           5.       Francis J. Mertz
                                    167 Stanie Brae Drive
                                    Watchung, New Jersey 07060

                           6.       Henry S. Patterson II
                                    46 Westcott Road
                                    Princeton, New Jersey 08540

                           7.       T. Joseph Semrod
                                    926 Lawrenceville Road
                                    Princeton, New Jersey 08540

                           8.       Raymond Silverstein, CPA
                                    1820 Rittenhouse Square
                                     Philadelphia, Pennsylvania 19101

                           9.       Joseph M. Tabak
                                    South Adelaide Avenue
                                    Penthouse F
                                    Highland Park, New Jersey 08904

                  Seventh.  The Board of  Directors  of the bank  shall have the
power  to make,  alter  and  repeal  by-laws  in the  manner  and to the  extent
permitted by the Banking Act of 1948.

                  Eighth.  The  Board  of  Directors  shall  have  power  to pay
dividends  from time to time in whole or in part in stock,  without  approval or
ratification of the  stockholders,  in the manner provided by and subject to the
limitations contained in Section 52 of The Banking Act of 1948, or any successor
provision thereto.

                  Ninth.  The Board of Directors  shall have the power to adopt,
maintain,  rescind, alter and amend (whether or not such alteration or amendment
is  substantial)  a  retirement  plan or plans  without the prior to  subsequent
approval of the stockholders, it being the intention of this Article to grant to
the Board of Directors  the full  authority  which may be granted  under Section
27.4 and 27.7 of the Banking Act of 1948, or any successor provision thereto.

                  Tenth.  The  period  of the  duration  of the  bank  shall  be
perpetual, subject to liquidation and dissolution as provided by law.

                  Eleventh.  The sole  shareholder  of the Bank  shall  have the
power at any time,  at a regular or special  meeting of the  shareholders  or by
consent of shareholder in lieu of a shareholder  meeting,  to remove one or more
Directors of the Bank, with or without cause. 


<PAGE>



                      EXHIBIT 4 TO FORM T-1 OF SUMMIT BANK

                                Restated 7/20/94
                           As amended through 1/17/96

                                     BY-LAWS
                                       OF
                                   SUMMIT BANK

                                    ARTICLE I

                            MEETINGS OF STOCKHOLDERS

                  1. The annual meeting of stockholders  shall be held at a date
and hour fixed by the Board of  Directors  not later than April 29 of each year.
Not less than ten (10) days  prior to such date,  notice of the  annual  meeting
shall  be  published  once  in a  newspaper  published  and  circulated  in  the
municipality  in which the Bank maintains its principal  office.  At such annual
meeting, directors shall be elected and such other business may be transacted as
may  properly be brought  before a meeting of the  stockholders,  except that no
business  other than the  election of  directors  or the  amendment or repeal of
By-laws  shall be  transacted  at such  meeting,  unless  notice  of such  other
business shall have been given as provided in Section 4 of this Article.
[N.J.S.A. 17:9A-79]

                  2. Special  meetings of the  stockholders may be called at any
time, by the Chairman of the Board,  the Vice Chairman,  the President,  or five
(5) members of the Board of Directors, or the holders of not less than one-tenth
of all voting shares outstanding. Notice of such meeting shall specify a meeting
date and time not more  than  sixty  (60)  days  after a  request  is made for a
special meeting in writing. [80]

                  3. Any meeting of stockholders  may be at the principal office
of the Bank, or at any branch  office,  or at any other place  designated by the
Board of Directors in a  municipality  in which the Bank maintains its principal
office or a branch office. [83]

                  4. Notice of all meetings of  stockholders  shall be given not
less than ten (10) nor more than sixty (60) days prior to the meeting,  by mail,
postage prepaid,  addressed to each stockholder at the stockholder's  address as
it appears on the books of the Bank. The notice shall specify the place, day and
hour of the meeting,  and the nature of the business to be transacted.  It shall
not be necessary to give notice of adjourned meetings. [81]

                  5. In advance of the annual meeting of stockholders, the Board
of Directors shall appoint one judge, or three judges, who shall serve as judges
of  election.  The  judges,  who may not be members  of the Board of  Directors,
shall,  before  entering  upon the  discharge of their  duties,  take an oath to
execute the duties of judges of election at such meeting impartially and in good
faith. If a judge or judges appointed to act at any meeting shall not be present
or shall fail to act, the chairman of the meeting shall make an  appointment  to
fill any vacancy. [92]

                  6. No person  shall be  elected a director  at any  meeting of
which  such  person  served as a judge and such  person may not be  appointed  a
director by the Board of Directors within twelve months next succeeding. [92]

                  7. At all meetings of stockholders,  the presence in person or
by proxy of the holders of a majority of the outstanding shares entitled to vote
shall  constitute a quorum for the  transaction  of business.  Unless  otherwise
provided by law, the acts of the holders of a majority of the shares represented
at  any  meeting  at  which  a  quorum  is  present  shall  be the  acts  of the
stockholders.  If a quorum  is not  present  at a  meeting,  a  majority  of the
stockholders  present in person or by proxy may  adjourn  the meeting to a fixed
time and place and it shall not be necessary to give any notice of the adjourned
meeting. [83,91]

                  8. A stockholder  may vote at all meetings either in person or
by proxy.  Each proxy shall be executed in writing and filed with the  Secretary
of the Bank.  No proxy shall be valid after  eleven  months from the date of its
execution,  unless a longer time is expressly provided therein,  but in no event
shall a proxy be valid after three years from the date of its execution. [90]

                  9.  The  Chairman  of  the  Board  of  Directors  and,  in the
Chairman's  absence,  the  President,  and in the  absence  of  both,  the  Vice
Chairman,  shall preside at all meetings of stockholders and the Secretary shall
take the  minutes.  If neither  the  Chairman  nor the  President,  nor the Vice
Chairman is present at any meeting of the  stockholders,  the  stockholders  may
elect a person to preside at such  meeting.  If the  Secretary is not present at
such a meeting,  the presiding  officer shall designate a person to act in place
of the Secretary. [93]

                  10. Each share of common stock entitles the registered  holder
thereof to one vote with  respect to each  matter  presented  at a  stockholders
meeting  and one vote for each  director  to be  elected.  The  Secretary  shall
certify a complete list of  stockholders  entitled to vote and produce it at the
meeting, as required by law. [84]

                  11.  The  stockholders  may  act  without  a  meeting  if  all
stockholders consent thereto in writing and such written consents are filed with
the minutes of proceedings of stockholders. [79.1]

                                   ARTICLE II

                                    DIRECTORS

                  1. The business of Summit Bank shall be directed by a Board of
not less than five (5) nor more than twenty-five  (25) directors,  as shall from
time to time be fixed by the Board of Directors.  Directors  shall be elected by
ballot of the  stockholders  at each annual meeting.  The persons  receiving the
greatest number of votes shall be directors. Vacancies on the Board of Directors
created by death,  resignation,  an increase in the number of  directors  by not
more than two (2) between annual meetings, or other reasons may be filled by the
Board of Directors or the stockholders within statutory limits. [101,102]

                  2. A Director elected at an annual meeting of the stockholders
shall hold office from the time when a majority of all directors elected at such
meeting  shall have  qualified,  until the time when a majority of the directors
elected at the next annual meeting shall have  qualified.  A director  otherwise
elected or appointed  shall hold office from the time when such  director  shall
have  qualified  until the time when a majority of the directors  elected at the
next  annual  meeting  shall have  qualified,  unless  removed  pursuant  to the
Certificate of  Incorporation  or removed or  disqualified as provided by law or
these By-laws:

                           (a) No person who shall have attained age 70 shall be
                  eligible to be elected or  re-elected  a director  unless such
                  person is a director of UJB Financial Corp.

                           (b) Should any director  retire from such  director's
                  principal   occupation   or   business   and   withdraw   from
                  participation in community  affairs in the Bank's market area,
                  then such director shall resign,  subject to acceptance by the
                  Board of Directors,  and the vacancy may be filled as provided
                  herein.

                  Exceptions  to these  qualifications  may be made by vote of a
majority of the whole Board of Directors. [102,104]

                  3. Each director shall,  following such director's election or
appointment and before  assumption of any duties,  own in good faith and hold in
such  director's own name not less than five hundred dollars par value unpledged
shares of the capital  stock of the Bank or not less than five  hundred  dollars
par value unpledged shares of UJB Financial Corp. stock. [103]

                  4. Each director shall,  following such director's election or
appointment and before assumption of such director's duties as a director,  take
the oath  prescribed by law which shall be filed with the Department of Banking.
[103]

                  5. The Board of  Directors  may appoint one or more  Associate
Boards of Directors,  who shall act in an advisory  capacity only, and who shall
have no power to bind the Bank by their action. The provisions of Sections 2 (a)
and (b) of this Article shall apply to Associate Directors.

                  6. The Board of Directors shall hold regular  meetings for the
transaction  of business on such dates and at such place and such hour as it may
from time to time elect,  and should  that day fall upon a holiday,  the regular
meeting  shall be held the  following  day or on such day as the  directors  may
decide.  The Board may also hold special  meetings  upon call of the Chairman of
the Board of Directors,  the President,  the Vice Chairman, or upon a call to be
issued by the Secretary upon written  request from any three (3) or more members
of the Board of Directors.  Notices of special  meetings shall be mailed to each
director,  addressed to the director's residence or usual place of business, not
later  than three days  before  the day on which the  meeting is to be held,  or
shall be sent to the  director  at such  place  by  telegraph,  or be  delivered
personally or by courier,  telephone or  facsimile,  not later than twelve hours
before the time and day of meeting.  Neither the business to be  transacted  at,
nor the  purpose  of,  any  special  meeting of the Board of  Directors  need be
specified in the notice,  of such  meeting,  although in the ordinary  course of
events the  purpose of the  meeting  will be  indicated  in the  notice.  Unless
limited by law, the Certificate of Incorporation, the By-laws or by the terms of
the notice  thereof,  any and all  business  may be  transacted  at any  special
meeting.  When there  shall be no quorum at a regular or  special  meeting,  the
members  present may adjourn  from time to time by a vote of the majority of the
members present,  but no business except  adjournment shall be transacted in the
absence  of a quorum.  It shall not be  necessary  to give  notice of  adjourned
meetings.

                  7.  A  majority  of  all  directors   shall  be  necessary  to
constitute a quorum for the transaction of business. [105]

                  8. (a) The Board of Directors  shall cause an  examination  of
the Bank to be made from time to time by or under  the  supervision  of a person
who is not a  director,  officer  or  employee  of the  Bank and who is a public
accountant,   or  such  other  persons  whose  qualifications  for  making  such
examination have been approved by the Commissioner of Banking. The scope of such
examination  shall be determined by  regulations of the  Commissioner  or in the
absence of such regulations by the Board of Directors of the Bank.

                     (b) Each  examination  shall,  pursuant to Section  8(a) of
this Article, be commenced not later than six (6) and not more than fifteen (15)
months  following  the  commencement  of the next  preceding  examination,  made
pursuant  to Section  8(a) of this  Article,  but no such  examination  shall be
commenced  at any time when an  examination,  pursuant to Section 260 of "An Act
Concerning Banking and Banking Institutions  (Revision of 1948)" of the State of
New Jersey and amendments and supplements thereto (hereafter "the Banking Act"),
is being made.

                     (c) The Board of  Directors  of the Bank may,  whenever  it
shall deem it advisable,  cause an examination of the Bank to be made other than
as required by this Section. [253]

                  9. Any action  required or permitted  to be taken  pursuant to
authorization  voted at a meeting  of the Board of  Directors  or any  committee
thereof,  may be taken  without a meeting  if,  prior to or  subsequent  to that
action,  all  members  of the  Board  or of the  committee,  as the case may be,
consent thereto in writing and those written consents are filed with the minutes
of the proceedings of the Board or committee. [105]

                  10. Any or all directors may  participate  in a meeting of the
Board of  Directors  or a  committee  of the  Board  by  means  of a  conference
telephone or any means of  communication  by which all persons  participating in
the meeting are able to hear each other. [105]

                                   ARTICLE III

                             COMMITTEES OF THE BOARD

                  1. The Board of Directors  may appoint an Executive  Committee
from  among  the  directors.  If  there  is no  Executive  Committee  separately
appointed,  the director  members of the Loan  Committee  shall  constitute  the
Executive  Committee.  This  Committee  shall have the powers  prescribed in the
Banking Act. The Executive  Committee  shall have not less than five (5) members
and a majority shall  constitute a quorum.  The Executive  Committee  shall have
power to act on behalf  of the Board of  Directors,  except as  limited  by law,
between the regular meetings of the Board. [108][Amended 1/17/96]

                  2. The  Board of  Directors  may from  time to time  appoint a
Trust  Committee.  The Trust  Committee  shall consist of not less than five (5)
members.  Not less than a majority of the members shall be directors of the Bank
and any or all of the remaining members may be directors or officers of the Bank
who are not  directors.  Subject to the provisions of the Banking Act, the Trust
Committee may exercise all the powers of the Board of Directors  with respect to
fiduciary  or agency  matters as therein set forth and/or as  authorized  by any
other provisions of law or governmental or regulatory entities. [109]

                  3. The  Board of  Directors  may  appoint,  from time to time,
other committees of one or more persons,  for such purposes and with such powers
as the Board may determine. No such other committee shall be empowered to do any
act for the Bank without approval of such act by the Board of Directors. [110]

                  4. Each committee shall present the minutes of each meeting to
the Board at its next regular meeting unless such meeting follows within two (2)
days of such Board  meeting,  in which case such minutes may be presented at the
second meeting of the Board following such committee meeting. [108, 109]

                                   ARTICLE IV

                                    OFFICERS

                  1. (a) The  directors  at their first  meeting  following  the
annual  meeting  of the  stockholders  shall  elect a  Chairman  of the Board of
Directors and a President,  who may be the same person. They shall also elect at
such  meeting  a  Secretary  and  Treasurer,  who need not be  directors.  Other
officers, including Vice Presidents, who need not be directors, may from time to
time be elected or appointed by the Board of Directors. [107,111]

                     (b)  The  Board  of  Directors  may  designate  either  the
Chairman of the Board or the President to act as Chief Executive  Officer of the
Bank.

                     (c)  If the Chairman  of the Board shall be  designated  as
Chief  Executive  Officer of the Bank and shall be prevented  from assuming such
duties by reason of absence or disability, the President shall act as such Chief
Executive  Officer during the period of such absence or  disability,  unless the
Board of Directors shall otherwise determine.

                     (d)  The Board of Directors may also elect one or more Vice
Chairmen of the Board.  If so  designated  by the Board of  Directors,  the Vice
Chairman  may  be an  executive  officer  and  shall  have  such  duties  as are
prescribed by the Board of Directors. The Vice Chairman shall, in the absence or
disability of the Chairman of the Board and  President,  act as Chief  Executive
Officer and preside at meetings in the Chief Executive  Officer's place,  unless
the Board of Directors shall otherwise determine. If there is more than one Vice
Chairman  present,  such  powers and  duties  shall  devolve  upon the one first
appointed to that office.

                     (e) The Board of Directors may elect one or more persons to
the office of  Director  Emeritus.  A  director  who  retires  from the Board of
Directors  by reason of having  reached the  mandatory  retirement  age shall be
eligible to be a Director Emeritus.  Such Director Emeritus shall have the right
to attend and participate in meetings of the Board of Directors,  without voting
rights, and to be appointed to committees of the Board of Directors,  other than
the Executive  Committee.  A Director  Emeritus shall not receive a salary,  but
shall receive reasonable compensation,  as fixed by the Board, for attendance at
meetings of the Board of Directors  and of  committees of which such person is a
member.

                  2. The Board of  Directors  shall also  appoint an officer who
shall be designated as the Manager of the Investment  Management  Division,  who
shall be the person  responsible  for the  management  of the  Bank's  fiduciary
functions  and such  assistants  to the  aforesaid  officer  or other  officers,
employees or agents as it may deem advisable.

                  3. All of the  officers  of the Bank  shall be  subject to the
control  and  direction  of the Board of  Directors  or between  meetings of the
Board,  of the Executive  Committee and the Chief Executive  Officer,  and shall
hold office at the pleasure of the Board of Directors until the first meeting of
the Board of Directors following the annual meeting of stockholders. [112]

                  4. The Board of Directors  shall fix and control the salary or
compensation  of all officers and employees of the Bank.  The Board of Directors
may delegate this duty to the Senior Management Committee,  except that it shall
not delegate such duty regarding Senior Management Committee members' salaries.

                  5.  The  Chairman  of  the  Board  of  Directors  and,  in the
Chairman's  absence,  the  President,  and in  both  their  absences,  the  Vice
Chairman, shall preside at the meetings of the Board of Directors, the Executive
Committee, and stockholders.

                  6. The  officer  designated  by the  Board as Chief  Executive
Officer shall exercise general  supervision over the affairs and officers of the
Bank and  supervise  the  carrying  out of  policies  adopted or approved by the
Board.  The Chief  Executive  Officer shall also have general  executive  powers
appertaining  to the chief  executive  officer of a  corporation  as well as the
specific powers  conferred by these By-laws and shall also have and may exercise
such  further  powers  and  duties  as from time to time are  conferred  upon or
assigned to the Chief Executive Officer by the Board.

                  7. The President, Senior Executive Vice Presidents,  Executive
Vice Presidents, Senior Vice Presidents, Vice Presidents,  Secretary, Treasurer,
other officers and all assistant officers shall perform such duties and exercise
such powers as the Board of Directors or the  Executive  Committee may from time
to time  prescribe,  or as may be  designated  to them  by the  Chief  Executive
Officer of the Bank.

                  8. The Secretary  shall be Secretary of the Board of Directors
and of the Bank,  and shall have and may  exercise any and all powers and duties
pertaining  by law,  regulation  or  practice,  to the office of  Secretary,  or
imposed by these By-laws.

                  9. In all cases where the duties of the officers, employees or
agents of the Bank are not  specifically  prescribed  by the By-laws,  or by the
Board of  Directors,  they shall obey the orders and  instructions  of the Chief
Executive Officer who shall have power to dismiss any employee,  not an officer,
when the Chief  Executive  Officer  shall deem such action to be proper,  and to
delegate such power.

                  10. In the absence or  inability of any officer of the Bank to
act, the  Directors  may,  except as otherwise  herein  provided,  delegate such
officer's  powers and assign such officer's  duties to any other officer for the
time  being,  who for such time shall be the acting  official  for the duties so
designated.

                   11. In the case of death,  resignation or removal from office
of any  officer,  the  Directors  by a  majority  vote may  elect or  appoint  a
successor. [113]

                                    ARTICLE V

                                      SEAL

                   1. The Seal of the Company shall be circular in form with the
words "Summit Bank" on the  circumference and such other design upon the face of
the Seal as the Directors may adopt.  (An  impression of the Seal appears in the
margin hereof.) [24(1)]

                   2. The Seal  shall be kept in custody  of the  Secretary  and
shall  be  affixed  by  such  Secretary  or by  the  Treasurer  or by one of the
Assistant  Secretaries  or Assistant  Treasurers to all  instruments  in writing
which require a seal.

                                   ARTICLE VI

                           CAPITAL STOCK CERTIFICATES

                   1. Shares of stock shall be  transferable on the books of the
Bank, and a transfer book shall be kept in which all transfers of stock shall be
recorded.  Every  person  becoming a  shareholder  by such  transfer  shall,  in
proportion to such person's shares, succeed to all rights of the prior holder of
such shares. [98]

                   2.  Certificates  of stock shall bear the manual or facsimile
signature of the Chairman of the Board or the Vice Chairman or President, and of
the Secretary,  or an Assistant Secretary, or any other officer appointed by the
Board of  Directors  for that  purpose,  to be known as an  Authorized  Officer,
provided  that at least one  signature  of an  officer  or a  transfer  agent or
registrar  shall be manual,  and sealed with the seal of the Bank or a facsimile
thereof.  Each certificate  shall recite on its face that the stock  represented
thereby  is  transferable  only  upon the books of the Bank  properly  endorsed.
Shares of the capital stock of the Bank shall be personal  property and shall be
held and transferred as provided in the Uniform Commercial Code. [98]

                                   ARTICLE VII

             CONVEYANCES, FIDUCIARY AGREEMENTS AND OTHER CONTRACTS,
                          SHARES OF OTHER CORPORATIONS

                   1. All deeds, mortgages, leases, agreements, contracts and/or
instruments  shall be  executed  in the name of the Bank by the  Chairman of the
Board or the  President or the Vice Chairman or one of the Vice  Presidents,  or
Assistant  Vice  Presidents,  and by the  Treasurer  or  Secretary  or Assistant
Treasurer or Secretary,  who shall affix thereto, when required, the seal of the
Bank and attest the same,  or by such other  persons and in such other manner as
may be  specifically  authorized  by the Board of  Directors  in any  particular
instance. All instruments relating to fiduciary or agency matters, including but
not  limited to  Probate of Wills,  Administration  of  Estates,  Guardianships,
Trusts or Trusteeships,  and other Investment  Management  Division Accounts may
also be executed by a Trust  Officer in place of the other  officers  enumerated
above.

                   2. Subject to the  limitation in this or any other section of
these  By-laws,  the Board of Directors or the Executive  Committee or the Trust
Committee shall have the power to confer on any designated officer,  employee or
employees  the right to execute  instruments  in the name of the Bank and to act
for and sign in the name of the Bank in such matters and manners as the Board of
Directors or Executive  Committee  or Trust  Committee  may from time to time by
resolution determine.

                   3. The Chairman, President, Vice Chairman or the Secretary is
authorized to vote,  represent  and exercise on behalf of the Bank,  all rights,
including the right to nominate  directors or trustees,  incident to any and all
shares or membership  rights of any other  corporation or association or entity,
including  the  Federal  Reserve  Bank,  Federal  Home Loan Bank or other  bank,
standing in the name of the Bank.  The authority  herein granted to said officer
to vote or  represent  on behalf of the Bank any and all shares held by the Bank
in any other corporation or association or entity, including the Federal Reserve
Bank,  Federal  Home Loan Bank or other bank,  may be  exercised  either by said
officer in person or by written consent or by any person  authorized so to do by
proxy or power of attorney duly executed by said  officer.  Notwithstanding  the
above,  however,  the Board of Directors,  in its  discretion,  may designate by
resolution  the person to vote or represent  said shares of other  corporations.
[Amended 7/19/95]

                                  ARTICLE VIII

                           CHECKS, NOTES, DRAFTS, ETC.

                   1. All  checks,  certificates  of  deposit,  notes  and other
instruments made or issued by the Bank will be signed in its name by an officer.
However,  Treasurer's  checks issued by the Bank or checks certified by the Bank
may be signed by authorized employees.  Authorized employees shall be designated
by the Chief  Executive  Officer,  or the Chairman or the  President or the Vice
Chairman or a Senior Executive Vice President,  an Executive Vice President or a
Senior Vice President or the Treasurer.

                   2. Checks,  drafts,  notes and other  negotiable  instruments
received by the Bank may be endorsed for collection in its name or its behalf by
any officer, or at the direction of any officer.

                   3. No  officer  or agent of the Bank  shall have the power to
endorse in its name or its behalf any checks,  drafts, bills of exchange,  notes
or other written  instruments for the payment of money except for the purpose of
collection.

                                   ARTICLE IX

                                   MINUTE BOOK

                   1. The Certificate of  Incorporation  and the By-laws of this
Bank and all amendments thereto, the returns of the Judges of the Elections, the
proceedings  of all regular and special  meetings of the  Directors,  and of the
stockholders  shall be recorded in the Minute Book;  the minutes of each meeting
of the Board shall be signed by the person presiding thereat and attested by the
Secretary or an Assistant Secretary. [97]

                                    ARTICLE X

                                 INDEMNIFICATION

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

                  This By-law shall be implemented  and construed to provide any
director,  officer or other person described above who is found to have acted in
good faith and in a manner  such  person  reasonably  believed  to be in, or not
opposed  to,  the  best  interests  of the  Bank  the  maximum  indemnification,
advancement of expenses,  and reimbursement for liabilities and expenses allowed
by law,  provided,  however,  that advancement of counsel fees will be made only
when the Board of Directors  or an officer  authorized  by the Board  determines
that arrangements for counsel are satisfactory to the Bank. [250]

                                   ARTICLE XI

                         INVESTMENT MANAGEMENT DIVISION

                   1.  There  shall  be a  Division  of the  Bank  known  as the
Investment  Management  Division  which shall  perform the  fiduciary and agency
responsibilities of the Bank.

                   2.  The  officer  of the  Bank  designated  as the  executive
officer responsible for fiduciary matters shall be the Manager of the Investment
Management Division. Such officer shall have the authority and responsibility to
manage,  supervise,  direct  and  assign  all the  activities  and duties of the
Investment  Management  Division  and  shall do or  cause to be done all  things
necessary or proper in carrying on the business of said  Division  including the
exercise of all powers  delegable or  assignable by the Board of Directors or by
the Trust  Committee  relating to fiduciary or agency matters in accordance with
all provisions of law and applicable regulations.

                   3.  The   Investment   Management   Division  shall  maintain
appropriate  files  containing  all  fiduciary and agency  records  necessary to
assure that its responsibilities have been properly undertaken and discharged.

                                   ARTICLE XII

                                    DIVIDENDS

                   Subject to the  limitations  prescribed  by law, the Board of
Directors  may  declare a  dividend  on the shares of the Bank of so much of the
profits as shall  appear  advisable  to the Board,  making the same payable at a
time in its discretion, and in accordance with applicable law. [52]

                                  ARTICLE XIII

                             BY-LAWS AND AMENDMENTS

                  The  stockholders of the Bank shall have the power to alter or
repeal these  By-laws as set forth  herein.  The Board of Directors may alter or
repeal these By-laws in accordance with the Banking Act. [77]

                  These  By-laws  shall  not  be  altered  or  repealed  by  the
stockholders  except at an annual or special meeting of the  stockholders by the
affirmative  vote of the holders of a majority of the capital  stock of the Bank
entitled to vote at such meeting.

                  The  By-laws  shall not be altered or repealed by the Board of
Directors  except by affirmative  vote of the majority of the whole Board at any
regular or special  meeting of the Board of  Directors,  and unless at least two
(2) days prior  written  notice of the intended  action shall have been given to
the  directors.  Such  notice  may be  waived by a  director  at or prior to the
meeting. [76,77,78]

                                   ARTICLE XIV

                                WAIVER OF NOTICE

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

                                   ARTICLE XV

                 PROGRAM FOR EMERGENCY OPERATIONS AND CONTINUITY
                 OF MANAGEMENT AND ALTERNATE HEADQUARTERS IN THE
                               EVENT OF EMERGENCY

                  1. In the event of an emergency  declared by the  President of
the United  States or the  person  performing  the  President's  functions,  the
officers and  employees of the Bank will  continue to conduct the affairs of the
Bank under such  guidance  from the directors as may be available and subject to
conformance with any governmental directives during the emergency.

                  2. The Board of Directors shall have the power, in the absence
or  disability  of any  officer,  or upon the  refusal of any officer to act, to
delegate and prescribe such officer's powers and duties to any other officer, or
to any director, for the time being.

                  3. In the event of a state of disaster of sufficient  severity
to prevent the conduct and management of the affairs and business of the Bank by
its directors and officers as  contemplated  by these  By-laws,  any two or more
available members of the then incumbent  Executive  Committee shall constitute a
quorum of that  committee for the full conduct and management of the affairs and
business of the Bank;  and in  addition,  such  committee  shall be empowered to
exercise all of the powers reserved to the Trust Committee under the By-laws. In
the event of the  unavailability,  at such time,  of a minimum of two members of
the then incumbent  Executive  Committee,  any three  available  directors shall
constitute  the Executive  Committee for the full conduct and  management of the
affairs and business of the Bank in accordance with the foregoing  provisions of
this Section.  This By-law shall be subject to  implementation by resolutions of
the  Board of  Directors  passed  from  time to time for that  purpose,  and any
provisions of these By-laws (other than this Section) and any resolutions  which
are contrary to the  provisions of this Section or to the provisions of any such
implementary  resolutions shall be suspended until it shall be determined by any
interim  Executive  Committee  acting under this Section that it shall be to the
advantage  of the Bank to resume the conduct and  management  of its affairs and
business under all of the other provisions of these By-laws.

                  4. In the event of any emergency, as described in Section 1 of
this Article,  the offices of the Bank at which its business  shall be conducted
shall be the head office located at 210 Main Street, Hackensack, New Jersey, and
the  branches  at that time owned or leased and  operated  by the Bank,  and any
other legally authorized location which may be leased or acquired by the Bank to
carry on its business.  During an emergency resulting in any authorized place of
business of the Bank being unable to function, the business ordinarily conducted
at such location shall be relocated elsewhere in suitable quarters,  in addition
to or in lieu of the locations heretofore mentioned, as may be designated by the
Board of Directors or by the Executive Committee or by such persons as are then,
in accordance with these By-laws and with resolutions  adopted from time to time
by the Board of Directors  dealing with the exercise of authority in the time of
such emergency,  conducting the affairs of this Bank. Any temporarily  relocated
place of business shall be returned to its legally  authorized  location as soon
as practicable and such temporary place of business shall then be discontinued.
[23,52]

<PAGE>



                      EXHIBIT 6 TO FORM T-1 OF SUMMIT BANK

                               CONSENT OF TRUSTEE


         Summit  Bank,  as trustee  (the  "Trustee")  under an  indenture  to be
entered  into  between  itself and Hubco,  Inc.,  hereby  consents,  pursuant to
Section 321(b) of the Trust Indenture Act of 1939, as amended, to the furnishing
by Federal,  State,  Territorial  or District  Authorities to the Securities and
Exchange  Commission  of all  reports,  records  or other  information  relating
thereto.


                                                 SUMMIT BANK



                                                 By:/s/ DONNA J. FLANAGAN
                                                 Donna J. Flanagan
                                                 Vice President

Dated:  October 4, 1996






                                  EXHIBIT 99(a)
                              LETTER OF TRANSMITTAL
                                       FOR
                 8.20% EXCHANGE SUBORDINATED DEBENTURES DUE 2006
                                   HUBCO, INC.
         THE EXCHANGE OFFER WILL EXPIRE AT 5:00 PM., NEW YORK CITY TIME
        ON ________________, 1997 (THE "EXPIRATION DATE") UNLESS EXTENDED
                                 BY HUBCO, INC.

                                 EXCHANGE AGENT:

                               MARINE MIDLAND BANK








         DELIVERY OF THIS LETTER OF  TRANSMITTAL TO AN ADDRESS OTHER THAN AS SET
FORTH ABOVE OR TRANSMISSION OF  INSTRUCTIONS  VIA A FACSIMILE  TRANSMISSION TO A
NUMBER OTHER THAN AS SET FORTH ABOVE WILL NOT CONSTITUTE A VALID DELIVERY.

         The   undersigned   acknowledges   receipt  of  the  Prospectus   dated
_______________,1996  (the  "Prospectus") of Hubco,  Inc. (the "Company") which,
together  with  this  Letter  of  Transmittal  (the  "Letter  of  Transmittal"),
describes the Company's offer (the "Exchange  Offer") to exchange (i) $25,000 in
principal  amount of 8.20% Exchange  Subordinated  Debentures due 2006 (the "New
Debentures")  for  each  $25,000  in  principal  amount  of  outstanding   8.20%
Subordinated  Debentures due 2006 (the "Old  Debentures").  The terms of the New
Debentures are identical in all material respects  (including  principal amount,
interest  rate and maturity) to the terms of the Old  Debentures  for which they
may be  exchanged  pursuant  to the  Exchange  Offer,  except  that  (i) the New
Debentures  will  have been  registered  under the  Securities  Act of 1933,  as
amended and, therefore,  will not bear legends restricting the transfer thereof,
and (ii)  holders of New  Debentures  will not be  entitled  to the  prospective
increase in interest rate contained in the Old Debentures.

         The undersigned has checked the appropriate boxes below and signed this
Letter of  Transmittal  to indicate the action the  undersigned  desires to take
with respect to the Exchange Offer.

PLEASE READ THE ENTIRE LETTER OF TRANSMITTAL AND THE PROSPECTUS CAREFULLY BEFORE
CHECKING ANY BOX BELOW

         THE  INSTRUCTIONS  INCLUDED  WITH THIS  LETTER OF  TRANSMITTAL  MUST BE
FOLLOWED.  QUESTIONS AND REQUESTS FOR ASSISTANCE OR FOR ADDITIONAL COPIES OF THE
PROSPECTUS AND THIS LETTER OF TRANSMITTAL MAY BE DIRECTED TO THE EXCHANGE AGENT.

         List  below the Old  Debentures  to which  this  Letter of  Transmittal
relates. If the space provided below is inadequate,  the Certificate Numbers and
Principal Amounts should be listed on a separate signed schedule affixed hereto.

DESCRIPTION OF OLD DEBENTURES TENDERED HEREWITH

                                             Aggregate
                                             Principal
                                             Amount           Principal
Name(s)and Address(es)of        Certificate  Represented      Amount
Registered Holder(s)            Number(s)*   by Debentures*   Tendered**
(Please fill in)                --------------------------------------------
                                --------------------------------------------
                                --------------------------------------------
                                Total:--------------------------------------
- ------------------------------------------------------------------------------
*  Need not be completed by book-entry holders.

** Unless  otherwise  indicated,  the holder will be deemed to have tendered the
full aggregate principal mount represented by old Debentures. See Instruction 2.

         This Letter of Transmittal is to be used either if certificates for Old
Debentures  are to be forwarded  herewith or if delivery of Old Debentures is to
be made by book-entry transfer to an account maintained by the Exchange Agent at
The Depository  Trust Company  ("DTC"),  pursuant to the procedures set forth in
"The Exchange Offer -- Procedures for Tendering" in the Prospectus.  Delivery of
documents to a book-entry  transfer facility does not constitute delivery to the
Exchange Agent.

         Unless the context requires  otherwise,  the term "Holder" for purposes
of this Letter of Transmittal  means any person in whose name Old Debentures are
registered or any other person who has obtained a properly  completed bond power
from the registered holder or any person whose Old Debentures are held of record
by DTC who desires to deliver such Old Debentures by book-entry transfer at DTC.

         Holders  whose Old  Debentures  are not  immediately  available  or who
cannot deliver their Old Debentures and all other  documents  required hereby to
the  Exchange  Agent on or prior to the  Expiration  Date may  tender  their Old
Debentures  according  to the  guaranteed  delivery  procedure  set forth in the
Prospectus under the caption "The Exchange Offer -- Procedures for Tendering."

/ / CHECK HERE IF TENDERED OLD  DEBENTURES  ARE BEING  DELIVERED  BY  BOOK-ENTRY
TRANSFER MADE TO AN ACCOUNT MAINTAINED BY THE EXCHANGE AGENT WITH THE DEPOSITORY
TRUST COMPANY AND COMPLETE THE FOLLOWING:

Name of Tendering Institution
The Depository Trust Company   --------------------------------------


Account Number  ------------------ Transaction Code Number  -------------------

/ / CHECK HERE IF TENDERED  OLD  DEBENTURES  ARE BEING  DELIVERED  PURSUANT TO A
NOTICE OF GUARANTEED DELIVERY AND COMPLETE THE FOLLOWING:

Name of Registered Holder(s)  -------------------------------------------------

Name of Eligible Institution that Guaranteed Delivery  ------------------------

IF DELIVERED BY BOOK-ENTRY TRANSFER:

Account Number  ----------------------------------


PLEASE READ THE ACCOMPANYING INSTRUCTIONS CAREFULLY

Ladies and Gentlemen:

Upon the  terms  and  subject  to the  conditions  of the  Exchange  Offer,  the
undersigned hereby tenders to the Company the  above-described  principal amount
of Old  Debentures.  Subject to, and effective upon, the acceptance for exchange
of the Old Debentures  tendered  herewith,  the  undersigned  hereby  exchanges,
assigns and transfers to, or upon the order of, the Company all right, title and
interest  in and to such Old  Debentures.  The  undersigned  hereby  irrevocably
constitutes  and appoints  the  Exchange  Agent as the true and lawful agent and
attorney-in-fact  of the  undersigned  (with full  knowledge  that said Exchange
Agent  acts as the agent of the  undersigned  in  connection  with the  Exchange
Offer) to cause the Old  Debentures to be assigned,  transferred  and exchanged.
The undersigned  represents and warrants that it has full power and authority to
tender,  exchange,  assign and  transfer the Old  Debentures  and to acquire New
Debentures issuable upon the exchange of such tendered Old Debentures, and that,
when the same are  accepted  for  exchange,  the Company  will  acquire good and
unencumbered title to the tendered Old Debentures,  free and clear of all liens,
restrictions, charges and encumbrances and not subject to any adverse claim. The
undersigned  also warrants that it will,  upon request,  execute and deliver any
additional documents deemed by the Exchange Agent or the Company to be necessary
or desirable to complete the exchange,  assignment  and transfer of tendered Old
Debentures  or transfer  ownership of such Old  Debentures  on the account books
maintained by The Depository Trust Company.

         The Exchange Offer is subject to certain conditions as set forth in the
Prospectus under the caption "The Exchange Offer -- Conditions to the Exchange."
The undersigned  recognizes that as a result of these  conditions  (which may be
waived, in whole or in part, by the Company),  as more particularly set forth in
the  Prospectus,  the Company  may not be  required  to exchange  any of the Old
Debentures  tendered hereby and, in such event, the Old Debentures not exchanged
will be returned to the  undersigned at the address shown below the signature of
the undersigned.

         By tendering,  each holder of Old Debentures  represents to the Company
that (i) the New Debentures acquired in the Exchange Offer are being obtained in
the ordinary  course of business of the person  receiving  such New  Debentures,
whether or not such person is such  holder,  (ii)  neither the holder of the Old
Debentures nor any such other person has an arrangement  or  understanding  with
any person to participate in the  distribution of such New Debentures,  (iii) if
the holder is not a broker-dealer or is a broker-dealer but will not receive New
Debentures  for its own  account in  exchange  for Old  Debentures,  neither the
holder nor any such other  person is engaged in or intends to  participate  in a
distribution  of the New  Debentures  and (iv)  neither  the holder nor any such
other  person is an  "affiliate"  of the Company  within the meaning of Rule 405
under the  Securities  Act of 1933,  as amended  (the "Act").  If the  tendering
holder is a  broker-dealer  that will receive New Debentures for its own account
in exchange for Old  Debentures,  it  represents  that the Old  Debentures to be
exchanged  for  the  New  Debentures   were  acquired  by  it  as  a  result  of
market-making  activities or other trading activities,  and acknowledges that it
will deliver a prospectus meeting the requirements of the Act in connection with
any  resale  of  such  New  Debentures;  however,  by so  acknowledging  and  by
delivering a prospectus,  the broker-dealer  will not be deemed to admit that it
is an "underwriter" within the meaning of the Act.

         All authority  herein conferred or agreed to be conferred shall survive
the death,  bankruptcy or incapacity of the undersigned and every  obligation of
the   undersigned   hereunder   shall  be  binding  upon  the  heirs,   personal
representatives,  successors  and  assigns  of  the  undersigned.  Tendered  Old
Debentures may be withdrawn at any time prior to the Expiration Date.

         Certificates for all New Debentures  delivered in exchange for tendered
Old Debentures and any Old Debentures  delivered herewith but not exchanged,  in
each case registered in the name of the  undersigned,  shall be delivered to the
undersigned at the address shown below the signature of the undersigned.


<PAGE>




TENDERING HOLDER(S) SIGN HERE
(Complete accompanying substitute Form W-9)

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

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

Signature(s) of Holder(s)

Dated:--------------------,1997

(Must be  signed  by  registered  holder(s)  exactly  as  name(s)  appear(s)  on
certificate(s)  for Old  Debentures  or by any  person(s)  authorized  to become
registered  holder(s) by endorsements and documents  transmitted herewith or, if
the Old  Debentures are held of record by DTC, the person in whose name such Old
Debentures  are  registered  on the books of DTC. If  signature is by a trustee,
executor, administrator, guardian, attorney-in-fact, officer of a corporation or
other person acting in a fiduciary or representative capacity,  please set forth
the full title of such person.) See Instruction 3.

Name(s)
- -------------------------------------------------------------------

- -------------------------------------------------------------------
                                  (Please Print)

Capacity (full title):
- -----------------------------------------------------

Address:
- -----------------------------------------------------------------

- -----------------------------------------------------------------
                                 (Including Zip Code)

Area Code and Telephone No.
- ----------------       -----------------------
Tax Identification No.


GUARANTEE OF SIGNATURE(S) (If Required - See Instruction 3)

Authorized Signature:
- -----------------------------------------------------
Name:
- ---------------------------------------------------------------------
Title:
- ---------------------------------------------------------------------
Address:
- -------------------------------------------------------------------
Name of Firm:
- -------------------------------------------------------------
Area Code and Telephone No.
- -----------------------------------------------

Dated:                   , 1997


                                  INSTRUCTIONS

         FORMING PART OF THE TERMS AND CONDITIONS OF THE EXCHANGE OFFER

         1.   Delivery  of  this  Letter  of   Transmittal   and   Certificates.
Certificates for all physically  delivered Old Debentures or confirmation of any
book-entry  transfer to the Exchange  Agent's  account at The  Depository  Trust
Company of Old Debentures tendered by book-entry transfer, as well as a properly
completed and a duly executed  copy of this Letter of  Transmittal  or facsimile
thereof, and any other documents required by this Letter of Transmittal, must be
received by the Exchange  Agent at any of its  addresses  set forth herein on or
prior to the Expiration Date (as defined in the Prospectus).

         THE  METHOD  OF  DELIVERY  OF  THIS  LETTER  OF  TRANSMITTAL,  THE  OLD
DEBENTURES AND ANY OTHER  REQUIRED  DOCUMENTS IS AT THE ELECTION AND RISK OF THE
HOLDER AND, EXCEPT AS OTHERWISE PROVIDED BELOW, THE DELIVERY WILL BE DEEMED MADE
ONLY WHEN ACTUALLY  RECEIVED BY THE EXCHANGE AGENT. IF SUCH DELIVERY IS BY MAIL,
IT IS SUGGESTED THAT  REGISTERED  MAIL WITH RETURN RECEIPT  REQUESTED,  PROPERLY
INSURED, BE USED.

Holders whose Old Debentures are not immediately available or who cannot deliver
their Old Debentures  and all other required  documents to the Exchange Agent on
or prior to the Expiration Date or comply with book-entry transfer procedures on
a timely  basis may  tender  their Old  Debentures  pursuant  to the  guaranteed
delivery  procedure set forth in the  Prospectus  under "The  Exchange  Offer --
Procedures for Tendering."  Pursuant to such procedure:  (i) such tender must be
made by or through an Eligible Institution (as defined in the Prospectus);  (ii)
on or prior to the  Expiration  Date the Exchange  Agent must have received from
such Eligible Institution a letter,  telex,  telegram or facsimile  transmission
setting forth the name and address of the tendering  holder,  the names in which
such Old Debentures are registered, and, if possible, the certificate numbers of
the Old  Debentures to be tendered;  and (iii) all tendered Old Debentures (or a
confirmation of any book-entry transfer of such Old Debentures into the Exchange
Agent's  account at The  Depository  Trust  Company)  as well as this  Letter of
Transmittal and all other documents  required by this Letter of Transmittal must
be received by the Exchange  Agent within five New York Stock  Exchange  trading
days after the date of execution of such  letter,  telex,  telegram or facsimile
transmission,  all as provided in the Prospectus under the caption "The Exchange
Offer -- Procedures for Tendering."

         No alternative,  conditional,  irregular or contingent  tenders will be
accepted.  All tendering holders, by execution of this Letter of Transmittal (or
facsimile thereof), shall waive any right to receive notice of the acceptance of
the Old Debentures for exchange.

         2.  Partial  Tenders;  Withdrawals.  If less than the entire  principal
amount of Old Debentures evidenced by a submitted  certificate is tendered,  the
tendering  holder must fill in his principal amount tendered in the box entitled
"Principal Amount Tendered." A newly issued certificate for the principal amount
of Old Debentures submitted but not tendered will be sent to such holder as soon
as practicable  after the Expiration  Date. All Old Debentures  delivered to the
Exchange Agent will be deemed to have been tendered unless otherwise indicated.

         Tenders  of  Old   Debentures   pursuant  to  the  Exchange  Offer  are
irrevocable,  except that Old Debentures tendered pursuant to the Exchange Offer
may be withdrawn at any time prior to the  Expiration  Date. To be effective,  a
written, telegraphic,  telex or facsimile transmission notice of withdrawal must
be timely  received by the Exchange  Agent.  Any such notice of withdrawal  must
specify the person  named in the Letter of  Transmittal  as having  tendered Old
Debentures to be withdrawn,  the certificate numbers of the Old Debentures to be
withdrawn,  the principal  amount of Old  Debentures  delivered for exchange,  a
statement  that  such a holder  is  withdrawing  its  election  to have such Old
Debentures  exchanged,  and  the  name of the  registered  holder  of  such  Old
Debentures,  and must be signed by the holder in the same manner as the original
signature  on the  Letter  of  Transmittal  (including  any  required  signature
guarantees) or be accompanied by evidence  satisfactory  to the Company that the
person  withdrawing the tender has succeeded to the beneficial  ownership of the
Old  Debentures  being  withdrawn.  The Exchange  Agent will return the properly
withdrawn Old Debentures promptly following receipt of notice of withdrawal.  If
Old  Debentures  have been tendered  pursuant to the  procedure  for  book-entry
transfer,  any  notice of  withdrawal  must  specify  the name and number of the
account at The  Depository  Trust  Company to be credited with the withdrawn Old
Debentures or otherwise comply with The Depository Trust Company's procedures.

         3. Signature on this Letter of  Transmittal;  Written  Instruments  and
Endorsements;  Guarantee of Signatures.  If this Letter of Transmittal is signed
by the registered holder(s) of the Old Debentures tendered hereby, the signature
must  correspond  with the  name(s) as  written on the face of the  certificates
without alteration, enlargement or any change whatsoever.

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

         If a  number  of Old  Debentures  registered  in  different  names  are
tendered,  it will be necessary to  complete,  sign and submit as many  separate
copies of this Letter of Transmittal as there are different registrations of Old
Debentures.

         When this Letter of Transmittal  is signed by the registered  holder or
holders of Old  Debentures  listed  and  tendered  hereby,  no  endorsements  of
certificates  or separate  written  instruments  of  transfer  or  exchange  are
required.

         If this  Letter of  Transmittal  is signed by a person  other  than the
registered holder or holders of the Old Debentures (which term, for the purposes
described herein,  shall include any participant in the Depository Trust Company
whose name appears on a security listing as the owner of Old Debentures) listed,
such tendered Old Debentures must be endorsed or accompanied by separate written
instruments of transfer or exchange in form satisfactory to the Company and duly
executed by the registered  holder, in either case signed exactly as the name or
names of the  registered  holder or  holders  appear(s)  on the Old  Debentures.
Endorsements on certificates  or signatures on separate  written  instruments of
transfer or exchange  required by this  Instruction  3 must be  guaranteed by an
Eligible Institution.

         If this Letter of  Transmittal,  any  certificate  or separate  written
instruments  of  transfer  or  exchange  are  signed  by  trustees,   executors,
administrators, guardians, attorneys-in-fact, officers of corporations or others
acting  in a  fiduciary  or  representative  capacity,  such  persons  should so
indicate  when  signing,  and,  unless  waived by the Company,  proper  evidence
satisfactory to the Company of their authority so to act must be submitted.

         Signatures on this Letter of  Transmittal  need not be guaranteed by an
Eligible  Institution,  provided  the  Old  Debentures  are  tendered:  (i) by a
registered holder of such Old Debentures; or (ii) for the account of an Eligible
Institution.

         4. Transfer  Taxes.  The Company shall pay all transfer  taxes, if any,
applicable  to the transfer and  exchange of Old  Debentures  to it or its order
pursuant to the Exchange Offer. If, however,  New Debentures are to be delivered
to, or are to be  registered or issued in the name of, any person other than the
registered holder of the Old Debentures tendered hereby, or if a transfer tax is
imposed for any reason other than the transfer of Old  Debentures to the Company
or its order  pursuant to the Exchange  Offer,  the amount of any such  transfer
taxes  (whether  imposed on the  registered  holder or any other person) will be
payable by the tendering  holder.  If  satisfactory  evidence of payment of such
taxes or  exception  therefrom  is not  submitted  herewith  the  amount of such
transfer taxes will be billed directly to such tendering holder.

         Except as provided in this  Instruction 4, it will not be necessary for
transfer tax stamps to be affixed to the Old Debentures listed in this Letter of
Transmittal.

         5. Waiver of  Conditions.  The Company  reserves the absolute  right to
waive,  in whole or in party,  any of the  conditions to the Exchange  Offer set
forth in the Prospectus.

         6. Mutilated,  Lost, Stolen or Destroyed  Debentures.  Any holder whose
Old Debentures have been mutilated, lost, stolen or destroyed should contact the
Exchange Agent at the address indicated below for further instructions.

         7. Requests for Assistance or Additional Copies.  Questions relating to
the procedure for tendering,  as well as requests for  additional  copies of the
Prospectus and this Letter of Transmittal, may be directed to the Exchange Agent
at the address and telephone number set forth below. In addition,  all questions
relating to the Exchange Offer, as well as requests for assistance or additional
copies of the Prospectus and this Letter of Transmittal,  may be directed to the
Company at --------------------------------------------------------- 

         8. Irregularities.  All questions as to the validity, form, eligibility
(including  time of receipt),  and  acceptance of Letters of  Transmittal or Old
Debentures will be resolved by the Company,  whose  determination  will be final
and  binding.  The  Company  reserves  the  absolute  fight to reject any or all
Letters of  Transmittal or tenders that are not in proper form or the acceptance
of which  would,  in the opinion of the  Company's  counsel,  be  unlawful.  The
Company also  reserves the right to waive any  irregularities  or  conditions of
tender as to the particular Old Debentures  covered by any Letter of Transmittal
or tendered pursuant to such letter. None of the Company,  the Exchange Agent or
any other person will be under any duty to give  notification  of any defects or
irregularities  in tenders or incur any  liability  for failure to give any such
notification.  The Company's  interpretation  of the terms and conditions of the
Exchange Offer shall be final and binding.

         9. Substitute Form W-9.  Federal income tax laws require each tendering
holder to provide  the Company  with a correct  taxpayer  identification  number
("TIN")  on the  Substitute  Form W-9 which is  provided  under  "Important  Tax
Information"  below, and to indicate whether or not the holder is not subject to
backup  withholding.  Failure to provide the information on the Form may subject
the tendering  holder to 31% federal income tax withholding on the payments made
to the  holder.  The box in Part 2 of the Form may be checked  if the  tendering
holder has not been  issued a TIN and has  applied for a TIN or intends to apply
for TIN in the near  future.  If the box in Part 2 is checked  and the holder is
not provided with a TIN within sixty (60) days, the Company will withhold 31% on
all such payments thereafter until a TIN is provided to the Company.

         10.  Definitions.  Capitalized terms used in this Letter of Transmittal
and not otherwise defined have the meanings given in the Prospectus.

         IMPORTANT:  THIS LETTER OF TRANSMITTAL OR A FACSIMILE THEREOF (TOGETHER
WITH CERTIFICATES FOR OLD DEBENTURES OR CONFIRMATION OF BOOK-ENTRY  TRANSFER AND
ALL  OTHER  REQUIRED  DOCUMENTS)  OR A NOTICE  OF  GUARANTEED  DELIVERY  MUST BE
RECEIVED BY THE EXCHANGE AGENT ON OR PRIOR TO THE EXPIRATION DATE.

                            IMPORTANT TAX INFORMATION

         Under federal  income tax law, a holder whose  tendered Old  Debentures
are accepted for exchange is required to provide the Company with such  holder's
correct  taxpayer  identification  number  ("TIN") on Substitute  Form W-9. If a
holder is an individual,  the TIN is the holder's social security number. If the
Company is not  provided  with the correct  TIN,  the holder may be subject to a
penalty imposed by the Internal Revenue Service. In addition,  payments that are
mare to such  holder with  respect to New  Debentures  acquired  pursuant to the
Exchange Offer may be subject to backup withholding.

         Certain holders (including,  among others, all corporations and certain
foreign individuals) are not subject to these backup withholding requirements. A
corporation must, however, complete the Substitute Form W-9, including providing
its TIN and indicating  that it is exempt from backup  withholding,  in order to
establish  its  exemption  from  backup  withholding.  In  order  for a  foreign
individual  to  qualify  as an  exempt  recipient,  that  holder  must  submit a
statement,  signed under  penalties of perjury,  attesting to that  individual's
exempt  status.  Such  statements  can be  obtained  from the  Company.  See the
enclosed  Guidelines  for  Certification  of Taxpayer  Identification  Number on
Substitute Form W-9 for additional instructions.

         If backup withholding  applies, the Company is required to withhold 31%
of all payments made to the holder. Backup withholding is not an additional tax.
Rather,  the tax  liability  of person  subject  to backup  withholding  will be
reduced by the amount of tax withheld.  If withholding  result in an overpayment
of taxes, a refund may be obtained.

         To prevent  backup  withholding  on payments  that are made to a holder
with respect to New Debentures,  the holder is required to notify the Company of
his or its correct TIN by  completing  the Form below,  certifying  that the TIN
provided  on  Substitute  Form W-9 is correct (or that such holder is awaiting a
TIN) and  whether or not (i) the holder has not been  notified  by the  Internal
Revenue Service that the holder is subject to backup  withholding as a result of
a failure to report all  interest  or  dividends  or (ii) the  Internal  Revenue
Service has notified  the holder that the holder is no longer  subject to backup
withholding.


<PAGE>



PAYER'S NAME:  HUBCO, INC.

SUBSTITUTE     Part 1 -- PLEASE PROVIDE          Social Security Number
Form W-9       YOUR TIN IN THE BOX AT RIGHT      /--------------------/
               AND CERTIFY BY SIGNING AND   OR   /--------------------/
               DATING BELOW                      Employer Identification Number

Department of the        Part  2 -  CERTIFICATION  --  UNDER  THE  PENALTIES  OF
Treasury Internal        PERJURY,  I CERTIFY  THAT THE NUMBER SHOWN ON THIS FORM
Revenue Service          IS MY CORRECT TAXPAYER  IDENTIFICATION (OR I AM WRITING
                         FOR A  NUMBER  TO BE  ISSUED  TO ME) AND  THAT I AM NOT
Payer's Request          SUBJECT TO BACKUP WITHHOLDING  BECAUSE: (A) I AM EXEMPT
for  Taxpayer Iden-      FROM  BACKUP  WITHHOLDING,  OR  (B)  I  HAVE  NOT  BEEN
tification Number        NOTIFIED BY THE INTERNAL REVENUE SERVICE ("IRS") THAT I
(TIN)                    AM  SUBJECT  TO  BACKUP  WITHHOLDING  AS A RESULT  OF A
                         FAILURE TO REPORT ALL  INTEREST AND  DIVIDENDS,  OR (C)
                         THE IRS HAS NOTIFIED ME THAT I AM NO LONGER  SUBJECT TO
                         BACKUP WITHHOLDING.  (YOU MUST CROSS OUT THIS PART 2 IF
                         YOU ARE CURRENTLY SUBJECT TO BACKUP WITHHOLDING BECAUSE
                         OF UNDER-REPORTING OF INTEREST OR DIVIDENDS ON YOUR TAX
                         RETURN.)


SIGNATURE--------------------  DATE---------------------- Awaiting TIN /-------/

- -------------------------------------------------------   
NOTE:  FAILURE TO COMPLETE AND RETURN THIS FORM MAY RESULT IN BACKUP WITHHOLDING
OF 31% OF ANY  PAYMENTS  MADE TO YOU PURSUANT TO THE OFFER.  PLEASE  CONSULT THE
INSTRUCTIONS  TO FORM W-9,  WHICH MAY BE OBTAINED UPON REQUEST FROM THE EXCHANGE
AGENT.


                      CERTIFICATE OF TAXPAYER AWAITING TIN

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  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 if I do not
provide a taxpayer  identification  number within 60 days, 31% of all reportable
payments made to me thereafter will be withheld until I provide a number.

Signature -------------------------------------- Date ------------------------



                          NOTICE OF GUARANTEED DELIVERY
                                       for
                            Tender of all Outstanding
                     8.20% Subordinated Debentures Due 2006
                                 in Exchange for
                 8.20% Exchange Subordinated Debentures Due 2006

                                   HUBCO, INC.

         Registered  holders of outstanding  8.20%  Subordinated  Debentures due
2006 (the "Old  Debentures") who wish to tender their Old Debentures in exchange
for a like principal amount of 8.20% Exchange  Subordinated  Debentures due 2006
(the "New Debentures")  and, whose Old Debentures are not immediately  available
or who cannot deliver their Old  Debentures  and Letter of Transmittal  (and any
other  documents  required by the Letter of  Transmittal)  to Chemical Bank (the
"Exchange  Agent")  prior  to the  Expiration  Date,  may  use  this  Notice  of
Guaranteed  Delivery  or one  substantially  equivalent  hereto.  This Notice of
Guaranteed  Delivery may be delivered by hand or sent by facsimile  transmission
(receipt  confirmed  by  telephone  and  an  original  delivered  by  guaranteed
overnight) or mail to the Exchange  Agent.  See "The Exchange Offer - Procedures
for Tendering" in the Prospectus.

The Exchange Agent for the Exchange Offer is:

MARINE MIDLAND BANK

               By Mail (registered or certified mail recommended):
                               Marine Midland Bank
                             140 Broadway - A Level
                           Corporate Trust Operations
                             New York, NY 10005-1180

                          By Hand or Overnight Courier:
                               Marine Midland Bank
                             140 Broadway - A Level
                           Corporate Trust Operations
                             New York, NY 10005-1180

                                  By Facsimile:
                                 (212) 658-2292

                              Confirm by Telephone:
                                 (212) 658-5931

         Delivery of this Notice of Guaranteed Delivery to an address other than
set forth above or transmission of instructions via a facsimile  transmission to
a number other than as set forth above will not constitute a valid delivery.

         This  Notice  of  Guaranteed  Delivery  is not to be used to  guarantee
signatures.  If a  signature  on a  Letter  of  Transmittal  is  required  to be
guaranteed by an Eligible  Institution,  such signature guarantee must appear in
the  applicable  space  provided on the Letter of  Transmittal  for Guarantee of
Signatures.


<PAGE>





Ladies and Gentlemen:

         The undersigned  hereby tenders the principal  amount of Old Debentures
indicated below,  upon the terms and subject to the conditions  contained in the
Prospectus dated ----------, 1996 of the HUBCO, Inc. (the "Prospectus"), receipt
of which is hereby acknowledged.

                       DESCRIPTION OF SECURITIES TENDERED

Name and address of      Certificate  of  Number(s)    Principal Amount of  Old
registered holder as     of Old Debentures Tendered    Debentures Tendered
it appears on the        
Old Debentures


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

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

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

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



<PAGE>



                    THE FOLLOWING GUARANTEE MUST BE COMPLETED

                              GUARANTEE OF DELIVERY
                 (Debenture to be used for signature guarantee)


         The  undersigned,  a firm  that is a member  of a  registered  national
securities  exchange  or a member  of the  National  Association  of  Securities
Dealers,  Inc. or a commercial  bank or trust company having an office,  branch,
agency or  correspondent in the United States,  hereby  guarantees to deliver to
the Exchange  Agent at one of its  addresses set forth above,  the  certificates
representing  the Old  Debentures,  together with a properly  completed and duly
executed  Letter  of  Transmittal  (or  facsimile  thereof),  with any  required
signature  guarantees,  and  any  other  documents  required  by the  Letter  of
Transmittal  within five New York Stock  Exchange,  Inc.  trading days after the
date of execution of this Notice of Guaranteed Delivery.

- ---------------------------------      ------------------------------
Name of Firm                           (Authorized Signature)

- ---------------------------------      ------------------------------
Address                                Title

- ---------------------------------      ------------------------------
         (Zip Code)                    Name:  (Please type or print)

- ---------------------------------      ------------------------------
Area Code and Telephone Number         Date


        NOTE: DO NOT SEND NOTES WITH THIS NOTICE OF GUARANTEED DELIVERY.
              NOTES SHOULD BE SENT WITH YOUR LETTER OF TRANSMITTAL.





                    INSTRUCTIONS TO REGISTERED HOLDER AND/OR
               BOOK-ENTRY TRANSFER FACILITY PARTICIPANT FROM OWNER
                                       OF
                                   HUBCO, INC.

                          8.20% SUBORDINATED DEBENTURES

To Registered Holder and/or Participant of the Book-Entry Transfer Facility:

         The undersigned  hereby  acknowledges  receipt of the Prospectus  dated
- ---------,  1996 (the  "Prospectus")  of HUBCO,  Inc. (the  "Company"),  and the
accompanying Letter of Transmittal (the "Letter of Transmittal"),  that together
constitute the Company's offer (the "Exchange  Offer").  Capitalized  terms used
but not defined herein have the meanings ascribed to them in the Prospectus.

         This  will  instruct  you,  the  registered  holder  and/or  book-entry
transfer facility  participant,  as to the action to be taken by you relating to
the Exchange  Offer with respect to the 8.20%  Subordinated  Debentures due 2006
(the "Old Debentures") held by you for the account of the undersigned.

         The  aggregate  face amount of the Old  Debentures  held by you for the
account of the undersigned is (fill in amount) $-------------------.

         With respect to the Exchange Offer,  the undersigned  hereby  instructs
you (check appropriate box):

/ / TO TENDER the  following Old  Debentures  held by you for the account of the
undersigned (insert principal amount of Old Debentures to be tendered,  if any):
$------------------.

/ / NOT TO  TENDER  any  Old  Debentures  held by you  for  the  account  of the
undersigned.

         If the  undersigned  instructs you to tender the Old Debentures held by
you for the account of the undersigned, it is understood that you are authorized
(a) to make, on behalf of the undersigned (and the undersigned, by its signature
below, hereby makes to you), the representation and warranties  contained in the
Letter of Transmittal  that are to be made with respect to the  undersigned as a
beneficial owner, including but not limited to the representations, that (i) the
New Debentures acquired in the Exchange Offer are being obtained in the ordinary
course of business of the person  receiving such New Debentures,  whether or not
such person is such holder,  (ii) neither the holder of the Old  Debentures  nor
any such other person has an  arrangement  or  understanding  with any person to
participate in the distribution of such New Debentures, (iii) neither the holder
nor any  such  other  person  is  engaged  in or  intends  to  participate  in a
distribution  of the New  Debentures  and (iv)  neither  the holder nor any such
other person is an  "affiliate"  of this Company  within the meaning of Rule 405
under the Securities Act of 1933, as amended (the "Act"), or a broker-dealer. If
the tendering holder is a broker-dealer that will receive New Debentures for its
own  account  in  exchange  for  Old  Debentures,  it  represents  that  the Old
Debentures  to be  exchanged  for the New  Debentures  were  acquired by it as a
result of market-making activities or other trading activities, and acknowledges
that it  will  deliver  a  prospectus  meeting  the  requirements  of the Act in
connection with any resale of such New Debentures;  however, by so acknowledging
and by delivering a prospectus,  the  broker-dealer  will not be deemed to admit
that it is an  "underwriter"  within the  meaning of the Act,  (b) to agree,  on
behalf of the undersigned, as set forth in the Letter of Transmittal; and (c) to
take such  other  actions as  necessary  under the  Prospectus  or the Letter of
Transmittal to effect the valid tender of such Old Debentures.

SIGN HERE


Name of beneficial owner(s):----------------------------------------------------

Signature(s):-------------------------------------------------------------------

Name(s) (please print):---------------------------------------------------------

Address:------------------------------------------------------------------------

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

Telephone Number:---------------------------------------------------------------

Taxpayer Identification
  or Social Security No.: ------------------------------------------------------

Date:---------------------------------------------------------------------------



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