HUBCO INC
S-4/A, 1996-11-05
STATE COMMERCIAL BANKS
Previous: NORFOLK SOUTHERN CORP, DFAN14A, 1996-11-05
Next: SCUDDER FUND INC, 497, 1996-11-05



     As filed with the Securities and Exchange Commission on November 5, 1996

                              Registration No. 333-14675

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

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

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

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

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

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

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

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

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

                                 WITH A COPY TO:

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

APPROXIMATE  DATE OF  COMMENCEMENT  OF PROPOSED  SALE TO THE PUBLIC:  AS SOON AS
PRACTICABLE  AFTER EFFECTIVE DATE OF THIS  REGISTRATION  STATEMENT.  IF THE ONLY
SECURITIES  BEING  REGISTERED ON THIS FORM ARE BEING OFFERED IN CONNECTION  WITH
THE  FORMATION  OF A  HOLDING  COMPANY  AND  THERE IS  COMPLIANCE  WITH  GENERAL
INSTRUCTION G, CHECK THE FOLLOWING BOX.|_|

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


<PAGE>


                         CALCULATION OF REGISTRATION FEE


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

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

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

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


<PAGE>



                    

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

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

                               THE EXCHANGE OFFER
                  WILL EXPIRE AT 5:00 p.m., NEW YORK CITY TIME,
                      ON DECEMBER 13, 1996, UNLESS EXTENDED

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

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

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

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

                 The date of this Prospectus is November 5, 1996

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

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

         The Company will accept for exchange any and all Old Debentures validly
tendered  and  not  withdrawn  prior  to 5:00  p.m.,  New  York  City  time,  on
December 13,   1996, unless extended (such date, or such later date to which the
Exchange  Offer  may  be  extended,  the  "Expiration  Date").  Tenders  of  Old
Debentures  may be withdrawn at any time prior to 5:00 p.m., New York City time,
on the Expiration  Date. The Exchange Offer is not conditioned  upon any minimum
principal  amount of Old Debentures  being tendered for exchange.  However,  the
Exchange  Offer is  subject to  certain  conditions,  which may be waived by the
Company.  See  "The  Exchange  Offer".  It is  expected  that  the  Registration
Statement will be effective prior to 150 days after the original issuance of the
Old  Debentures  and the Exchange  Offer will be  consummated  prior to 180 days
after the original issuance of the Old Debentures and, therefore, holders of Old
Debentures,  whether or not  tendered,  will not be entitled  to the  contingent
increase in interest rate provided for in the Old Debentures.

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

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

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

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

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

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

         This Prospectus, together with the Letter of Transmittal, is being sent
to all registered holders of Old Debentures as of November 5, 1996.


<PAGE>



                              AVAILABLE INFORMATION

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

                 INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

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

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

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

         3. Current Reports on Form 8-K filed with the Commission on January 16,
1996;  February 20, 1996; March 6, 1996, as amended by Form 8-K/A filed with the
Commission on March 18, 1996; May 2, 1996; May 8, 1996;  July 2, 1996;  July 16,
1996,  as amended by Form 8-K/A  filed with the  Commission  on August 17,  1996
(which Form 8-K, as amended, includes Lafayette financial statements for periods
ended  June 30,  1996);  August  15,  1996;  August 22,  1996;  August 22,  1996
(separate  filing);  September 12, 1996;  September 18, 1996, as amended by Form
8-K/A filed with the  Commission  on September  24, 1996;  October 22, 1996,  as
amended by Form 8-K/A  filed  with the  Commission  on  October  28,  1996;  and
November 4, 1996 (which Form 8-K  reproduces  the following  documents  (without
exhibits)  initially  filed  with  the  Commission  by  Westport  Bancorp,  Inc.
("Westport"),  an entity  which  HUBCO has  agreed to  acquire:  (i)  Westport's
Amendment No. 1 to Annual Report on Form 10-K/A for the year ended  December 31,
1995;  (ii)  Westport's  Quarterly  Reports on Form 10-Q for the quarters  ended
March 31, 1996 and June 30, 1996;  and (iii)  Westport's  Current Report on Form
8-K filed on July 3, 1996).

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

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

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

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

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

         This  Prospectus  incorporates  documents  by  reference  which are not
represented  herein  or  delivered  herewith.  These  documents  (not  including
exhibits  thereto,  unless  such  exhibits  are  specifically   incorporated  by
reference into the information  incorporated herein), are available upon request
from D. Lynn Van Borkulo-Nuzzo,  Esq.,  Corporate  Secretary,  HUBCO, Inc., 1000
MacArthur  Boulevard,  Mahwah,  New Jersey 07430,  (201)  236-2641.  In order to
ensure timely delivery of the documents,  any request should be made by December
6, 1996.

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


<PAGE>



TABLE OF CONTENTS                                                    PAGE

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


<PAGE>


                               PROSPECTUS SUMMARY

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

                                   The Company

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

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

         On June 21, 1996,  HUBCO  entered into an Agreement  and Plan of Merger
with Westport and WBTC,  pursuant to which Westport will be merged with and into
HUBCO  and  WBTC  will  be  merged  with  and  into   Lafayette  (the  "Westport
Acquisition"). HUBCO expects the Westport Acquisition to close before the end of
the  fourth  quarter of 1996.  On August 15,  1996,  Lafayette  entered  into an
agreement to acquire UST  Bank/Connecticut  in an all cash transaction  which is
expected  to  close  by  November  30,  1996.  HUBCO's  strategy  is to  enhance
profitability   and  build  market  share  through  both  internal   growth  and
acquisitions.  Since  October,  1990,  HUBCO  has  added  over 67  branches  and
approximately  $2  billion  in  assets  through  16  acquisitions  of  financial
institutions in both government-assisted and private transactions. HUBCO expects
to continue its acquisition strategy.

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


<PAGE>



                               The Exchange Offer

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

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

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

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

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

Expiration Date            5:00  p.m.,  New  York  City  time,  on  December 13,
                           1996, unless the Exchange Offer is extended, in which
                           case the term "Expiration Date" means the latest date
                           and time to which the Exchange Offer is extended.

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

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

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

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

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

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

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

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

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

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

                               The New Debentures

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

Issuer                     The New Debentures will be issued by HUBCO.

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

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

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

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

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

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

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


                             SPECIAL CONSIDERATIONS

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

Holding Company

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

Debentures to Qualify as Tier 2 Capital

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

Source of Strength

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

Growth Strategy of the Company

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

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

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


<PAGE>



<TABLE>


                  SELECTED CONSOLIDATED FINANCIAL DATA OF HUBCO


<CAPTION>

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

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

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

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

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

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

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

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

- --------
(1) Total loans are net of unearned income and deferred loan fees.
(2) Non-performing loans and non-performing assets do not include loans past due 90 days or more and still accruing.
(3) The ratio of earnings to combined  fixed charges and preferred  stock dividend  requirements  is computed by dividing the sum of
    income before taxes, fixed charges and preferred  dividends by the sum of fixed charges and preferred  dividends.  Fixed charges
    represent interest expenses  (including  interest  attributable to capital leases, the estimated interest component of operating
    lease rental payments and both excluding and including interest on deposits).

</TABLE>
<PAGE>



                  SELECTED CONSOLIDATED FINANCIAL DATA OF HUBCO

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

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

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

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


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

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

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

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

  --------
(1)Total loans are net of unearned income and deferred loan fees.
(2)Non-performing loans and non-performing  assets do not include loans past due
   90 days or more and still accruing.
(3)The ratio of earnings to combined fixed charges and preferred  stock dividend
   requirements  is computed by dividing the sum of income before  taxes,  fixed
   charges and  preferred  dividends by the sum of fixed  charges and  preferred
   dividends.  Fixed charges  represent  interest expenses  (including  interest
   attributable to capital leases, the estimated interest component of operating
   lease rental payments and both excluding and including interest on deposits).

<PAGE>

<TABLE>

<CAPTION>

                SELECTED CONSOLIDATED FINANCIAL DATA OF WESTPORT

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

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

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

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

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

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

<PAGE>

                SELECTED CONSOLIDATED FINANCIAL DATA OF WESTPORT

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

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

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

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

Net interest margin                               5.6                      5.7

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

<TABLE>

               SELECTED CONSOLIDATED FINANCIAL DATA OF LAFAYETTE
<CAPTION>

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

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

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

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

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

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

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

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

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

</TABLE>

<PAGE>


                SELECTED CONSOLIDATED FINANCIAL DATA OF LAFAYETTE

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

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

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

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

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

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

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

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


<PAGE>



                                   THE COMPANY

General

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

         HUBCO's  strategy is to enhance  profitability  and build  market share
through both internal growth and  acquisitions.  Since October,  1990, HUBCO has
added  over 67  branches  and  approximately  $2  billion  in assets  through 16
acquisitions of financial institutions in both  government-assisted  and private
transactions.  For  additional  information,  see  "AVAILABLE  INFORMATION"  and
"INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE".

Recent Developments

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

         On June 21, 1996,  HUBCO  entered into an Agreement  and Plan of Merger
with Westport and WBTC,  pursuant to which Westport will be merged with and into
HUBCO  and  WBTC  will  be  merged  with  and  into   Lafayette  (the  "Westport
Acquisition").  The Company expects the Westport Acquisition to close before the
end of the fourth quarter of 1996.  Consummation of the Westport  Acquisition is
subject to approval by Federal and Connecticut  bank regulatory  authorities and
other customary conditions.

         On August 15, 1996,  Lafayette entered into an agreement to acquire UST
Bank/Connecticut,  in an all  cash  transaction  which is  expected  to close by
November 30, 1996.  Under the terms of the agreement,  Lafayette will acquire by
merger  UST  Bank/Connecticut  and  will  pay to UST  Corp.  cash  equal  to UST
Bank/Connecticut's  capital  (less its  deferred  tax asset),  plus a 7% deposit
premium on UST  Bank/Connecticut's  deposits. The acquisition is structured as a
taxable cash merger which will allow HUBCO to deduct the deposit premium for tax
purposes. UST Bank/Connecticut is a $112 million asset commercial bank with $100
million in deposits  and four offices in Fairfield  County,  Connecticut.  After
certain of its loans are sold to an affiliate of UST Corp.  as  contemplated  by
the  merger  agreement,  UST  Bank/Connecticut  will have $63  million in loans.
Consummation  of the merger is subject to approval  by Federal  and  Connecticut
bank regulatory authorities and other customary conditions.

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

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

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

Acquisition Strategy

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

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

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

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


<PAGE>
<TABLE>

<CAPTION>
                                                           CAPITALIZATION

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

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

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

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

       Debts of subsidiaries                                          --                    --                     --

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

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

    Shareholders' Equity:

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

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

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

     Retained Earnings                                                 61,027            62,427             64,922

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

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

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

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

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

     Pro Forma Capital Ratios:

       Tier 1 Leverage Ratio                                            7.00%             5.61%              5.47%

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

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

                                                   Notes to Capitalization Table

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




</TABLE>

<PAGE>



                         PRO FORMA FINANCIAL INFORMATION

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

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

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


<PAGE>

<TABLE>
<CAPTION>

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



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

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


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

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

</TABLE>

<PAGE>

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

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

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

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


<PAGE>


<TABLE>
<CAPTION>


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



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

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

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

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

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


</TABLE>


<PAGE>

<TABLE>
<CAPTION>


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

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

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

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

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

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

</TABLE>


<PAGE>
<TABLE>
<CAPTION>


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

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

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

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

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

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

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

</TABLE>


<PAGE>

<TABLE>
<CAPTION>


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

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

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

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

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

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

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

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

</TABLE>



Notes to Pro Forma Financial Information

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

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

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

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

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

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

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

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

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

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

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

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

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

<PAGE>

                                 USE OF PROCEEDS

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

                               THE EXCHANGE OFFER

Purpose and Effect of the Exchange Offer

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

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

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

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

Terms of the Exchange Offer

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

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

           As of  October  22,  1996,  $75,000,000  of the Old  Debentures  were
outstanding  and there was one  registered  Holder of the Old  Debentures.  This
Prospectus,  together  with the  Letter of  Transmittal,  is being  sent to such
registered Holder as of November 5, 1996.

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

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

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

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

Expiration Date; Extensions

         The term "Expiration Date" shall mean 5:00 p.m., New York City time, on
December  13,  1996,  unless the Company,  in its sole  discretion,  extends the
Exchange Offer, in which case the term  "Expiration  Date" shall mean the latest
date and time to which the Exchange Offer is extended.

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

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

Interest on the New Debentures

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

Procedures for Tendering

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

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

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

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

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

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

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

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

Terms and Conditions of the Letter of Transmittal

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

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

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

Withdrawal of Tenders

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

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

Conditions to the Exchange Offer

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

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

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

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

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

Exchange Agent

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

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

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

                                  By Facsimile:
                                 (212) 658-2292

                              Confirm by Telephone:
                                 (212) 658-5931

Fees and Expenses

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

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

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

Certain Federal Income Tax Consequences of the Exchange

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

Other

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

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

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

                            DESCRIPTION OF DEBENTURES

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

General

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

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

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

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

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

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

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

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

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


Subordination


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

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

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

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

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

Consolidation, Merger, Sale or Conveyance


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

Events of Default and Limited Rights of Acceleration


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

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

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

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

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

Modifications and Waiver


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

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

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

Governing Law


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

Book Entry; Form of New Debentures


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

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

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

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

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

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

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

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

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

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

Same-Day Settlement In Respect of Global Debentures

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

Regarding the Trustee

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

Registration Rights

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

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

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

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

                              PLAN OF DISTRIBUTION

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

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

                           VALIDITY OF NEW DEBENTURES

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

                                     EXPERTS

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

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

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




                                     PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS


Item 20.  Indemnification of Directors and Officers.

         (i)  Limitation  of  Liability  of  Directors  and  Officers.   Section
14A:2-7(3) of the New Jersey  Business  Corporation Act permits a corporation to
provide in its Certificate of Incorporation that a director or officer shall not
be personally  liable to the corporation or its  shareholders  for breach of any
duty owed to the  corporation  or its  shareholders,  except that such provision
shall not relieve a director or officer  from  liability  for any breach of duty
based upon an act or omission (a) in breach of such  persons' duty of loyalty to
the  corporation  or its  shareholders,  (b) not in good  faith or  involving  a
knowing  violation  of law or (c)  resulting  in receipt  by such  person of any
improper  personal  benefit.   HUBCO's  Certificate  of  Incorporation  includes
limitations  on the  liability  of  officers  and  directors  to the full extent
permitted by New Jersey law.

         (ii)  Indemnification  of  Directors,  Officers,  Employees and Agents.
Under Article X of its  Certificate  of  Incorporation,  HUBCO must, to the full
extent  permitted by law,  indemnify  its  directors,  officers,  employees  and
agents. Section 14A:3-5 of the New Jersey Business Corporation Act provides that
a  corporation  may  indemnify  its  directors,  officers,  employees and agents
against judgments,  fines, penalties,  amounts paid in settlement, and expenses,
including  attorney's  fees,  resulting  from various  types of legal actions or
proceedings if the actions of the party being  indemnified meet the standards of
conduct  specified  therein.   Determinations  concerning  whether  or  not  the
applicable  standard of conduct has been met can be made by (a) a  disinterested
majority of the Board of Directors,  (b)  independent  legal counsel,  or (c) an
affirmative  vote  of  a  majority  of  shares  held  by  the  shareholders.  No
indemnification is permitted to be made to or on behalf of a corporate director,
officer,  employee or agent if a judgment or other final adjudication adverse to
such person  establishes  that his acts or  omissions  (a) were in breach of his
duty of loyalty in the  corporation  or its  shareholders,  (b) were not in good
faith or involved a knowing  violation of law or (c) resulted in receipt by such
person of an improper personal benefit.

         (iii)  Insurance.  HUBCO's  directors and officers are insured  against
losses  arising from any claim  against them such as wrongful acts or omissions,
subject to certain limitations.

Item 21.  Exhibits and Financial Statement Schedules

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

A.       Exhibits

Exhibits                                    Description

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

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

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

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

12****            Computation of Ratio of Earnings to Fixed Charges.

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

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

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

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

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

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

99(a)****         Form of Letter of Transmittal.

99(b)****         Form of Notice of Guaranteed Delivery.

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

99(d)             Form of Exchange Agent Agreement.

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

<PAGE>



B.       Financial Statement Schedules

         All financial  statement  schedules have been omitted  because they are
not  applicable  or the  required  information  is  included  in  the  financial
statements or notes thereto or incorporated by reference therein.

C.       Reports, Opinions or Appraisals

         Not applicable.

Item 22. Undertakings.

         The undersigned registrant hereby undertakes:

         (1)  That,  for  purposes  of  determining   any  liability  under  the
Securities Act of 1933, each filing of the  registrant's  annual report pursuant
to Section 13(a) or Section 15(d) of the  Securities  Exchange Act of 1934 (and,
where  applicable,  each  filing of an employee  benefit  plan's  annual  report
pursuant  to  Section  15(d) of the  Securities  Exchange  Act of 1934)  that is
incorporated by reference in the registration  statement shall be deemed to be a
new registration  statement relating to the securities offered therein,  and the
offering of such securities at that time shall be deemed to be  the initial bona
fide offering thereof.

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

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

         (4)  Subject  to  appropriate  interpretation,  to supply by means of a
post-effective  amendment  all  information  concerning a  transaction,  and the
company  being  acquired  involved  therein,  that  was not the  subject  of and
included in the registration statement when it became effective.






                                   SIGNATURES

         Pursuant  to the  requirements  of the  Securities  Act  of  1933,  the
Registrant has duly caused this  registration  statement or amendment thereto to
be signed on its behalf by the undersigned,  thereunto duly  authorized,  in the
Township of Mahwah, State of New Jersey, on the 5th day of November, 1996.

                                  HUBCO, INC.

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

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



     Signature                       Title                              Date

 KENNETH T. NEILSON           Chairman, President, Chief       November 5, 1996
- ------------------------    Executive Officer and Director
(Kenneth T. Neilson)        (Principal Executive Officer)

 ROBERT J. BURKE*                     Director                 November 5, 1996
- ------------------------              
(Robert J. Burke)

 D. P. CALCAGNINI*                    Director                 November 5, 1996
- ------------------------
(Donald P. Calcagnini)

JOAN DAVID*                           Director                 November 5, 1996
- ------------------------
(Joan David)

THOMAS R. FARLEY*                     Director                 November 5, 1996
- ------------------------
(Thomas R. Farley)

ROBERT B. GOLDSTEIN*                  Director                 November 5, 1996
- ------------------------
(Robert B. Goldstein)

BRYANT MALCOLM*                       Director                 November 5, 1996
- ------------------------
(Bryant Malcolm)

W. PETER MCBRIDE*                     Director                 November 5, 1996
- ------------------------
(W. Peter McBride)

 CHARLES F.X. POGGI*                  Director                 November 5, 1996
- ------------------------
(Charles F.X. Poggi)

JAMES E. SCHIERLOH*                   Director                 November 5, 1996
- ------------------------
(James E. Schierloh)

JOHN TATIGIAN*                        Director                 November 5, 1996
- ------------------------
(John Tatigian)

SR. GRACE F. STRAUBER*                Director                 November 5, 1996
- -------------------------------
 (Sister Grace Frances Strauber)

RICHARD LINHART*            Executive Vice President,          November 5, 1996
- ------------------------  Treasurer and Chief Financial
(Richard Linhart)         Officer (Principal Financial
                                     Officer)

 CHRISTINA L. MAIER*      Assistant Treasurer (Principal       November 5, 1996
- -----------------------         Accounting Officer
(Christina L. Maier)            

/S/ KENNETH T. NEILSON
- --------------------------------------
* By Kenneth T. Neilson, as Attorney-In-Fact

<PAGE>


                                          EXHIBIT INDEX

Exhibits                      Description

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

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

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

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

12****            Computation of Ratio of Earnings to Fixed Charges.

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

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

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

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

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

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

99(a)****         Form of Letter of Transmittal.

99(b)****         Form of Notice of Guaranteed Delivery.

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

99(d)             Form of Exchange Agent Agreement.

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

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

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

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

****              Previously filed. 



                                                      EXHIBIT 23(a)



                    CONSENT OF INDEPENDENT PUBLIC ACCOUNTANTS

To HUBCO, INC.

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


                               ARTHUR ANDERSEN LLP

Roseland, New Jersey
November 1, 1996





                                                 EXHIBIT 23(b)



                    CONSENT OF INDEPENDENT PUBLIC ACCOUNTANTS


To Lafayette American Bank and Trust Company

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


                               ARTHUR ANDERSEN LLP


New York, New York
November 1, 1996




                                                        EXHIBIT 23(c)



                    CONSENT OF INDEPENDENT PUBLIC ACCOUNTANTS

To Westport Bancorp, Inc.

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



                               ARTHUR ANDERSEN LLP


New York, New York
November 1, 1996



                                   EXHIBIT 24

                                POWER OF ATTORNEY

         KNOW  ALL MEN BY THESE  PRESENTS,  that  each  person  whose  signature
appears below constitutes and appoints Kenneth T. Neilson, his attorney-in-fact,
with power of substitution,  for him in any and all capacities,  to sign any and
all amendments (whether pre- or post-effective),  to this Registration Statement
on Form S-4 of Hubco,  Inc.  (SEC File Number  333-14675)  and to file the same,
with  exhibits  thereto and other  documents in connection  therewith,  with the
Securities  and Exchange  Commission,  hereby  ratifying and confirming all that
said attorney-in-fact,  or his substitute or substitutes,  may do or cause to be
done by virtue thereof.

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

     Signature                     Title                              Date

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

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

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

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

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

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

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

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

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

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

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

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

RICHARD LINHART           Treasurer and Chief Financial     October 23 , 1996
- --------------------      Officer (Principal Financial
(Richard Linhart)                   Officer)
                                     
CHRISTINA L. MAIER        Assistant Treasurer (Principal    October 23 , 1996
- --------------------           Accounting Officer)
(Christina L. Maier)

                                  EHIBIT 99(d)




                                                --------------------, 1996





                            EXCHANGE AGENT AGREEMENT




Marine Midland Bank
140 Broadway, 12th Floor
New York, New York  10005-1180

Ladies and Gentlemen:

                  HUBCO,  Inc.  (the  "Company")  proposes to make an offer (the
"Exchange Offer") to exchange its outstanding 8.20% Subordinated  Debentures due
2006 (the "Old Debentures") for its registered 8.20% Subordinated Debentures due
2006 (the "Exchange Debentures"),  respectively. The terms and conditions of the
Exchange Offer as currently  contemplated  are set forth in a prospectus,  dated
November ___, 1996 (the "Prospectus"),  proposed to be distributed to all record
holders of the Old  Debentures.  The Old Debentures and the Exchange  Debentures
are collectively referred to herein as the "Debentures".

                  The Company  hereby  appoints  Marine  Midland  Bank to act as
exchange agent (the  "Exchange  Agent") in connection  with the Exchange  Offer.
This  Agreement will govern the terms under which you will act as Exchange Agent
pursuant to the Exchange Offer.  References  hereinafter to "you" shall refer to
Marine Midland Bank.

                  The Exchange  Offer is expected to be commenced by the Company
on or about  November  __,  1996.  The Letter of  Transmittal  accompanying  the
Prospectus  is to be used by the  holders  of the Old  Debentures  to accept the
Exchange Offer,  and contains  instructions  with respect to the delivery of Old
Debentures  tendered.  The Exchange Agent's  obligations with respect to receipt
and  inspection of the Letter of  Transmittal  in connection  with this Exchange
Offer shall be satisfied for all purposes hereof by inspection of the electronic
message  transmitted  to the Exchange Agent by Exchange  Offer  participants  in
accordance  with the Automated  Tender Offer Program  ("ATOP") of the Depository
Trust  Company  ("DTC"),  and by  otherwise  observing  and  complying  with all
procedures established by DTC in connection with ATOP.

                  The Exchange  Offer shall  expire at 5:00 p.m.,  New York City
time, on December ____,  1996 or on such later date or time to which the Company
may extend the Exchange Offer (the "Expiration Date").  Subject to the terms and
conditions set forth in the Prospectus, the Company expressly reserves the right
to extend the Exchange Offer from time to time and may extend the Exchange Offer
by giving oral (confirmed in writing) or written notice to you before 5:00 p.m.,
New York City time,  on the  business day  following  the  previously  scheduled
Expiration Date, and in such case the term "Expiration Date" shall mean the time
and date on which such Exchange Offer as so extended shall expire.

                  The Company  expressly  reserves the right to delay,  amend or
terminate the Exchange Offer,  and not to accept for exchange any Old Debentures
not  theretofore  accepted  for  exchange,  upon  the  occurrence  of any of the
conditions of the Exchange Offer  specified in the Prospectus  under the caption
"The  Exchange  Offer - Expiration  Date;  Extensions"  and "- Conditions to the
Exchange  Offer".  The Company will give to you as promptly as practicable  oral
(confirmed in writing) or written notice of any delay, amendment, termination or
non-acceptance.

                  In carrying out your duties as Exchange Agent,  you are to act
in accordance with the following instructions:

                  1. You will  perform  such  duties and only such duties as are
specifically set forth herein or in the section of the Prospectus  captioned the
"Exchange Offer" and such duties which are necessarily incidental thereto.

                  2. You will  establish  an  account  with  respect  to the Old
Debentures at the Depository Trust Company (the "Book-Entry  Transfer Facility")
for  purposes of the Exchange  Offer within two business  days after the date of
the  Prospectus  and any  financial  institution  that is a  participant  in the
Book-Entry  Transfer  Facility's systems may make book-entry delivery of the Old
Debentures  by causing the  Book-Entry  Transfer  Facility to transfer  such Old
Debentures  into  your  account  in  accordance  with  the  Book-Entry  Transfer
Facility's procedure for such transfer.

                  3. You are to examine each of the Letters of  Transmittal  and
Old Debentures (or confirmation of book-entry  transfer into your account at the
Book-Entry Transfer Facility) and any other documents delivered or mailed to you
by or for holders of the Old Debentures to ascertain whether:  (i) the Letter of
Transmittal  and any  such  other  documents  are  duly  executed  and  properly
completed  in  accordance  with  instructions  set  forth  therein  and  in  the
Prospectus and (ii) the Old Debentures have otherwise been properly tendered. In
each case where the Letter of  Transmittal  and or any other  documents has been
improperly  completed or executed or any of the Old Debentures are not in proper
form for transfer or some other  irregularity  in connection with the acceptance
of the Exchange Offer exists,  you will endeavor to inform the presenters of the
need for fulfillment of all  requirements and to take any other action as may be
necessary or advisable to cause such irregularity to be corrected.

                  4.  With  the  approval  of the  Chairman  of the  Board,  the
President,  or the Executive  Vice President of the Company (such  approval,  if
given orally, promptly to be confirmed in writing) or any other party designated
by such officer in writing,  you are authorized to waive any  irregularities  in
connection with any tender of Old Debentures pursuant to the Exchange Offer.

                  5.  Except  as set  forth in the last  sentence  of the  third
introductory paragraph of this Agreement,  tenders of Old Debentures may be made
only as set  forth  in the  Letter  of  Transmittal  and in the  section  of the
Prospectus captioned "The Exchange Offer - Procedures for Tendering" and the Old
Debentures  shall be considered  properly  tendered to you only when tendered in
accordance with the procedures set forth therein.

                  Notwithstanding  the  provisions  of  this  paragraph  5,  Old
Debentures  which the Chairman of the Board, the President or the Executive Vice
President  of the Company or any other party  designated  by any such officer in
writing shall approve as having been properly tendered shall be considered to be
properly tendered (such approval,  if given orally,  promptly shall be confirmed
in writing.)

                  6. You  shall  advise  the  Company  with  respect  to any Old
Debentures   delivered   subsequent  to  the  Expiration  Date  and  accept  its
instructions with respect to disposition of such Old Debentures.

                  7. You shall accept tenders:

                     (a) in cases where the Old Debentures are registered in two
or more names only if signed by all named holders;

                     (b) in cases where the signing  person (as indicated on the
Letter of  Transmittal)  is acting in a fiduciary or a  representative  capacity
only when proper evidence of his or her authority so to act is submitted; and

                     (c) from persons  other than the  registered  holder of Old
Debentures  provided  that  customary  transfer   requirements,   including  any
applicable transfer taxes, are fulfilled.

                     You shall accept partial  tenders of Old  Debentures  where
so indicated and as permitted in the Letter of  Transmittal  and deliver the Old
Debentures  to the transfer  agent for split-up  and return any  untendered  Old
Debentures  to the  holder  (or such other  person as may be  designated  in the
Letter  of  Transmittal)  as  promptly  as  practicable   after   expiration  or
termination of the Exchange Offer.

                  8. Upon satisfaction or waiver of all of the conditions to the
Exchange  Offer,  the  Company  will  notify you (such  notice if given  orally,
promptly  to be  confirmed  in writing) of its  acceptance,  promptly  after the
Expiration Date, of all Old Debentures  properly  tendered and you, on behalf of
the Company, will exchange such Old Debentures for Exchange Debentures and cause
such Old Debentures to be canceled. Delivery of Exchange Debentures will be made
on  behalf  of the  Company  by you at the rate of  $1,000  principal  amount of
Exchange  Debentures  for each  $1,000  principal  amount of the Old  Debentures
tendered  promptly  after notice (such  notice if given  orally,  promptly to be
confirmed  in writing) of  acceptance  of said Old  Debentures  by the  Company;
provided,  however,  that in all cases Old Debentures  tendered  pursuant to the
Exchange   Offer  will  be  exchanged  only  after  timely  receipt  by  you  of
certificates  for such Old Debentures (or  confirmation  of book-entry  transfer
into your account at the Book-Entry Transfer Facility), a properly completed and
duly executed  Letter of  Transmittal  (or facsimile  thereof) with any required
signature  guarantees and any other required document.  You shall issue Exchange
Debentures only in minimum denominations of $25,000 and in integral multiples of
$1,000 in excess thereof.

                  9.  Tenders  pursuant to the Exchange  Offer are  irrevocable,
except  that,  subject  to the  terms and upon the  conditions  set forth in the
Prospectus and the Letter of Transmittal,  Old Debentures  tendered  pursuant to
the Exchange Offer may be withdrawn at any time prior to the Expiration Date.

                  10. The Company  shall not be  required  to  exchange  any Old
Debentures tendered if any of the conditions set forth herein or in the Exchange
Offer are not met. Notice of any decision by the Company not to exchange any Old
Debentures tendered shall be given (such notices if given orally, promptly shall
be confirmed in writing) by the Company to you.

                  11. If, pursuant to the Exchange  Offer,  the Company does not
accept for exchange  all or part of the Old  Debentures  tendered  because of an
invalid  tender,  the  occurrence  of  certain  other  events  set  forth in the
Prospectus under the captions "The Exchange Offer  Expiration Date;  Extensions"
and " - Conditions  to the Exchange  Offer" or  otherwise,  you shall as soon as
practicable  after the  expiration or  termination  of the Exchange Offer return
those   certificates  for  unaccepted  Old  Debentures  (or  effect  appropriate
book-entry  transfer),  together  with any related  required  documents  and the
Letters of  Transmittal  relating  thereto that are in your  possession,  to the
persons who deposited them.

                  12. All reissued Old Debentures, unaccepted Old Debentures, or
Exchange Debentures shall be forwarded by (a) first-class mail, postage pre-paid
under  a  blanket  surety  bond  protecting  you and the  Company  from  loss or
liability arising out of the non-receipt or non-delivery of such certificates or
(b) by registered mail insured  separately for the replacement  value of each of
such Notes.

                  13.  You  are  not  authorized  to pay  or  offer  to pay  any
concessions,  commissions or solicitation  fees to any broker,  dealer,  bank or
other persons or to engage or utilize any persons to solicit tenders.

                  14. As Exchange Agent hereunder you:

                     (a) will be  regarded  as  making  no  representations  and
having no responsibilities as to the validity, sufficiency, value or genuineness
of any of the Old Debentures  deposited with you pursuant to the Exchange Offer,
and will not be required to and will make no  representation as to the validity,
value or genuineness of the Exchange Offer;

                     (b)  shall  not be  obligated  to  take  any  legal  action
hereunder  which  might in your  reasonable  judgment  involve  any  expense  or
liability, unless you shall have been furnished with reasonable indemnity;

                     (c) shall not be liable to the Company for any action taken
or omitted by you, or any action suffered by you to be taken or omitted, without
negligence, misconduct or bad faith on your part, by reason of or as a result of
the  administration  of your duties  hereunder in accordance  with the terms and
conditions  of  this  Agreement  or  by  reason  of  your  compliance  with  the
instructions set forth herein or with any written or oral instructions delivered
to you pursuant  hereto,  and may  reasonably  rely on and shall be protected in
acting in good faith in  reliance  upon any  certificate,  instrument,  opinion,
notice,  letter,  facsimile or other  document or security  delivered to you and
reasonably  believed  by you to be genuine and to have been signed by the proper
party or parties;

                     (d) may reasonably act upon any tender, statement, request,
comment,  agreement  or  other  instrument  whatsoever  not  only  as to its due
execution and validity and  effectiveness of its provisions,  but also as to the
truth and accuracy of any information contained therein, which you shall in good
faith reasonably  believe to be genuine or to have been signed or represented by
a proper person or persons;

                     (e) may  rely on and  shall be  protected  in  acting  upon
written notice or oral  instructions  (confirmed in writing) from any officer of
the Company so specified in this Agreement with respect to the Exchange Offer;

                     (f) shall not advise any person  tendering  Old  Debentures
pursuant to the  Exchange  Offer as to the wisdom of making such tender or as to
the  market  value  or  decline  or  appreciation  in  market  value  of any Old
Debentures;

                     (g) may consult  with  counsel  and the  written  advice or
opinion of such counsel shall be full and complete  authorization and protection
in respect of any action  taken,  suffered or omitted by you  hereunder  in good
faith and in reliance thereon.

                  15. You shall send to all holders of Old  Debentures a copy of
the Prospectus, the Letter of Transmittal, the Notice of Guaranteed Delivery, as
defined in the Prospectus, and such other documents (collectively, the "Exchange
Offer  Documents")  as may be  furnished by the Company to commence the Exchange
Offer and take such other  action as may from time to time be  requested  by the
Company  or its  counsel  (and  such  other  action as you may  reasonably  deem
appropriate)  to furnish  copies of the Exchange  Offer  Documents or such other
forms as may be approved from time to time by the Company, to all holders of Old
Debentures and to all persons requesting such documents and to accept and comply
with telephone requests for information relating to the Exchange Offer, provided
that such  information  shall relate only to the  procedures  for  accepting (or
withdrawing  from) the Exchange Offer.  The Company will furnish you with copies
of such documents at your request.  All other requests for information  relating
to the Exchange Offer shall be directed to the Company,  Attention,  D. Lynn Van
Borkulo-Nuzzo,  Corporate Secretary,  at the Company's offices at 1000 MacArthur
Boulevard, Mahwah, New Jersey 07430, telephone (201) 236-2641.

                  (16) You shall advise by facsimile  transmission or telephone,
and promptly  thereafter  confirm in writing to D. Lynn Van Borkulo-Nuzzo of the
Company, and such other person or persons as the Company may request in writing,
not later  than 7:00 p.m.,  New York City  time,  each  business  day,  and more
frequently if reasonably requested,  up to and including the Expiration Date, as
to the  number of Old  Debentures  which  have  been  tendered  pursuant  to the
Exchange  Offer  and the  items  received  by you  pursuant  to this  Agreement,
separately  reporting and giving cumulative totals as to items properly received
and items improperly received. In addition,  you will also inform, and cooperate
in making  available  to, the Company or any such other person or persons as the
Company  requests in writing from time to time prior to the  Expiration  Date of
such  other  information  as it  reasonably  requests.  Such  cooperation  shall
include, without limitation,  the granting by you to the Company and such person
as the  Company  may  request  of access to those  persons on your staff who are
responsible for receiving tenders,  in order to ensure that immediately prior to
the  Expiration  Date the Company shall have received  information in sufficient
detail to enable it to decide  whether to extend the Exchange  Offer.  You shall
prepare a final list of all persons whose tenders were  accepted,  the aggregate
principal amount of Old Debentures  tendered and the aggregate  principal amount
of Old Debentures accepted and deliver said list to the Company.

                  (17) Letters of Transmittal and Notices of Guaranteed Delivery
shall be stamped by you as to the date and the time of receipt thereof and shall
be  preserved  by you for a period of time at least  equal to the period of time
you customarily preserve other records pertaining to the transfer of securities.
You shall dispose of unused Letters of Transmittal  and other surplus  materials
in accordance with your customary procedures.

                  (18) You hereby expressly waive any lien, encumbrance or right
of set-off whatsoever that you may have with respect to funds deposited with you
for the payment of transfer taxes by reasons of amounts, if any, borrowed by the
Company or any of its subsidiaries or affiliates  pursuant to any loan or credit
agreement with you or for compensation owed to you hereunder.

                  (19) For services  rendered as Exchange  Agent  hereunder  you
shall  be  entitled  to  such   compensation  and  reimbursement  of  reasonable
out-of-pocket expenses as set forth on Schedule I attached hereto.

                  (20) You  hereby  acknowledge  receipt of the  Exchange  Offer
Documents  and further  acknowledge  that you have  examined  each of them.  Any
inconsistency between this Agreement,  on the one hand, and the Prospectus,  the
Letter of Transmittal  and such other forms (as they may be amended from time to
time),  on the  other  hand,  shall  be  resolved  in favor  of the  latter  two
documents,   except  (i)  with   respect   to  the   duties,   liabilities   and
indemnification  of you as Exchange  Agent,  which shall be  controlled  by this
Agreement,  and (ii) that the last sentence of the third introductory  paragraph
of this Agreement shall control.

                  (21) The Company  agrees to indemnify and hold you harmless in
your  capacity as  Exchange  Agent  hereunder  against  any  liability,  cost or
expense, including reasonable attorneys' fees and expenses, arising out of or in
connection  with your  appointment as Exchange Agent and the performance of your
duties hereunder,  including,  without limitation,  any act, omission,  delay or
refusal made by you in  reasonable  reliance  upon any  signature,  endorsement,
assignment, certificate, order, request, notice, instruction or other instrument
or document reasonably  believed by you to be valid,  genuine and sufficient and
in accepting any tender or effecting any transfer of Old  Debentures  reasonably
believed by you in good faith to be  authorized,  and in delaying or refusing in
good faith to accept any  tenders or effect  any  transfers  of Old  Debentures;
provided,  however,  that the  Company  shall not be liable for  indemnification
hereunder or otherwise  for any loss,  liability,  cost or expense to the extent
arising  out of your  negligence,  willful  misconduct  or bad faith.  You shall
notify the  Company by  facsimile  or letter or cable or by telex  confirmed  by
letter,  of the written  assertion of a claim against you or of any other action
commenced  against you,  promptly after you shall have received any such written
assertion or shall have been served with a summons in connection therewith,  but
the  failure to so notify  the  Company  shall not  relieve  the  Company of any
liability  under this  Agreement  except to the extent  such  failure  adversely
affects the Company.  The Company  shall be entitled to  participate  at its own
expense in the defense of any such claim or other action, and, if the Company so
elects,  the Company shall assume the defense of any suit brought to enforce any
such claim.  The Company shall reimburse the Exchange Agent for all counsel fees
in connection with any defense of such claim or other action.  In the event that
the Company shall assume the defense of any such suit,  the Company shall not be
liable for the fees and expenses of any additional counsel  thereafter  retained
by you,  except as set forth herein.  The Exchange Agent shall have the right to
employ  separate  counsel in any such action and to  participate  in the defense
thereof at the expense of the Exchange Agent;  provided,  however, that the fees
and expenses of such separate  counsel shall be at the expense of the Company if
(i) the  Company has agreed in writing to pay such fees and  expenses,  (ii) the
Company shall have failed to assume the defense of such action or proceeding and
employ counsel reasonably  satisfactory to the Exchange Agent in any such action
or  proceeding  or (iii)  the named  parties  to any such  action or  proceeding
(including  any  impleaded  parties)  include  both the  Exchange  Agent and the
Company,  and the  Exchange  Agent shall have been advised by counsel that there
may be one or more legal  defenses  available to it which are different  from or
additional  to those  available to the Company,  in which case,  if the Exchange
Agent notifies the Company in writing that it elects to employ separate  counsel
at the expense of the  Company,  the Company  shall not have the right to assume
the defense of such action or proceeding on behalf of such  Exchange  Agent,  it
being  understood,  however,  that the Company shall not, in connection with any
one such action or proceeding or separate but  substantially  similar or related
actions or proceedings in the same jurisdiction  arising out of the same general
allegations or circumstances,  be liable for the reasonable fees and expenses of
more than one separate  firm of  attorneys  at any time for the Exchange  Agent,
which firm shall be designated in writing by the Exchange  Agent.  The Company's
obligations  under this  paragraph  21 shall  survive  the  termination  of this
Agreement  and  the  discharge  of  your  obligation  hereunder  and  any  other
termination of this Agreement under any federal or state bankruptcy law.

                  22. You shall  arrange to comply with all  requirements  under
the tax laws of the United  States,  including  those  relating  to missing  Tax
Identification Numbers, and shall prepare and file such tax information forms as
are  appropriate  or required to be prepared by you with respect to any payments
made by you to any  Debenture  holder with the  Internal  Revenue  Service.  The
Company  understands  that you are required to deduct 31% on payments to holders
who have not supplied their correct Taxpayer  Identification  Number or required
certification. Such funds will be turned over to the Internal Revenue Service in
accordance with applicable regulations.

                  23. You shall  deliver or cause to be  delivered,  in a timely
manner, to each  governmental  authority to which any transfer taxes are payable
in respect of the  exchange  of Old  Debentures  your check in the amount of all
transfer taxes so payable, and the Company shall reimburse you for the amount of
any and all transfer taxes payable in respect of the exchange of Old Debentures;
provided,  however, that you shall reimburse the Company for amounts refunded to
you in respect of your payment of any such transfer  taxes, at such time as such
refund is received by you.

                  24. This  Agreement  and your  appointment  as Exchange  Agent
hereunder  shall be construed  and enforced in  accordance  with the Laws of the
State of New York  applicable  to agreements  made and to be performed  entirely
within such state, and without regard to conflicts of law principles,  and shall
inure to the benefit of, and the  obligations  created  hereby  shall be binding
upon, the successors and assigns of each of the parties hereto.

                  25.   This   Agreement   may  be   executed  in  two  or  more
counterparts,  each of which shall be deemed to be an original  and all of which
taken together shall constitute one and the same agreement.

                  26. In case any provision of this Agreement  shall be invalid,
illegal or  unenforceable,  the  validity,  legality and  enforceability  of the
remaining provisions shall not in any way be affected or impaired thereby.

                  27.  This  Agreement  shall not be deemed or  construed  to be
modified, amended,  rescinded,  cancelled or waived, in whole or in part, except
by a written instrument signed by a duly authorized  representative of the party
to be charged. This Agreement may not be modified orally.

                  28. Unless otherwise  provided herein,  all notices,  requests
and other  communications to any party hereunder shall be in writing  (including
facsimile) and shall be given to such party,  addressed to it, as its address or
telecopy number set forth below:

                               If to the Company:

                                     HUBCO, Inc.
                                     1000 MacArthur Boulevard
                                     Mahwah, NJ 07430
                                     Attention: D. Lynn Van Borkulo-Nuzzo, Esq.
                                     Facsimile: (201)236-2649


                               If to the Company's Counsel:

                                     Pitney, Hardin, Kipp & Szuch
                                     Attention:  Michael W. Zelenty, Esq.
                (Delivery)
                                     200 Campus Drive
                                     Florham Park, NJ  07932
                (Mail)
                                     P.O. Box 1945
                                     Morristown, NJ 07962-1945
                                     Facsimile: (201)966-1550


                               If to the Exchange Agent:

                                     Marine Midland Bank
                                     140 Broadway, 12th Floor
                                     New York, New York 10005-1180
                                     Attention: Corporate Trust
                                     Facsimile: (212)658-2292


                  29.  Unless  terminated  earlier by the parties  hereto,  this
Agreement shall terminate 90 days following the Expiration Date. Notwithstanding
the  foregoing,  Paragraphs  18, 19, 21 and 23 shall survive the  termination of
this  Agreement.  Upon any  termination  of this  Agreement,  you shall promptly
deliver to the Company any Old Debenture funds or property  (including,  without
limitation,  Letter of  Transmittal  and any  other  documents  relating  to the
Exchange Offer) then held by you as Exchange Agent under this Agreement.

                  30. This  Agreement  shall be binding and  effective as of the
date hereof.

                     Please  acknowledge  receipt of this  Agreement and confirm
the arrangements herein provided by signing and returning the enclosed copy.



                                          HUBCO, INC.



                                          By:
                                             ---------------------------------
                                              Name:
                                              Title:



Accepted as of the date
first above written:

MARINE MIDLAND BANK



By:
    ------------------------------------
     Name:
     Title:



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