HUBCO INC
10-K, 1996-03-21
STATE COMMERCIAL BANKS
Previous: ANGELES PARTNERS XI, 10KSB, 1996-03-21
Next: HUTTON GSH COMMERCIAL PROPERTIES 2, 8-K, 1996-03-21




================================================================================

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D. C. 20549

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

                                    FORM l0-K

 ---
/X /   ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
       EXCHANGE ACT OF 1934 [FEE REQUIRED]

       For the fiscal year ended December 31, 1995

                                       OR

/ /    TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
       EXCHANGE ACT OF 1934 [NO FEE REQUIRED]

       For the transition period from ______________ to ___________________

                         Commission file number 0-l0699

                                   HUBCO, INC.
                                  -------------
                 (Exact name of registrant as specified in its Charter)

                    New Jersey                            22-2405746
         -------------------------------              ------------------
         (State or other jurisdiction of               (I.R.S. Employer
         incorporation or organization)               Identification No.

               1000 MacArthur Blvd.
                Mahwah, New Jersey                           07430
    ----------------------------------------              ----------
    (Address of principal executive offices)              (Zip Code)

       Registrant's telephone number, including area code: (201) 236-2600

           SECURITIES REGISTERED PURSUANT TO SECTION 12(b) OF THE ACT:

                                      None

           SECURITIES REGISTERED PURSUANT TO SECTION 12(g) OF THE ACT:

         Common Stock, no par value           Series A Preferred Stock
         --------------------------           ------------------------
               (Title of Class)                   (Title of Class)

     Indicate by check mark whether the registrant (l) has filed all reports
required to be filed by Section l3 or l5(d) of the Securities Exchange Act of
l934 during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports), and (2) has been subject to such
filing requirements for the past 90 days. YES [X]   NO [ ]

     Indicate by check mark if disclosure of delinquent filers pursuant to Item
405 of Regulation S-K is not contained herein, and will not be contained, to the
best of registrant's knowledge, in definitive proxy or information statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K. [X]

     The aggregate market value of the voting stock held by non-affiliates of
the Registrant, as of March 12, 1996 was $276,528,553.

     The number of shares of Registrant's Common Stock, no par value,
outstanding as of March 12, 1996 was 13,655,731.

================================================================================
<PAGE>

                       DOCUMENTS INCORPORATED BY REFERENCE

                                                        Part(s) Into
     Documents                                       Which Incorporated
     ---------                                       ------------------
Annual Report to Shareholders                             Part I
for the fiscal year ended                                 Part II
December 31, 1995 ("HUBCO's 1995
Annual Report"), pages 6 through 29

The information contained in the
Registrant's Proxy Statement
which is expected to be filed within 120
days of fiscal year-end 1995 to be used
in connection with the Annual Meeting of
Shareholders which is anticipated to
be held June 11, 1996
("HUBCO's Proxy Statement
for its 1996 Annual Meeting")
under the captions "Election of Directors",
"Executive Compensation", "Stock Ownership of
Management and Principal Shareholders",
"Compensation Committee Interlocks and
Insider Participation" and "Certain
Transactions with Management".
Notwithstanding the foregoing, the
information contained in HUBCO's
Proxy Statement for its 1996
Annual Meeting pursuant to Items 402(k)
and 402(1) of Regulation S-K is not
incorporated by reference and is not
to be deemed part of this report. (Registrant
anticipates that its 1996 Annual Meeting Proxy
Statement will take the form of a Joint
Proxy Statement Prospectus, and will initially be
filed as part of a Registration Statement on
Form S-4.)                                                 Part III


     With the exception of information specifically incorporated by reference,
HUBCO's 1996 Annual Report and HUBCO's Proxy Statement for its 1996 Annual
Meeting are not to be deemed part of this report.

                                       2
<PAGE>


                                   HUBCO, INC.

                             Form l0-K Annual Report
                   For The Fiscal Year Ended December 31, 1995

                                     PART I

ITEM 1. BUSINESS

     (a) General Development of Business.

     HUBCO, Inc. ("HUBCO" or "Registrant" or the "Company") is a bank holding
company registered under the Bank Holding Company Act of 1956, as amended (the
"Bank Holding Company Act"). HUBCO was organized under the laws of New Jersey in
1982 by Hudson United Bank ("HUB" or the "Bank") for the purpose of creating a
bank holding company for the Bank. HUBCO directly owns the Bank and a brokerage
subsidiary, HUB Investment Services, Inc. HUBCO is also the indirect owner,
through the Bank, of an investment subsidiary and three real estate holding
companies. In addition, HUBCO, through the Bank, holds a 50% interest in a data
processing and imaged check processing company. Each of HUBCO's direct and
indirect subsidiaries is described in Item 1.

     Recent Growth of HUBCO and Hudson United Bank

     On January 12, 1996 the Company acquired all of the outstanding shares of
Growth Financial Corp. ("Growth") based in Basking Ridge, New Jersey. Each share
of Growth common stock was converted into .69 shares of the Company's common
stock for a total of 1,234,500 shares issued. At December 31, 1995, Growth
reported total assets, deposits and stockholders equity of $127,695,000,
$110,259,000 and $13,835,000, respectively. The transaction adds three branches
to the Company's franchise and will be accounted for as a pooling-of-interests.

     On February 29, 1996, the Company acquired the three New Jersey branches of
CrossLand Federal Savings Bank based in Brooklyn, New York in a cash purchase.
The Company paid a deposit premium of $3,099,514 and, in its preliminary
settlement, assumed deposits of $61,281,090. The acquisition will be accounted
for as a purchase.

     On February 6, 1996, the Company and Lafayette American Bank and Trust
Company ("Lafayette") signed a definitive agreement under which the Company will
acquire Lafayette in a merger which is intended to be a tax free transaction and
which the Company anticipates will be accounted for as a pooling-of-interests.
Each of the outstanding shares of Lafayette will be exchanged for .588 shares of
the Company's common stock.

     At December 31, 1995, Lafayette had total assets of $735 million, deposits
of $636 million, and shareholders' equity of $59 million, and net income of $19
million for the year ended December 31, 1995.

     The merger is conditioned upon necessary bank regulatory approvals, the
approval of stockholders of the Company and Lafayette, and

                                       3
<PAGE>

other customary conditions. It is anticipated that the merger will be
consummated in the third quarter of 1996.

     The Company's acquisition philosophy is to seek in-market or contiguous
market opportunities which can be accomplished with little dilution to earnings.
From October 1990 through December 1995, the Company has acquired the assets and
liabilities of eleven institutions, adding to its assets and liabilities a total
in excess of $1 billion and expanding its branch network from 15 branches to 57
branches. Over 60% of these assets and liabilities were acquired through
government assisted transactions which allowed the Bank to reprice deposits,
review loans and purchase only those loans which meet its underwriting criteria.
The balance of the assets and liabilities were acquired in traditional
negotiated transactions which the Company believes present a different level of
risk than the risk presented in government assisted transactions.

     Summary of Acquisitions

     The following chart summarizes the other acquisitions undertaken by the
Company since October 1990:

<TABLE>
<CAPTION>

                                                                                  Deposits           Loans
                                               Government        Purchase         Assumed          Purchased       Branches
Institution                                     Assisted          Price        (In Millions)     (In Millions)     Acquired
- -----------                                    ----------        --------      -------------     -------------     --------
<S>                                               <C>         <C>                   <C>               <C>              <C>
Mountain Ridge State Bank ..................      Yes         $   325,000           $ 47.0            $ 12.0           1
Meadowlands National Bank ..................      No          $   415,000(1)        $ 35.5            $ 22.1           3
Center Savings and Loan Association ........      Yes         $    10,000           $ 89.9            $ 78.6           1
Irving Savings and Loan Association ........      Yes         $     5,000           $161.1            $ 62.4           5
Broadway Bank and Trust Company ............      Yes         $ 3,406,000           $345.7            $  9.5           8
Pilgrim State Bank .........................      No          $ 6,000,000(2)        $122.9            $ 46.7           6
Polifly Savings Bank .......................      Yes         $ 6,180,000           $104.4            $   .5           4
Washington Savings Bank ....................      No          $40,500,000(3)        $237.8            $168.5           8
Shoppers Charge Accounts ...................      No          $16,300,000(4)            --            $ 55.6          --
Jefferson National Bank ....................      No          $ 9,700,000(5)        $ 85.0            $ 41.0           4
Urban National Bank ........................      No          $38,200,000(6)        $204.0            $ 90.0           9

</TABLE>
- ----------
(1)  Represents the purchase price paid to the shareholders of Meadowlands
     National Bank.

(2)  Represents the amount paid as purchase price to Ramapo Bank, the owner of
     the assets immediately prior to closing.

(3)  Represents the purchase price paid to the shareholders of Washington
     Bancorp.

(4)  Represents the purchase price paid to the shareholders of the Shoppers
     Charge Accounts Co.

(5)  Represents the purchase price paid to the shareholders of Jefferson
     National Bank.

(6)  Represents the purchase price paid to the shareholders of Urban National
     Bank.

     The Company's profitability and its financial condition may be
significantly impacted by the continuing implementation of its acquisition
strategy and by the consummation of its recent and pending acquisitions.

     The Company intends to continue to seek acquisition opportunities in its
market area. There can be no assurance that the Company will be able to acquire
additional financial institutions or, if additional


                                       4
<PAGE>

financial institutions are acquired, that these acquisitions will be managed
successfully to enhance the profitability of the Company.

     On November 8, 1993, the Company's Board of Directors authorized a stock
repurchase plan and authorized management to repurchase up to 10% of its
outstanding common stock per year. At that time, the Company had approximately
10.3 million shares outstanding (adjusted for the 1995 3-for-2 stock split). The
program may be discontinued or suspended at any time, and there is no assurance
that the Company will purchase the full amount authorized. The acquired shares
are to be held in treasury to be used for stock option and other employee
benefit plans, preferred stock conversion or in connection with the issuance of
common stock in pending or future acquisitions accounted for under the purchase
method of accounting. During 1995, the Company purchased 302,000 shares at an
aggregate cost of $4.9 million.

     In April 1994, the Company purchased a new corporate headquarters in
Mahwah, New Jersey. The 64,350 square foot facility was renovated during the
year and, as of March 1995, houses the executive offices of the Company and the
Company's data processing joint venture company.

     Other Subsidiaries

     In 1983, HUBCO formed a directly owned subsidiary called HUB Financial
Services, Inc., which was, in 1995 a wholly owned data processing subsidiary. On
November 6, 1995, HUBCO sold 50% of the stock in HUB Financial Services, Inc. to
United National Bank. HUBCO simultaneously made a capital contribution of the
remaining 50% to Hudson United Bank. The joint venture is operating pursuant to
the provisions of the Bank Service Corporation Act. Simultaneously with the sale
of 50% to United

                                       5
<PAGE>

National Bank, the name of HUB Financial Services, Inc. was changed to United
Financial Services, Inc.("UFS"). UFS provides data processing and imaged check
processing services to both of its owner banks and offers such services to other
institutions.

     As of December 31, 1995 $379,382,644 of the Bank's investment portfolio is
being managed by a subsidiary company, Hendrick Hudson Corp. of New Jersey. This
subsidiary was established in 1987 to operate under state tax law as an
investment company.

     In February, 1995 HUBCO established a directly owned subsidiary called HUB
Investment Services, Inc. This wholly owned subsidiary provides full Brokerage
Services and products including mutual funds and annuities through an agreement
with BFP Financial Partners, Inc. which is a subsidiary of Legg Mason, Inc.

     Hudson United Bank also owns several real estate holding companies.
Lafayette Development Corp. was incorporated by Hudson United Bank and is
presently inactive. JNB Holdings, Inc. was created by Jefferson National Bank
and holds title to OREO properties upon which Jefferson National Bank had
foreclosed. UNB Holdings, Inc. was created by Urban National Bank and holds
title to OREO properties upon which Urban National Bank had foreclosed. Sole
ownership of JNB Holdings and UNB Holdings passed to Hudson United Bank upon
merger of the respective predecessor banks into Hudson United Bank.

     Unionization of Hudson United Bank

     Hudson United Bank is administratively divided into four administrative
regions: the Bergen, Hudson, Passaic and Essex regions. Thirteen branches,
primarily in the Hudson region, of Hudson United Bank are unionized. Local 153
of the Office and Professional Employees International Union represents the
bank's clerical staff in the bargaining unit. Effective March 1, 1996 a
three-year collective bargaining agreement was negotiated which provides for a
modest increase in wages, increased employee contributions towards the cost of
providing health care benefits and consolidation of all bargaining unit jobs
into one position. Currently, approximately 62% of the employees in the
bargaining unit are members of the union. The collective-bargaining agreement
expires February 28, 1999.

     Regulatory Matters

     There are a variety of statutory and regulatory restrictions governing the
relations among HUBCO and its subsidiaries:

     Capital Adequacy Guidelines and Deposit Insurance

     The Federal Deposit Insurance Corporation Improvement Act of 1991
("FDICIA"), which became law in December of 1991, required each federal

                                       6
<PAGE>

banking agency to revise its risk-based capital standards to ensure that those
standards take adequate account of interest rate risk, concentration of credit
risk and the risks of non-traditional activities. In addition, pursuant to
FDICIA, each federal banking agency has promulgated regulations, specifying the
levels at which a financial institution would be considered "well capitalized",
"adequately capitalized", "undercapitalized", "significantly undercapitalized",
or "critically undercapitalized", and to take certain mandatory and
discretionary supervisory actions based on the capital level of the institution.

     The regulations implementing these provisions of FDICIA provide that an
institution will be classified as "well capitalized" if it (i) has a total
risk-based capital ratio of at least 10.0 percent, (ii) has a Tier 1 risk-based
capital ratio of at least 6.0 percent, (iii) has a Tier 1 leverage ratio for at
least 5.0 percent, and (iv) meets certain other requirements. An institution
will be classified as "adequately capitalized" if it (i) has a total risk-based
capital ratio of at least 8.0 percent, (ii) has a Tier 1 risk-based capital
ratio of at least 4.0 percent, (iii) has a Tier 1 leverage ratio of (a) at least
4.0 percent, or (b) at least 3.0 percent if the institution was rated 1 in its
most recent examination, and (iv) does not meet the definition of "well
capitalized". An institution will be classified as "undercapitalized" if it (i)
has a total risk-based capital ratio of less than 8.0 percent, (ii) has a Tier 1
risk-based capital ratio of less than 4.0 percent, or (iii) has a Tier 1
leverage ratio of (a less than 4.0 percent, or (b) less than 3.0 percent if the
institution was rated 1 in its most recent examination. An institution will be
classified as "significantly undercapitalized" if it (i) has a total risk-based
capital ratio of less than 6.0 percent, (ii) has a Tier 1 risk-based capital
ratio of less than 3.0 percent, or (iii) has a Tier 1 leverage ratio of less
than 3.0 percent. An institution will be classified as "critically
undercapitalized" if it has a tangible equity to total assets ratio that is
equal to or less than 2.0 percent. An insured depository institution may be
deemed to be in a lower capitalization category if it receives an unsatisfactory
examination.

     As of December 31, 1995, Hudson United Bank had a risk weighted capital
ratio of 13.88% and a leverage capital ratio of 7.20%. These ratios exceed the
requirements under the FDIC regulations. See also "Management's Discussion and
Analysis of Financial Condition and Results of Operation -- Capital".

     Bank holding companies must comply with the Federal Reserve Board's
risk-based capital guidelines. Under the guidelines, risk weighted assets are
calculated by assigning assets and certain off-balance sheet items to broad risk
categories. The total dollar value of each category is then weighted by the
level of risk associated with that category. A minimum risk-based capital to
risk based assets ratio of 8.00% must be attained. At least one half of an
institution's total risk based capital must consist of Tier 1 capital, and the
balance may consist of Tier 2, or supplemental, capital. Tier 1 capital consists
primarily of common stockholders' equity along with preferred or convertible
preferred stock, minus goodwill. Tier 2 capital consists of an institution's
allowance for loan and lease losses, subject to limitation, hybrid capital
instruments and certain subordinated debt. The allowance for loan and lease
losses which is considered Tier 2 capital is limited to l.25% of an
institution's risk-based assets. As of December 31, 1995, HUBCO's total
risk-based capital ratio was 17.21%, consisting of a Tier 1 ratio of 13.20% and
a Tier

                                       7
<PAGE>

2 ratio of 4.01%. Both ratios exceed the requirements under these regulations.

     In addition, the Federal Reserve Board has promulgated a leverage capital
standard, with which bank holding companies must comply. Bank holding companies
must maintain a minimum Tier l capital to total assets ratio of 3%. However,
institutions which are not among the most highly rated by federal regulators
must maintain a ratio 100-to-200 basis points above the 3% minimum. As of
December 31 1995, HUBCO had a leverage capital ratio of 7.56%.

     FDICIA also required that the FDIC insurance assessments move from
flat-rate premiums to a system of risk-based premium assessments, in order to
recapitalize the Bank Insurance Fund ("BIF") at a reserve ratio specified in
FDICIA. In August 1995, the FDIC, in anticipation of BIF's imminent achievement
of a required 1.25% reserve ratio, reduced the deposit insurance premium rates
paid on BIF-insured banks from a range of $.23 to $.31 per $100 of deposits to a
range of $.04 to $.31 per $100 of deposits. The new rate schedule for the BIF
was made effective June 1, 1995. The FDIC refunded to BIF-insured institutions
the excess premiums they had paid for the period beginning on June 1, 1995. On
November 14, 1995, the FDIC voted to reduce annual assessments for the
semi-annual period beginning January 1, 1996 to the legal minimum of $2,000 for
BIF-insured institutions, except for institutions that are not well capitalized
and are assigned to higher supervisory risk categories. Deposits insured under
the Savings Association Insurance Fund ("SAIF") range between 23 and 31 cents.
Due to certain acquisitions, as of December 31, 1995, 85.9% of the Bank's
deposits were BIF-insured and 14.1% were SAIF-insured.

     The provisions of FDICIA and the risk-based insurance assessment have not
had a material effect upon the financial position of HUBCO since the Bank
qualifies for the lowest assessment rate.

     Restrictions on Dividend Payments

     The holders of HUBCO Common Stock are entitled to receive dividends, when,
as and if declared by the Board of Directors of HUBCO out of funds legally
available therefore, subject to the preferential dividend rights of any
preferred stock that may be outstanding from time to time.

                                       8
<PAGE>

The only statutory limitation is that such dividends may not be paid when HUBCO
is insolvent. Because funds for the payment of dividends by HUBCO come primarily
from the earnings of HUBCO's bank subsidiary, as practical matter, restrictions
on the ability of HUB to pay dividends act as restrictions on the amount of
funds available for the payment of dividends by HUBCO.

     As a New Jersey chartered commercial bank, HUB is subject to the
restrictions on the payment of dividends contained in the New Jersey Bank
Act("NJBA"). Under the NJBA, HUB may pay dividends only out of retained
earnings, and out of surplus to the extent that surplus exceeds 50% of stated
capital. Under the Financial Institutions Supervisory Act, the FDIC has the
authority to prohibit a state-chartered bank from engaging in conduct which, in
the FDIC's opinion, constitutes an unsafe or unsound banking practice. Under
certain circumstances, the FDIC could claim that the payment of dividend or
other distribution by HUB to HUBCO constitutes an unsafe or unsound practice.

     HUBCO is also subject to Federal Reserve Bank ("FRB") policies which may,
in certain circumstances, to limit its ability to pay dividends. The FRB
policies require, among other things, that a bank holding company maintain a
minimum capital base. The FRB would most likely seek to prohibit any dividend
payment which would reduce a holding company's capital below these minimum
amounts.

     Restrictions on Transactions Between HUBCO and the Bank

     The Banking Affiliates Act of 1982, as amended, severely restricts loans
and extensions of credit by the Bank to HUBCO and HUBCO affiliates (except
affiliates which are banks). In general, such loans must be secured by
collateral having a market value ranging from 100% to 130% of the loan,
depending upon the type of collateral. Furthermore, the aggregate of all loans
from the Bank to HUBCO and its affiliates may not exceed 20% of that Bank's
capital stock and surplus and, singly to HUBCO or any affiliate, may not exceed
10% of the Bank's capital stock and surplus. Similarly, the Banking Affiliates
Act of 1982 also restricts the Bank in the purchase of securities issued by, the
acceptance from affiliates of loan collateral consisting of securities issued
by, the purchase of assets from, and the issuance of a guarantee or standby
letter-of-credit on behalf of, HUBCO or any of its affiliates.

     Holding Company Supervision

     Under the Bank Holding Company Act, HUBCO may not acquire directly or
indirectly more than 5 percent of the voting shares of, or substantially all of
the assets of, any bank without the prior approval of the Federal Reserve Board.
HUBCO cannot acquire any bank located outside New Jersey unless the law of such
other state specifically permits the acquisition.

                                       9
<PAGE>

     In general, the Federal Reserve Board, under its regulations and the Bank
Holding Company Act, regulates the activities of bank holding companies and
non-bank subsidiaries of banks. The regulation of the activities of banks,
including bank subsidiaries of bank holding companies, generally has been left
to the authority of the supervisory government agency, which for the Bank is the
FDIC and the New Jersey Department of Banking (the "Department").

     Interstate Banking Authority

     The Riegle-Neale Interstate Banking and Branching Efficiency Act of 1994
(the "Interstate Banking and Branching Act") passed by Congress and signed into
law on September 29, 1994, significantly changed interstate banking rules.
Pursuant to the Interstate Banking and Branching Act, a bank holding company is
able to acquire banks in states other than its home state beginning September
29, 1995, regardless of applicable state law.

     The Interstate Banking and Branching Act also authorizes banks to merge
across state lines, thereby creating interstate branches, beginning June, 1997.
Under such legislation, each state has the opportunity either to "opt out" of
this provision, thereby prohibiting interstate branching in such states, or to
"opt in" at an earlier time, thereby allowing interstate branching within that
state prior to June 1, 1997. Furthermore, a state may "opt in" with respect to
de novo branching, thereby permitting a bank to open new branches in a state in
which the bank does not already have a branch. Without de novo branching, an
out-of-state bank can enter the state only by acquiring an existing bank.

     On February 29, 1996 the New Jersey General Assembly unanimously passed an
Interstate Banking/Branching Bill which "opts in", under the Interstate Banking
and Branching Act, but the method of entry would require domestic out-of-state
and international banks to acquire a bank or branch. The method of entry into
New Jersey would not be "de novo" under the legislation. The bill has been sent
to the Governor, but as of March 16, 1996 it had not yet been signed into law.
There can be no assurance that the bill will become law.

     Cross Guarantee Provisions and Source of Strength Doctrine

     Under the Financial Institutions Reform, Recovery and Enforcement Act of
1989 ("FIRREA"), a depository institution insured by the FDIC can be held liable
for any loss incurred by, or reasonably expected to be incurred by, the FDIC in
connection with (i) the default of a commonly controlled FDIC-insured depository
institution in danger of default. "Default" is defined generally as the
appointment of a conservatory or receiver and "in danger of default" is defined
generally as the existence of certain conditions, including a failure to meet
minimum capital

                                       10
<PAGE>

requirements, indicative that a "default" is likely to occur in the absence of
regulatory assistance. These provisions have commonly been referred to as
FIRREA's "cross guarantee" provisions. Further, under FIRREA the failure to meet
capital guidelines could subject a banking institution to a variety of
enforcement remedies available to federal regulatory authorities, including the
termination of deposit insurance by the FDIC.

     According to Federal Reserve Board policy, bank holding companies are
expected to act as a source of financial strength to each subsidiary bank and to
commit resources to support each such subsidiary. This support may be required
at times when a bank holding company may not be able to provide such support.
Furthermore, in the event of a loss suffered or anticipated by the FDIC --
either as a result of default of a bank subsidiary of the Company or related to
FDIC assistance provided to the subsidiary in danger of default -- the other
bank subsidiaries of the Company may be assessed for the FDIC's loss, subject to
certain exceptions.

     (b) Industry Segments.

     The Registrant has one industry segment -- commercial banking.

                                       11
<PAGE>


     (c) Narrative Description of Business.

     HUBCO exists primarily to hold the stock of its subsidiaries. During most
of 1995, HUBCO had three directly-owned subsidiaries -- Hudson United Bank, HUB
Investment Services, Inc. and HUB Financial Services, Inc. In November, HUB
Financial Services, Inc. was sold 50% to United National Bank and the other 50%
was donated to Hudson United Bank, structured as a joint venture. In addition,
HUBCO, through Hudson United Bank, indirectly owns four additional subsidiaries.
The historical growth of, and regulations affecting, each of HUBCO's direct and
indirect subsidiaries is described in Item 1(a) above, which is incorporated
herein by reference.

     HUBCO is a legal entity separate from its subsidiaries. The stock of the
Bank is HUBCO's principal asset. Dividends from Hudson United Bank are the
primary source of income for HUBCO. As explained above in Item 1(a), legal and
regulatory limitations are imposed on the amount of dividends that may be paid
by the Bank to HUBCO.

     Hudson United Bank currently maintains its executive offices in Mahwah, New
Jersey. At December 31, 1995, the Bank operated out of 57 offices primarily in
six northern New Jersey counties. Of these offices, all but one are located in
the northern New Jersey counties of Bergen, Essex, Hudson, Morris and Passaic.
One other branch is located in Dunellen, Middlesex County, New Jersey. In April
1994, HUBCO purchased a 64,350 square foot building in Mahwah, New Jersey to
house the executive offices of HUBCO and the Company's data processing
subsidiary (now a joint venture), which services the Bank's data processing and
check processing needs and offers its services to smaller banks in the New York
and New Jersey area.

     At December 31, 1995, HUBCO through its subsidiaries had deposits of
$1,425,001,424, net loans of $837,033,227 and total assets of $1,613,193,529.
HUBCO ranked 6th among commercial banks and bank holding companies headquartered
in New Jersey in terms of asset size.

     The Bank is a full service commercial bank and offers the services
generally performed by commercial banks of similar size and character, including
imaged checking, savings, and time deposit accounts, 24-hour telephone banking,
trust services, safe deposit boxes, secured and unsecured personal and
commercial loans, residential and commercial real estate loans, and
international services including import and export needs, foreign currency
purchases and letters of credit. The Bank's deposit accounts are competitive in
the current environment and include money market accounts and a variety of
interest-bearing transaction accounts. In the lending area, the Bank primarily
engages in consumer lending, commercial lending and real estate lending
activities.

     Hudson United Bank offers a variety of trust services. At December 31,
1995, the Trust Department had $138,622,122 of assets under management or in its
custodial control.

                                       12
<PAGE>

     There are over 70 commercial banks throughout New Jersey, many of which
have offices in Northern New Jersey. In addition, large out-of-state banks
compete for the business of New Jersey residents and businesses located in
HUBCO's primary market. A number of other depository institutions compete for
the business of individuals and commercial enterprises in New Jersey including
savings banks, savings and loan associations, brokerage houses, financial
subsidiaries of other industries and credit unions. Other financial
institutions, such as mutual funds, consumer finance companies, factoring
companies, and insurance companies, also compete with HUBCO for both loans and
deposits. Competition for depositors' funds, for creditworthy loan customers and
for trust business is intense.

     Despite intense competition with institutions commanding greater financial
resources, the Bank's supply of funds has imposed no substantial impediment to
its normal lending functions. While the Bank is limited to making commercial
loans to a single borrower in an amount not to exceed fifteen percent of its
capital and has a "house limit" significantly below that level, it has, on
occasion, arranged for participation by other banks in larger loan
accommodations.

     The Bank has focused on becoming an integral part of the communities it
serves. Officers and employees are trained to meet the needs of their customers
and emphasis is placed on addressing the needs of the local communities served.

     HUBCO and its subsidiaries had 580 full-time employees and 115 part-time
employees as of December 31, 1995, compared to 571 full-time and 108 part-time
employees at the end of 1994.

     (d) Financial Information about foreign and domestic operations and export
sales.

     Not Applicable

                                       13
<PAGE>


     (e) Executive Officers of the Registrant

     The following table sets forth certain information as to each executive
officer of HUBCO who is not a director.

 Name, Age and
 Position with               Officer of              Principal Occupation
    HUBCO                   HUBCO Since             During Past Five Years
- -------------              ------------             ----------------------
D. Lynn Van Borkulo-           1988          Executive Vice President, HUBCO
  Nuzzo, 47                                  and Hudson United Bank, 
                                             Corporate Secretary, HUBCO.

Richard I. Linhart, 52         1995          Executive Vice President, HUBCO 
                                             and Hudson United Bank, 
                                             (October 1995 -- Present)
                                             Prior to Registrant, Mr.
                                             Linhart was Executive Vice     
                                             President, Chief Administrative
                                             and Financial Officer of NBT     
                                             Bancorp Inc., Norwich, NY.
                                             (October 1990 -- September 1995)

Christina L. Maier, 42          1987         Assistant Treasurer of HUBCO and
                                             Senior Vice President and
                                             Controller of the Bank.

                                       14

<PAGE>


     (f) Statistical Disclosure Required Pursuant to Securities Exchange Act,
Industry Guide 3.

     The statistical disclosures for a bank holding company required pursuant to
Industry Guide 3 are contained on the following pages of this Report on Form
10-K (Item I disclosures are contained on page 5 of HUBCO's 1995 Annual Report):

                                                            Pages(s) Of
                       Item Of Guide 3                      This Report
                       ---------------                      -----------

 II.  Investment Portfolio.................................     16

III.  Loan Portfolio.......................................    17-19

 IV.  Summary of Loan Loss Experience......................    20-21

  V.  Deposits.............................................     22

 VI.  Return on Equity and Assets..........................     23

VII.  Short-Term Borrowings................................     24

                                       15

<PAGE>



                          HUBCO, Inc. and Subsidiaries

                            S.E.C. GUIDE 3 - ITEM II

                              INVESTMENT PORTFOLIO

                     Book Value at End of Each Report Period



                                                     December 31,
                                          ----------------------------------
                                          1995           1994           1993
                                          ----           ----           ----
                                              (In Thousands of Dollars)
U.S. Treasury and Other U.S.          
  Government Agencies and
  Corporations .....................     $537,989      $623,055       $506,900
State and Political Subdivisions ...        9,236        34,564         35,161
Other Securities ...................        3,908         7,126          8,970
Common Stock .......................       15,291         9,426          5,264
                                         --------      --------       --------
   TOTAL ...........................     $566,424      $674,171       $556,295
                                         ========      ========       ========
                                     

     Maturities and Weighted Average Yield at End of Latest Reporting Period

<TABLE>
<CAPTION>


                                                                                  Maturing
                                            -------------------------------------------------------------------------------------
                                                                       After One But       After Five But                          
                                              Within One Year       Within Five Years     Within Ten Years       After Ten Years
                                            --------------------    -----------------      ----------------     -----------------
                                             Amount       Yield      Amount    Yield       Amount     Yield      Amount   Yield
                                            --------     -------    --------   ------      ------     -----     -------    -----
<S>                                         <C>            <C>       <C>        <C>        <C>        <C>       <C>        <C>
U.S. Treasury and other U.S.              
 Government Agencies and                  
 Corporations ........................      $121,762       5.33%    $354,228    6.35%      $22,448    6.16%     $39,551    6.34%
States and Political Subdivisions ....         9,027       4.26           --      --            --      --          209    7.50
Other Securities .....................           262       8.49        3,185    7.32           461    3.49           --      --
Common Stock .........................        15,291       3.87           --      --            --      --           --      --
                                            --------       ----     --------    ----       -------    ----      -------    ----
     TOTAL ...........................      $146,342       5.12%    $357,413    6.36%      $22,909    6.11%     $39,760    6.35%
                                            ========       ====     ========    ====       =======    ====      =======    ====

</TABLE>
                                     
     Weighted  average yields on tax-exempt  obligations have been computed on a
fully tax-equivalent basis assuming a tax rate of 35 percent.


                                       16


<PAGE>


                          HUBCO, Inc. and Subsidiaries

                            S.E.C. GUIDE 3 - ITEM III

                                 LOAN PORTFOLIO

<TABLE>
<CAPTION>

                  Types of Loans At End of Each Reported Period

                                                                     December 31,
                                      ---------------------------------------------------------------------
                                      1995               1994           1993           1992            1991
                                      ----               ----           ----           ----            ----
<S>                                 <C>                <C>            <C>            <C>             <C>
Loans secured by real estate:
  Residential mortgage loans
    --fixed .....................   $118,719           $154,499       $139,509       $174,841        $156,113
  Residential mortgage loans
    --variable ..................    144,450            155,266         67,842         75,069          70,206
  Residential home equity
    loans .......................     45,690             57,706         62,452         33,421          34,464
  Construction loans ............     15,082              9,804          8,075          4,428           3,823
  Commercial mortgage loans .....    161,145            137,832        108,036        115,413          95,468
                                    --------           --------       --------       --------        --------
                                     485,086            515,107        385,914        403,172         360,074
                                    --------           --------       --------       --------        --------
Commercial and industrial loans:
  Secured by real estate ........    115,533            123,861         60,260         54,078          41,787
  Other .........................    115,518             83,694        154,116        141,677         171,654
                                    --------           --------       --------       --------        --------
                                     231,051            207,555        214,376        195,755         213,441
                                    --------           --------       --------       --------        --------
Shoppers Charge credit cards ....     57,915             67,577              0              0               0
Other loans to individuals for
  household, family and other
  personal expenditures .........     79,932             72,145         63,298         67,214          68,434
                                    --------           --------       --------       --------        --------
    Total Loan Portfolio ........   $853,984           $862,384       $663,588       $666,141        $641,949
                                    ========           ========       ========       ========        ========

</TABLE>

 
                                       17
<PAGE>


                          HUBCO, Inc. and Subsidiaries

                            S.E.C. GUIDE 3--ITEM III
                                 LOAN PORTFOLIO

     The following table shows the maturity of loans (excluding residential
mortgages of 1-4 family residences, installment loans and lease financing)
outstanding as of December 31, 1995. Also provided are the amounts due after one
year classified according to the sensitivity to changes in interest rates.


             Maturities and Sensitivity to Changes in Interest Rates

<TABLE>
<CAPTION>
                                                                 Maturing
                                              -------------------------------------------
                                                                After One           After
                                               Within           But Within          Five
                                              One Year          Five Years          Years            Total
                                              --------          ----------         -------          --------
<S>                                           <C>                <C>               <C>              <C>
Commercial, Financial,
  and Agricultural .....................      $138,789           $36,195           $11,043          $186,027
Real Estate Construction ...............        15,083               -0-                68            15,151
Real Estate - Mortgage .................       118,346            38,912            50,793           208,051
                                              --------           -------           -------          --------
        TOTAL ..........................      $272,218           $75,107           $61,904          $409,229
                                              ========           =======           =======          ========
</TABLE>


                                       

                                                 Interest Sensitivity
                                                 --------------------
                                               Fixed             Variable
                                               Rate                Rate
                                              -------           ---------
Due After One But Within Five Years ....     $ 49,913             $26,552
Due After Five Years ...................       60,546               1,358
                                             --------             -------
   TOTAL ...............................     $110,459             $25,194
                                             ========             =======


                                       18

<PAGE>



                          HUBCO, Inc. and Subsidiaries

                           S.E.C. GUIDE 3 -- ITEM III

                                 LOAN PORTFOLIO

<TABLE>
<CAPTION>

                   Nonaccrual, Past Due and Restructured Loans

                                                                      December 31,
                                       ---------------------------------------------------------------------------
                                       1995              1994             1993              1992              1991
                                       ----              ----             ----              ----              ----
                                                                (In Thousands of Dollars)
<S>                                  <C>               <C>              <C>               <C>                <C>
Loans accounted for on
  a nonaccrual basis ............    $15,593           $19,456          $15,244           $15,368            $7,575

Loans contractually past
  due 90 days or more as
  to interest or principal
  payments ......................      5,473             3,187            3,560             4,165            12,013

Loans whose terms have been
 renegotiated to provide a
 reduction or deferral of
 interest or principal because
 of a deterioration in the
 financial position of
 the borrower ...................        745               732            2,177             2,257             3,527

</TABLE>

     At the end of the reporting period, there were no loans not disclosed under
the preceding two sections where known information about possible credit
problems of borrowers causes management of the Company to have serious doubts as
to the ability of such borrowers to comply with the present loan repayment terms
and which may result in disclosure of such loans in the two preceding sections
in the future.

     At December 31, 1995 and 1994, there were no concentrations of loans
exceeding 10% of total loans which are not otherwise disclosed as a category of
loans pursuant to Item III.A. of Guide 3.

     Recognition of interest on the accrual method is discontinued when based on
contractual delinquency and timely payment is not expected. A nonaccrual loan is
not returned to an accrual status until interest is received on a current basis
and other factors indicate collection ability is no longer doubtful.


                                       19

<PAGE>


                          HUBCO, Inc. and Subsidiaries

                            S.E.C. GUIDE 3 -- ITEM IV

                         SUMMARY OF LOAN LOSS EXPERIENCE

The following is a summary of the activity in the allowance for possible loan
losses, broken down by loan category:

<TABLE>
<CAPTION>

                                                                                    Year Ended December 31
                                                             -------------------------------------------------------------------
                                                               1995            1994          1993          1992           1991
                                                             --------        --------      --------      --------       --------
<S>                                                          <C>             <C>           <C>           <C>            <C>     
Amount of Loans Outstanding at End of Year ............      $853,984        $862,384      $663,588      $666,141       $641,949
                                                             ========        ========      ========      ========       ========
Daily Average Amount of Loans .........................      $850,936        $734,371      $665,349      $679,434       $584,437
                                                             ========        ========      ========      ========       ========
Balance of Allowance for Possible
  Loan Losses at Beginning of Year ....................      $ 16,559        $ 14,109      $ 11,354      $  9,181       $  7,122
Loans Charged Off:
  Commercial, Financial and Agricultural ..............        (3,037)           (653)       (1,563)       (5,896)        (2,380)
  Real Estate-Construction ............................           --              --            --            --             --
  Real Estate-Mortgage ................................        (1,011)         (5,833)         (860)         (915)          (503)
  Installment .........................................        (1,200)           (311)         (528)         (555)          (545)
  Lease Financing .....................................            --             (13)         (122)         (355)          (364)
                                                             --------        --------      --------      --------       --------
Total Loans Charged Off ...............................        (5,248)         (6,810)       (3,073)       (7,721)        (3,792)
                                                             --------        --------      --------      --------       --------
Recoveries of Loans Previously Charged Off:
  Commercial, Financial and Agricultural ..............           300             660           197           697            194
  Real Estate-Construction ............................           --              --            --            --             --
  Real Estate-Mortgage ................................           668             129           120            18              4
  Installment .........................................           462             163           155            89            157
  Lease Financing .....................................            10              41            82           158            337
                                                             --------        --------      --------      --------       --------
Total Recoveries ......................................         1,440             993           554           962            692
                                                             --------        --------      --------      --------       --------
Net Loans Charged Off .................................        (3,808)         (5,817)       (2,519)       (7,432)        (3,100)
Provision Charged to Expense ..........................         4,200           3,550         4,874         7,432          3,672
Additions Acquired Through Acquisitions ...............           --            4,717           400         1,500          1,487
                                                             --------        --------      --------      --------       --------
Balance at End of Year ................................      $ 16,951        $ 16,559      $ 14,109      $ 11,354       $  9,181
                                                             ========        ========      ========      ========       ========
Ratios
   Net Loans Charged Off to
    Average Loans Outstanding .........................           .45%           .79%           .38%         1.09%           .53%
   Allowance for Possible Loan
    Losses to Average Loans
    Outstanding .......................................          1.99%          2.25%          2.12%         1.67%          1.57%
</TABLE>

Management formally reviews the loan portfolio and evaluates credit risk on at
least a quarterly basis throughout the year. Such review takes into
consideration the financial condition of the borrowers, fair market value of
collateral, level of delinquencies, historical loss experience by loan category,
industry trends, and the impact of local and national economic conditions.

                                       20
<PAGE>


                          HUBCO, Inc. and Subsidiaries

                            S.E.C. GUIDE 3 -- ITEM IV

                         SUMMARY OF LOAN LOSS EXPERIENCE

                  ALLOWANCE FOR POSSIBLE LOAN LOSSES ALLOCATION

<TABLE>
<CAPTION>


                            December 31, 1995     December 31, 1994   December 31, 1993    December 31, 1992     December 31,1991
                            -------------------  -------------------  ------------------  --------------------  -------------------
                                    % of Loans           % of Loans           % of Loans           % of Loans          % of Loans
                                    In Each              In Each              In Each              In Each             In Each
                                    Category To          Category To          Category To          Category To         Category to
                            Amount  Total Loans  Amount  Total Loans  Amount  Total Loans  Amount  Total Loans  Amount  Total Loans
                            ------  -----------  ------  -----------  ------  -----------  ------  -----------  ------  -----------
<S>                      <C>          <C>       <C>        <C>       <C>         <C>       <C>        <C>       <C>      <C>   
Applicable To:
Loans secured by real
 estate:
Residential mortgage
  loans fixed:.........  $   506      13.90%    $ 1,490    17.92%    $ 1,270     21.02%    $ 1,930    26.25%    $1,194     24.32%
Residential mortgage
  loans variable.......      530      16.91       1,159    18.00         847     10.22         908    11.27        643     10.94
Residential home
 equity loans..........      228       5.35         265     6.69         282      9.41         114     5.02         92      5.37
Construction loans.....      113       1.77          70     1.14         113      1.22         341     0.66        459      0.60
Commercial mortgage
 loans ................      895      18.87       1,159    15.98         705     16.28         908    17.33        643     14.87

Commercial and
 Industrial Loans:
  Secured by real
  estate...............    2,505      13.53       2,981    14.36       2,963      9.08       2,157     8.12      1,653      6.51
  Other................      963      13.53         828     9.70       1,975     23.22       1,249    21.27      1,194     26.74

Shoppers Charge
 credit cards..........      394       6.78         331     7.84         N/A       N/A         N/A      N/A        N/A       N/A

Other loans to
 individuals for
 household, family and
 other personal
 expenditures .........      417       9.36         222     8.37         652       9.54      1,817     10.09     1,377     10.66
Unallocated............   10,400        N/A       8,054      N/A       5,302        N/A      1,930       N/A     1,926       N/A
                         -------     ------     -------   ------     -------     ------    -------   -------    ------    ------
   TOTAL                 $16,951     100.00%    $16,559   100.00%    $14,109     100.00%   $11,354    100.00%   $9,181    100.00%
</TABLE>


The allowance for possible loan losses has been allocated according to the
amount deemed to be reasonably necessary to provide for the possibility of
losses being incurred within the above categories of loans at the date
indicated.

                                       21

<PAGE>


                          HUBCO, Inc. and Subsidiaries

                             S.E.C. GUIDE 3 -- ITEM V

                                    DEPOSITS

The following table sets forth average deposits and average rates for each of
the years indicated.

<TABLE>
<CAPTION>

                                                 Year Ended December 31,
                             --------------------------------------------------------------
                                   1995                    1994                  1993
                             -----------------      ----------------      -----------------
                               Amount     Rate        Amount    Rate        Amount     Rate
                             ----------   ----      ---------   ----      ----------   ----
                                                (In Thousands of Dollars)
<S>                          <C>          <C>       <C>          <C>      <C>          <C>
Domestic Bank Offices:
  Non-interest-bearing
   demand deposits .......   $  275,915             $  273,491            $  232,746
  Interest-bearing
   demand deposits .......      233,000   2.75%        240,002   2.49%       203,118   2.53%
  Savings deposits .......      475,000   2.44         510,517   2.51        396,183   2.59
  Time deposits ..........      442,014   3.97         369,222   2.84        328,116   3.41
                             ----------             ----------            ----------
         TOTAL ...........   $1,425,929             $1,393,232            $1,160,163
                             ==========             ==========            ==========
</TABLE>


Maturities of certificates of deposit and other time deposits of $100,000 or
more issued by domestic offices, outstanding at December 31, 1995 are summarized
as follows:

                                Time Certificates     Other Time
                                    of Deposit         Deposits         Total
                                -----------------     ----------       -------
                                             (In Thousands of Dollars)

3 months or less .............      $47,832              $ --          $47,832
Over 3 through 6 months ......        3,864                --            3,864
Over 6 through 12 months .....       10,076                --           10,076
                                    -------              ----          -------
         TOTAL ...............      $61,772              $ --          $61,772
                                    =======              ====          =======

                                       22


<PAGE>


                          HUBCO, Inc. and Subsidiaries

                            S.E.C. GUIDE 3 -- ITEM VI

                           RETURN ON EQUITY AND ASSETS

                                              Year Ended December 31,
                                            ---------------------------
                                            1995       1994       1993
                                            -----      -----      -----

Return on Average Assets ..............      1.46%      1.11%      1.07%

Return on Average Equity ..............     19.49      16.57      14.95

Dividend Payout Ratio .................     33.52      26.47      29.25

Average Equity to Average
 Assets Ratio .........................      7.49       6.69       7.16

                                       23

<PAGE>


                          HUBCO, Inc. and Subsidiaries

                            S.E.C. GUIDE 3 -- ITEM VII

                              SHORT-TERM BORROWINGS

The following table shows the distribution of the Company's short-term
borrowings and the weighted average interest rates thereon at the end of each of
the last three years. Also provided are the maximum amount of borrowings and the
average amounts of borrowings as well as weighted average interest rates for the
last three years. The term for each type of borrowing disclosed is one day.

                                         Federal Funds
                                         Purchased and
                                         Securities Sold
                                         Under Agreement        Other Short-
                                         to Repurchase          Term Borrowings
                                         ---------------        ---------------
                                               (In Thousand of Dollars)

Year ended December 31:
         1995 ......................         $20,654               $1,000
         1994 ......................          48,964                2,693
         1993 ......................          36,774                7,000

Weighted average interest rate
 at year end:
         1995 ......................            5.34%                5.42%
         1994 ......................            4.44                 5.16
         1993 ......................            2.69                 2.84

Maximum amount outstanding
 at any month's end:
         1995 ......................         $68,199               $1,478
         1994 ......................          67,161                3,669
         1993 ......................          51,605                8,122

Average amount outstanding
 during the year:
         1995 ......................         $37,184               $1,552
         1994 ......................          37,162                4,305
         1993 ......................          31,385                2,934

Weighted average interest
 rate during the year:
         1995 ......................          4.80%                   3.93%
         1994 ......................          2.92                    3.85
         1993 ......................          2.62                    2.87

                                       24

<PAGE>

ITEM 2.  PROPERTIES

The corporate headquarters of HUBCO is located in a three story facility in
Mahwah, New Jersey. The building is approximately 64,350 square feet and houses
the executive offices of the Company and its subsidiaries. The main office of
Hudson United Bank is located in the former corporate headquarters, a four story
facility in Union City, New Jersey, which is owned by Hudson United Bank. Hudson
United Bank occupies 56 additional branch offices, of which 32 are owned and 24
are leased.

All leased properties have rental payments at or below fair market value. Of the
twenty-four properties leased, nine have renewal options for terms of five to
fifteen years. The remaining nineteen locations have expiration dates ranging
from 1996-2005.

ITEM 3. LEGAL PROCEEDINGS

In the normal course of business, lawsuits and claims may be brought by and may
arise against HUBCO and its subsidiaries. In the opinion of management, no legal
proceedings which have arisen in the normal course of the Company's business and
which are presently pending or threatened against HUBCO or its subsidiaries,
when resolved, will have a material adverse effect on the business or financial
condition of HUBCO or any of its subsidiaries.

ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

No matters were submitted to a vote of Shareholders of HUBCO during the fourth
quarter of 1995.

                                       25

<PAGE>

                                     PART II

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

     As of December 31, 1995, HUBCO had approximately 2,284 shareholders.

     HUBCO's common stock is listed on the Nasdaq National Market. The following
represents the high and low sale prices from each quarter during the last two
years. The numbers have been restated to reflect a 3 for 2 stock split effective
January 14, 1995.

                                         1995
                               ------------------------
                                 High              Low
                               -------           ------
1st Quarter ...............    $17.38            $14.67
2nd Quarter ...............     18.00             15.50
3rd Quarter ...............     21.13             17.25
4th Quarter ...............     22.13             19.25

                                         1994
                               ------------------------
                                 High              Low
                               -------           ------
1st Quarter ...............    $15.83            $13.42
2nd Quarter ...............     15.00             13.33
3rd Quarter ...............     15.17             13.13
4th Quarter ...............     15.00             12.50


     The following table shows the per share quarterly cash dividends paid upon
the common stock over the last two years.

          1995                                1994
          ----                                ----
March 1 .........  $.15              March 1 .........   $.08
June 1 ..........   .15              June 1 ..........    .08
September 1 .....   .15              September 1 .....    .10
December 1 ......   .15              December 1 ......    .10
 
     Dividends are generally declared within 30 days prior to the payable date,
to stockholders of record l0-20 days after the declaration date.

                                       26
<PAGE>


ITEM 6. SELECTED FINANCIAL DATA
        (In Thousands Except For Per Share Amounts)

     Reference should be made to pages 4-6 of this Report on Form 10-K for a
discussion of recent acquisitions which affect the comparability of the
information contained in this table.

<TABLE>
<CAPTION>

                                                 1995             1994             1993              1992             1991
                                                 ----             ----             ----              ----             ----
<S>                                           <C>              <C>              <C>               <C>              <C>
Net Interest Income .......................   $ 81,102         $ 71,096         $ 59,039          $ 52,935         $ 38,043

Provision for Loan Losses..................      4,200            3,550            4,874             7,432            3,672

Net Income ................................     23,684           17,432           13,871             8,971            6,278

Per Share Data(1)
  Net Income ..............................       1.82             1.36             1.06               .76              .62
  Primary Fully Diluted ...................       1.79             1.33             1.06               .76              .62
  Cash Dividends ..........................        .60              .36              .31               .27              .22

Balance Sheet Totals:
  Total Assets-12/31 ......................  1,613,194        1,709,384        1,363,674         1,233,910          981,297
  Long Term Debt-12/31 ....................     25,000           25,000              --               --                763
  Average Equity--for year ................    121,525          105,318           92,786            75,371           58,919
  Average Assets--for year ................  1,622,811        1,572,935        1,296,773         1,215,108          908,192
    
- ----------

</TABLE>

(1)  Per share data is adjusted retroactively to reflect a 10% stock dividend
     paid November 15, 1991 to stockholders of record on November 6, 1991, a 10%
     stock dividend paid June 1, 1993 to stockholders of record on May 11, 1993,
     and a 3 for 2 stock split payable January 14, 1995 to record holders of
     HUBCO Common Stock on January 3, 1995.

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

     HUBCO's 1995 Annual Report contains on pages 6 through 15 the information
required by Item 7 and that information is incorporated herein by reference.

ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

     HUBCO's 1995 Annual Report contains on pages 16 through 29 the information
required by Item 8 and that information is incorporated herein by reference.

                                       27

<PAGE>

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

     None.


                                    PART III

ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

     HUBCO's Proxy Statement for its 1996 Annual Meeting under the caption
"Election of HUBCO Directors", will contain the information required by Item 10
with respect to directors of HUBCO and certain information with respect to
executive officers and that information is to be incorporated herein by
reference. Certain additional information regarding executive officers of HUBCO,
who are not also directors, appears under subsection (e) of Item 1 of this
Form 10-K.

ITEM 11. EXECUTIVE COMPENSATION

     HUBCO's Proxy Statement for its 1996 Annual Meeting will contain, under the
caption "Executive Compensation", and under the caption "Compensation Committee
Interlocks and Insider Participation", the information required by Item 11 and
that information is to be incorporated herein by reference.

ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

     HUBCO's Proxy Statement for its 1996 Annual Meeting will contain, under the
caption "Stock Ownership of Management and Principal Shareholders", the
information required by Item 12 and that information is to be incorporated
herein by reference.

ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

     HUBCO's Proxy Statement for its 1996 Annual Meeting under the captions
"Compensation Committee Interlocks and Insider Participation" and "Certain
Transactions with Management", will contain the information required by Item 13
and that information is to be incorporated herein by reference.

                                     PART IV

ITEM 14. EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS
         ON FORM 8-K

(a) (1) & (2) List of Financial Statements and Financial
              Statement Schedules

          The below listed consolidated financial statements and report of
          independent public accountants of

                                       28
<PAGE>


          HUBCO, Inc. and subsidiaries, included in the Annual Report of the
          Registrant to its Shareholders for the year ended December 31, 1995,
          are incorporated by reference in Item 8:

          Reports of Independent Public Accountants

          Consolidated Balance Sheets at
              December 31, 1995 and 1994

          Consolidated Statements of Income for the Years
              Ended December 31, 1995, 1994 and 1993

          Consolidated Statements of Changes in Stockholders'
              Equity for the Years Ended December 31, 1995,
              1994 and 1993

          Consolidated Statements of Cash Flows for the Years
              Ended December 31, 1995, 1994 and 1993

          Notes to Consolidated Financial Statements

     Schedules to the Consolidated Financial Statements required by Article 9 of
Regulation S-X are not required under the related instructions or are
inapplicable, and therefore have been omitted.

(a) (3) Exhibits

     List of Exhibits

        (2a)    Agreement and Plan of Merger dated as of February 5, 1996,
                between HUBCO, Inc. and Lafayette American Bank and Trust
                Company.(Incorporated by reference from the Company's Current
                Report on Form 8-K dated February 6, 1996.)

        (2b)    Stock Option Agreement dated as of February 5, 1996, between
                HUBCO, Inc. and Lafayette American Bank and Trust Company.
                (Incorporated by reference from the Company's Current Report on
                Form 8-K dated February 6, 1996.)

        (3a)    The Certificate of Incorporation of HUBCO, Inc. filed May 5,
                1982 and amendments to the Certificate of Incorporation, dated
                November 22, 1983, January 30, 1984, January 11, 1985, July 17,
                1986, March 25, 1987, April 26, 1991, November 26, 1991, March
                25, 1992, May 17, 1993, January 4, 1995, and June 1, 1995.

        (3b)    The By-Laws of HUBCO, Inc.

        (4)     Indenture dated as of January 14, 1994 between HUBCO, Inc. and
                Summit Bank as Trustee for $25,000,000 7.75% Subordinated
                Debentures due 2004. (Incorporated by reference from the
                Company's Annual Report on Form 10-K for the fiscal year ended
                December 31, 1993, Exhibit (4))

                                       29
<PAGE>

        (10a)   Employment contract with Kenneth T. Neilson. (Incorporated by
                reference from the Company's Annual Report on Form 10-K for the
                fiscal year ended December 31, 1994, Exhibit (10a).)

        (10b)   Amendment to employment contract with Kenneth T. Neilson dated
                as of January 1, 1995.

        (10c)   Employment contract with D. Lynn Van Borkulo-Nuzzo.
                (Incorporated by reference from the Company's Annual Report on
                Form 10-K for the fiscal year ended December 31, 1994, Exhibit
                (10b).)

        (10d)   Amendment to employment contract with D. Lynn Van Borkulo-Nuzzo
                dated as of January 1, 1995.

        (10e)   Employment contract with Richard I. Linhart.

        (10f)   Collective Bargaining Agreement with Local 153 of the Office and
                Professional Employees International Union, dated January 26,
                1993. (Incorporated by reference from the Company's Annual
                Report on Form 10-K for the fiscal year ended December 31, 1992,
                Exhibit (10d))

        (10g)   Agreement and Plan of Merger dated October 7, 1994 between
                HUBCO, Hudson United Bank and Jefferson National Bank.
                (Incorporated by reference from the Company's Current Report on
                Form 8-K filed October 20, 1994.)

        (10h)   HUBCO, Inc. Directors Deferred Compensation Plan.(Incorporated
                by reference from the Company's Annual Report on Form 10-K for
                the fiscal year ended December 31, 1994, Exhibit (10g))

        (10i)   Amended and Restated Agreement and Plan of Merger, dated as of
                February 14, 1995 and among Urban National Bank, HUBCO, Inc. and
                HUBCO's New Jersey commercial bank subsidiary, Hudson United
                Bank. (Incorporated by reference from the Company's Current
                Report on Form 8-K filed February 23, 1995.)

        (10j)   Agreement and Plan of Merger dated as of August 18, 1995 among
                HUBCO, Inc., Hudson United Bank, Growth Financial Corp and
                Growth Bank. (Incorporated by reference from the Company's
                Current Report on Form 8-K filed August 24, 1995.)

        (13)    Those portions of HUBCO's 1995 Annual Report which are
                incorporated by reference into this 10-K.

        (22)    List of Subsidiaries.

        (27)    Financial Data Schedule.

(b) Reports on Form 8-K

                Form 8-K filed October 19, 1995.

                                       30
<PAGE>


                Item 5. Other Events --

                Reported the declaration of the Company's regular quarterly cash
                dividend. Also reported the Company's earnings for the
                three-month and nine-month periods ended September 30, 1995.

                Item 7. Exhibits --

                Included two press releases regarding the above.

                Form 8-K filed October 23, 1995.

                Item 5. Other Events --

                Reported the restatement of the Company's financial statements
                in order to reflect the effect of recent acquisitions accounted
                for as poolings-of-interest.

                Items 7. Exhibits --

                Included restated financial statements, pro forma financial
                information and exhibits.

                Form 8-K filed November 15, 1995.

                Item 5. Other Events --

                Reported jointly with United National Bancorp ("United") the
                consummation of a joint venture between the Company's and
                United's wholly owned bank subsidiaries under which each will
                participate equally as owners of a financial services
                corporation providing data processing, check processing,
                management information services and other automated record
                keeping functions for the two banks.

                Item 7. Exhibits --

                Included one press release, Stock Purchase and Stockholder
                Agreement dated as of October 24, 1995 among HUB Financial
                Services Inc., HUBCO, Inc., Hudson United Bank, United National
                Bancorp and United National Bank, Data Processing Service and
                Clearing Agency Agreement dated November 2, 1995 between United
                National Bank and HUB Financial Services, Inc., Data Processing
                Service and Clearing Agency Agreement dated November 2, 1995
                between Hudson United Bank and HUB Financial Services, Inc.,
                Administrative Services Agreement dated November 2, 1995 between
                Hudson United Bank and HUB Financial Services, Inc.

                Form 8-K filed December 1, 1995.

                Item 5. Other Events --

                Reported the announcement by the Company of the signing of an
                agreement to acquire the three New Jersey branches of CrossLand
                Federal Savings Bank.

                Item 7. Exhibits --

                Included a press release and the Agreement dated as of November
                21, 1995 between CrossLand Federal Savings Bank and Hudson
                United Bank.

                                       31
<PAGE>


SIGNATURES

     Pursuant to the requirements of Section 13 or 15 (d) of the Securities
Exchange Act of 1934, the registrant has duly caused this report to be signed on
its behalf by the undersigned, thereunto duly authorized.

                                             HUBCO, INC.

                                             By: /s/ JAMES E. SCHIERLOH
                                                 ----------------------
                                                   James E. Schierloh
                                                  Chairman of the Board

Dated: March 15, 1996

     Pursuant to the requirements of the Securities Exchange Act of 1934, this
report has been signed below by the following persons on behalf of the
registrant and in the capacities and on the dates indicated.

         Signature                   Title                      Date
         ---------                   -----                      ----
/s/ JAMES E. SCHIERLOH          Chairman of the
- ----------------------------    Board and Director          March 15, 1996
James E. Schierloh           

/s/ KENNETH T. NEILSON          President, CEO and          March 15, 1996
- ----------------------------    Director
Kenneth T. Neilson          

/s/ ROBERT J. BURKE             Director                    March 15, 1996
- ----------------------------
Robert J. Burke

/s/ BRYANT D. MALCOLM           Director                    March 15, 1996
- ----------------------------
Bryant D. Malcolm

/s/ Harry J. Leber              Director                    March 15, 1996
- ----------------------------
Harry J. Leber

/s/ CHARLES F.X. POGGI          Director                    March 15, 1996
- ----------------------------
Charles F. X. Poggi

/s/ SR. GRACE FRANCES STRAUBER  Director                    March 15, 1996
- ----------------------------
Sister Grace Frances
Strauber

                                       32

<PAGE>

         Signature                   Title                      Date
         ---------                   -----                      ----
/s/ W. PETER MCBRIDE            Director                    March 15, 1996
- ----------------------------
W. Peter McBride

/s/ RICHARD I. LINHART          Executive Vice              March 15, 1996
- ----------------------------    President
Richard I. Linhart 

/s/ CHRISTINA L. MAIER          Assistant                   March 15, 1996
- ----------------------------    Treasurer
Christina L. Maier

                                       33

<PAGE>
                                  
                                   Exhibit 22

                              LIST OF SUBSIDIARIES

                          SUBSIDIARIES OF HUBCO, INC.:

     Hudson United Bank, organized under the banking laws of the State of
New Jersey.

     HUB Investment Services, Inc., organized under the New Jersey Business
Corporation Act.

                       SUBSIDIARIES OF HUDSON UNITED BANK:

     Hendrik Hudson Corp. of New Jersey, organized under the New Jersey Business
Corporation Act.

     Lafayette Development Corp., organized under the New Jersey Business
Corporation Act.

     JNB Holdings, Inc., organized under the New Jersey Business Corporation
Act.

     UNB Holdings, Inc., organized under the New Jersey Business Corporation
Act.

                                       34




                          CERTIFICATE OF INCORPORATION

                                       OF

                                  HUBCO, Inc.

     The undersigned, being over the age of 18 years old, for the purposes of
forming a corporation under the New Jersey Business Corporation Act, does hereby
execute the following certificate of incorporation:

                                   ARTICLE I

                                 CORPORATE NAME

     The name of the Corporation shall be HUBCO, Inc. (hereinafter the
"Corporation").

                                   ARTICLE II

                           CURRENT REGISTERED OFFICE
                          AND CURRENT REGISTERED AGENT

     The address of the Corporation's initial registered office is 80 Park
Plaza, 23rd Floor, Newark New Jersey 07102. The name of the current registered
agent at that address is Ronald H. Janis.

                                  ARTICLE III

                           INITIAL BOARD OF DIRECTORS
                            AND NUMBER OF DIRECTORS

     The number of directors shall be governed by the by-laws of the
Corporation. The number of directors constituting the initial Board of Directors
shall be twelve. The names and addresses of the initial Board of Directors are
as follows:

Name                     Address
- ----                     -------
John T. Clark .........  3100 Bergenline Avenue
                         Union City, New Jersey 07087

James C. McClave ......  3100 Bergenline Avenue
                         Union City, New Jersey 07087

Ronald David ..........  2 Broadway
                         New York, New York 10004

Arthur L. Dickson .....  51 Newark Street
                         Hoboken, New Jersey 07030

                                       1
<PAGE>

Name                     Address
- ----                     -------
Henry Hugelheim .......  752 Greeley Avenue
                         Fairview, New Jersey 07022

Harry J. Leber ........  2000 Kennedy Boulevard
                         Union City, New Jersey 07087

George P. Moser, Sr. ..  415 32nd Street
                         Union City, New Jersey 07087

Harold J. Olsen .......  638 Anderson Avenue
                         Cliffside Park, New Jersey 07010

Charles F.X. Poggi ....  15th and Adams Street
                         Hoboken, New Jersey 07030

James E. Schierloh ....  East 210 Route 4
                         Paramus, New Jersey 07652

Sister Grace Frances ..  308 Willow Avenue
  Strauber               Hoboken, New Jersey 07030

Robert J. Burke .......  Foot of Pershing Road
                         Weehawken, New Jersey 07087

                                   ARTICLE IV

                               CORPORATE PURPOSE

     The purpose for which the Corporation is organized is to engage in any
activities for which corporations may be organized under the New Jersey Business
Corporation Act, subject to any restrictions which may be imposed from time to
time by the laws of the United States or the State of New Jersey with regard to
the activities of a bank holding company.

                                       2
<PAGE>

                                   ARTICLE V

                                 CAPITAL STOCK

     The Corporation is authorized to issue 2,000,000 shares of common stock,
all of which are without nominal or par value.

                                   ARTICLE VI

                                INDEMNIFICATION

     The Corporation shall indemnify its officers, directors, employees, and
agents and former officers, directors, employees and agents, and any other
persons serving at the request of the Corporation as an officer, director,
employee or agent of another corporation, association, partnership, joint
venture, trust, or other enterprise, against expenses (including attorneys'
fees, judgments, fines, and amounts paid in settlement) incurred in connection
with any pending or threatened action, suit, or proceeding, whether civil,
criminal, administrative or investigative, with respect to which such officer,
director, employee, agent or other person is a party, or is threatened to be
made a party, to the full extent permitted by the New Jersey Business
Corporation Act. The indemnification provided herein shall not be deemed
exclusive of any other right to which any person seeking indemnification may be
entitled under any by-law, agreement, or vote of stockholders or disinterested
directors or otherwise, both as to action in his official capacity and as to
action in another capacity, and shall inure to the benefit of the heirs,
executors, and the administrators of any such person. The Corporation shall have
this power to purchase and maintain insurance on behalf of any persons
enumerated above against any liability asserted against him and incurred by him
in any such capacity, arising out of his status as such, whether or not the
Corporation would have the power to indemnify him against such liability under
the provisions of this Article.

                                  ARTICLE VII

                        NAME AND ADDRESS OF INCORPORATOR

     The name and address of the incorporator is: Ronald H. Janis, c/o Clapp &
Eisenberg, 80 Park Plaza, 23rd Floor, Newark, New Jersey 07102.

     IN WITNESS WHEREOF, I, the incorporator of the above named Corporation,
have hereunto signed this certificate of incorporation on the 5th day of May,
1982.

                                Ronald H. Janis

                                       3
<PAGE>

                            CERTIFICATE OF AMENDMENT
                                       to
                          CERTIFICATE OF INCORPORATION
                                       of
                                  HUBCO, Inc.

     Pursuant to actions taken at a properly called and duly noticed special
meeting of stockholders of HUBCO, Inc. and in accordance with Section 14A:9-4(3)
of the New Jersey Business Corporation Act, the undersigned does hereby execute
the following Certificate of Amendment to the Certificate of Incorporation of
HUBCO, Inc.:

     1. The name of the Corporation is HUBCO, Inc (the "Corporation").

     2. A special meeting of the stockholders owning common stock of the
Corporation called for the purpose, inter alia, of considering amendments to the
Corporation's Certificate of Incorporation was convened on December 11, 1984,
adjourned to January 4, 1985 and further adjourned to January 11, 1985.

     3. The number of shares of common stock of the Corporation entitled to vote
on the adoption of the amendments to the Corporation's Certificate of
Incorporation was 1,724,625.

     4. At the January 11, 1985 session of the special meeting, the stockholders
adopted amended Article III of the Certificate of Incorporation of the
Corporation. The number of shares voted for the amendment was 1,165,174; The
number of shares voted against the amendment was 324,110. Amended Article III
will read in its entirety as follows:

                                       4
<PAGE>

                                  ARTICLE III
                           INITIAL BOARD OF DIRECTORS
                            AND NUMBER OF DIRECTORS

     The number of directors shall be governed by the by-laws of the
Corporation. The number of directors constituting the initial Board of Directors
shall be twelve. The names and addresses of the initial Board of Directors are
as follows:

Name                          Address
- ----                          -------
John T. Clark .............   3100 Bergenline Avenue
                              Union City, New Jersey 07087

James C. McClave ..........   3100 Bergenline Avenue
                              Union City, New Jersey 07087

Ronald David ..............   2 Broadway
                              New York, New York 10004

Arthur L. Dickson .........   51 Newark Street
                              Hoboken, New Jersey 07030

Henry Hugelheim ...........   752 Greeley Avenue
                              Fairview, New Jersey 07022

Harry J. Leber ............   2000 Kennedy Boulevard
                              Union City, New Jersey 07087

George P. Moser, Sr. ......   415 32nd Street
                              Union City, New Jersey 07087

                                       5
<PAGE>

Name                          Address
- ----                          -------
Harold J. Olsen ..........    638 Anderson Avenue
                              Cliffside Park, New Jersey 07010

Charles F.X. Poggi .......    15th and Adams Street
                              Hoboken, New Jersey 07030

James E. Schierloh .......    East 210 Route 4
                              Paramus, New Jersey 07652

Sister Grace .............    308 Willow Avenue
  Frances Strauber            Hoboken, New Jersey 07030

Robert J. Burke ..........    Foot of Pershing Road
                              Weehawken, New Jersey 07087

     Shareholders shall have no right to increase or decrease the number of
directors constituting the Board, except by the affirmative vote of at least
three-quarters of all of the outstanding shares of common stock entitled to vote
thereon, said vote to take place at an annual or special meeting of the
Corporation's stockholders called for the purpose of considering such matter.
Any director may be removed from office by the stockholders of the Corporation,
but only for cause.

     Notwithstanding anything else in this Certificate of Incorporation to the
contrary (and notwithstanding the fact that a lesser percentage may be permitted
by law, this Certificate of Incorporation or the by-laws of the Corporation),
the provisions of this Article III may not be amended, altered, changed or
repealed in any respect, nor may any provision inconsistent herewith be adopted,
unless such action is approved by the affirmative vote of at least
three-quarters of all of the outstanding shares of common stock entitled to vote
thereon, said vote to take place at an annual or special meeting of the
Corporation's stockholders called for the purpose of considering such matter.

     5. At the January 11, 1985 session of the special meeting, the stockholders
adopted an amendment to the Certificate of Incorporation of the Corporation by
adding a new Article VIII thereto. The number of shares voted for the amendment
was 1,169,869; the number of shares voted against the amendment was 319,763.

                                       6
<PAGE>

New Article VIII will read as follows:

                                  ARTICLE VIII
                          CLASSIFICATION OF DIRECTORS

     The directors shall be divided into three classes, as nearly equal in
number as possible, with the term of office of the first class to expire at the
first annual meeting of stockholders following the meeting at which this Article
VIII is adopted, the term of office of the second class to expire at the second
annual meeting of stockholders following the meeting at which this Article VIII
is adopted and the term of office of the third class to expire at the third
annual meeting of stockholders following the meeting at which this Article VIII
is adopted.

     If this Article VIII is adopted at a special meeting of stockholders,
directors of the second and third classes shall be elected to their terms at
such special meeting, and directors of the first class shall be designated in
advance of such special meeting by the Board of Directors from among the
directors elected at the preceding annual meeting of stockholders and shall not
be required to stand for election at such special meetings of stockholders. If
this Article VIII is adopted at an annual meeting of stockholders, all three
classes of directors shall be elected to their terms at such annual meeting. At
each annual meeting of stockholders following the initial classification and
election, directors elected to succeed those directors whose terms expire shall
be elected for a term of office to expire at the third succeeding annual meeting
of stockholders after their election or as soon thereafter as their successors
have been elected and qualified.

     Notwithstanding anything else in this Certificate of Incorporation to the
contrary (and notwithstanding the fact that a lesser percentage may be permitted
by law, this Certificate of Incorporation or the by-laws of the Corporation),
the provisions of this Article VIII may not be amended, altered, changed or
repealed in any respect, nor may any provision inconsistent herewith be adopted,
unless such action is approved by the affirmative vote of at least
three-quarters of all of the outstanding shares of common stock entitled to vote
thereon, said vote to take place at an annual or special meeting of the
Corporation's stockholders called for the purpose of considering such matter.

                                       7
<PAGE>

     6. At the January 11, 1985 session of the special meeting, the stockholders
adopted an amendment to the Certificate of Incorporation of the Corporation
adding a new Article IX thereto. The number of shares voted for the amendment
was 1,178,252; the number of shares voted against the amendment was 313,726. New
Article IX will read as follows:

                                   ARTICLE IX
                                 MINIMUM PRICE

     The stockholder vote required to approve a Business Combination (as
hereinafter defined) shall be as set forth in this section.

A.    (1) Except as otherwise expressly provided in this section, the
          affirmative vote of at least three-quarters of all of the outstanding
          shares of common stock entitled to vote thereon shall be required in
          order to authorize any of the following:

          (a) any merger or consolidation of the Corporation or any subsidiary
              thereof with a Related Person (as hereinafter defined) or any
              other corporation which after such merger or consolidation would
              be a Related Person;

          (b) any sale, lease, exchange, transfer or other disposition,
              including without limitation, a mortgage, or any other security
              device, of all or any Substantial Part (as hereinafter defined)
              of the assets of the Corporation (including without limitation
              any voting securities of subsidiary) or of a subsidiary, to a
              Related Person;

          (c) the issuance or transfer by the Corporation or any subsidiary
              thereof of any securities of the Corporation or a subsidiary of
              the Corporation to a Related Person;

          (d) the adoption of any plan or proposal for the liquidation or
              dissolution of the Corporation proposed by or on behalf of a
              Related Person;

          (e) any reclassification of securities (including any reverse stock
              split) or recapitalization of the Corporation, or any merger or
              consolidation of the Corporation, with any of its Subsidiaries or
              any other transaction (whether or not with or otherwise involving
              Related Person) which has the effect, directly or indirectly, of
              increasing the proportionate share of any class of equity or
              convertible securities of the Corporation or any Subsidiary which
              is directly or indirectly beneficially owned by any Related
              Person;

                                       8
<PAGE>

          (f) any agreement, contract or other arrangement providing for any of
              the transactions described in this section of the Certificate of
              Incorporation.

      (2) Such affirmative vote shall be required notwithstanding any other
          provision of this Certificate of Incorporation, any provision of law
          or any agreement with any national securities exchange which might
          otherwise permit a lesser vote or no vote.

      (3) The term "Business Combination" as used in this section shall mean any
          transaction which is referred to in any one or more of subparagraphs
          (a) through (f) above.

B.   The provisions of Part A of this section shall not be applicable to any
     particular Business Combination, and such Business Combination shall
     require only such affirmative shareholder vote and such approval by the
     Board of Directors as is required by any other provision of this
     Certificate of Incorporation, any provision of law or any agreement with
     any national securities exchange, if all of the conditions specified in
     either of the following subparagraphs (1) or (2) are met:

     (1) The Business Combination shall have been approved by a majority of
         the directors of the Corporation then in office.

     (2) All the following conditions have been met:

         (a)  The aggregate amount of (x) cash and (y) Fair Market Value (as
              hereinafter defined), as of the date of the consummation of the
              Business Combination, of consideration other than cash to be
              received per share by holders of common stock in such Business
              Combination shall be at least equal to the amount determined
              under sub-clauses (i) and (ii) below:

              (i)  if the Related Person has acquired shares of the
                   Corporation's common stock in a tender offer for or has
                   requested or invited the tender of the Corporation's common
                   stock in a transaction subject to the provisions of Section
                   14(d) of the Securities Exchange Act of 1934, the highest per
                   share price (including any brokerage commissions, transfer
                   taxes and soliciting dealers' fees) paid by the Related
                   Person for any share of common stock acquired by it (a)
                   within the one-year period immediately prior to the first
                   public announcement of the proposal of the Business
                   Combination (the "Announcement Date") or (b) in connection
                   with the tender offer or request or invitation of tenders,
                   whichever is higher;

                                       9
<PAGE>

              (ii) if the Related Person has not made such a tender offer for or
                   invited or requested the tender of the Corporation's common
                   stock, two time the highest Fair Market Value per share of
                   the Corporation's common stock during the one-year period
                   ending with the Announcement Date.

          (b) The consideration to be received by holders of a particular class
              of outstanding voting stock shall be in cash or in the same form
              as the Related Person has previously paid for shares of such class
              of voting stock. If the Related Person has paid for shares of any
              class of voting stock with varying forms of consideration, the
              form of consideration such class of voting stock shall be either
              cash or the form used to acquire the largest number of shares of
              such class of voting stock previously acquired by it.

C.   For the  purpose of this section the following definitions apply:

     (1) The term "Related Person" shall mean and include (a) any individual,
         corporation, partnership or other person or entity which together with
         its "affiliates" (as that term is defined in Rule 12b-2 of the General
         Rules and Regulations under the Securities Exchange Act of 1934), is
         the "beneficial owner" (as that term is defined in Rule 13d-3 of the
         General Rules and Regulations under the Securities Exchange Act of
         1934) in the aggregate of 10 percent or more of the outstanding shares
         of the common stock of the Corporation; and (b) any "affiliate" (as
         that term is defined in Rule 12b-2 under the Securities Exchange Act of
         1934) of any such individual, corporation, partnership or other person
         or entity. Without limitation, any shares of the common stock of the
         Corporation which any Related Person has the right to acquire pursuant
         to any agreement, or upon exercise of conversion rights, warrants or
         options or otherwise, shall be deemed "beneficially owned" by such
         Related Person.
                                       10
<PAGE>

     (2) The term "Substantial Part" shall mean more than 25 percent of the
         total assets of the Corporation, as of the end of its most recent
         fiscal year ending prior to the time the determination is made.

     (3) The term "Fair Market Value" shall mean: (a) in the case of stock, the
         highest closing sale price during the 30-day period immediately
         preceding the date in question if a specific date for valuation thereof
         is specified or during the period in question if a period for valuation
         thereof is specified of a share of such stock on the Composite Tape for
         American Stock Exchange-Listed Stocks, or, if such stock is not quoted
         on the Composite Tape, on the America Stock Exchange, or, if such stock
         is not listed on such Exchange, on the principal United States
         securities exchange registered under the Securities Exchange Act of
         1934 on which such stock is listed, or, if such stock is not listed on
         any such exchange, the highest closing price or closing bid quotation
         with respect to a share of such stock during the 30-day period
         preceding such date in question or during such period in question on
         the National Association of Securities Dealers, Inc. Automated
         Quotation System or any system then in use, or if no such quotations
         are available, the fair market value on the date in question of a share
         of such stock as determined by the Board of Directors, in good faith;
         and (b) in the case of property other than cash or stock, the fair
         market value of such property on the date in question as determined by
         the Board of Directors in good faith.

     (4) In the event of any Business Combination in which the Corporation
         survives, the phrase "consideration other than cash to be received" as
         used in paragraph (2)(a) of Part B of this Article shall include the
         shares of common stock and/or the shares of any other class of
         outstanding voting stock retained by the holders of such shares.

D.    Nothing contained in this section shall be construed to relieve any
      related Party from any fiduciary obligation imposed by law.

E.    If any question shall arise as to the applicability of this Article IX or
      as to the interpretation of any of its provisions, such question shall be
      resolved by the Board of Directors, and the Board's resolution shall be
      final and binding.

F.    Notwithstanding any other provision of this Certificate of Incorporation
      (and notwithstanding the fact that a lesser percentage may be permitted by
      law, this Certificate of Incorporation or the by-laws of the Corporation),
      the provisions of this Article IX may not be amended, altered, changed or
      repealed in any respect, nor may any provision inconsistent herewith be
      adopted, unless such action is approved by the affirmative vote of the
      holders of at least three-quarters of all of the outstanding shares of
      common stock entitled to vote thereon, said vote to take place at an
      annual or special meeting of the Corporation's stockholders called for the
      purpose of considering such matter.

     IN WITNESS WHEREOF, this certificate has been executed by a duly authorized
officer of the Corporation on this 11th day of January, 1985.

                                         HUBCO, Inc.

                                         By:
                                            John T. Clark, President

                                       11
<PAGE>

                                   ARTICLE V
                                 CAPITAL STOCK

                     The Corporation is authorized to issue
                    4,224,625 shares of Common Stock, all of
                    which are without nominal or par value.

     6. The share division and the amendment to the Corporation's Certificate of
Incorporation affected by this certificate shall become effective August 1,
1986.

     IN WITNESS WHEREOF, this certificate has been executed by a duly authorized
officer of the Corporation this 17th day of July, 1986.

                                         HUBCO, Inc.

                                         By:
                                             John T, Clark, President

                                       12
<PAGE>

                                   AMENDMENT
                                     TO THE
                          CERTIFICATE OF INCORPORATION
                                       OF
                                  HUBCO, INC.

     HUBCO, Inc., a New Jersey corporation, does hereby certify as follows:

     1. The name of the corporation is: HUBCO, Inc. (the "Corporation").

     2. The Corporation is hereby amending its certificate of incorporation as
follows:

     (A) The existing "ARTICLE V-CAPITAL STOCK" is deleted in its entirety. In
lieu thereof, the following Article V is added to the certificate of
incorporation:

                                   ARTICLE V
                                 CAPITAL STOCK

     The Corporation is authorized to issue 5,200,00 shares of common stock, all
of which are without nominal or par value.

     (B) NEW ARTICLE X

     A new Article X is added to the Corporation's certificate of incorporation
as follows:

                                   ARTICLE X

               LIMITATION ON LIABILITY OF DIRECTORS AND OFFICERS

     A director or officer of the Corporation shall not be personally liable to
the Corporation or its shareholders for damages 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 ant breach of duty based upon
an act or omission (i) in breach of such person's duty of loyalty to the
Corporation or its shareholders, (ii) not in good faith or involving a knowing
violation of law, or (iii) resulting in receipt by such person of an improper
personal benefit. If the New Jersey Business Corporation Act is amended after
approval by the shareholders of this provision to authorize corporate action
further eliminating or limiting the personal liability of directors officers,
then the liability of a director and/or officer of the Corporation shall be
eliminated or limited to the fullest extent permitted by the New Jersey Business
Corporation Act as so amended.

                                       13
<PAGE>

     Any repeal or modification of the foregoing paragraph by the shareholders
of the Corporation or otherwise shall not adversely affect any right or
protection of a director or officer of the Corporation existing at the time of
such repeal or modification.

     3. The foregoing amendments were adopted at the annual meeting of
shareholders of HUBCO, Inc. held March 24, 1987.

     4. At such annual meeting there were outstanding and entitled to vote
3,552,727 shares of common stock, without nominal or par value.

     5. At such annual meeting shareholders cast 2,557,012 votes for, and
120,190 votes against the amendment of Article V and 2,531,799 votes for, and
133,827 votes against the addition of Article X.

     6. The amendment to Article V and the addition of Article X were adopted by
a majority of the votes cast by the holders of shares entitled to vote thereon.

     IN WITNESS WHEREOF, John T. Clark, President of HUBCO, Inc., has executed
this certificate on behalf of HUBCO, Inc. on this 25th day of March, 1987.

                                          HUBCO, INC.

                                          By:
                                              John T. Clark, President

                                       14
<PAGE>

                            CERTIFICATE OF AMENDMENT
                      TO THE CERTIFICATE OF INCORPORATION
                                       OF
                                  HUBCO, INC.

                          Dated: As of March 27, 1991

     Pursuant to the provisions of Section 14A:9-4(3) of the New Jersey Business
Corporation Act, the undersigned corporation hereby certifies as follows:

     1. The name of the corporation is HUBCO, Inc. (the "Corporation").

     2. The following amendment to the Corporation's Certificate of
Incorporation was approved by the directors of the Corporation and duly adopted
by the shareholders of the Corporation at a meeting duly held on March 26, 1991:

     Article V of the Corporation's Certificate of Incorporation is deleted in
its entirety, and following is substituted therefore:

                                   ARTICLE V
                                 CAPITAL STOCK

     (A) The total authorized capital stock of the Corporation shall be
6,700,000 shares, consisting of 5,200,000 shares of Common Stock and 1,500,000
shares of preferred Stock which may be issued in one or more classes or series.
The shares of Common Stock shall constitute a single class and shall be without
nominal or par value. The shares of Preferred Stock of each class of series
shall be without nominal or par value, except that the amendment authorizing the
initial issuance of any class or series, adopted by the Board of Directors as
provided herein, may provide that shares of any class or series shall have a
specified par value per share, in which event all of the shares of such class or
series shall have the par value per share so specified.

     (B) The Board of Directors of the Corporation is expressly authorized from
time to time to adopt and to cause to be executed and filed without further
approval of the shareholders amendments to this Certificate of Incorporation
authorizing the issuance of one or more classes or series of Preferred Stock for
such consideration as the Board of Directors may fix. In an amendment
authorizing any class or series of Preferred Stock, the Board of Directors is
expressly authorized to determine:

                                       15
<PAGE>

          (a) The distinctive designation of the class or series and the number
     of shares which will constitute the class or series, which number may be
     increased or decreased (but not below the number of shares then outstanding
     in that class or above the total shares authorized herein) from time to
     time by action of the Board of Directors.

          (b) The dividend rate of the shares of the class or series, whether
     dividends will be cumulative, and, if so, from what date or dates;

          (c) The price or prices at which, and the terms and conditions on
     which, the shares of the class or series may be redeemed at the option of
     the Corporation;

          (d) Whether or not the shares of the class or series will be entitled
     to the benefit of a retirement of sinking fund to be applied to the
     purchase or redemption of such shares and, if so entitled, the amount of
     such fund and the terms and provisions relative to the operation thereof;

          (e) Whether or not the shares of the class or series will be
     convertible into, or exchangeable for, any other shares of stock of the
     Corporation or other securities, and if so convertible or exchangeable, the
     conversion price or prices, or the rates of exchange, and any adjustments
     thereof, at which such conversion or exchange may be made, and any other
     terms and conditions of such conversion or exchange;

          (f) The rights of the shares of the class or series in the event of
     voluntary or involuntary liquidation, dissolution or winding up of the
     Corporation;

          (g) Whether or not the shares of the class or series will have
     priority over, parity with, or be junior to the shares of any other class
     or series in any respect, whether or not the shares of the class or series
     will be entitled to the benefit of limitations restricting the issuance of
     shares of any other class or series having priority over or on parity with
     the shares of such class or series and whether or not the shares of the
     class or series are entitled to restrictions on the payment of dividends
     on, the making of other distributions in respect of, and the purchase or
     redemption of shares of any other class or series of Preferred Stock or
     Common Stock ranking junior to the shares of the class or series;

          (h) Whether the class or series will have voting rights,, in addition
     to any voting rights provided by law, and if so, the terms of such voting
     rights; and

          (i) Any other preferences, qualifications, privileges, options and
     other relative or special rights and limitations of that class or series.

     3. 4,083,828 shares of the Corporation's common stock were entitled to vote
on the amendment. 2,286,958 shares were voted in favor of the amendment and
636,102 shares were vote against the amendment.

     IN WITNESS WHEREOF the undersigned has caused this certificate to be
executed by its duly qualified officer as of the date and year first written
above.

                                            HUBCO, INC.

                                            By:
                                                Kenneth Neilson, President

                                       16
<PAGE>

                                   AMENDMENT
                                     TO THE
                          CERTIFICATE OF INCORPORATION
                                       OF
                                  HUBCO, INC.

     Hubco, Inc., a New Jersey corporation, pursuant to N.J.S.A. 14A:7-15.1,
does hereby certify as follows:

     (a) The name of the corporation is: Hubco, Inc. (the "Corporation").

     (b) A ten percent (10%) stock split was declared by the Corporation on
October 29, 1991 pursuant to which one share of Common Stock, no par value, will
be distributed for each 10 shares of Common Stock, no par value, held by
shareholders on the record date of November 6, 1991, effective November 15,
1991. A resolution approving the share division was adopted by the Board of
directors of the Corporation at its regular meeting held on the 29th day of
October, 1991.

     (c) The share division will not adversely affect the rights or preferences
of the holders of outstanding shares and will not result in the percentage of
authorized shares that remains unissued after the share division exceeding the
percentage of authorized shares that was unissued before the share division.

     (d) There were issued and outstanding as of the record date of November 6,
1991, 4,120,078 shares of Common Stock without par value which are shares
subject to the share division. As a result of the share division, in which one
share will be issued for every 10 shares issued and outstanding, those 4,120,078
shares will be divided into 4,532,086 shares issued and outstanding.

     (e) The Corporation is hereby amending its certificate of incorporation in
connection with the share division to increase the authorized common stock, as
follows:

     The existing "Article V(A)" is deleted in its entirety. In lieu thereof,
the following Article V(A) is added to the certificate of incorporation:

          (A) The total authorized capital stock of the Corporation shall be
     7,220,000 shares, consisting of 5,720,000 shares of Common Stock and
     1,500,000 shares of Preferred Stock which may be issued in one or more
     classes or series. The shares of Preferred Stock of each class of series
     shall be without nominal or par value, except that the amendment
     authorizing the initial issuance of any class or series, adopted by the
     Board of Directors as provided herein, may provided that shares of any
     class or series shall have a specified par value per share, in which event
     all of the shares of such class or series shall have the par value per
     share so specified.

     IN WITNESS WHEREOF, Kenneth T. Neilson, President of Hubco, Inc., has
executed this certificate on behalf of Hubco, Inc. on this 26th day of November,
1991.

                                            HUBCO, INC.

                                            By:
                                                Kenneth T. Neilson, President

                                       17
<PAGE>

                                AMENDMENT TO THE
                          CERTIFICATE OF INCORPORATION
                                       OF
                                  HUBCO, INC.

     HUBCO, Inc., a New Jersey corporation, does hereby certify as follows:

     1. The name of the corporation is: HUBCO, Inc. (the "Corporation").

     2. The Corporation is hereby amending its certificate of incorporation as
follows:

     Paragraph A of Article V is deleted in its entirety, and in place therefore
the following is substituted:

          "(A) The total authorized capital stock of the Corporation shall be
     15,000,000 shares, consisting of 12,000,000 shares of Common Stock and
     3,000,000 shares of Preferred Stock which may be issued in one or more
     classes or series. The shares of Common Stock shall constitute a single
     class and shall be without nominal or par value, except that the amendment
     authorizing the initial issuance of any class or series, adopted by the
     Board of Directors as provided herein, may provide that shares of any class
     or series shall have a specific par value per share, in which event all of
     the shares of such class or series shall have the par value per share so
     specified."

     3. The foregoing amendment was adopted at the annual meeting of
shareholders of the Corporation held March 24, 1992.

     4. At such annual meeting there were outstanding and entitled to vote
4,531,492 shares of common stock, without nominal or par value.

     5. At such annual meeting shareholders cast 2,747,095 votes for, and
411,302 votes against the amendment to Article V.

     6. The amendment to Article V was adopted by a majority of the votes cast
by the holders of shares entitled to vote thereon.

     IN WITNESS WHEREOF, Kenneth T. Neilson, President of the Corporation, has
executed this certificate on behalf of the Corporation on this 25th day of
March, 1992.

                                           HUBCO, INC.

                                           By
                                              Kenneth T. Neilson, President

                                       18

<PAGE>

                                   AMENDMENT
                                     TO THE
                          CERTIFICATE OF INCORPORATION
                                       OF
                                  HUBCO, INC.

     HUBCO, Inc. a New Jersey Corporation, pursuant to N.J.S.A. 14A:7-15.1, does
hereby certify as follows:

     (a) The name of the Corporation is: HUBCO, Inc. (The "Corporation").

     (b) A ten percent (10%) stock split was declared by the Corporation on
April 20, 1993, pursuant to which one share of common stock, no par value, will
be distributed for each 10 shares of common stock, no par value, held by
shareholders on the record date of May 11, 1993, effective June 1, 1993. A
resolution approving the share division was adopted by the Board of Directors of
the Corporation at its regular meeting held on the 20th day of April, 1993.

     (c) The share division will not adversely affect the rights or preferences
of the holders of outstanding shares and will not result in the percentage of
authorized shares that remains unissued after the share division excluding the
percentage of authorized shares that was unissued before the share division.

     (d) That there were issued and outstanding as of the record date of May 1,
1993, 6,286,342 shares of common stock without par value which are the shares
subject to the share division. As a result of the share division, in which one
share will be issued for every 10 shares issued and outstanding, those 6,286,342
shares will be divided into 6,914,353 shares issued and outstanding.

     (e) The Corporation is hereby amending its Certificate of Incorporation in
connection with the share division to increase the authorized common stock and
the authorized preferred stock as follows:

          The existing "Article V(A)" is deleted in its entirety. In lieu
     thereof, the following Article V(A) is added to the Certification of
     Incorporation:

          "(A) The total authorized capital stock of the Corporation shall be
     16,500,000 shares, consisting of 13,200,000 shares of common stock and
     3,300,000 shares of Preferred Stock which may be issued in one or more
     classes or series. The shares of common stock shall constitute a single
     class and shall be without nominal or par value, except that the amendment
     authorizing the initial issuance of any class or series, adopted by the
     Board of Directors, as provided herein, may provide that shares of any
     class or series shall have a specific par value per share, in which event
     all of the shares of such class of series shall have the par value so
     specified."

     In Witness Whereof, Kenneth T. Neilson, President of HUBCO, Inc. has
executed this Certificate on behalf of HUBCO, Inc. on this 17th day of May,
1993.

                                      HUBCO, Inc.
   
                                      By:
                                          Kenneth T. Neilson, President

                                       19
<PAGE>

                                AMENDMENT TO THE
                          CERTIFICATE OF INCORPORATION
                                 OF HUBCO, INC.

     HUBCO, Inc. a New Jersey Corporation, pursuant to N.J.S.A. 14:7-15.1, does
hereby certify as follows:

     (a) The name of the Corporation is: HUBCO, Inc. ("The Corporation").

     (b) A fifty percent (50) common stock split was declared by the Corporation
on October 13, 1994, pursuant to which one share of common stock, no par value,
will be distributed for each 2 shares of common stock, no par value, held by
shareholders on the record date of January 3, 1995, effect January 14, 1995. A
resolution approving the share division was adopted by the Board of Directors of
the Corporation at its regular meeting held on the 13th day of October, 1994.

     (c) The share division will not adversely affect the rights or preferences
of the holders of outstanding shares and will not result in the percentage of
authoized shares that remains unissued after the share division excluding the
percentage of authorized shares that was unissued before the share division.

     (d) That there were issued and outstanding as of the record date of January
3, 1995, 7,053,457 shares of common stock without par value which are the shares
subject to the share division. As a result of the share division, in which one
share will be issued for every two (2) shares issued and outstanding, those
7,053,457 shares will be divided into 10,580,185 shares issued and outstanding.

     (e) The Corporation is hreby amending its Certificate of Incorporation in
connection with the share division to increase the authorized common stock and
the authorized preferred stock as follows:

          The existing "Article V(A)" is deleted in its entirety. In lieu
     thereof, the following Article V(A) is added to the Certificate of
     Incorporation.

          "(A) The total authorized stock of the Corporation shall be 23,100,000
     shares, consisting of 19,800,000 shares of common stock and 3,300,000
     shares of Preferred Stock--which may be issued in one or more classes or
     series. The shares of common stock shall constitute a single class and
     shall be without nominal or par value, except that the amendment
     authorizing the initial issuance of any class or series adopted by the
     Board of Directors, as provided herein, may provide that shares of any
     class or series shall have a specific par value per share, in which event
     all of the shares of such class or series shall have the par value so
     specified."

     In Witness Whereof, Kenneth T. Neilson, President of HUBCO, Inc. has
executed this Certificate on behalf of HUBCO, Inc. on this 4th day of January,
1995.

HUBCO,  INC.

By:  /s/ KENNETH T. NEILSON
     --------------------------------------
      Kenneth T. Neilson, President & C.E.O.

                                       20


<PAGE>

                                AMENDMENT OF THE
                          CERTIFICATE OF INCORPORATION
                                       OF
                                   HUBCO, INC.

                                                  Dated as of June 1, 1995


     Pursuant to the provisions of NJSA 14A:9-4(3), the undersigned corporation
hereby certifies as follows:

1. The name of the Corporation is HUBCO, Inc. (the "Corporation").

2. The following amendment to the Corporation's Certificate of Incorporation was
   approved by the Directors of the Corporation and duly adopted by the
   shareholders of the Corporation at a meeting duly held on June 1, 1995:

   Paragraph (A) of Article V of the Corporation's Certificate of Incorporation
   is deleted in its entirety, and the following is substituted therefore:

   "(A) The total authorized stock of the Corporation shall be 29,500,000
   shares, consisting of 25,000,000 shares of common stock and 4,500,000 shares
   of Preferred Stock which may be issued in one or more classes or series. The
   shares of common stock shall constitute a single class and shall be without
   nominal or par value, except that the amendment authorizing the initial
   issuance of any class or series adopted by the Board of Directors, as
   provided herein, may provide that shares of any class or series shall have a
   specific par value per share, in which event all of the shares of such class
   or series shall have the par value so specified."

3. 10,075,984 shares were entitled to vote on the amendment, 5,890,559 were
   voted in favor of the amendment and 594,947 shares were voted against the
   amendment.

     IN WITNESS WHEREOF, the undersigned has caused the Certificate to be
executed by its duly qualified officers as of the date and year first written
above.

ATTESTED:                                            HUBCO, INC.



- -------------------------                           --------------------------
D. Lynn Van Borkulo-Nuzzo,                          Kenneth T. Neilson,
Executive Vice President                            President & C.E.O.
and Corporate Secretary


                                       21




                                   HUBCO, Inc.
                             Union City, New Jersey

                                 REVISED BYLAWS

                        Adopted by the Board of Directors
                                 March 14, 1995

ARTICLE I -- SHAREHOLDERS MEETINGS

1. ANNUAL MEETING -- The Annual Meeting of Shareholders for the election of
   directors and such other business as may properly come before the meeting
   shall be held within 30 days of March 31st (either before or after) on such
   date, time and at such place each year as may be set by vote of the Board.
   The meeting shall be held upon not less than ten nor more than 60 days
   written notice of the date, time, place and purpose of the meeting.

2. SPECIAL MEETINGS -- A special meeting of shareholders may be called for any
   purpose by the Chairman of the Board, the President or the Board of
   Directors. A special meeting shall be held upon not less than ten nor more
   than sixty day written notice of the time, place and purposes of the meeting.

3. ACTION WITHOUT MEETING -- The shareholders may act without meeting by written
   consent or consents pursuant to N.J.S. 14A:5-6. Such written consent or
   consents shall be filed in the minute book.

4. QUORUM -- A majority of the outstanding common stock represented in person or
   by proxy shall constitute a quorum at any meeting of shareholders. Less than
   a quorum may adjourn any meeting, and the meeting may be held, as adjourned
   without further notice.

5. SHAREHOLDER ACTION -- A majority of the votes cash shall decide every
   question or matter submitted to the shareholders at any meeting, unless
   otherwise provided by law or by the certificate of incorporation.

6. RECORD DATE -- The Board of Directors shall fix a record date for each
   meeting of shareholders and for other corporate action for purposes of
   determining the shareholders of the Corporation who are entitled to: (i)
   notice of or to vote at any meeting of shareholders; (ii) give a written
   consent to any action without a meeting: or (iii) receive payment of any
   dividend, distribution, or allotment of any right. The record date shall not
   be more than sixty days nor less than ten days prior to the shareholders
   meeting, or other corporate action or event to which it relates.



<PAGE>


7. MAILING OR DELIVERING NOTICE -- Shareholders shall be under duty to notify
   the Secretary of the Corporation of any change in their address. All notices,
   dividends or distributions to which a shareholder is entitled shall be mailed
   to the most recent address listed for each shareholder on the books of the
   Corporation.

8. INSPECTORS OF ELECTION -- Every election of directors shall be managed by an
   inspector, who shall be appointed by the Board of Directors. The inspector of
   election shall tabulate the proxies and ballots for the election of directors
   and, after the election, shall file with the secretary of the meeting a
   certificate under their hands, certifying the result thereof and the names of
   the directors elected. The inspector of election, at the request of the Board
   of Directors or Chairman of the meeting, shall act as tellers of any other
   vote by ballot taken at such meeting, and shall certify the result thereof.

9. PROXIES -- Shareholders may vote at any meeting of the shareholders by
   proxies duly authorized in writing.

ARTICLE II -- DIRECTORS

1. BOARD OF DIRECTORS -- The Board of Directors (the "Board") shall have power
   to manage and administer the business and affairs of the Corporation. Except
   as expressly limited by law, all powers of the Corporation shall be vested
   and may be exercised by the Board.

2. NUMBER AND TERM OF OFFICE -- The number of directors shall be not less than
   five and not more than twenty-five. The exact number shall be determined by
   the Board. Directors shall be divided into three classes, as nearly equal in
   number as possible. Directors of one of the classes shall be elected by the
   shareholders at each annual meeting, and the directors so elected shall hold
   office until the third succeeding annual meeting of shareholders and until
   their successors shall have been elected and qualified. If the Board changes
   the number of directors constituting a full Board, the new number shall be
   apportioned as nearly equally as possible among the three classes, provided
   that no director's term of office may be shortened by his or her being
   reassigned to another class, and provided further that new directors may be
   elected to terms shorter than three years if necessary, to keep the classes
   of equal or nearly equal size. The Board shall have the right to increase the
   number of directors between annual meetings and to fill vacancies so created
   and other vacancies occurring for any reason, provided that vacancies caused
   by increasing the number of directors shall be apportioned as nearly equally
   as possible among the three classes of directors, and provided further that
   directors appointed by the Board to fill vacancies occurring for any reason
   shall serve only until the next annual meeting of shareholders (and until
   their


<PAGE>

   successors shall have been elected and qualified) at whic time the balance of
   their terms, if any, shall be filled by directors elected by the
   shareholders. (revised January 18, 1984).

3. REGULAR MEETINGS -- A regular meeting of the Board shall be held without
   notice immediately following and at the same place as the annual
   shareholders' meeting for the purpose of electing officers and conducting any
   other business as may come before the meeting. The Board shall hold a regular
   meeting on the second and fourth Tuesday of each month but any regular
   meeting may be held on such other day as the Board by resolution may
   designate. Any regular meeting may be omitted entirely. All regular meetings
   may be held without notice to any director, except that a forth different or
   additional regular meeting dates shall be entitled to notice of those
   meetings.

4. SPECIAL MEETINGS -- A special meeting of the Board may be called for any
   purpose at any time by the Chairman of the Board, the President or by five
   directors. The meeting shall be held upon such notice as is reasonable under
   the circumstances, but if the meeting is not called by the Chairman or the
   President then upon not less than one day notice if given orally (either by
   telephone or in person), or upon not less than two days notice if given by
   telegraph or by mail to the business or residence address of each director.
   The notice shall specify the time and place of the meeting.

5. ACTION WITHOUT MEETING -- The Board may act without a meeting if, prior or
   subsequent to the action, each member of the board shall consent in writing
   to the action. The written consent or consent or consents shall be filed in
   the minute book.

6. QUORUM -- A majority of the directors shall constitute a quorum at any
   meeting, except when otherwise provided by law or these bylaws. However, a
   smaller number may adjourn any meeting and the meeting may be held, as
   adjourned, without further notice. The act of the majority present at a
   meeting at which a quorum is present shall be the act of the Board, unless
   otherwise provided by law or these bylaws.

7. VACANCIES IN BOARD OF DIRECTORS -- Any vacancy in the Board, including a
   vacancy caused by an increase in the number of directors, may be filled by
   the affirmative vote of a majority of the remaining directors.


<PAGE>

ARTICLE III -- COMMITTEES OF THE BOARD

1. EXECUTIVE COMMITTEE -- The Bank's Amended and Integrated Certificate of
   Incorporation provides that:

          "An Executive Committee of the Board of Directors may be appointed
          from time to time by the Board of Directors from among the Directors."

   There shall be an Executive Committee of the Board of Directors composed of
   seven members to be appointed from time to time by the Board of Directors,
   all of whom shall hold office from the time of their appointment until the
   first meeting of the Board of Directors following the next annual meeting of
   stockholders and until their successors are appointed. Two of such members
   shall be the Chairman and the President.

   The Executive Committee may make rules and regulations for the transaction of
   its business subject to the approval of the Board of Directors.

   The Executive Committee shall have all of the powers and be subject to all of
   the duties provided by law subject, however to the limitation that the
   executive Committee shall act only between meetings of the Board and only on
   matters which in the opinion of the Committee should not be deferred for 
   Board action.

   The minutes of each meeting of the Executive Committee shall be presented to
   the Board of Directors at its next meeting following such meeting of the
   Executive Committee, except as otherwise provided by law.

2. OTHER COMMITTEES -- The Board may appoint, from time to time, other
   committees for such purposes and with such powers as the Board may determine.

ARTICLE IV - WAIVERS OF NOTICE

   Any notice required by these bylaws, by the certificate of incorporation, or
   by the New Jersey Business Corporation Act 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 the notice is waived. Each
   director or shareholder 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.


<PAGE>

ARTICLE V -- OFFICERS

1.  ELECTION -- At its regular meeting following the annual meeting of
    shareholders, the Board shall elect a Chairman, a President, a Treasurer, a
    Secretary, and it may elect such other officers as it shall deem necessary.
    One person may hold two or more offices.

2.  CHAIRMAN OF THE BOARD -- The Board shall appoint one of its members to be
    Chairman of the Board to serve at the pleasure of the Board. Such person
    shall preside at all meetings of the Board and of the shareholders. The
    Chairman of the Board shall supervise the carrying out of the overall
    policies and objectives of the Corporation and may exercise such specific
    additional powers and duties as from time to time may be assigned by the
    Board. In the absence or disability of the President, the Chairman shall
    perform his duties.

3.  PRESIDENT -- The Board shall appoint one of its members to be President of
    the Corporation. In the absence or disability of the Chairman, the President
    shall preside at any meeting of the Board unless the Board appoints a
    temporary Chairman. Subject to the Authority of the Board, and on matters of
    overall policy subject to consultation with the Chairman, the President
    shall have general executive powers and shall have and may exercise any and
    all other powers and duties pertaining by law or practice to the office of
    President. The President shall also have and may exercise such further
    powers and duties as from time to time may be conferred or assigned by the
    Board. The President shall be an ex-office member, of all Board Committees
    to which he is not appointed.

4.  VICE PRESIDENT -- The Board may appoint one or more Vice Presidents who
    shall perform the duties and have the authority as from time to time may
    be delegated to him by the Chairman, the President or by the Board.

5.  SECRETARY -- The Board shall appoint a Secretary of the Corporation who
    shall be custodian of the corporate seal, records, documents and papers. The
    Secretary shall have and may exercise any and a11 other powers and duties
    pertaining by law or practice to the office of Secretary and shall also 
    perform such other duties as may be assigned from time to time by the Board.

6.  SECRETARY TO THE BOARD -- The Board shall appoint a Secretary to the Board
    who shall be Secretary for meetings of the Board and shall keep accurate 
    minutes of those meetings.


<PAGE>


7.  TREASURER -- The Board shall appoint a Treasurer who shall have the custody
    of the funds and securities of the Corporation and shall keep or cause to be
    kept regular books of account for the Corporation. The Treasurer shall
    perform such other duties and possess such other powers as are incident to
    his office or as shall be assigned to him by the President or the Board.

8.  OTHER OFFICERS -- The Board may appoint one or more Assistant Vice
    Presidents, one or more Assistant Secretaries, one or more Assistant
    Treasurers, and such other officers as from time to time may appear to the
    Board to be required or desirable to transact the business of the
    Corporation. Such officers shall respectively exercise such powers and
    perform such duties as pertain to their several offices, or as may be
    conferred upon, or assigned to them by the Board, the Chairman of the Board,
    or the President.

9.  TENURE OF OFFICE -- The Chairman, the President and all other officers shall
    hold office at the will of the Board. Any vacancy occurring in the office of
    Chairman, President Secretary or Treasurer shall be filled by the Board.

ARTICLE VI -- SHARE CERTIFICATES

    The shares of the Corporation shall be represented by certificates signed by
    or in the name of the Corporation, by the Chairman of the Board, or the
    President or a Vice President, and by the Secretary, Treasurer, Assistant
    Secretary or Assistant Treasurer of the Corporation, and may be sealed with
    the seal of the Corporation. Any signature and the seal may be reproduced by
    facsimile. In case any officer who has signed or whose facsimile signature
    has been placed upon such certificate shall have ceased to be such officer
    before such certificate is issued, it may be issued by the Corporation with
    the same effect as if he were such officer at the date of its issue.

ARTICLE VII -- AMENDMENTS TO AND EFFECT OF BYLAWS: FISCAL YEAR

1.  FORCE AND EFFECT OF BYLAWS -- These bylaws are subject to the provisions of
    the New Jersey Business Corporation Act and the Corporation's Certificate of
    Incorporation, as it may be amended from time to time. If any provision in
    these bylaws is inconsistent with provisions of the Act or the Certificate
    of Incorporation shall govern.

2.  AMENDMENTS TO BYLAWS -- These bylaws may be altered, amended, or repealed by
    the shareholders or the Board. Any bylaw adopted, amended, or repealed by
    the shareholders may be amended or repealed by the Board, unless the
    resolution of the shareholders adopting such bylaw expressly reserves to the
    shareholders the right to amend or repeal it.


<PAGE>

3.  FISCAL YEAR -- The fiscal year of the Corporation shall begin on the first
    day of January each year.

4.  RECORDS -- The Certificate of Incorporation, the bylaws, and the proceedings
    of all meetings of the shareholders, the Board, and standing committees of
    the Board, shall be recorded in appropriate minute books provided for the
    purpose. The minutes of each meeting shall be signed by the Secretary or
    other officer appointed to act as secretary of the meeting.

5.  INSPECTION -- A copy of the bylaws, with all amendment thereto, shall at all
    times be kept in a convenient place at the principal place of business of
    the Corporation, and for proper purpose shall be open for inspection to any
    shareholder during business hours.






                                  AMENDMENT TO
                              EMPLOYMENT AGREEMENT
                          Dated as of January 1, 1995

     This Agreement dated as of January 1, 1995 (the "Amendment") is among
Hudson United Bank (the "Bank"), HUBCO, Inc. ("HUBCO"), and Kenneth T. Neilson
("Neilson"), and amends the Employment Agreement dated November 7, 1989 (the
"Employment Agreement") among the same parties.

     WHEREAS, the parties wish to amend the Employment Agreement,

     It Is Hereby agreed as follows:

1.  Whenever "Base Salary" is referred to in the Employment Agreement, it shall
    be defined as W-2 compensation, which shall include, but not be limited to,
    salary, bonuses, restricted stock awards, and other items of taxable income
    included on the W-2 issued by HUBCO or the Bank.

2.  "Average annual compensation" shall be computed based upon W-2 compensation.

3.  Except as set forth herein, the Employment Agreement shall remain in full
    force and effect.

     IN WITNESS WHEREOF, HUBCO and the Bank have executed this Amendment by
their duly authorized officers and Neilson has executed this Amendment as his
own voluntary act.

                                         HUBCO, INC.


                                      By:  -----------------------------------
                                           Kenneth T. Neilson, President & CEO



                                      By:  -----------------------------------
                                           James E. Schierloh, Chairman


                                      HUDSON UNITED BANK


                                      By:  -----------------------------------
                                           Kenneth T. Neilson, President & CEO

                                     
                                      By:  -----------------------------------
                                           James E. Schierloh, Chairman


AGREED TO AND ACCEPTED:


- --------------------------------
Kenneth T. Neilson, Employee






                                  AMENDMENT TO
                              EMPLOYMENT AGREEMENT
                          DATED AS OF JANUARY 1, 1995

     This Agreement dated as of January 1, 1995 (the "Amendment") is among
Hudson United Bank (the "Bank"), HUBCO, Inc. ("HUBCO"), and D. Lynn Van
Borkulo-Nuzzo ("Van Borkulo-Nuzzo"), and amends the Employment Agreement dated
May 24, 1990 (the "Employment Agreement") among the same parties.

     WHEREAS, the parties wish to amend the Employment Agreement and to extend
the Term thereof,

     It Is Hereby agreed as follows:

1.  The term of the Employment shall be extended through December 31, 1998.

2.  Whenever "Base Salary" is referred to in the Employment Agreement, it shall
    be defined as W-2 compensation, which shall include, but not be limited to,
    salary, bonuses, restricted stock awards, and other items of taxable income
    included on the W-2 issued by HUBCO or the Bank.

3.  "Average annual compensation" shall be computed based upon W-2 compensation.

3.  Except as set forth herein, the Employment Agreement shall remain in full
    force and effect.

     IN WITNESS WHEREOF, HUBCO and the Bank have executed this Amendment by
their duly authorized officers and Van Borkulo-Nuzzo has executed this Amendment
as her own voluntary act.

                                         HUBCO, INC.

                                           /s/ KENNETH T. NEILSON
                                      By:  -----------------------------------
                                           Kenneth T. Neilson,
                                           President & C.E.O.


                                           /s/ JAMES E. SCHIERLOH
                                      By:  -----------------------------------
                                           James E. Schierloh,
                                           Chairman


                                      HUDSON UNITED BANK

                                           /s/ KENNETH T. NEILSON
                                      By:  -----------------------------------
                                           Kenneth T. Neilson,
                                           President & C.E.O.

                                           /s/ JAMES E. SCHIERLOH
                                      By:  -----------------------------------
                                           James E. Schierloh,
                                           Chairman


AGREED TO AND ACCEPTED:

/s/ D. LYNN VAN BORKULO-NUZZO
- -----------------------------------
D. Lynn Van Borkulo-Nuzzo, Employee




                                                      October 2, 1995

Richard Linhart
209 Burns Lane
Williamsburg, VA 23185

Dear Mr. Linhart:

     The Board of Directors of HUBCO, INC. ("Hubco") has determined that it is
in the best interests of Hubco and its subsidiary bank, Hudson United Bank (the
"Bank") for Hubco and the Bank (collectively, the "Corporation") to agree, as
provided herein, to pay you termination compensation in the event you should
leave the employ of the Corporation under the circumstances described below.

     The Board recognizes that the continuing possibility of a change of control
(as hereafter defined) of the Corporation is unsettling to you and other senior
executives. Therefore, these arrangements are being made to help assure
continuing dedication by you to your duties to the Corporation notwithstanding
the threat or occurrence of a change of control. The Corporation believes that,
consequently, these arrangements will inure to the benefit of the Corporation.
In particular, the Board believes it important, should the Corporation receive
proposals from third parties with respect to its future, to enable you, without
being influenced by the uncertainties of your own situation, to assess and
advise the Board whether such proposals would be in the best interests of the
Corporation and its shareholders and to take such other action regarding such
proposals as the Board might determine to be appropriate. The Board also wishes
to demonstrate to executives of the Corporation that the Corporation is
concerned with the welfare of its executives and intends to see that loyal
executives are treated fairly.

     In view of the foregoing and in further consideration of your continued
employment with the Corporation, the Corporation will promptly pay you as
termination compensation a lump sum amount, without any offset, determined as
provided below, in the event that within two (2) years after any change of
control of the Corporation your employment with the Corporation is terminated by
the Corporation for any reason, other than your death, permanent disability, or
for cause (as hereafter defined). Moreover, you will also be entitled to the
same lump sum termination compensation again without any offset, in the event
within two (2) years after any change of control of the Corporation you resign
from your employment with the Corporation for good reason (as hereafter
defined).

     The lump sum compensation so payable shall be equal to one times the
highest annual W-2 compensation which was reported during the three years
preceding your termination or resignation (but in no event may such lump sum,
plus the cost to the Corporation of the benefits provided

<PAGE>

                                       2

below and other vesting benefit accelerations (such as an acceleration in
vesting for restricted stock awards) included in the calculation of parachute
payments, equal or exceed three times your average annual W-2 compensation
during the five years preceding your termination or resignation, all calculated
in accordance with and intended to avoid the penalties for excess parachute
payments under the provisions of Section 280G of the Internal Revenue Code of
1986).

     In addition, in the event your employment with the Corporation so
terminates within two (2) years after such a change of control of the
Corporation, then for a one year period following such termination of employment
you will be entitled (at the Corporation's expense) to continue to participate
(under the terms in effect prior to the termination of your employment) in the
benefits offered under the Corporation's medical, hospitalization, life
insurance and disability plans, subject to any limitations on such participation
provided by such plans and provided that you shall not be entitled to continue
such participation beyond your normal retirement date. In the event
participation in any such plan is so limited, the Corporatiion will provide you
during such period with equivalent benefits.

     In the event of termination of employment under the circumstances described
above within two (2) years after a change of control, you also shall be entitled
to purchase from the Corporation the automobile then assigned to you by the
Corporation for your use at its then book value determined in accordance with
customary policies.

     For the purpose of this agreement, a "change of control" means the
execution by Hubco of any formal agreement relating to (a) any merger or
consolidation, plan of acquisition or plan of exchange of Hubco with or into, or
any sale, lease, exchange, transfer or other disposition outside of the ordinary
course of business of all or substantially all of the assets of Hubco to, any
other person or group of persons acting in concert, except (i) with respect to
any such transaction, a change of control shall not be deemed to have occurred
if the formal agreement is terminated or the transaction is otherwise not
consummated for any reason, (ii) with respect to any merger, consolidation, plan
of acquisition or plan of exchange, a change of control shall not be deemed to
have occurred if following such transaction the persons who were directors of
Hubco immediately prior to entering into such agreement constitute a majority of
the Board of Directors of the surviving public corporation after such
transaction, and (iii) with respect to any such transaction, a change of control
shall not be deemed to have occurred if the transaction was ordered or arranged
by any bank regulatory agency, (b) the acquisition by any person or group of
persons acting in concert of beneficial ownership of 35% or more of any class
voting securities of Hubco; or (c) the acquisition by any person or group of
persons acting in concert, directly or indirectly, through the use of proxies or
otherwise, of the ability to elect or appoint a majority of the Board of
Directors of Hubco with the passage of time. "Person" means any individual,
partnership, firm, corporation, association, trust, unincorporated organization
or other entity, as well as any Group of Persons Acting in Concert. "Group of
Persons Acting in Concert" means a group of persons who (a) knowingly
participate in a joint activity or conscious parallel action towards a common
goal, whether or not pursuant to an express agreement; or (b) combine or pool
voting or other

<PAGE>

                                       3

interests in the securities or an issuer for a common purpose pursuant to any
contract, understanding, relationship, agreement or other arrangement, whether
written or otherwise.

     For the purpose of this agreement, you shall have "good reason" to resign
within two (2) years following any change of control if any of the following
occurs without your prior written consent, (i) you are assigned a title,
position, duties or responsibilities inconsistent with your title, position,
duties or responsibilities immediately prior to the change of control; (ii) your
annual base salary is decreased (unless the Corporation is acquired by another
bank or bank holding company and such decrease is consistently applied to all
officers of the acquiring institution as well) or you are not awarded salary
increases or bonuses consistent with the salary increases or bonuses provided to
you before the change in control; (iii) you are deprived of or required to pay
more for any benefits made available to you immediately prior to the change of
control, such as the use of a company owned car, hospital and medical benefit
plans, restricted stock awards, pension benefits or reimbursement for business
expenses (unless any such changes are applied to all officers of the Corporation
generally); or (iv) following your request after a change of control for written
confirmation that the Corporation (or its successor) agrees to perform its
obligations hereunder, the Corporation fails to provide you with such
reassurance within 15 days.

     For purposes of this agreement, "cause" shall mean your willful and
repeated significant actions or omissions against the best interests of the
Corporation after written notice to refrain from such action, or conviction for
a crime other than any traffic or parking violation.

     This agreement shall terminate on December 31, 1998 unless prior to such
date there has been a change of control. This agreement shall not effect any
rights of the Corporation or you prior to a change of control and prior to any
change of control your employment may be terminated for any reason without
triggering your rights hereunder and following such termination this agreement
shall cease.

     You shall not be required to mitigate any payments provided for hereunder
by seeking other employment, nor shall any payment be reduced by any
compensation earned as the result of other employment after the date of
termination. However, with regard to benefits only, the Corporation need not
continue to pay for benefits if you receive substantially similar benefits from
any new employment.

     Following any termination of your employment, you shall retain in
confidence any confidential information known to you concerning the Corporation
and its business so long as such information is not publicly disclosed.

     This Agreement shall be binding upon and inure to the benefit of you, your
estate and the Corporation and any successor of the Corporation, but neither
this Agreement nor any rights arising hereunder may be assigned or pledged by
you.

     For purposes of this Agreement, all references to the Corporation shall
include and refer to both the Corporation and the Bank. This Agreement shall be
construed in accordance with the


<PAGE>

                                       4

laws of the State of New Jersey. If after 30 days' written notice given to
the Corporation identifying any failure of the Corporation to honor any portion
of this agreement, the Corporation fails to pay you the compensation, or provide
you the benefits due under this agreement, you shall be entitled to recover from
the Corporation all of your legal fees and expenses incurred in connection with
the successful enforcement of the terms of this agreement.

     If you are in agreement with the foregoing, please so indicate by signing
and returning to Hubco the enclosed copy of this letter, whereupon this letter
shall constitute a binding agreement between you and the Corporation, which may
not be amended, canceled or supplemented except in a writing signed by the
parties hereto.

 
                                       Very truly yours,

                                       HUBCO, INC.

                                       BY: /s/ KENNETH T. NEILSON
                                           -------------------------------------
                                           Kenneth T. Neilson, President & CEO


                                       BY: /s/ JAMES SCHIERLOH
                                           -------------------------------------
                                           James Schierloh, Chairman



                                       HUDSON UNITED BANK

                                       BY: /s/ KENNETH T. NEILSON
                                           -------------------------------------
                                           Kenneth T. Neilson, President & CEO


                                       BY: /s/ JAMES SCHIERLOH
                                           -------------------------------------
                                           James Schierloh, Chairman


AGREED TO AND ACCEPTED:

/s/ RICHARD LINHART
- -----------------------------------
    Richard Linhart





Five Year Summary of Selected Financial Data


<TABLE>
<CAPTION>
In Thousands, Except Per Share Data)                     1995             1994              1993             1992            1991
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                                 <C>               <C>              <C>               <C>              <C>      
Year ended December 31
Interest and fee income                             $  120,711        $  103,353       $   86,550        $   88,296       $  76,887
Interest expense                                        39,609            32,257           27,511            35,361          38,844
Net interest income                                     81,102            71,096           59,039            52,935          38,043
Provision for possible loan losses                       4,200             3,550            4,874             7,432           3,672
Noninterest income                                      16,844            12,248           10,496             9,434           7,570
Securities gains/(losses)                                  947             (420)               83             1,283               0
Noninterest expense                                     60,164            51,050           42,313            46,612          33,017
Income before income taxes                              34,529            28,324           22,431             9,608           8,924
Net income                                              23,684            17,432           13,871             8,971           6,278

Common shares outstanding                               13,106            12,355           12,832            12,173          10,222
- ------------------------------------------------------------------------------------------------------------------------------------
Per Common Share
Net income--fully diluted                           $     1.79        $     1.33       $     1.06        $     0.76         $  0.62
Cash dividends declared                                   0.60              0.36             0.31              0.27            0.22
Book value at year end                                    9.92              7.83             7.63              7.20            5.98
Average common shares outstanding-fully diluted         13,251            13,098           13,109            11,881          10,177
- ------------------------------------------------------------------------------------------------------------------------------------
At December 31
Securities available for sale                       $  300,721        $  111,604       $   56,816        $   15,430       $     --  
Securities held to maturity                            265,703           562,567          499,479           397,722         198,843
Total loans                                            853,984           862,384          663,588           666,141         641,949
Total assets                                         1,613,194         1,709,384        1,363,674         1,233,910         981,297
Deposits                                             1,425,001         1,491,544        1,213,336         1,111,681         887,425
Long-term debt                                          25,000            25,000                0                 0             763
Total stockholders' equity                             129,966           115,551           97,654            87,585          61,154
- ------------------------------------------------------------------------------------------------------------------------------------
Performance Ratios
Net interest margin                                      5.46%             4.96%            4.99%             4.88%           4.73%
Efficiency ratio                                         61.7%             54.9%            53.2%             69.6%           67.6%
Return on average assets                                 1.46%             1.11%            1.07%             0.74%           0.69%
Return on average equity                                19.49%            16.57%           14.95%            11.90%          10.66%
- ------------------------------------------------------------------------------------------------------------------------------------
Capital Ratios
Tier 1 leverage ratio                                    7.56%             6.28%            7.22%             7.38%           6.11%
Total risk-based capital ratio                          17.21%            16.71%           14.85%            14.10%           9.58%
</TABLE>

                                                                               5


<PAGE>


Management's Discussion and Analysis

Acquisition Summary

In April, 1995, Jefferson National Bank was merged with the Company and on June
30, 1995, Urban National Bank was merged with the Company. Both acquisitions
were accounted for on the pooling-of-interests accounting method, and,
therefore, the financial statements for periods prior to the merger have been
restated to include the assets and earnings of these banks. Jefferson was a $90
million bank headquartered in Passaic, New Jersey, that operated 4 branches and
Urban National was a $230 million bank headquartered in Franklin Lakes, New
Jersey, that had 9 branches.

In 1994, the Company completed three acquisitions that were accounted for on the
purchase method of accounting. In May, 1994, the Company purchased four branches
of the Polifly Federal Savings & Loan Association from the Resolution Trust
Company (RTC). These branches held $104 million in deposits in Bergen county. In
July, 1994, the acquisition of Washington Bancorp was consummated. Washington
was a $272 million savings institution serving Hudson and Bergen counties. In
December, 1994, Shoppers Charge Accounts Co. was acquired for $16.3 million in
cash. Shoppers is a private label credit card issuer with approximately $63
million in high yielding credit card receivables at the time of the acquisition.
It serves approximately 258 stores with 498 locations in 35 states. The earnings
from the 1994 acquisitions are included in the Company's consolidated results
only from the dates of acquisition.

In addition, the Company had two pending acquisitions that were consummated in
the first quarter of 1996. Growth Financial, a $125 million asset bank with 3
branch locations in Somerset and Morris counties was acquired on January 12 in a
stock-for-stock transaction and accounted for on the pooling-of-interests
method. On February 29 the Company completed the acquisition of three branches
from CrossLand Federal Savings Bank. The branch deposits acquired total
approximately $61 million and will compliment the Company's current branches in
Bergen and Middlesex counties.

During 1995, the Company continued its strategy of growing earnings, enhancing
shareholder value, and building increased market share through both internal and
external growth. As part of the strategy of external growth through
acquisitions, it is the Company's philosophy that acquisitions must become
accretive to earnings within a very short time frame.

Net Income Summary

In 1995, the Company earned $23.7 million or $1.79 per share. This represents a
35.9% increase over the $17.4 million earned in 1994. On an earnings per share
basis, 1995 increased 34.6% over the $1.33 earnings per share for 1994. The
earnings and earnings per share for 1994 represented a 25% increase over the
$13.9 million or $1.06 per share earned in 1993.

Return on assets for 1995, 1994, and 1993 were 1.46%, 1.11%, and 1.07%,
respectively and return on average equity were 19.49%, 16.57%, and 14.95%. It
should be noted that the return on assets for 1994 and 1993 before restatement
for the poolings had been reported as 1.35% and 1.44% and the return on equity
had been 19.44% and 19.34%. This indicates that the Company acquired banks which
had earned at a much lower rate prior to being acquired and the Company improved
the performance of the acquired banks.

The main component to earnings, the net interest margin, increased to 5.46% in
1995 from 4.96% in 1994. The other two contributing factors to earnings were the
50% increase in noninterest income and the reduction in expenses at the acquired
companies. A more detailed analysis of these components will be discussed later.

Net Interest Income

Net interest income is the difference between the interest earned on
earning assets and the interest paid on deposits and borrowings. The principal
earning assets are the loan portfolio, comprised of commercial loans for
businesses, mortgage loans to




                            Return on Average Assets

   [The following table was represented by a graph in the printed material.]

                                [INSERT CHART]




                            Return on Average Equity

   [The following table was represented by a graph in the printed material.]

                                 [INSERT CHART]


6
<PAGE>


Average Balances, Net Interest Income, Yields, and Rates
(Dollars in thousands)

<TABLE>
<CAPTION>
                                               1995                               1994                             1993
                                 -------------------------------    -------------------------------   ------------------------------
                                   Average                Yield/      Average                Yield/     Average               Yield/
                                   Balance    Interest     Rate       Balance    Interest     Rate      Balance   Interest    Rate
                                   -------    --------     ----       -------    --------     ----      -------   --------    ----
<S>                               <C>         <C>          <C>      <C>          <C>          <C>     <C>          <C>        <C>  
Interest-bearing
    deposits with banks          $     --     $   --                $    4,182   $    177     4.23%   $    5,275   $   163    3.09%
Federal funds sold                   19,153      1,143     5.97%        25,378      1,066     4.20%       49,092     1,399    2.85%
Securities-taxable                  599,005     37,973     6.34%       642,645     38,412     5.98%      449,330    27,535    6.13%
Securities-tax exempt                30,000      1,827     6.09%        43,795      2,354     5.38%       29,880     1,901    6.36%
Loans                               850,536     80,503     9.46%       734,371     62,250     8.48%      665,349    56,305    8.46%
                                 ----------   --------     -----    ----------   --------     -----   ----------   -------    -----
  Total Earning Assets            1,498,693    121,446     8.10%     1,450,371    104,259     7.19%    1,198,926    87,303    7.28%
                                                                                                                   
Cash and due from banks              67,535                             70,729                            58,393
Allowance for possible                                                                                             
    loan losses                     (16,874)                           (16,112)                          (12,595)
Premises and equipment               33,568                             27,704                            20,347
Other assets                         39,889                             40,243                            31,702
                                 ----------                         ----------                        ----------
Total Assets                     $1,622,811                         $1,572,935                        $1,296,773
                                 ==========                         ==========                        ==========
Taxable-equivalent                                                                                                 
    adjustment                                $    735                           $    906                          $   753
                                              --------                           --------                          -------
                                                                                                                   
                                                                                                                         
LIABILITIES AND STOCKHOLDERS' EQUITY                                                                                     
Interest-bearning                                                                                                        
    transaction accounts         $  233,000   $  6,417     2.75%    $  240,002   $  5,969     2.49%   $  203,118   $ 5,141    2.53%
Savings accounts                    475,000     11,606     2.44%       510,517     12,808     2.51%      396,183    10,268    2.59%
Time deposits                       442,014     17,534     3.97%       369,222     10,491     2.84%      328,116    11,195    3.41%
                                 ----------   --------              ----------   --------             ----------   -------         
Total Interest-Bearing                                                                                             
    Deposits                      1,150,014     35,557     3.09%     1,119,741     29,268     2.61%      927,417    26,604    2.87%
Short-term borrowings                38,736      1,899     4.90%        41,467      1,253     3.02%       34,320       907    2.64%
Long-term debt                       25,000      2,153     8.61%        24,110      1,736     7.20%            0         0
                                 ----------   --------              ----------   --------             ----------   -------         
    Total Interest-Bearing                                                                                         
    Liabilities                   1,213,750     39,609     3.26%     1,185,318     32,257     2.72%      961,737    27,511    2.86%
                                              --------                           --------                          -------
Demand deposits                     275,915                            273,491                           232,746
Other liabilities                    11,621                              8,808                             9,504
Stockholders' equity                121,525                            105,318                            92,786
                                 ----------                         ----------                        ----------
Total Liabilities and                                                                                              
Stockholders' Equity             $1,622,811                         $1,572,935                        $1,296,773
                                 ==========                         ==========                        ==========
   Net Interest Income                        $ 81,837                           $ 72,002                          $59,792
                                              ========                           ========                          =======
       Net Interest Margin                                 5.46%                             4.96%                            4.99%
                                                           =====                             =====                            =====
</TABLE>


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

businesses and individuals, consumer loans (such as car loans, home equity
loans, etc.) and credit card loans, along with the investment portfolio. The
investment portfolio represents the liquidity of the Company. Deposits and
borrowings not required to fund loans or other assets are invested primarily in
government and government agency securities.

Net interest income is affected by a number of factors including the level,
pricing, and maturity of earning assets and interest-bearing liabilities,
interest rate fluctuations, asset quality, and the amount of noninterest-bearing
deposits and capital. In the following discussion, interest income is presented
on a fully taxable-equivalent basis ("FTE"). Fully taxable-equivalent interest
income restates reported interest income on tax-exempt loans and securities as
if such interest were taxed at the statutory Federal income tax rate of 35% in
1995 and 1994 and 34% in 1993.

In 1995, net interest income on a FTE basis was $81.8 million, a 13.6% increase
over the $72.0 million for 1994. The $72.0 million for 1994 increased 20.4% over
1993. Explanations for the changes in net interest income between years is
divided into two components. One is the change in the balances of earning assets
and interest-bearing liabilities, or the change due to "Volume". The second
component of the change is the yield/rate on these balances. Yield/rate changes
are attributable to either the Company changing rates from time-to-time or to
changes due to the general level of interest rates.

As indicated by the table, Changes in Taxable Equivalent Net Interest Income,
the increase in net interest income between 1995 and 1994 was due to the
increase in the volume of earning assets and due to rates.


- --------------------------------------------------------------------------------
                                                                               7
<PAGE>


Changes in Taxable Equivalent Net Interest Income--Rate/Volume Analysis

<TABLE>
<CAPTION>
                                                               Increase/(Decrease)                       Increase/(Decrease)
                                                     ------------------------------------      ------------------------------------
                                                                 1995 over 1994                            1994 over 1993
                                                     ------------------------------------      ------------------------------------
(Dollars in thousands)                                 Volume        Rate          Total        Volume         Rate          Total
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                                                  <C>           <C>           <C>           <C>           <C>           <C>     
Interest and fee income:
Loans                                                $ 10,543      $  7,710      $ 18,253      $  5,851      $     94      $  5,945
Securities-taxable                                     (2,692)        2,253          (439)       11,571          (694)       10,877
Securities-tax exempt                                    (811)          284          (527)          782          (329)          453
Federal funds sold                                       (302)          379            77          (837)          504          (333)
Interest bearing deposits                                (177)            0          (177)          (38)           52            14
                                                     ------------------------------------      ------------------------------------
 Total interest and fee income                          6,561        10,626        17,187        17,328          (372)       16,956
                                                     ------------------------------------      ------------------------------------

Interest expense:
Interest bearing transaction accounts                    (178)          626           448           919           (91)          828

Savings                                                  (874)         (328)       (1,202)        2,878          (338)        2,540
Time deposits                                           2,341         4,702         7,043         1,302        (2,006)         (704)
Short-term borrowings                                     (87)          733           646           205           141           346
Long-term debt                                             66           351           417         1,736             0         1,736
                                                     ------------------------------------      ------------------------------------
       Total interest expense                           1,267         6,085         7,352         7,040        (2,294)        4,746
                                                     ------------------------------------      ------------------------------------
       Net Interest Income                           $  5,294      $  4,541      $  9,835      $ 10,288      $  1,922      $ 12,210
                                                     ====================================      ====================================
</TABLE>


The growth in net interest income was realized predominately through
acquisitions, primarily Shoppers Charge Accounts Co. in December 1994 and
Washington and Polify in mid-1994. As the table also shows, the change in net
interest income due to rate changes was positive in both periods. This is
significant in that the acquired companies offered higher rates on deposit
products than the Company. Upon acquisition, the Company's rate structure was
implemented. This sometimes causes run-off in time deposits, particularly when a
savings bank is acquired. In addition, interest rates were at their lowest level
in 25 years at the end of 1993 and then rates increased during 1994. Rates
declined somewhat in 1995 but remain well above the December 1993 level. Despite
these movements in interest rates and the acquisitions of banks with a higher
rate structure, the Company was able to manage rate volatility with only minor
effects on net interest income.

Net Interest Margin

The net interest margin is computed by dividing net interest income on a FTE
basis by average earning assets. The Company's net interest margin was 5.46%,
4.96%, and 4.99% for 1995, 1994, and 1993, respectively. The yield on earning
assets increased 91 basis points in 1995 over 1994. The rising interest rates
and the addition of the credit card receivables from Shoppers were the
contributing factors along with a lower level of nonperforming assets. The cost
of interest-bearing deposits increased 48 basis points during this same period
resulting in a significantly improved net interest margin. By comparison,
between 1994 and 1993, the increase in net interest income was due predominately
to growth in earning assets and a reduction in rates at the acquired
institutions which resulted in a positive impact on the net interest margin.
The Company focuses on the cost side of the net interest margin resulting in a
modest change in the cost of interest-bearing liabilities during a rising rate
period.

The Company's average cost of all deposits for 1995 was 2.49%, very modest by
bank comparisons. Approximately 42% of the Company's deposits are in transaction
accounts, another 30% in savings accounts, and only 28% of its deposits are in
the higher cost certificates of deposit based accounts at year-end 1995.

The Company also has a very conservative philosophy in managing its securities
portfolio. Most of the securities are either U.S. Treasury or U.S. Government
Agency securities. Maturities are generally less than 5 years to final maturity.
The weighted average life of the portfolio is three and one-half years. The
Company does not invest in exotic securities or derivatives. The mortgage-backed
securities are agency obligations with monthly principal and interest payments.

- --------------------------------------------------------------------------------
8


<PAGE>


Provision and Allowance for Loan Losses

Management determines the provision and adequacy of the allowance for loan
losses based on a number of factors including an in-house loan review program
conducted throughout the year. The loan portfolio is reviewed to identify
potential problem loans, credit concentrations, and other risk factors such as
current and projected economic conditions locally or nationally. General
economic trends can greatly affect loan losses and there are no assurances that
future charges to the loan loss allowance may not be significant in relation to
the amount provided during a particular period. Management does, however,
consider the allowance for loan losses to be adequate for the reporting periods
based on evaluation and analysis of the loan portfolio. The accompanying tables
reflect the three-year history of charge-offs and the allocation of the
allowance by loan category.

The provision for loan losses was $4.2 million for 1995 compared with $3.6
million and $4.9 million in 1994 and 1993, respectively. The allowance for loan
losses as a percentage of loans outstanding for the last three years was 1.99%,
1.92%, and 2.13%.

The following is a summary of the activity in the Allowance for Loan Losses, by
loan category:

Allowance for Loan Losses

<TABLE>
<CAPTION>
                                                                                              Year ended December 31,
(Dollars in thousands)                                                             1995                 1994                 1993
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                                                              <C>                  <C>                  <C>     
Amount of Loans Outstanding at End of Year                                       $853,984             $862,384             $663,588
                                                                                 ========             ========             ========
Daily Average Amount of Loans Outstanding                                        $850,536             $734,371             $665,349
                                                                                 ========             ========             ========
Allowance for Loan Losses
Balance at beginning of year                                                     $ 16,559             $ 14,109             $ 11,354
Loans charged off:
    Real estate mortgages                                                           1,011                5,833                  860
    Commercial                                                                      3,037                  653                1,563
    Consumer                                                                        1,200                  324                  650
                                                                                 --------             --------             --------
       Total loans charged off                                                      5,248                6,810                3,073
                                                                                 --------             --------             --------
Recoveries:
    Real estate mortgages                                                             668                  129                  120
    Commercial                                                                        300                  660                  197
    Consumer                                                                          472                  204                  237
                                                                                 --------             --------             --------
       Total recoveries                                                             1,440                  993                  554
                                                                                 --------             --------             --------
       Net loans charged off                                                        3,808                5,817                2,519
                                                                                 --------             --------             --------
Allowance of acquired companies                                                         0                4,717                  400
Provision for loan losses                                                           4,200                3,550                4,874
                                                                                 --------             --------             --------
Balance at end of year                                                           $ 16,951             $ 16,559             $ 14,109
                                                                                 ========             ========             ========

Allowance for loan losses as a percentage of
    loans outstanding at year end                                                    1.99%                1.92%                2.13%
Net charge offs as a percentage of average
    loans outstanding                                                                0.45%                0.79%                0.38%
                                                                                 ========             ========             ========
</TABLE>

The following is the allocation of the Allowance for Loan Losses, by loan
category:

Allocation of the Allowance for Loan Losses

<TABLE>
<CAPTION>
                                                                                   December 31,
                                                        1995                           1994                          1993
                                              -----------------------        -----------------------       -------------------------
                                                             Category                       Category                       Category
                                                              Percent                        Percent                        Percent
(Dollars in thousands)                        Allowance      of Loans        Allowance      of Loans        Allowance      of Loans
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                                            <C>             <C>            <C>             <C>            <C>             <C>  
Real estate mortgages                          $ 3,898         49.6%          $ 2,766         53.3%          $ 2,273         48.8%
Commercial and industrial                        5,762         29.9%            7,570         24.5%            9,080         30.2%
Consumer                                         1,515         20.5%            2,013         22.2%            1,276         21.0%
Unallocated                                      5,776                          4,210                          1,480
                                              -----------------------        -----------------------       -------------------------
     Total                                     $16,951        100.0%          $16,559        100.0%          $14,109        100.0%
                                              =======================        =======================       =========================
</TABLE>

- --------------------------------------------------------------------------------
                                                                               9


<PAGE>


The allowance for loan losses as a percentage of nonperforming loans for the
last three years was 104%, 82%, and 81% representing an improving coverage of
problem loans.

Noninterest Income

Noninterest income, excluding securities gains or losses, was $16.8 million for
1995, a 38% increase over 1994. Noninterest income for 1994 was $12.2 million, a
16.2% increase over 1993. The significant growth reported by the Company for
1995 is a result of a strategic initiative to add new fee based products and
services along with several nonrecurring items. Excluding the nonrecurring
items, noninterest income increased 18%. Service charges on deposit accounts
decreased 6.5% as a result of the competitive environment, whereas fees for
other services increased 28.9%, and Trust department fee income increased 20.7%.
New services, such as International Services generated $.4 million of fee income
and fees from Shoppers Charge Accounts added $2.5 million of fee income.
Included in noninterest income for 1995 are one-time receipts of $2.4 million of
which $1.6 million represents the collection of a legal claim arising from the
Urban National acquisition and $.8 million arises from the sale of a 50%
interest in the Company's data processing subsidiary to another financial
institution. This joint venture will reduce future data processing costs and
will spread the cost of future technology investments.

The Company realized $.9 million in securities gains in 1995 compared with $.4
million of losses in 1994 and a very modest security gain in 1993. Of the 1995
gain $.6 million occurred in the first half of the year when two financial
institutions which the Company held positions in were acquired. In the fourth
quarter, however, with the FAS #115 window to realign the held-to-maturity and
available for sale portfolios without accounting penalty, the Company sold
nearly 300 small security issues that had been acquired through acquisitions
over the past two years. The proceeds were reinvested in several larger
securities with similar maturities and a large portion of the portfolio was
allocated to available for sale. This will allow the Company to better manage
the investment portfolio.

Noninterest Expenses

Noninterest expense increased 17.8% or $9.1 million to $60.2 million in 1995
from $51.1 million for 1994. The $51.1 million noninterest expense for 1994
increased over 1993 by $8.8 million. Comparability between 1995 and 1994 and
between 1994 and 1993 is impacted by purchased acquisitions (Polify, Washington
and Shoppers during 1994 and Pilgrim in 1993). As indicated earlier, the
Jefferson and Urban acquisitions were accounted for as poolings and, therefore,
all periods presented have been restated although expense structures are
different after acquisition than they were before.

Salary expense for each of the last three years was $21.7, $18.5, and $16.2
million. Although the growth in salary expense from 1993 to 1995 is $5.5
million, salary expense of the last four acquisitions has been reduced from
$10.3 million pre-acquisition to $4.6 million post acquisition, or a reduction
of $5.7 million. Staffing has been reduced from 375 full time equivalent
employees at the time of acquisition to 215 currently. Thus, salary expense has
increased only $.9 million (5.6%) between 1993 and 1995, exclusive of the
effects of acquisitions.

Occupancy expense amounted to $5.7 million, $5.3 million, and $4.2 million for
1995, 1994, and 1993, respectively. The increase from 1993 to 1994 was due to
the acquisitions and the relocation to new corporate headquarters. The increase
in occupancy expense from 1994 to 1995 is primarily attributable to Shoppers
Charge occupancy costs at its original headquarters, where the last rental
payment was December, 1995. Equipment expense amounted to $2.6 million, $3.0
million, and $3.2 million in 1995, 1994 and 1993, respectively. There were no
significant changes in expense during this period other than from acquisitions.

OREO expense for the three year period has declined from $1.7 million in 1993,
to $1.2 million in 1994, and to $.3 million in 1995. The decline is due to the
disposition and decline in the amount of OREO assets.

Outside services expense has increased from $3.9 million in 1993 to $4.2 million
in 1994 and to $5.7 million for 1995. The increase between 1993 and 1994 is
primarily due to the costs associated with the issuance and registration of the
subordinated debentures and preferred stock. Of the $1.5 million increase from
1994 to 1995, marketing and advertising increased $.5 million, stationery and
supplies increased $.2 million, loan origination costs increased $.2 million,
and external professional fees increased $.6 million. These increases are
primarily due to the growth of the Company.

The increase in the amortization of intangibles from 1994 to 1995 is
attributable to the full year amortization applicable to the 1994 acquisitions.

Other expenses amounted to $9.5 million, $6.5 million, and $5.0 million for
1995, 1994, and 1993, respectively. Of the $3.0 million increase from 1994 to
1995, $2.7 million is attributable to acquisition costs which includes printing,
legal, accounting, mailing costs, conversion costs, consulting fees, and other
like costs associated with the acquisitions. The increase from 1993 to 1994 of
$1.5 million is attributable to $.8 million of acquisition costs, and increases
in postage and communication costs as a result of the growth in the Company.


Federal Income Taxes

The income tax provision for Federal and state taxes approximates 31% for 1995
and 38% for 1994 and 1993. The reduction in the overall rate in 1995 is due to
the reversal of a tax reserve no longer deemed necessary primarily as a result
of an IRS settlement during the second quarter which covered the tax years 1991,
1992, and 1993.

- --------------------------------------------------------------------------------
10


<PAGE>


Financial Condition

Total assets at December 31, 1995, decreased to $1.6 billion primarily due to a
reduction in deposits and short-term borrowings. The reduction in deposits
occurred in the higher cost time deposit products. Due to soft loan demand and a
strong liquidity position, the Company did not aggressively price time deposits.
At the same time, noninterest-bearing transaction accounts increased $32 million
from the end of 1994 to the end of 1995.

The Company is in a strong financial condition in terms of liquidity and
capital. At the end of 1995, the Company had $46.7 million in Federal funds sold
and $566 million in the securities portfolio that is available to meet future
loan demand. With the FAS #115 window, the Company moved securities
from the Held to Maturity to the Available for Sale category. When all
proceeds are reinvested approximately 60% of the security portfolio will be in
the Available for Sale category and 40% in the Held to Maturity category. This
will enable management to more effectively manage liquidity, the portfolio, and
the net interest margin.

Capital increased from 1994 to 1995 by $14.4 million to $130 million. Net income
less dividends paid to stockholders added $16 million to capital, the
mark-to-market of the securities in the available for sale portfolio changed
from a $3.0 million loss to a $2.4 gain which added $5.4 million to capital, and
the redemption of preferred stock utilizing cash and stock reduced capital by
$7.5 million. The accounting for restricted stock increased capital $.5 million.
At the end of 1995, the Tier 1 Leverage ratio was 7.56%.

Securities Held to Maturity and Securities Available for Sale

The securities portfolios primarily serve as an adjunct to the management of
interest rate risk and as a source of liquidity. Consequently, the portfolios
are managed over time as financial market conditions and loan demand conditions
change. In 1993, with the adoption of FAS #115, the Company had approximately
17% of the portfolio in Available for Sale ("AFS") and 83% in Held to Maturity
("HTM"). After a year of experience and with the FAS #115 "window" to reclassify
securities within the portfolio, the Company realigned the portfolio to
approximately 60% in the AFS portfolio and 40% in the HTM portfolio.

At December 31, 1995, 1994, and 1993, the portfolios comprised 35%, 39%, and 41%
of the total assets of the Company. The amount of securities as a percentage of
earning assets is a function of the amount of loans. The Company does not have a
policy with respect to the size of the portfolio.

The Company's philosophy with respect to managing the portfolio is to purchase
primarily government and agency securities with maturities laddered over a five
year period. As mentioned previously, the Company sold approximately 300
individual small holdings in December, 1995, and reinvested in 3 new purchases,
realizing a gain of $.3 million. The purpose was to decrease the number of small
securities in the portfolio.

The following table summarizes the composition of the portfolios as of December
31, 1995 and 1994:

<TABLE>
<CAPTION>
                                                         1995                                              1994
                                   -----------------------------------------------    ----------------------------------------------
                                                                         Estimated                                        Estimated
                                   Amortized       Gross Unrealized       Market      Amortized      Gross Unrealized       Market
                                                   ----------------                                  ----------------
                                      Cost       Gains       (Losses)      Value        Cost       Gains       (Losses)      Value
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                <C>         <C>          <C>          <C>         <C>         <C>          <C>          <C>      
Held to Maturity
    Portfolio
U. S. Government                   $  95,521   $   2,438    $     (18)   $  97,941   $ 248,926   $       4    $  (7,022)   $ 241,908
U.S. Government
    Agencies                         170,182       1,939       (1,160)     170,961     273,529          35      (17,739)     255,825
States and Political
    Subdivisions                           0           0            0            0      33,986          58         (631)      33,413
Other securities                           0           0            0            0       6,126          20         (202)       5,944
                                   -----------------------------------------------   -----------------------------------------------
                                   $ 265,703   $   4,377    $  (1,178)   $ 268,902   $ 562,567   $     117    $ (25,594)   $ 537,090
                                   ===============================================   ===============================================

Available for Sale
    Portfolio
U. S. Government                   $ 144,496   $   1,662    $    (402)   $ 145,756   $  51,455   $      11    $    (935)   $  50,531
U.S. Government
    Agencies                         126,626         723         (819)     126,530      53,480           0       (3,411)      50,069
States and Political
    Subdivisions                       9,217          29          (10)       9,236         580           0           (2)         578
Other securities                      16,505       2,959         (265)      19,199       9,278       1,271         (123)      10,426
                                   -----------------------------------------------   -----------------------------------------------
                                   $ 296,844   $   5,373    $  (1,496)   $ 300,721   $ 114,793   $   1,282    $  (4,471)   $ 111,604
                                   ===============================================   ===============================================
</TABLE>

- --------------------------------------------------------------------------------
                                                                              11


<PAGE>


Loan Portfolio.

Distribution of Loans by Category

                                                         December 31,
(Dollars in thousands)                        1995          1994          1993
- --------------------------------------------------------------------------------
Loans secured by real estate:
   Residential mortgage
     loans-fixed                            $118,719      $154,499      $139,509
   Residential mortgage
     loans-variable                          144,450       155,266        67,842
   Residential home
     equity loans                             45,690        57,706        62,452
   Construction loans                         15,082         9,804         8,075
   Commercial mortgage
     loans                                   161,145       137,832       108,036
                                            ------------------------------------
                                             485,086       515,107       385,914
                                            ------------------------------------

Commercial and
   industrial loans:
     Secured by real estate                  115,533       123,861        60,260
     Other                                   115,518        83,694       154,116
                                            ------------------------------------
                                             231,051       207,555       214,376
                                            ------------------------------------

Shoppers Charge
   credit cards                               57,915        67,577             0
Other loans to individuals
   for household,family
   and other personal
   expenditures                               79,932        72,145        63,298
                                            ------------------------------------
     Total Loan Portfolio                   $853,984      $862,384      $663,588
                                            ====================================

Overall loans declined $8 million during 1995 to $854 million at the end of the
year. Commercial and financial loans were the only category of loans to
increase. These loans grew by $37.2 million for the year which represents an 18%
increase. The Company has experienced success in originating commercial loans in
the markets served. Declines were experienced in the real estate portfolio and
the consumer loan portfolio for a number of reasons. In the real estate
portfolio, many loans were refinanced due to the low interest rate level
compared with prior years and there is a preference for fixed rate loans by
consumers today. The Company makes such loans but sells all fixed rate
residential mortgage loans into the secondary market. As a result of these
factors, the portfolio declined. In the consumer portfolio, the Company elected
to decrease indirect consumer lending as a strategy. Therefore, the outstanding
balance in this portfolio declined by over $4.2 million. The Shoppers Charge
credit card portfolio, which the Company acquired in December, 1994, declined by
$9.7 million. The portfolio is seasonal in nature and was expected to be higher
at the end of the year but is reflective of the weak retail selling season
experienced nationally this year.

Asset Quality

The Company's principal earning assets are its loans, which are primarily to
businesses and individuals located in New Jersey with the exception of the
credit card loans which are originated in 35 states. Inherent in the lending
business is the risk of deterioration in a borrower's ability to repay loans
under existing loan agreements. Other risk elements include the amount of
nonaccrual and past-due loans, amount of potential problem loans, industry or
geographic loan concentrations, and the level of other real estate owned (OREO)
that must be managed and disposed of.

The following table shows the loans past due 90-days or more and still accruing
and applicable asset quality ratios:

                                                       December 31,
                                            1995           1994           1993
- --------------------------------------------------------------------------------
Commercial                                 $  579         $  727         $2,190
Real estate                                 4,007          1,765          1,257
Consumer                                      295             51            113
Credit card                                   592            644              0
                                           -------------------------------------
   Total Loans
   Past-Due 90-Days
   or More and Still
   Accruing                                $5,473         $3,187         $3,560
                                           =====================================

     As a percent of
         Total Loans                         0.64%          0.37%          0.54%
                                           =====================================

     As a percent of
        Total Assets                         0.34%          0.19%          0.26%
                                           =====================================


These ratios have increased from the Company's historical levels due to the
asset quality of the banks acquired.

The amount of interest income on nonperforming loans which would have been
recorded had these loans continued to perform under their original terms
amounted to $1.1, $1.5, and $1.7 million for the years 1995, 1994, and 1993,
respectively. The amount of interest income recorded on such loans for each of
the years was $.2, $.2, and $.3 million. The Company has no outstanding
commitments to advance additional funds to borrowers whose loans are in a
nonperforming status.

Nonaccruing loans consist of commercial and commercial mortgage loans past-due
90-days or more. Residential real estate loans are generally put on nonaccrual
status after 180 days of delinquency and consumer loans after 90 days of
delinquency and are generally charged off after 120 days of delinquency except
for home equity loans. Any loan may be put on nonaccrual status earlier if the
Company has concern about the future collectability of the loan or its ability
to return to current status.

Nonaccrual real estate loans are principally loans in the foreclosure process
secured by real estate, including single family residential, multi-family, and
commercial properties.

Nonaccruing consumer loans are loans to individuals. Excluding the credit card
receivables, these loans are principally secured by automobiles or real estate.

- --------------------------------------------------------------------------------
12


<PAGE>


The following table summarizes the Company's nonperforming assets:

Nonperforming Assets

<TABLE>
<CAPTION>
                                                                             December 31,
(Dollars in thousands)                                         1995              1994             1993
- ---------------------------------------------------------------------------------------------------------
<S>                                                            <C>              <C>              <C>     
Nonaccrual loans                                               $ 15,593         $ 19,456         $ 15,244
Renegotiated loans                                                  745              732            2,177
                                                               ------------------------------------------
       Total Nonperforming Loans                                 16,338           20,188           17,421
Other Real Estate Owned                                           4,479            8,528            9,766
                                                               ------------------------------------------
       Total Nonperforming Assets                              $ 20,817         $ 28,716         $ 27,187
                                                               ==========================================

Ratios:
    Nonaccrual Loans to Total Loans                               1.83%            2.26%            2.30%
    Nonperforming Assets to Total Assets                          1.29%            1.68%            1.99%
    Allowance for Loan Losses to Nonaccrual Loans                  109%              85%              93%
    Allowance for Loan Losses to Nonperforming Loans               104%              82%              81%
</TABLE>
- --------------------------------------------------------------------------------

Renegotiated loans are loans which are renegotiated as to the term or rate or
both to assist borrowers after the borrower has suffered an adverse effect in
their financial condition. Terms are tailored to fit the ability of the borrower
to repay in line with the Company's objective of obtaining full repayment. The
Company has $.7 million that are considered renegotiated loans.

Other real estate owned (OREO) consists of properties on which the Bank has
foreclosed or taken a deed in lieu of the loan obligation. OREO properties are
carried at fair value at all times. The cost to dispose of OREO properties, the
cost of maintenance during ownership, and any declines in fair value from the
inception of ownership are charged to current earnings. The Company has been
successful in disposing of OREO properties. See Noninterest Expense discussion.
At December 31, 1995, 1994, and 1993, Other Real Estate Owned amounted to $4.5
million, $8.5 million, and $9.8 million. The decline from year to year reflects
the Company's efforts to dispose of these properties.

At December 31, 1995, nonperforming loans had decreased to $16.3 million from
$20.2 million at the end of 1994 and $17.4 million at the end of 1993. The
acquired companies have added significantly to the Company's level of
nonperforming assets. Pilgrim added $5.3 million in 1993, Washington added $15.2
million in 1994 and Jefferson and Urban added $11.3 million in 1995 in
nonperforming loans as of the date of the acquisitions. Combined, these
companies added $32 million in nonperforming loans. With the balance at December
31, 1995 at $16.3 million, the Company has been able to either dispose of or
return the loans to current status on the majority of the problem loans
acquired.

The allowance at December 31, 1995, 1994, and 1993 as a percentage of total
loans was 1.99%, 1.96%, and 2.13%, respectively. Management formally reviews the
loan portfolio and evaluates credit risk on at least a quarterly basis
throughout the year. Such review takes into consideration the financial
condition of the borrowers, fair market value of collateral, level of
delinquencies, historical loss experience by loan category, industry trends, and
the impact of local and national economic conditions. The table on page 9 showed
the allowance by loan category and the level of unallocated allowance. The
unallocated, which is available to absorb loan losses but which is not deemed
necessary for any specific loan or loan category, has increased in each of the
years 1993, 1994, and 1995.

Measures to control and improve the level of nonperforming loans are continuing.
Efforts are made to identify slow paying loans and generally collection
procedures are instituted. After identification, steps are taken to understand
the problems of the borrower and to work with the borrower toward resolving the
problem, if practicable. Continuing collection efforts are a priority for the
Bank.

Deposits

Following the Growth Financial and Crossland Savings acquisitions in the first
quarter of 1996, the Company will have 62 branch offices located primarily in
Bergen, Essex, Hudson, and Passaic counties with other locations in Middlesex,
Morris, Somerset and Union counties. The Company manages the distribution system
by regionalizing into 4 regions with each managed by a regional president.

- --------------------------------------------------------------------------------
                                                                              13


<PAGE>


The Company focuses on the cost side of the net interest margin emphasizing the
generation of the lowest cost deposits. The following table summarizes the
deposit base:

                                                     December 31,
                                       1995             1994             1993
- --------------------------------------------------------------------------------
Noninterest-
   bearing
   deposits                         $  310,588       $  278,737       $  258,063
NOW/MMDA
   deposits                            286,687          292,232          210,320
Savings deposits                       432,653          500,872          436,479
Time deposits                          395,073          419,703          308,474
   Total Deposits                   $1,425,001       $1,491,544       $1,213,336

As noted earlier, 42% of the deposit base is in transaction accounts and another
30% is in low cost savings accounts. This funding base provides a very low cost
funding source for the Company.

Liquidity

Liquidity is a measure of the Company's ability to meet the needs of depositors,
borrowers, and creditors at a reasonable cost and without adverse financial
consequences. The Company uses several liquidity measurements that are evaluated
on a frequent basis. The Company has adequate sources of liquidity such as the
securities available for sale, federal funds lines, and the ability to
borrow funds from the Federal Home Loan Bank. In addition, the security
portfolio maturities are generally spread over 5 years which provides
continuous maturities of securities. The effective management of balance sheet
volumes, mixes, and maturities enables the bank to maintain adequate levels of
liquidity while maximizing profitability.

The liquidity requirements of the Parent company, primarily for dividends to
stockholders, debt servicing, and other corporate purposes are met through cash
and short-term money market investments and regular periodic dividends from the
subsidiary bank. The Parent also has the ability, when and if necessary, to
access the capital markets. Management considers the liquidity of the Parent and
the subsidiary bank to be adequate to meet current anticipated funding
requirements.

Capital

Capital adequacy is a measure of the amount of capital needed to support asset
growth, absorb unanticipated losses, and provide safety for depositors. The
regulators also establish minimum capital ratio guidelines for the banking
industry. The amount of capital also impacts the performance of the Company in
that capital ratios are factored into the FDIC deposit insurance rate which a
bank must pay. In recent years deposit insurance has become a significant
operating cost. The following table sets forth the regulatory minimum capital
ratios and the current capital ratios of the Company.

                                        Regulatory           Company
                                          Capital            Capital
                                        Guidelines           Ratios
- --------------------------------------------------------------------------------
Tier 1 Leverage Ratio                     3 - 5%              7.56%
Tier 1 Risk-Based                                          
   Capital Ratio                            4%               13.20%
Total Risk-Based Capital                    8%               17.21%
                                                      
At December 31, 1995, 1994, and 1993 the Company exceeded all regulatory capital
guidelines.

In January, 1995, the Company issued a 3-for-2 stock split and prior to that a
10% stock dividend was declared on June 1, 1993. Following the January stock
split, the $.15 per quarter cash dividend was retained which effectively
resulted in a 50% increase in the cash dividend. Based on 1995 fully diluted
earnings of $1.79 per share, the dividend payout ratio is 33% compared
with 22% in 1994 and 23% in 1993.

In 1994, the Company issued $19.1 million in convertible preferred stock in
connection with the Washington acquisition. Based on the terms the stock was
redeemed and became convertible in 1995. Approximately $2 million in preferred
stock which was not converted and was redeemed for cash. Following the November
1993 Board authorization to repurchase up to 10% of the shares outstanding per
year, the Company acquired approximately 1.16 million shares of common stock
that were then utilized for the 1.2 million shares issued in the conversion of
the preferred stock.

On January 14, 1994, the Company sold $25 million of subordinated debt in a
private placement. The subordinated debentures bear interest at 7.75% per annum
payable semi-annually and mature in 2004. Proceeds of the issuance were used for
general corporate purposes including the funding of a bank stock portfolio. The
debt has been structured to comply with the Federal Reserve Bank rules regarding
debt qualifying as Tier 2 capital.

At the end of the reporting period, there were no known uncertainties that will
have or that are reasonably likely to have a material effect on the Company's
liquidity, capital resources or operations; nor is the Company aware of any
current regulatory pronouncements which, if implemented, would have such an
effect.

- --------------------------------------------------------------------------------
14


<PAGE>


Liquidity and interest rate sensitivity management.

The primary objectives of asset/liability management are to provide for the
safety of depositor and investor funds, assure adequate liquidity and maintain
an appropriate balance between interest sensitive earning assets and
interest-bearing liabilities. Liquidity management involves the ability to meet
the cash flow requirements of customers who may be either depositors wanting to
withdraw funds or borrowers needing assurance that sufficient funds will be
available to meet their credit needs. Interest rate sensitivity management seeks
to avoid widely fluctuating net interest margins and to ensure consistent net
interest income through periods of changing economic conditions.

Given the above, liquidity for HUBCO is defined as the ability to raise cash
quickly at a reasonable cost without principal loss. The Company uses several
measurements of liquidity in monitoring its liquidity position. In addition, the
Company has a number of borrowing facilities with other banks and with the
Federal Home Loan Bank that are or can be used as sources of liquidity without
having to sell assets to raise cash. At December 31, 1995, the Company's
liquidity ratios exceeded all minimum standards set forth by internal policies.

The Company's Asset and Liability Committee is responsible for monitoring and
managing the Company's exposure to changes in market interest rates. The
Committee attempts to maintain a stable net interest margin by repricing and
reallocating assets and liabilities within the competitive banking environment.

Interest rate risk is determined by the relative sensitivities of earning assets
and interest-bearning liabilities to changes in interest rates. Overnight
Federal Funds on which rates change daily and loans which are tied to the prime
rate differ considerably from long-term securities and fixed rate loans.
Similarly, time deposits and money market deposit accounts are much more rate
sensitive than NOW and Savings accounts.

The Company uses a number of tools in evaluating its risk to changes in interest
rates. Critical to any analysis are the assumptions used to evaluate the
interest sensitivity of noninterest-bearing deposit accounts, NOW, and Savings
accounts, or other core deposits. What core deposit customers do in changing
interest rate environments depends on the overall rate environment, the
Company's strategy in adjusting interest rates, and adjustments in interest
rates by competitive financial institutions. The following "gap" analysis
utilizes certain maturity distribution limits set forth in FDICIA Section 305
for nonmaturity deposit accounts.

The Company is asset sensitive with respect to assets versus liabilities that
reprice immediately when interest rates change. Approximately 19% of assets, or
$314 million of assets in excess of liabilities reprice immediately. On a
cumulative basis, the Company is slightly positive from three months out. This
is consistent with the Company's strategy of keeping the investment portfolio
laddered to five years, focusing on variable rate loans, and emphasizing growth
in core deposits. The Company has managed its overall asset/liability
sensitivity through balance sheet pricing strategies. The following table
indicates that the Company would have a short term negative impact on net
interest income in a declining rate environment and a positive impact in a
rising rate environment. However, because the Company has a high percentage of
funding from core deposits and a high level of liquidity, the effect of changes
in interest rates are mitigated in less than one year.

Interest Rate Sensitivity Analysis
December 31, 1995

<TABLE>
<CAPTION>
                                        Immediate    Due Within   Due Within   Due Within      Over
($ in millions)                         Repricing     3 Months     6 Months      1 Year       1 Year
- ----------------------------------------------------------------------------------------------------
<S>                                       <C>           <C>           <C>           <C>       <C>   
Cumulative Interest Rate
    Sensitive GAP                         $  314        $  55         $  41         $ 71      $  (0)
% of Assets                                  19%           3%            3%           4%          0%
</TABLE>

In 1996, the Company has enhanced its Asset/Liability process by implementing an
interest rate risk process that includes market value of equity concepts to
compliment the current process of simulation and gap analysis.

- --------------------------------------------------------------------------------
                                                                              15


<PAGE>


Consolidated Balance Sheets
   HUBCO, INC. and Subsidiaries

<TABLE>
<CAPTION>
December 31, (in thousands, except share data)                                                    1995                     1994
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                                                                           <C>                      <C>        
ASSETS                                                                                                              
Cash and due from banks                                                                       $    85,670              $    71,498
Federal funds sold                                                                                 46,700                   33,530
                                                                                              -----------              -----------
                                                  TOTAL CASH AND CASH EQUIVALENTS                 132,370                  105,028
Securities available for sale, at market value (amortized cost of                                                   
    $296,844 and $114,793 for 1995 and 1994, respectively)                                        300,721                  111,604
Securities held to maturity, at cost (market value of $268,902                                                      
    and $537,090 for 1995 and 1994, respectively)                                                 265,703                  562,567
Loans:                                                                                                              
    Real estate mortgage                                                                          424,996                  457,042
    Commercial and financial                                                                      245,451                  207,914
    Consumer credit                                                                               125,622                  129,851
    Credit card                                                                                    57,915                   67,577
                                                                                              -----------              -----------
                                                                      TOTAL LOANS                 853,984                  862,384
    Less: Allowance for possible loan losses                                                      (16,951)                 (16,559)
                                                                                              -----------              -----------
                                                                        NET LOANS                 837,033                  845,825
Premises and equipment, net                                                                        30,111                   35,330
Other real estate owned                                                                             4,479                    8,528
Intangibles, net of amortization                                                                    7,572                    9,645
Other assets                                                                                       35,205                   30,857
                                                                                              -----------              -----------
                                                                     TOTAL ASSETS             $ 1,613,194              $ 1,709,384
                                                                                              ===========              ===========
LIABILITIES AND STOCKHOLDERS' EQUITY                                                                                
Deposits:                                                                                                           
    Noninterest bearing                                                                       $   310,588              $   278,737
    Interest bearing                                                                            1,114,413                1,212,807
                                                                                              -----------              -----------
                                                                   TOTAL DEPOSITS               1,425,001                1,491,544
Short-term borrowings                                                                              21,654                   50,658
Other liabilities                                                                                  11,573                   26,631
                                                                                              -----------              -----------
                                                                TOTAL LIABILITIES               1,458,228                1,568,833
Subordinated debt                                                                                  25,000                   25,000
Commitments and contingencies                                                                                       
Stockholders' Equity:                                                                                               
    Convertible Preferred stock--Series A, no par value; authorized
       3,300,000 shares, 797,811 shares issued and 788,811                                                                    
       shares outstanding in 1994                                                                    --                     19,147
    Common stock, no par value; authorized 25,000,000                                                               
       shares; issued 13,145,059 and outstanding                                                                    
       13,105,627 shares in 1995 and issued 13,145,059                                                              
       and outstanding 12,355,391 in 1994                                                          23,372                   23,372
    Additional paid-in capital                                                                     49,741                   49,289
    Retained earnings                                                                              55,716                   39,699
    Treasury stock, at cost, 39,432 shares in 1995                                                                  
       and 789,668 common shares and 9,000                                                                          
       preferred shares in 1994                                                                      (606)                 (11,723)
    Restricted stock award                                                                           (688)                  (1,266)
    Unrealized gain/(loss) on securities available                                                                  
       for sale, net of income taxes                                                                2,431                   (2,967)
                                                                                              -----------              -----------
                                                       TOTAL STOCKHOLDERS' EQUITY                 129,966                  115,551
                                                                                              -----------              -----------
                                       TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY             $ 1,613,194              $ 1,709,384
                                                                                              ===========              ===========
                                                                                                                
</TABLE>




See Notes to Consolidated Financial Statements.
- --------------------------------------------------------------------------------
16


<PAGE>


Consolidated Statements of Income
   HUBCO, INC. and Subsidiaries

<TABLE>
<CAPTION>
Year ended December 31, (in thousands, except share data)                                    1995             1994              1993
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                                                                     <C>              <C>               <C>      
INTEREST AND FEE INCOME:
Loans--taxable                                                                          $  80,230        $  61,660         $  55,834
Loans--tax-exempt                                                                             273              371               306
Securities--taxable                                                                        37,973           38,310            27,474
Securities--tax-exempt                                                                      1,092            1,648             1,260
Other                                                                                       1,143            1,364             1,676
                                                                                        ---------        ---------         ---------
                                   TOTAL INTEREST AND FEE INCOME                          120,711          103,353            86,550
INTEREST EXPENSE:
Deposits                                                                                   35,557           29,268            26,604
Short-term borrowings                                                                       1,899            1,253               907
Subordinated debt                                                                           2,153            1,736                 0
                                                                                        ---------        ---------         ---------
                                          TOTAL INTEREST EXPENSE                           39,609           32,257            27,511
                                                                                        ---------        ---------         ---------
                                             NET INTEREST INCOME                           81,102           71,096            59,039
PROVISION FOR POSSIBLE LOAN LOSSES                                                          4,200            3,550             4,874
                                                                                        ---------        ---------         ---------
                             NET INTEREST INCOME AFTER PROVISION
                                        FOR POSSIBLE LOAN LOSSES                           76,902           67,546            54,165
NONINTEREST INCOME:
Trust department income                                                                       761              630               525
Service charges on deposit accounts                                                         8,506            9,082             7,428
Securities gains (losses)                                                                     947             (420)               83
Other income                                                                                7,577            2,536             2,543
                                                                                        ---------        ---------         ---------
                                        TOTAL NONINTEREST INCOME                           17,791           11,828            10,579
NONINTEREST EXPENSE:
Salaries                                                                                   21,708           18,541            16,156
Pension and other employee benefits                                                         9,126            7,132             5,512
Occupancy expense                                                                           5,683            5,313             4,150
Equipment expense                                                                           3,249            3,002             2,618
Deposit insurance and other insurance                                                       2,726            3,835             3,279
Outside services                                                                            5,690            4,188             3,891
Other real estate owned expense                                                               307            1,227             1,691
Amortization of intangibles                                                                 2,181            1,299                40
Other                                                                                       9,494            6,513             4,976
                                                                                        ---------        ---------         ---------
                                       TOTAL NONINTEREST EXPENSE                           60,164           51,050            42,313
                                                                                        ---------        ---------         ---------
                                      INCOME BEFORE INCOME TAXES                           34,529           28,324            22,431
PROVISION FOR INCOME TAXES                                                                 10,845           10,892             8,560
                                                                                        ---------        ---------         ---------
                                                      NET INCOME                        $  23,684        $  17,432         $  13,871
                                                                                        =========        =========         =========
INCOME PER COMMON SHARE:
Primary                                                                                     $1.82            $1.36             $1.06
Fully diluted                                                                                1.79             1.33              1.06
WEIGHTED AVERAGE SHARES OUTSTANDING:
Common                                                                                     12,743           12,496            13,109
Preferred                                                                                     508              602                 0
</TABLE>




See Notes to Consolidated Financial Statements.
- --------------------------------------------------------------------------------
                                                                              17


<PAGE>


<TABLE>
<CAPTION>
Consolidated Statements of Changes in Stockholders' Equity
HUBCO, INC. and Subsidiaries For the Years Ended December 31, 1995, 1994, and 1993
                                                                                                                         Unrealized
                                                                                                                        Holding Gain
                                        Convertible                                                                       (Loss) On
                                      Preferred Stock        Common Stock     Additional                      Restricted  Securities
                                     ----------------    -------------------   Paid-in   Retained   Treasury    Stock     Available
(in thousands, except share data)    Shares    Amount    Shares      Amount    Capital   Earnings     Stock     Award      for Sale
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                 <C>         <C>     <C>           <C>        <C>       <C>      <C>        <C>           <C>    
Balance at December, 1992                               12,174,530   $21,646    $34,318   $31,924       $(6)    $(566)        $--  
Net income-- 1993                      --         --          --        --         --      13,871       --        -- 
Cash dividends--                       --         --          --        --         --      (3,267)      --        --           --  
10% stock dividend                     --         --       942,017     1,675     14,653   (16,328)      --        --           --  
Return of 1,122 shares of
   restricted stock                    --         --          --        --         --        --         (11)       10          --  
Issuance of restriced stock            --         --        28,512        51        318         1       280      (668)         --  
Amortization of restricted stock       --         --          --        --         --          19       --        278          --  
Purchase of 221,000 shares of
   treasury stock                      --         --          --        --         --        --      (4,834)      --           --  
Unrealized holding gains (losses) on
   available for sale securities       --         --          --        --         --        --         --        --         $4,290
                                    -------     ------  ----------   -------    -------   -------   -------    ------        ------ 
Balance at December, 1993              --         --    13,145,059    23,372     49,289    26,220    (4,571)     (946)        4,290
Net income-- 1994                      --         --          --        --         --      17,432       --        --           --  
Cash dividends                         --         --          --        --         --      (3,512)      --        --           --  
Cash dividends --
   $.54 per share, preferred           --         --          --        --         --        (447)      --        --           --  
Issuance of preferred stock,
   net of expenses                 797,811    $19,147         --        --         --        --         --        --           --  
Return of 4,446 shares of
   restricted stock                    --         --          --        --         --           6       (43)       37          --  
Issuance of restriced stock                                   --        --         --        --         746      (746)         --  
Amortization of restricted stock       --         --          --        --         --        --         --        389          --  
Purchase of 9,000 shares of
   preferred treasury stock            --         --          --        --         --        --        (190)      --           --  
Purchase of 526,621 shares of
   common treasury stock               --         --          --        --         --        --      (7,665)      --           --  
Change in unrealized holding           --         --  
   gains (losses) on
   available for sale securities       --         --          --        --         --        --        --        --          (7,257)
                                    -------     ------  ----------   -------    -------   -------   -------    ------        ------ 
Balance at December, 1994           797,811     19,147  13,145,059    23,372     49,289    39,699   (11,723)   (1,266)       (2,967)
Net income-- 1995                      --         --          --        --         --      23,684       --        --           --  
Cash dividends                         --         --          --        --         --      (7,146)      --        --           --  
Cash dividends --
   $.90 per share, preferred           --         --          --        --         --        (521)      --        --           --  
Return of 11,610 shares of
   restricted stock                    --         --          --        --         --        --        (141)      141          --  
Issuance of restricted stock           --         --          --        --         --        --         --        (18)         --  
Amortization of
   restricted stock                    --         --          --        --         --        --         --        455          --
Purchase of 302,000 shares of
   common treasury stock               --         --          --        --         --        --      (4,885)      --           --  
Purchase of 3,000 shares of
   preferred treasury stock            --         --          --        --         --        --         (71)      --           --  
Redemption of preferred
   stock and conversion of
   preferred stock to
   common stock                    (797,811)   (19,147)       --        --          452      --      16,214       --           --  
Change in unrealized
   holding gains (losses) on
   available for sale securities       --         --          --        --         --        --         --        --          5,398
                                    -------     ------  ----------   -------    -------   -------   -------    ------        ------ 
Balance at December, 1995              --        $--    13,145,059   $23,372    $49,741   $55,716     $(606)    $(688)       $2,431
                                    =======     ======  ==========   =======    =======   =======   =======    ======        ====== 
</TABLE>




See Notes to Consolidated Financial Statements.
- --------------------------------------------------------------------------------
18


<PAGE>


<TABLE>
<CAPTION>
Consolidated Statements of Cash Flows
   HUBCO, INC. and Subsidiaries For the Years Ended December 31, 1995, 1994, and 1993


(in thousands)                                                                           1995              1994              1993
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                                                                    <C>               <C>               <C>     
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income                                                                              $23,684           $17,432           $13,871
Adjustments to reconcile net income to net cash
    provided by (used in) operating activities--
       Provision for possible loan losses                                                 4,200             3,550             4,874
       Provision for depreciation and amortization                                        5,025             4,189             2,446
       Amortization of securities premiums, net                                             294             2,482             1,132
       Securities (gains) losses                                                           (947)              420               (83)
       Gain on sale of interest in subsidiary                                              (817)             --                --   
Deferred income tax provision (benefit)                                                   4,757             3,192              (536)
(Increase) decrease in other assets                                                      (9,105)           (8,941)            7,610
(Decrease) increase in other liabilities                                                (15,058)          (50,283)            1,226
                                                                                       --------          --------          --------
                                  NET CASH PROVIDED BY (USED IN)
                                            OPERATING ACTIVITIES                         12,033           (27,959)           30,540
                                                                                       --------          --------          --------
CASH FLOWS FROM INVESTING ACTIVITIES:
Proceeds from sales of securities:
    Available for sale                                                                  101,097            85,758              --   
    Held to maturity                                                                       --                --              52,595
Proceeds from maturities of securities:
    Available for sale                                                                    5,849            30,459              --   
    Held to maturity                                                                    103,807            97,249           121,439
Purchases of securities:
    Available for sale                                                                  (30,150)           (3,917)             --   
    Held to maturity                                                                    (66,805)         (246,599)         (282,371)
Net cash acquired through acquisitions                                                     --             117,773            43,134
Net cash paid for acquisitions                                                             --             (26,660)             (227)
Net decrease in loans                                                                     4,592            30,609            47,599
Purchases of premises and equipment                                                        (694)          (10,128)           (4,157)
Decrease in other real estate                                                             4,049             2,671             2,328
                                                                                       --------          --------          --------
                                  NET CASH PROVIDED BY (USED IN)
                                            INVESTING ACTIVITIES                        121,745            77,215           (19,660)
                                                                                       --------          --------          --------
CASH FLOWS FROM FINANCING ACTIVITIES:
Net decrease in demand deposits, NOW accounts and
    savings accounts                                                                    (41,913)          (20,326)           (6,369)
Net decrease in certificates of deposit                                                 (24,630)          (47,853)          (14,862)
Net (decrease) increase in short-term borrowings                                        (29,004)            7,884            15,615
Proceeds from the issuance of subordinated debt                                            --              25,000              --   
Redemption of convertible preferred stock                                                (2,481)             --                --   
Cash dividends                                                                           (7,667)           (3,959)           (3,267)
Acquisition of treasury stock                                                            (4,956)           (7,855)           (4,834)
Proceeds from sale of interest in subsidiary                                              4,215              --                --   
                                                                                       --------          --------          --------
                           NET CASH USED IN FINANCING ACTIVITIES                       (106,436)          (47,109)          (13,717)
                                                                                       --------          --------          --------
                                 INCREASE (DECREASE) IN CASH AND
                                                CASH EQUIVALENTS                         27,342             2,147            (2,837)
                                       CASH AND CASH EQUIVALENTS
                                               BEGINNING OF YEAR                        105,028           102,881           105,718
                                                                                       --------          --------          --------
CASH AND CASH EQUIVALENTS AT END OF YEAR                                               $132,370          $105,028          $102,881
                                                                                       ========          ========          ========
SUPPLEMENTAL DISCLOSURES OF CASH FLOW
INFORMATION:
Cash paid during the year for--
    Interest                                                                            $39,408           $30,858           $27,954
    Income taxes                                                                         10,735             8,545             9,762
                                                                                       ========          ========          ========
</TABLE>



See Notes to Consolidated Financial Statements.
- --------------------------------------------------------------------------------
                                                                              19


<PAGE>

Notes To Consolidated Financial Statements
HUBCO, INC. and Subsidiaries

DECEMBER 31, 1995 (in thousands, except share data)

(1) SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
HUBCO, Inc. (the Company) provides a full range of banking services to
individual and corporate customers through its subsidiary and branch locations
in New Jersey. The Company is subject to the regulations of certain Federal and
State banking agencies and undergoes periodic examinations by those regulatory
authorities.

Basis Of Presentation And Consolidation:
The consolidated financial statements include the accounts of HUBCO, Inc. and
its subsidiaries, all of which are wholly owned.

In preparing the consolidated financial statements, management is required to
make estimates and assumptions that affect the reported amounts of assets and
liabilities, and disclosure of contingent liabilities, as of the date of the
financial statements and revenues and expenses for the period. Actual results
could differ significantly from those estimates.

All significant intercompany accounts and transactions are eliminated in
consolidation.

Securities:
The Company adopted Statement of Financial Accounting Standards No. 115,
"Accounting for Certain Investments in Debt and Equity Securities" (SFAS 115),
effective December 31, 1993. In accordance with the pronouncement, the Company
classified its securities as held to maturity, available for sale and held for
trading purposes.

Securities for which the Company has the ability and intent to hold until
maturity are classified as held to maturity. These securities are carried at
cost adjusted for amortization of premiums and accretion of discounts on a
straight-line basis which is not materially different from the interest method.
Management reviews its intent to hold securities to maturity as a result of
changes in circumstances including major business combinations. A sale or
transfer of held to maturity securities may be necessary to maintain the
Company's existing interest rate risk position or credit risk policy.

Securities which are held for indefinite periods of time which management
intends to use as part of its asset/liability strategy, or that may be sold in
response to changes in interest rates, changes in prepayment risk or other
similar factors, are classified as available for sale and are carried at fair
value. Differences between available for sale securities' amortized cost and
fair value are charged/credited directly to stockholders' equity, net of income
taxes. The cost of securities sold is determined on a specific identification
basis.

The Company has no securities held for trading purposes at December 31, 1995 and
1994.

Loans:
Loans are recorded at their principal amounts outstanding. Interest income on
loans not made on a discounted basis is credited to income based on principal
amounts outstanding at applicable interest rates. Interest income on consumer
credit loans is recorded primarily using the simple interest method.

Recognition of interest on the accrual method is discontinued when based on
contractual delinquency and when timely payment is not expected. A nonaccrual
loan is not returned to an accrual status until interest is received on a
current basis and other factors indicate collection ability is no longer
doubtful.

The net amount of loan origination fees, direct loan origination costs and loan
commitment fees are deferred and recognized over the estimated life of the
related loans as an adjustment of yield.

Allowance For Possible Loan Losses:
The allowance is maintained at a level believed adequate by management to absorb
potential losses in the loan portfolio. Management's determination of the
adequacy of the allowance is based on an evaluation of the portfolio, past loan
loss experience, current economic conditions, volume, growth and composition of
the loan portfolio and other relevant factors. The allowance is increased by
provisions charged to expense and reduced by net charge-offs.

While management uses available information to estimate potential losses on
loans, future additions to the allowance may be necessary based on changes in
economic conditions, particularly in New Jersey. In addition, various regulatory
agencies, as an integral part of their examination processes, periodically
review the Company's allowance for possible loan losses. Such agencies may
require the Company to recognize additions to the allowance based on their
judgments of information available to them at the time of their examination.

Premises And Equipment:
Land, buildings and furniture, fixtures and equipment are carried at cost.
Depreciation on substantially all buildings and furniture, fixtures and
equipment is provided using the straight-line method based on estimated useful
lives. Maintenance and repairs are expensed as incurred and additions and
improvements are capitalized.

Other Real Estate:
Other real estate (ORE) includes loan collateral that has been formally
repossessed. These assets are transferred to ORE and recorded at the lower of
carrying cost or fair value of the properties. Subsequent provisions that result
from ongoing periodic evaluations of these ORE properties are charged to expense
in the period in which they are identified. ORE is carried at the lower of cost
or fair value, less estimated costs to sell. Carrying costs, such as maintenance
and property taxes, are charged to expense as incurred.

Investment in Joint Venture:
The Company owns 50% of the common stock of United Financial Services Inc., a
third-party data processing service provider. The investment is being accounted
for by the equity method. During 1995, the Company sold the other 50% interest,
resulting in a realized gain of $817.

Intangibles:
Intangible assets resulting from acquisitions under the purchase method of
accounting consist of goodwill and core deposit intangibles. Goodwill is being
amortized on a straight-line basis over five years. Core deposit intangibles are
being amortized, on a straight-line basis, over the estimated average remaining
lives of such intangible assets (primarily five years).
- --------------------------------------------------------------------------------
20
<PAGE>

NOTES -- (continued)
- --------------------------------------------------------------------------------
Federal Income Taxes:
In 1992, the Company adopted SFAS No. 109, "Accounting for Income Taxes," which
changed the method of accounting for income taxes from the deferred method to
the liability method. Certain income and expense items are recorded differently
for financial reporting purposes than for Federal income tax purposes and
provisions for deferred taxes are made in recognition of these temporary
differences.

The Company and its subsidiaries file a consolidated Federal income tax return.
Under tax sharing agreements, each subsidiary provides for and settles income
taxes with the Company as if they would have filed on a separate return basis.

Per Share Amounts:
Primary income per common share is computed by dividing net income, less
dividends on any convertible preferred stock, by the weighted average number of
common shares outstanding during the year. Fully diluted income per share is
computed by dividing net income by the weighted average number of common shares
plus the number of shares issuable on conversion of the preferred stock. Shares
issuable upon the exercise of options are not included in the calculation of
income per common share since their effect is not material. All per share
amounts have been retroactively adjusted for the three-for-two common stock
split on January 14, 1995.

Cash Equivalents:
Cash equivalents include amounts due from banks and Federal funds sold.

Reclassifications:
Certain reclassifications have been made to the 1994 and 1993 amounts in order
to conform with the 1995 presentation.

(2) ACQUISITIONS
On April 5, 1995, the Company acquired all of the outstanding shares of
Jefferson National Bank (Jefferson), based in Passaic, New Jersey. Each share of
Jefferson common stock outstanding was converted into 2.697 shares of the
Company's common stock, for a total of 609,842 shares. At the time of the
acquisition, Jefferson had approximately $90,000 in assets.

On June 30, 1995, the Company acquired all of the outstanding shares of Urban
National Bank (Urban), based in Franklin Lakes, New Jersey. Each share of Urban
common stock outstanding was converted into 2.17 shares of the Company's common
stock, for a total of 2,135,175 shares. At the time of the acquisition, Urban
had approximately $230,000 in assets.

The Jefferson and Urban acquisitions have been accounted for by the pooling of
interests method of accounting. Accordingly, the accompanying consolidated
financial statements include the accounts of Jefferson and Urban for all periods
presented.

Separate results of the combining entities are as follows:

                                           1994           1993
- --------------------------------------------------------------------------------

Net interest income-
   The Company                            $58,021       $47,018
   Jefferson                                3,775         3,808
   Urban                                    9,300         8,213
                                          -------       -------
                                          $71,096       $59,039
                                          =======       =======
Net income (loss):
   The Company                            $16,931       $14,202
   Jefferson                                 (983)       (1,356)
   Urban                                    1,484         1,025
                                          -------       -------
                                          $17,432       $13,871
                                          =======       =======

On June 30, 1993, the Company, through Hudson United Bank, acquired deposits and
certain assets of Pilgrim State Bank from Ramapo Financial. On May 6, 1994, the
Company, through Hudson United Bank, acquired deposits and certain assets of
Polifly Federal Savings & Loan Association from the Resolution Trust
Corporation.

A summary of these transactions is as follows:

                                          Pilgrim        Polifly
                                       June 30, 1993   May 6, 1994
- --------------------------------------------------------------------------------
Cash paid at acquisition                     $227        $6,180
Balances at acquisition date:
   Cash and cash equivalents               42,907       104,077
   Loans                                   46,670           456
   Total assets                           123,113        98,353
   Deposits                               122,876       104,446
   Total liabilities                      123,340       104,533

On July 1, 1994, the Company acquired Washington Bancorp, Inc. (Washington) for
a combination of cash and convertible preferred stock with an aggregate
consideration of approximately $40.5 million. In the transaction, 51% of the
Washington shares were converted into preferred stock at .6708 per share and 49%
of the Washington shares were converted to cash at $16.10 per share. The Bank
assumed deposits of approximately $237.8 million, received $7.1 million in cash
and cash equivalents and acquired $91.4 million in securities and $168.5 million
in loans. The transaction has been accounted for as a purchase and, accordingly,
the results of operations have been included in the accompanying consolidated
financial statements since the date of acquisition. The excess of book value of
net assets acquired over their fair value was approximately $5.1 million, which
is being amortized over a five-year period.

On December 7, 1994, the Bank acquired Shoppers Charge Accounts Co. ("Shoppers")
for approximately $16.3 million in cash, which approximated the fair value of
the assets acquired. The Bank recorded approximately $63.4 million in assets and
$46.9 million in liabilities.

(3) CASH AND DUE FROM BANKS
Banks are required to maintain an average reserve balance with the Federal
Reserve Bank. The average 1995 amount of this reserve for the Company's
subsidiary bank was approximately $19,000.
- --------------------------------------------------------------------------------
                                                                              21


<PAGE>


                                                            NOTES -- (continued)
- --------------------------------------------------------------------------------

(4) SECURITIES
The amortized cost and estimated market value of securities as of December 31
are summarized as follows:

                                                     1995
- --------------------------------------------------------------------------------
                                                Gross Unrealized       Estimated
                                 Amortized      ----------------        Market
                                    Cost       Gains       (Losses)      Value
- --------------------------------------------------------------------------------
Available for Sale
U. S. Government                 $ 144,496   $   1,662    $    (402)   $ 145,756
U. S. Government
   agencies                        126,626         723         (819)     126,530
States and political
   subdivisions                      9,217          29          (10)       9,236
Other debt securities                3,849          70          (11)       3,908
Equity securities                   12,656       2,889         (254)      15,291
                                 ---------   ---------    ---------    ---------
                                 $ 296,844   $   5,373    $  (1,496)   $ 300,721
                                 =========   =========    =========    =========

Held to Maturity
U. S. Government                 $  95,521   $   2,438    $     (18)   $  97,941
U. S. Government
   agencies                        170,182       1,939       (1,160)     170,961
                                 ---------   ---------    ---------    ---------
                                 $ 265,703   $   4,377    $  (1,178)   $ 268,902
                                 =========   =========    =========    =========


                                                     1994
- --------------------------------------------------------------------------------
                                                Gross Unrealized       Estimated
                                 Amortized      ----------------        Market
                                    Cost       Gains       (Losses)      Value
- --------------------------------------------------------------------------------
Available for Sale
U. S. Government                 $  51,455   $      11    ($    935)   $  50,531
U. S. Government
   agencies                         53,480           0       (3,411)      50,069
States and political
   subdivisions                        580           0           (2)         578
Other debt securities                1,000           0            0        1,000
Equity securities                    8,278       1,271         (123)       9,426
                                 ---------   ---------    ---------    ---------
                                 $ 114,793   $   1,282    ($  4,471)   $ 111,604
                                 =========   =========    =========    =========

Held to Maturity
U. S. Government                 $ 248,926   $       4    ($  7,022)   $ 241,908
U. S. Government
   agencies                        273,529          35      (17,739)     255,825
States and political
   subdivisions                     33,986          58         (631)      33,413
Other debt securities                6,126          20         (202)       5,944
                                 ---------   ---------    ---------    ---------
                                 $ 562,567   $     117    ($ 25,594)   $ 537,090
                                 =========   =========    =========    =========

The amortized cost and estimated market value of debt securities at December 31,
1995, by contractual maturity, are shown below. Expected maturities will differ
from contractual maturities because borrowers may have the right to call or
prepay obligations with or without call or prepayment penalties.

                                                                     Estimated
                                                       Amortized       Market
                                                         Cost          Value
- --------------------------------------------------------------------------------
Available for Sale
Due in one year or less                                $ 98,108      $ 98,302
Due after one year
   through five years                                   124,205       125,833
Due after five years
   through ten years                                      8,517         8,460
Due after ten years                                       3,214         3,186
                                                       --------      --------
                                                        234,044       235,781

Mortgage-backed securities                               50,144        49,649
Equity securities                                        12,656        15,291
                                                       --------      --------
                                                       $296,844      $300,721
                                                       ========      ========


Held to Maturity
Due in one year or less                                $ 32,977      $ 32,994
Due after one year
   through five years                                   144,687       148,235
Due after five years
   through ten years                                     10,065         9,888
Due after ten years                                      11,699        11,240
                                                       --------      --------
                                                        199,428       202,357
Mortgage-backed securities                               66,275        66,545
                                                       --------      --------
                                                       $265,703      $268,902
                                                       ========      ========

Securities with an amortized cost basis of $36,489 and an estimated market value
of $36,143 previously held by Urban and Jefferson and classified as
held-to-maturity were reclassified as available for sale upon consummation of
the acquisitions of Urban and Jefferson to maintain the Company's interest rate
risk positions.

In December 1995, the Financial Accounting Standards Board issued a special
report- "A Guide to Implementation of Statement No. 115 on Accounting for
Certain Investments in Debt and Equity Securities". This special report allowed
the Company to make a one-time reclassification of securities within the
categories without tainting other securities held-to-maturity. In December 1995,
the Company reclassified securities with an amortized cost basis of $229, 310
and an estimated market value of $223,425 from held-to-maturity to available for
sale.

In July, 1994, the Company transferred securities with an amortized cost basis
of $117,393 and an estimated market value of $116,696 from available for sale to
held to maturity. The transfer resulted from the Company's review of its
interest rate risk position in connection with the Washington business
combination (see Note 2). As of December 31, 1995 and 1994 these securities are
included in held to maturity at the estimated fair value at the transfer date,
and the unrealized loss is being accreted over the remaining life of the
securities.

In December 1994, the Company transferred securities with an amortized cost
basis of $98,505 and an estimated market value of $97,482 from held to maturity
to available for sale. Securities with an amortized cost of $50,295 and an
estimated market value of $49,996 were immediately sold resulting in a realized
loss of $299. The purpose of the transfer and sale was to fund the purchase
price and repay assumed debt related to the 

- --------------------------------------------------------------------------------
22


<PAGE>


NOTES -- (continued)
- --------------------------------------------------------------------------------

Shoppers business combination (see Note 2). As a result of the Shoppers business
combination, the Company transferred securities with an amortized cost basis of
$48,210 and an estimated fair value of $47,486 from held to maturity to
available for sale. The purpose of the transfer was to maintain the Company's
interest rate risk position and to adjust for the credit risk associated with
the purchase of credit card receivables.

Sales of securities are summarized as follows:

                                         1995            1994            1993
- --------------------------------------------------------------------------------
Proceeds from sales                   $ 101,097       $  85,758       $  52,595
Gross gains from sales                    1,621              22             275
Gross losses from sales                    (674)           (442)            (96)

Securities with a book value of $72,412 and $62,420 at December 31, 1995 and
1994, respectively, are pledged to secure public funds, securities sold under
agreements to repurchase and for other purposes as required by law.

(5) LOANS:
The Company's loan portfolio is diversified with no industry comprising greater
than 10% of the total outstanding. Real estate loans are primarily made in the
local lending area, defined as Northern New Jersey. The Company requires
collateral on all real estate loans and generally requires loan to value ratios
of not greater than 67% for commercial mortgages and 75% for residential
mortgages.

(6) ALLOWANCE FOR POSSIBLE LOAN LOSSES:
The allowance for possible loan losses is based on estimates, and ultimate
losses may vary from the current estimates. These estimates are reviewed
periodically and, as adjustments become necessary, they are reflected in
operations in the periods in which they become known.

A summary of the activity in the allowance for possible loan losses is as
follows:

                                           1995            1994          1993
- --------------------------------------------------------------------------------
Balance at January 1                     $ 16,559       $ 14,109       $ 11,354
Additions (deductions):
   Provision charged to
     expense                                4,200          3,550          4,874
   Allowance acquired
     through mergers
     or acquisitions                            0          4,717            400
   Recoveries on loans
   previously charged off                   1,440            993            554
   Loans charged off                       (5,248)        (6,810)        (3,073)
                                         --------       --------       --------
Balance at December 31                   $ 16,951       $ 16,559       $ 14,109
                                         ========       ========       ========

(7) NONPERFORMING LOANS
The following table presents information related to loans which are on
nonaccrual, contractually past due ninety days or more as to interest or
principal payments and loans which have been restructured to provide a reduction
or deferral of interest or principal for reasons related to the debtors'
financial difficulties.

                                                           1995            1994
- --------------------------------------------------------------------------------
Nonaccrual loans                                         $15,593         $19,456
Renegotiated loans                                           745             732
                                                         -------         -------
     Total nonperforming loans                           $16,338         $20,188
                                                         =======         =======

90 days or more past due
     and still accruing                                   $5,473          $3,187
                                                         =======         =======

Gross interest income which
   would have been recorded
   under original terms                                   $1,109          $1,491
Gross interest income recorded
   during the year                                           199             181
Commitments for additional funds                               0               0
                                                         =======         =======

In May 1993 and October 1994, the Financial Accounting Standards Board issued
SFAS 114, "Accounting by Creditors for Impairment of a Loan" and SFAS 118,"
Accounting by Creditors for Impairment of a Loan - Income Recognition and
Disclosure." As defined in SFAS 114 and SFAS 118, a loan is impaired when, based
on current information and events, it is probable that a creditor will be unable
to collect all amounts due according to the contractual terms of the loan
agreement. SFAS 114 and SFAS 118 require that the measurement of impairment of a
loan be based on the present value of expected future cash flows, net of
estimated costs to sell discounted at the loan's effective interest rate.
Impairment can also be measured based on a loan's observable market price or the
fair value of collateral, if the loan is collateral dependent. If the measure of
the impaired loan is less than the recorded investment in the loan, the Bank
will be required to establish a valuation allowance, or adjust existing
valuation allowances, with a corresponding charge or credit to the provision for
possible loan losses.

The Company adopted SFAS 114 as of January 1, 1994. The effect of adopting this
new accounting standard was not material.

At December 31, 1995 and 1994 impaired loans, comprised principally of
nonaccruing loans totaled $16,338 and $20,188 , respectively. The allowance for
possible loan losses related to such impaired loans was $2,667 and $2,899 at
December 31, 1995 and 1994, respectively.

(8) LOANS TO RELATED PARTIES
In the ordinary course of business, the Company and its subsidiaries have
extended credit to various directors, officers and their associates.

The aggregate extension of this credit is summarized below for the year ended
December 31, 1995:

     Balance at January 1                 $ 6,458
     New loans issued                           0
     Repayment of loans                      (741)
     Loans to former directors             (3,081)
                                          -------
     Balance at December 31               $ 2,636
                                          =======

(9) PREMISES AND EQUIPMENT
The following is a summary of premises and equipment:

                                                           1995            1994
- --------------------------------------------------------------------------------
Land                                                     $ 7,739         $ 8,666
Premises                                                  25,693          26,766
Furniture, fixtures and equipment                         12,417          14,195
                                                         -------         -------
                                                          45,849          49,627
Less- Accumulated depreciation                            15,738          14,297
                                                         -------         -------
                                                         $30,111         $35,330
                                                         =======         =======

- --------------------------------------------------------------------------------
                                                                              23


<PAGE>


Depreciation and amortization expense for premises and equipment for 1995, 1994
and 1993 amounted to $2,515, $2,541 and $2,148, respectively.

(10) INCOME TAXES
The components of the provision for income taxes are as follows:

                                              1995          1994          1993
- --------------------------------------------------------------------------------
Federal:
   Current                                  $ 4,348       $ 5,873       $ 8,054
   Deferred                                   4,757         3,192          (536)
State                                         1,740         1,827         1,042
                                            -------       -------       -------
   Total provision for
     income taxes                           $10,845       $10,892       $ 8,560
                                            =======       =======       =======

A reconciliation of the provision for income taxes, as reported, with the
Federal income tax at the statutory rate of 35 percent is as follows:

                                              1995          1994          1993
- --------------------------------------------------------------------------------
Tax at statutory rate                      $ 12,085      $  9,917      $  7,850
Increase (decrease) in taxes
     resulting from:
   Tax-exempt income                           (482)         (707)         (548)
   State income taxes, net of
     Federal income tax benefit               1,131         1,187           677
   Reversal of reserves no
     longer deemed necessary                 (2,076)            0             0
  Other, net                                    187           495           581
                                           --------      --------      --------
       Provision for income
         taxes                             $ 10,845      $ 10,892      $  8,560
                                           ========      ========      ========

Significant components of Federal deferred tax assets and liabilities as of
December 31, 1995 and 1994 were as follows:

                                                           1995           1994
- --------------------------------------------------------------------------------
Deferred Tax Assets (Liabilities):
   Allowance for possible loan losses                    $ 5,745        $ 2,140
   Available for sale securities                          (1,357)         1,483
   Other                                                     500           (652)
                                                         -------        -------
                                                         $ 4,888        $ 2,971
                                                         =======        =======

In order to fully realize its deferred tax assets, the Company will need to
generate future taxable income during periods in which existing deductible
temporary differences reverse. Based upon the Company's historical and current
pretax earnings, management believes it is more likely than not that the Company
will generate future net taxable income in sufficient amounts to realize its net
deferred tax asset at December 31, 1995, however, there can be no assurance that
the Company will generate earnings or a specific level of continuing earnings.
The Company did not record any valuation allowances against its deferred tax
assets at December 31, 1995 and 1994.

(11) PENSION PLANS AND POSTRETIREMENT BENEFITS
The Company has two noncontributory pension plans which cover eligible employees
(a base plan and a nonbargaining plan). The plans provide for payments to
qualified employees based on salary and years of service. The Company's funding
policy for these plans is to make the maximum annual contributions allowed by
the applicable regulations.

Net pension cost (income) includes the following:

                                              1995          1994          1993
- --------------------------------------------------------------------------------
Service cost -- benefits earned
   during the year                          $   543       $   383       $   231
Interest cost on projected
   benefit obligation                           982           630           550
Actual return on plan assets                 (3,391)         (670)         (674)
Net amortization and deferral                 2,510            15            12
                                            -------       -------       -------
   Net periodic pension
     cost                                   $   644       $   358       $   119
                                            =======       =======       =======

Assumptions used in the accounting for the plans in 1995, 1994 and 1993 were:

                                               1995        1994         1993
- --------------------------------------------------------------------------------
Weighted average
   discount rate                               7.0%         7.0%         7.0%
Rate of increase
   in compensation                             4.0%         4.0%         4.0%
Expected long-term
   rate of return on assets                    8.0%         8.0%         8.0%

The following table sets forth the funded status and amounts recognized in the
consolidated balance sheets at December 31 for the Company's plans:

                                                           1995           1994
- --------------------------------------------------------------------------------
Actuarial present value of benefit obligations:
   Accumulated benefit obligation,
     including vested benefits of
     $12,710 and $7,435 for 1995
     and 1994, respectively                              $ 13,106      $  6,057
   Projected benefit obligation for
     service rendered to date                             (14,951)       (9,637)
   Plan assets at fair value                               15,522         9,359
Projected benefit obligation
     (greater than) less than plan assets                     571          (278)
   Unrecognized portion as of
     December 31, of net asset
     existing at date of adoption of
     FASB Statement No. 87                                     31            15
   Prior service cost not yet
     recognized in net periodic
     pension cost                                           1,171           805
   Unrecognized net asset
     at December 31                                          (536)          616
   Prepaid pension costs included
     in other assets                                     $  1,237      $  1,158


The Company has two 401(k) savings plans covering substantially all employees.
Under the Plans, the Company matches varying percentages of the first 6% of the
employee's contribution. The Company's contributions under these Plans were
approximately $427, $184 and $130 in 1995, 1994 and 1993, respectively.

Except for the pension plan, the Company does not provide any post-retirement
benefits.

- --------------------------------------------------------------------------------
24


<PAGE>


NOTES -- (continued)
- --------------------------------------------------------------------------------

(12) SUBORDINATED DEBT
In January 1994, the Company sold $25,000 aggregate principal amount of
subordinated debentures. The debentures, which matures in 2004, bear interest at
7.75% per annum payable semiannually.

(13) COMMON STOCK
On October 13, 1994, the Company announced that its Board of Directors had
approved a 3-for-2 stock split payable January 14, 1995 to record holders of
HUBCO Common Stock on January 3, 1995. As a result, all share data and per share
data has been retroactively restated.

In December 1994, the Board of Directors adopted the 1995 Stock Option Plan
which provides for the issuance of up to 525,000 stock options to employees of
the Company. The option price cannot be less than the fair market value of the
common stock at the date of the grant and options are granted by the Company's
restricted stock committee.

Transactions under the plan are summarized as follows:

                                            Number            Option Price
                                           of Shares            Per Share
- --------------------------------------------------------------------------------
Outstanding, December 31, 1993                    0                $--
Granted                                     450,000               12.83
                                            -------               -----
Outstanding, December 31, 1994              450,000               12.83
Granted                                      59,000            17.50-21.00
Cancelled                                   (52,500)              12.83
                                            -------               -----
Outstanding, December 31, 1995              456,500           $12.83-$21.00
                                            -------           -------------
                                                 
As of December 31, 1995, 114,000 shares are exercisable. In connection with the
Urban acquisition, options to purchase Urban common stock were converted into
options to purchase 32,550 shares of the Company's common stock at exercise
prices ranging from $4.15 to $4.61. These options are in addition to the above
plan.

During 1989, the Company adopted a restricted stock plan in which 150,000 shares
of the Company's common stock may be granted to officers and key employees.
During 1992, the Company amended the Plan to increase the maximum number of
shares of common stock which may be awarded to 495,000 shares, after giving
retroactive effect to stock dividends and the stock split. During 1995 and 1994,
3,800 and 54,450 shares of common stock were awarded which vest between two to
five years from the date of grant. The value of shares issued that have not been
earned ($688) and ($1,266) has been recorded as a reduction of stockholders'
equity for 1995 and 1994, respectively. Amortization of restricted stock awards
charged to expense amounted to $455, $389 and $278 in 1995, 1994 and 1993,
respectively.

On November 8, 1993, the Company's Board of Directors authorized management to
repurchase up to 10 percent of its outstanding common stock each year. The
program may be discontinued or suspended at any time, and there is no assurance
that the Company will purchase the full amount authorized. The acquired shares
are to be held in treasury to be used for stock option and other employee
benefit plans, preferred stock conversion or in connection with the issuance of
common stock in pending or future acquisitions accounted for under the purchase
method of accounting. During 1995, the Company purchased 302,000 shares at an
aggregate cost of $4.9 million.

(14) RESTRICTIONS ON BANK DIVIDENDS, LOANS
OR ADVANCES
Certain restrictions exist regarding the ability of the Hudson United Bank (the
Bank) to transfer funds to the Company in the form of cash dividends, loans or
advances. State banking regulations allow for the payment of dividends in any
amount provided that capital stock will be unimpaired and there remains an
additional amount of paid-in capital of not less than 50 percent of the capital
stock amount. As of December 31, 1995, $107,492 was available for distribution
to the Company.

Under Federal Reserve regulations, the Bank is also limited as to the amount it
may loan to its affiliates, including the Company. All such loans are required
to be collateralized. During 1994, the Company obtained a loan from the Bank for
$4,000 in order to finance the purchase of its new administrative facility. The
loan has been collateralized by the property and certain investment securities.

(15) LEASES:
Total rental expense for all leases amounted to approximately $1,798, $1,717
and, $1,393 in 1995, 1994 and 1993, respectively. At December 31, 1995, the
minimum total rental commitments under all noncancellable leases on bank
premises with initial or remaining terms of more than one year were as follows-

     1996                                  $1,125
     1997                                   1,007
     1998                                     816
     1999                                     739
     2000                                     655
   Thereafter                               1,802

(16) COMMITMENTS AND CONTINGENT LIABILITIES
In 1994, the Company entered into an interest rate exchange agreement for the
purpose of hedging the interest rate related to the subordinated debt. The
agreement is a contractual agreement between the Company and its counterparty to
exchange fixed and floating rate interest obligations without exchange of the
underlying notional amount of $25,000. Such agreement involves interest rate
risk. If interest rates increase, the benefit resulting from the agreement will
be diminished. The notional principal amount is used to express the volume of
the transaction involved in this agreement; however this amount does not
represent exposure to credit loss. The counterparty to the agreement is the
fixed rate payor on the agreement and the Company is the floating rate payor on
the agreement. The floating rate is reset every three months. The term of this
agreement is three years. Management does not anticipate any material loss as a
result of this transaction.

The Company and its subsidiaries, from time to time, may be defendants in legal
proceedings. In the opinion of management, based upon consultation with legal
counsel, the ultimate resolution of these legal proceedings will not have a
material effect on the consolidated financial statements. In the normal course
of business, the Company and its subsidiaries have various commitments and
contingent liabilities such as commitments to extend credit, letters of credit
and liability for assets held in trust which are not reflected in the
accompanying financial statements.

Loan commitments and standby letters of credit are made to customers in the
ordinary course of business. Both arrangements have credit risk essentially the
same as that involved in extending loans to customers and are subject to the
Company's normal credit policies. The Company's maximum exposure to credit loss
for loan commitments, primarily unused credit card lines of credit and standby
letters of credit outstanding at December 31, 1995 was $208,418 and $14,763,
respectively. Commitments under commercial letters of credit used to facilitate
customers trade transactions were $1,414 at December 31, 1995.

- --------------------------------------------------------------------------------
                                                                              25


<PAGE>


                                                             NOTES-- (continued)
- --------------------------------------------------------------------------------

(17) HUBCO, INC. (PARENT COMPANY ONLY) FINANCIAL INFORMATION:
<TABLE>
<CAPTION>
                                                                                                            December 31
BALANCE SHEETS                                                                                         1995             1994
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                                                                                 <C>               <C>     
ASSETS:
Cash                                                                                                $  3,538          $  3,543
Securities:                                                                                                          
Available for sale                                                                                    12,157             7,760
Held to maturity                                                                                        --              11,904
Investment in subsidiaries                                                                           121,583           109,669
Accounts receivable                                                                                    7,572             1,121
Premises and equipment, net                                                                            5,600             8,066
Other assets                                                                                          10,069             4,076
                                                                                                    --------          --------
                                                                    TOTAL ASSETS                    $160,519          $146,139
                                                                                                    ========          ========
                                                                                                                     
LIABILITIES AND STOCKHOLDERS' EQUITY:                                                                                
Accounts payable                                                                                    $    499          $    378
Notes payable-subsidiary                                                                               3,566             3,938
Accrued taxes and other liabilities                                                                    1,488             1,272
                                                                                                    --------          --------
                                                                                                                     
                                                               TOTAL LIABILITIES                       5,553             5,588
                                                                                                    --------          --------
Subordinated debt                                                                                     25,000            25,000
Stockholders' equity                                                                                 129,966           115,551
                                                                                                    --------          --------
                                                                                                                     
                                      TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                    $160,519          $146,139
                                                                                                    ========          ========
</TABLE>


<TABLE>
<CAPTION>
                                                                                                Year Ended December 31
STATEMENTS OF INCOME                                                                  1995               1994                1993
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                                                                <C>                 <C>                 <C>     
Income:
   Cash dividends from bank subsidiary                                             $ 17,908            $ 14,261            $ 11,381
   Interest                                                                             725               1,155                 124
   Securities gains                                                                     813                --                  --   
   Rental income                                                                      1,714                 238                 238
   Other                                                                                744                --                  --   
                                                                                   --------            --------            --------
                                                                                     21,904              15,654              11,743
Expenses:
   General and administrative                                                         1,581               1,587                 581
   Interest                                                                           2,420               1,914                --   
                                                                                   --------            --------            --------
                                                                                      4,001               3,501                 581
                                                                                   --------            --------            --------
Income before income tax benefit
   and equity in undistributed
   net income of subsidiaries                                                        17,903              12,153              11,162
                                                                                   --------            --------            --------
Income tax benefit                                                                       (2)               (742)                (73)
                                                                                     17,905              12,895              11,235
Equity in undistributed net income of subsidiaries                                    5,779               4,537               2,636
                                                                                   --------            --------            --------
                                                         NET INCOME                $ 23,684            $ 17,432            $ 13,871
                                                                                   ========            ========            ========
</TABLE>

- --------------------------------------------------------------------------------
26


<PAGE>


HUBCO, INC. (PARENT COMPANY ONLY)
FINANCIAL INFORMATION
<TABLE>
<CAPTION>
                                                                                                    Year Ended December 31
STATEMENTS OF CASH FLOWS                                                                    1995             1994             1993
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                                                                       <C>               <C>             <C>    
Operating activities:
   Net income                                                                             $23,684           $17,432         $13,871
   Adjustments to reconcile net income to
     net cash provided by operating activities-
       Provision for depreciation                                                             184               294              81
       Amortization of restricted stock                                                       455               389             278
       Securities gains                                                                       813               --              -- 
       Gain on sale of interest in subsidiary                                                (817)              --              -- 
       Increase in investment in subsidiaries                                             (11,914)             (865)         (2,635)
       Increase in accounts receivable                                                     (6,451)             (644)           (140)
       Increase in other assets                                                            (6,011)           (4,011)            (65)
       (Decrease) in notes payable                                                           (372)              --              -- 
       Increase (decrease) in accounts payable                                                121            (1,847)          2,225
       Increase (decrease) in accrued taxes
           and other liabilities                                                              216               952             (38)
                                                                                          -------           -------         -------
                                                      NET CASH PROVIDED BY (USED IN)
                                                                OPERATING ACTIVITIES       (1,718)           11,700          13,577
                                                                                          -------           -------         -------
Investing activities:
   Purchase of securities                                                                  (5,191)          (15,351)         (4,373)
   Proceeds from sale of securities                                                        18,909               -- 
   Capital expenditures                                                                    (1,116)           (7,077)            -- 
                                                                                          -------           -------         -------
                                                      NET CASH PROVIDED BY (USED IN)
                                                                INVESTING ACTIVITIES       12,602           (22,428)         (4,373)
                                                                                          -------           -------         -------
Financing activities:
   Proceeds from sale of interest in subsidiary                                             4,215               --              -- 
   Issuance of subordinated debt                                                              --             25,000             -- 
   Decrease in amount due to Hudson
     United Bank                                                                              --                --              (21)
   Dividends paid                                                                          (7,667)           (3,959)         (3,267)
   Redemption of convertible preferred stock                                               (2,481)              --              -- 
   Acquisition of treasury stock                                                           (4,956)           (7,855)         (4,834)
                                                                                          -------           -------         -------
                                                          NET CASH PROVIDED BY (USED
                                                            IN) FINANCING ACTIVITIES      (10,889)           13,186          (8,122)
                                                                                          -------           -------         -------

                                                         INCREASE (DECREASE) IN CASH           (5)            2,458           1,082
                                                           CASH AT BEGINNING OF YEAR        3,543             1,085               3
                                                                                          -------           -------         -------
                                                                 CASH AT END OF YEAR      $ 3,538           $ 3,543         $ 1,085
                                                                                          =======           =======         =======
</TABLE>

(18) SUMMARY OF QUARTERLY RESULTS OF OPERATIONS (UNAUDITED)
The following quarterly financial information for the two years ended December
31, 1995 is unaudited. However, in the opinion of management, all adjustments,
which include only normal recurring adjustments necessary to present fairly the
results of operations for the periods are reflected. Results of operations for
the periods are not necessarily indicative of the results of the entire year or
any other interim period.

- --------------------------------------------------------------------------------
                                                                              27


<PAGE>


                                                            NOTES -- (continued)
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                                        Three Months Ended
                                                               March 31          June 30          September 30       December 31
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                                             <C>              <C>                   <C>               <C>    
1995
Net interest income                                             $20,470          $20,243               $20,047           $20,342
Provision for possible loan losses                                1,050            1,050                 1,050             1,050
Income before income taxes                                        8,353            6,738                 9,537             9,901
Net income                                                        5,480            5,924                 5,973             6,307
Net income per share-primary                                        .42              .46                   .46               .48
Net income per share-fully diluted                                  .40              .45                   .46               .48
1994
Net interest income                                             $15,434          $16,325               $19,201           $20,136
Provision for possible loan losses                                  600              515                 1,135             1,300
Income before income taxes                                        6,653            6,771                 7,711             7,189
Net income                                                        4,130            4,332                 4,755             4,215
Net income per share - primary                                      .33              .35                   .37               .31
Net income per share - fully diluted                                .33              .35                   .35               .31
</TABLE>

(19)  ESTIMATED FAIR VALUE OF FINANCIAL INSTRUMENTS
The Financial Accounting Standards Board issued Statement No. 107, "Disclosures
About Fair Value of Financial Instruments." Financial instruments encompassing
this standard's definition include cash, loan agreements, accounts receivable
and payable, debt securities, deposit liabilities, loan commitments, standby
letters of credit and financial guarantees, among others. The fair value of a
financial instrument is the amount at which the instrument could be exchanged in
a current transaction between willing parties, other than a forced or
liquidation sale.

Estimated fair values have been determined by the Company using the best
available data and estimation methodology suitable for each category of
financial instruments. For those loans and deposits with floating rates, it is
presumed that estimated fair values generally approximate their recorded book
balances. The estimation methodologies used, the estimated fair values and
recorded book balances of the Company's financial instruments at December 31,
1995 and 1994 were as follows:

Cash and cash equivalents include cash and due from bank balances, Federal funds
sold and securities purchased under agreements to resell. For these instruments,
the recorded book balance approximates their fair value.

For securities in the Company's portfolio, fair value was determined by
reference to quoted market prices. In the few instances where quoted market
prices were not available, prices for similar securities were used. Additional
detail is contained in Note 4 to these consolidated financial statements

<TABLE>
<CAPTION>
                                                                   1995                                        1994
                                                     --------------------------------           --------------------------------
                                                      Estimated             Recorded             Estimated             Recorded
                                                     Fair Value            Book Value           Fair Value            Book Value
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                                   <C>                   <C>                  <C>                   <C>     
Cash and cash equivalents                             $132,370              $132,370             $105,028              $105,028
Securities                                             569,623               566,424              648,694               674,171
</TABLE>

The Company aggregated loans into pools having similar characteristics when
comparing their terms, contractual rates, type of collateral, risk profile and
other pertinent loan characteristics. Since no active market exists for these
pools, fair values were estimated using the present value of future cash flows
expected to be received. Loan rates currently offered by the Bank were used in
determining the appropriate discount rate.

<TABLE>
<CAPTION>
                                                                   1995                                        1994
                                                     --------------------------------           --------------------------------
                                                      Estimated             Recorded             Estimated             Recorded
                                                     Fair Value            Book Value           Fair Value            Book Value
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                                <C>                      <C>                  <C>                   <C>      
Loans, net                                         $855,699                 $ 837,033            $ 860,506             $ 845,557
</TABLE>

The fair value of demand deposits, savings deposits and certain money market
accounts approximate their recorded book balances. The fair value of fixed
maturity certificates of deposit was estimated using the present value of
discounted cash flows based on rates currently offered for deposits of similar
remaining maturities.

<TABLE>
<CAPTION>
                                                                   1995                                        1994
                                                     --------------------------------           --------------------------------
                                                      Estimated             Recorded             Estimated             Recorded
                                                     Fair Value            Book Value           Fair Value            Book Value
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                              <C>                       <C>                  <C>                   <C>        
Deposits                                         $1,417,289                $ 1,425,001          $ 1,494,038           $ 1,491,544
</TABLE>

The fair value for accrued interest receivable and for the other borrowed funds
approximates their respective recorded book balance.

<TABLE>
<CAPTION>
                                                                   1995                                        1994
                                                     --------------------------------           --------------------------------
                                                      Estimated             Recorded             Estimated             Recorded
                                                     Fair Value            Book Value           Fair Value            Book Value
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                                    <C>                   <C>                  <C>                   <C>    
Accrued interest receivable                            $15,232               $15,232              $16,072               $16,072
Short-term borrowings                                   21,654                21,654               50,658                50,658
</TABLE>

The fair value of the subordinated debt was determined by reference to quoted
market prices.
<TABLE>
<CAPTION>
                                                                   1995                                        1994
                                                     --------------------------------           --------------------------------
                                                      Estimated             Recorded             Estimated             Recorded
                                                     Fair Value            Book Value           Fair Value            Book Value
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                                    <C>                   <C>                  <C>                   <C>    
Subordinated debt                                      $24,621               $25,000              $21,813               $25,000
</TABLE>

- --------------------------------------------------------------------------------
28


<PAGE>

NOTES -- (continued)
- --------------------------------------------------------------------------------

The Company's remaining assets and liabilities which are not considered
financial instruments have not been valued differently than has been customary
with historical cost accounting. There is no material difference between the
notional amount and estimated fair value of off-balance sheet items which are
primarily comprised of unfunded loan commitments which are generally priced at
market at the time of funding.

For certain homogeneous categories of loans, such as some residential mortgages,
fair value is estimated using the quoted market prices for securities backed by
similar loans, adjusted for differences in loan characteristics. The fair value
of other types of loans is estimated by discounting the future cash flows using
the current rates at which similar loans would be made to borrowers with similar
credit ratings and for the same remaining maturities.

(20)  SUBSEQUENT EVENTS
On January 12, 1996, the Company acquired all of the outstanding shares of
Growth Financial Corp. (Growth) based in Basking Ridge, New Jersey. Each share
of Growth common stock was converted into .69 shares of the Company's common
stock for a total of 1,234,500 shares issued. At the time of the acquisition,
Growth had approximately $125 million in assets. The acquisition has been
accounted for as a pooling of interests. On February 29 the Company completed
the acquisition of three branches from CrossLand Federal Savings Bank. The
branch deposits acquired total approximately $61 million and will compliment the
Company's current branches in Bergen and Middlesex counties.

Unaudited pro forma results of the combining entities are as follows:

                                             1995           1994           1993
- --------------------------------------------------------------------------------
Net interest income:
   The Company                             $81,102        $71,096        $59,039
   Growth                                    5,969          5,298          3,712
                                           -------        -------        -------
                                           $87,071        $76,394        $62,751
                                           =======        =======        =======
Net income:
   The Company                             $23,684        $17,432        $13,871
   Growth                                      199          1,120            312
                                           -------        -------        -------
                                           $23,883        $18,552        $14,183
                                           =======        =======        =======

On February 6, 1996, the Company and Lafayette American Bank and Trust Company
signed a definitive agreement under which the Company will acquire Lafayette in
a merger which is intended to be a tax free transaction and which the Company
anticipates will be accounted for as a pooling-of-interests. Each of the
outstanding shares of Lafayette will be exchanged for .588 shares of the
Company's common stock.

At December 31, 1995, Lafayette had total assets of $735 million, deposits of
$636 million, and shareholders' equity of $59 million, and net income of $19
million for the year ended December 31, 1995.

The merger is conditioned upon necessary bank regulatory approvals, the approval
of stockholders of the Company and Lafayette, and other customary conditions. It
is anticipated that the merger will be consummated in the Third Quarter of 1996.


Report of Independent Public Accountants

To the Stockholders and Board of Directors of

HUBCO, Inc.:

We have audited the accompanying consolidated balance sheets of HUBCO, Inc. (a
New Jersey corporation) and subsidiaries as of December 31, 1995 and 1994, and
the related consolidated statements of income, changes in stockholders' equity
and cash flows for each of the three years in the period ended December 31,
1995. These financial statements are the responsibility of the Company's
management. Our responsibility is to express an opinion on these financial
statements based on our audits. We did not audit the 1993 consolidated financial
statements of Urban National Bank and subsidiary, a company acquired during 1995
in a transaction accounted for as a pooling of interests, as discussed in Note
2. Such statements are included in the 1993 consolidated statements of income,
changes in stockholders' equity and cash flows of HUBCO, Inc. and reflect net
interest income of 14 percent of the consolidated total. These statements were
audited by other auditors whose report has been furnished to us and our opinion,
insofar as it relates to amounts included for Urban National Bank and
subsidiary, is based solely upon the report of the other auditors.

We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audits and the report of other auditors provide a reasonable
basis for our opinion.

In our opinion, based on our audit and the report of the other auditors, the
financial statements referred to above present fairly, in all material respects,
the financial position of HUBCO, Inc. and subsidiaries as of December 31, 1995
and 1994, and the results of their operations and their cash flows for each of
the three years in the period ended December 31, 1995 in conformity with
generally accepted accounting principles.

As discussed in Note 1 to the consolidated financial statements, in 1993 the
Company changed its method of accounting for investments in debt and equity
securities.


Roseland, New Jersey
January 11, 1996 (except with respect to the matters
discussed in Note 20, as to which the date is February 6, 1996)

- --------------------------------------------------------------------------------
                                                                              29

<TABLE> <S> <C>

<ARTICLE>             9
       

<S>                                 <C>
<PERIOD-TYPE>                       YEAR
<FISCAL-YEAR-END>                                 DEC-31-1995
<PERIOD-END>                                      DEC-31-1995
<CASH>                                                 85,670
<INT-BEARING-DEPOSITS>                              1,114,413
<FED-FUNDS-SOLD>                                       46,700
<TRADING-ASSETS>                                            0
<INVESTMENTS-HELD-FOR-SALE>                           300,721
<INVESTMENTS-CARRYING>                                265,703
<INVESTMENTS-MARKET>                                  268,902
<LOANS>                                               853,984
<ALLOWANCE>                                            16,951
<TOTAL-ASSETS>                                      1,613,194
<DEPOSITS>                                          1,425,001
<SHORT-TERM>                                           21,654
<LIABILITIES-OTHER>                                    11,573
<LONG-TERM>                                            25,000
<COMMON>                                               23,372
                                       0
                                                 0
<OTHER-SE>                                            106,594
<TOTAL-LIABILITIES-AND-EQUITY>                      1,613,194
<INTEREST-LOAN>                                        80,503
<INTEREST-INVEST>                                      39,065
<INTEREST-OTHER>                                        1,143
<INTEREST-TOTAL>                                      120,711
<INTEREST-DEPOSIT>                                     35,557
<INTEREST-EXPENSE>                                     39,609
<INTEREST-INCOME-NET>                                  81,102
<LOAN-LOSSES>                                           4,200
<SECURITIES-GAINS>                                        947
<EXPENSE-OTHER>                                        60,164
<INCOME-PRETAX>                                        34,529
<INCOME-PRE-EXTRAORDINARY>                             34,529
<EXTRAORDINARY>                                             0
<CHANGES>                                                   0
<NET-INCOME>                                           23,684
<EPS-PRIMARY>                                            1.82
<EPS-DILUTED>                                            1.79
<YIELD-ACTUAL>                                           5.46
<LOANS-NON>                                            15,593
<LOANS-PAST>                                            5,473
<LOANS-TROUBLED>                                          745
<LOANS-PROBLEM>                                             0
<ALLOWANCE-OPEN>                                       16,559
<CHARGE-OFFS>                                          (5,248)
<RECOVERIES>                                            1,440
<ALLOWANCE-CLOSE>                                      16,951
<ALLOWANCE-DOMESTIC>                                   11,175
<ALLOWANCE-FOREIGN>                                         0
<ALLOWANCE-UNALLOCATED>                                 5,776
        




</TABLE>


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