HUBCO INC
S-4, 1997-03-06
STATE COMMERCIAL BANKS
Previous: PHOENIX HOME LIFE VARIABLE ACCUMULATION ACCOUNT, N-30D, 1997-03-06
Next: SCHERER HEALTHCARE INC, SC 13G, 1997-03-06



    As filed with the Securities and Exchange Commission on March 6, 1997
                                                  Registration No.333-

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                                    Form S-4
             REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933



        HUBCO, INC.                              HUBCO CAPITAL TRUST I
(Exact name of Registrant as             (Exact name of Registrant as specified
specified in its charter)                       in its trust agreement)

        NEW JERSEY                                     DELAWARE
(State or other jurisdiction of              (State or other jurisdiction of   
incorporation or organization)                incorporation or organization)
                                    ---------
          6712                                              6719
(Primary Standard Industrial                     (Primary Standard Industrial
 Classification Code Number)                      Classification Code Number)

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


                            1000 Mac Arthur Boulevard
                            Mahwah, New Jersey 07430
                                 (201) 236-2600
    (Address, including zip code, and telephone number, including area code,
                  of Registrants' principal executive offices)

                          Kenneth T. Neilson, Chairman,
                                 President & CEO
                            1000 Mac Arthur Boulevard
                            Mahwah, New Jersey 07430
                                 (201) 236-2631
            (Name, address, including zip code, and telephone number,
                   including area code, of agent for service)

                                   COPIES TO:
      Ronald H. Janis, Esq.                         Mitchell Kleinman, Esq.
   Pitney, Hardin, Kipp & Szuch                        Brown & Wood LLP
          P.O. Box 1945                             One World Trade Center
Morristown, New Jersey 07962-1945                  New York, New York 10048
          (201) 966-6300

                       Approximate Date of Commencement of
                     Proposed Sale to the Public: As soon as
                  practicable after this Registration Statement
                               becomes effective.

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

                                                   CALCULATION OF REGISTRATION FEE
- -----------------------------------------------------------------------------------------------------------------------------
     Title of Each Class of Securities            Amount         Proposed Maximum    Proposed Maximum        Amount of
             to be Registered                     to be           Offering Price         Aggregate          Registration
                                                Registered         Per Unit(1)       Offering Price(1)       Fee(2)(3)
- -----------------------------------------------------------------------------------------------------------------------------
<S>                                            <C>                     <C>              <C>                  <C>       
Series B Capital Securities of HUBCO           $50,000,000             100%             $50,000,000          $15,151.51
CapitalTrust I...............................
- -----------------------------------------------------------------------------------------------------------------------------
Series B Junior Subordinated Deferrable
Interest Debentures of HUBCO, Inc.(2)
- -----------------------------------------------------------------------------------------------------------------------------
HUBCO Series B Guarantee with respect to
Series B Capital Securities(3)
=============================================================================================================================
    Total..................................   $50,000,000(4)           100%           $50,000,000(5)         $15,151.51
=============================================================================================================================


<FN>
(1) Estimated solely for the purpose of computing the registration fee.
(2) No  separate  consideration  will  be  received  for  the  Series  B  Junior
    Subordinated  Deferrable  Interest  Debentures  of HUBCO,  Inc. (the "Junior
    Subordinated  Debentures") distributed upon any liquidation of HUBCO Capital
    Trust I.
(3) No  separate  consideration  will  be  received for the HUBCO, Inc. Series B
    Guarantee.
(4) This  Registration  Statement is deemed to cover rights of holders of Junior
    Subordinated Debentures under the Indenture, the rights of holders of Series
    B Capital  Securities  of HUBCO  Capital  Trust I under a  Declaration,  the
    rights of holders of such  Capital  Securities  under the Series B Guarantee
    and certain backup undertakings as described herein.
(5) Such amount  represents the liquidation  amount of the HUBCO Capital Trust I
    Series B Capital  Securities  to be exchanged  hereunder  and the  principal
    amount of Junior Subordinated  Debentures that may be distributed to holders
    of such Capital Securities upon any liquidation of HUBCO Capital Trust I.
</FN>
</TABLE>
    The  Registrants  hereby amend this  registration  statement on such date or
dates as may be  necessary  to delay its  effective  date until the  Registrants
shall file a further amendment which specifically  states that this registration
statement shall  thereafter  become effective in accordance with Section 8(a) of
the Securities  Act of 1933 or until this  registration  statement  shall become
effective on such date as the Commission,  acting pursuant to said Section 8(a),
may determine.



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

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

Information   contained  herein  is  subject  to  completion  or  amendment.   A
Registration  Statement  relating  to these  Securities  has been filed with the
Securities  and Exchange  Commission.  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.

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

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

<PAGE>

               SUBJECT TO COMPLETION, DATED ________________, 1997

                              HUBCO CAPITAL TRUST I

                              OFFER TO EXCHANGE ITS
                        8.98% SERIES B CAPITAL SECURITIES
                (LIQUIDATION AMOUNT $1,000 PER CAPITAL SECURITY)
           WHICH HAVE BEEN REGISTERED UNDER THE SECURITIES ACT OF 1933
                       FOR ANY AND ALL OF ITS OUTSTANDING
                        8.98% SERIES A CAPITAL SECURITIES
                (LIQUIDATION AMOUNT $1,000 PER CAPITAL SECURITY)
               UNCONDITIONALLY GUARANTEED, AS DESCRIBED HEREIN, BY

                                   HUBCO, INC.

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

    HUBCO  Capital  Trust  I, a trust  formed  under  the  laws of the  State of
Delaware  (the  "Trust"),  hereby  offers,  upon the  terms and  subject  to the
conditions  set  forth  in  this  Prospectus  (as the  same  may be  amended  or
supplemented from time to time, the "Prospectus") and in the accompanying Letter
of Transmittal (which together  constitute the "Exchange Offer"), to exchange up
to  $50,000,000  aggregate  Liquidation  Amount  of its 8.98 % Series B  Capital
Securities (the "New Capital  Securities")  which have been registered under the
Securities  Act of 1933,  as  amended  (the  "Securities  Act"),  pursuant  to a
Registration  Statement (as defined herein) of which this Prospectus constitutes
a part, for a like Liquidation Amount of its outstanding 8.98 % Series A Capital
Securities  (the  "Old  Capital  Securities"),  of which  $50,000,000  aggregate
Liquidation Amount is outstanding.  Pursuant to the Exchange Offer, HUBCO, Inc.,
a New Jersey  corporation  ("HUBCO" or the  "Corporation"),  is also offering to
exchange  (i) its  guarantee of payments of cash  distributions  and payments on
liquidation of the Trust or redemption of the Old Capital  Securities  (the "Old
Guarantee")  for a like guarantee in respect of the New Capital  Securities (the
"New  Guarantee")  and (ii)  all of its  8.98 %  Series  B  Junior  Subordinated
Deferrable   Interest   Debentures   due  February  1,  2027  (the  "Old  Junior
Subordinated  Debentures")  for a like aggregate  principal  amount of its 8.98%
Series A Junior Subordinated Deferrable Interest Debentures due February 1, 2027
(the "New Junior Subordinated  Debentures"),  which New Guarantee and New Junior
Subordinated  Debentures also have been registered under the Securities Act. The
Old  Capital  Securities,  the Old  Guarantee  and the Old  Junior  Subordinated
Debentures are  collectively  referred to herein as the "Old Securities" and the
New  Capital  Securities,  the New  Guarantee  and the New  Junior  Subordinated
Debentures are collectively referred to herein as the "New Securities."

(i) the New  Securities  have  been  registered  under  the  Securities  Act and
therefore will not be subject to certain  restrictions on transfer applicable to
the Old  Securities,  (ii)  the New  Capital  Securities  will not  contain  the
$100,000 minimum Liquidation Amount transfer restriction,  (iii) the New Capital
Securities will not provide for any increase in the  Distribution  rate thereon,
(iv) the New  Junior  Subordinated  Debentures  will not  contain  the  $100,000
minimum   principal   amount  transfer   restriction  and  (v)  the  New  Junior
Subordinated  Debentures  will not provide for any increase in the interest rate
thereon.   See   "Description  of  New  Securities"  and   "Description  of  Old
Securities." The New Capital  Securities are being offered for exchange in order
to  satisfy  certain  obligations  of the  Corporation  and the Trust  under the
Registration  Rights  Agreement dated as of January 31, 1997 (the  "Registration
Rights  Agreement") among the Corporation,  the Trust and the Initial Purchasers
(as defined  herein).  In the event that the Exchange Offer is consummated,  any
Old Capital  Securities  which  remain  outstanding  after  consummation  of the
Exchange Offer and the New Capital  Securities issued in the Exchange Offer will
vote together as a single class for purposes of determining  whether  holders of
the requisite  percentage in outstanding  Liquidation  Amount thereof have taken
certain actions or exercised certain rights under the Declaration.

                                               (Continued on the following page)

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

    SEE "RISK FACTORS" COMMENCING ON PAGE 15 FOR CERTAIN INFORMATION THAT SHOULD
BE CONSIDERED BY HOLDERS IN DECIDING WHETHER TO TENDER OLD CAPITAL SECURITIES IN
THE EXCHANGE OFFER.

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

                    The date of this Prospectus is March __, 1997.


<PAGE>


(Continued from the previous page)

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

         As used herein,  (i) the "Indenture"  means the Indenture,  dated as of
January 31, 1997,  as amended and  supplemented  from time to time,  between the
Corporation  and The Bank of New York,  as  Debenture  Trustee  (the  "Debenture
Trustee"),  (ii) the "Declaration" means the Amended and Restated Declaration of
Trust,  dated  as  of  January  31,  1997,  relating  to  the  Trust  among  the
Corporation, as Sponsor, The Bank of New York as Property Trustee (the "Property
Trustee"), The Bank of New York (Delaware),  as Delaware Trustee, (the "Delaware
Trustee"), and the Administrative Trustees named therein (collectively, with the
Property Trustee and Delaware Trustee, the "Issuer Trustees").  In addition,  as
the  context  may  require,  unless  otherwise  expressly  stated,  (i) the term
"Capital  Securities"  includes the Old Capital  Securities  and the New Capital
Securities, (ii) the term "Trust Securities" includes the Capital Securities and
the Common Securities,  (iii) the term "Junior Subordinated Debentures" includes
the  Old  Junior  Subordinated   Debentures  and  the  New  Junior  Subordinated
Debentures and (iv) the term "Guarantee"  includes the Old Guarantee and the New
Guarantee.

         Holders  of the New  Capital  Securities  will be  entitled  to receive
preferential  cumulative cash distributions arising from the payment of interest
on the Junior  Subordinated  Debentures,  accruing  from January 31,  1997,  and
payable  semi-annually  in  arrears  on  February  1 and  August 1 of each year,
commencing  August 1,  1997,  at the  annual  rate of 8.98 % of the  Liquidation
Amount of $1,000 per New Capital  Security  ("Distributions").  The  Corporation
will have the right to defer  payments of  interest  on the Junior  Subordinated
Debentures  at any time and from  time to time  for a period  not  exceeding  10
consecutive  semi-annual  periods with respect to each deferral period (each, an
"Extension  Period"),  provided  that no Extension  Period may extend beyond the
Stated Maturity Date. Upon the termination of any such Extension  Period and the
payment  of all  amounts  then  due,  the  Corporation  may elect to begin a new
Extension Period, subject to the requirements set forth in the Indenture. If and
for so long as interest  payments on the Junior  Subordinated  Debentures are so
deferred,  Distributions  on the Trust  Securities will also be deferred and the
Corporation  will not be  permitted,  subject  to certain  exceptions  described
herein,  to  declare  or  pay  any  cash   distributions  with  respect  to  the
Corporation's  capital stock (which includes  common and preferred  stock) or to
make any payment with respect to debt  securities of the  Corporation  that rank
pari  passu  with or junior to the  Junior  Subordinated  Debentures.  During an
Extension Period,  interest on the Junior Subordinated  Debentures will continue
to  accrue  (and the  amount  of  Distributions  to which  holders  of the Trust
Securities  are  entitled  will  accumulate)  at the  rate of 8.98%  per  annum,
compounded  semi-annually,  and holders of Trust  Securities will be required to
accrue  interest  income for United  States  federal  income tax  purposes.  See
"Description  of  New   Securities--Description   of  New  Junior   Subordinated
Debentures--Option  to Extend Interest  Payment Date" and "Certain United States
Federal Income Tax Considerations--Interest Income and Original Issue Discount."

         Through the  Guarantee,  the  guarantee  agreement  of the  Corporation
relating to the Common Securities (the "Common Guarantee"), the Declaration, the
Junior  Subordinated   Debentures  and  the  Indenture,   taken  together,   the
Corporation  has  guaranteed  or will  guarantee,  as the  case  may be,  fully,
irrevocably and unconditionally,  all of the Trust's obligations under the Trust
Securities.  See "Relationship Among the New Capital Securities,  the New Junior
Subordinated   Debentures  and  the  New   Guarantee--Full   and   Unconditional
Guarantee." The Old Guarantee and the Common Guarantee  guarantees,  and the New
Guarantee will guarantee,  payments of Distributions and payments on liquidation
or redemption of the Trust Securities,  but in each case only to the extent that
the Trust holds funds on hand legally available  therefor and has failed to make
such   payments,    as   described    herein.    See    "Description    of   New
Securities--Description  of New Guarantee." If the  Corporation  fails to make a
required payment on the Junior Subordinated Debentures,  the Trust will not have
sufficient funds to make the related payments,  including Distributions,  on the
Trust Securities. The Guarantee and the Common Guarantee will not cover any such
payment when the Trust does not have sufficient funds on hand legally  available
therefor.  In such event,  a holder of Capital  Securities may institute a legal
proceeding  directly against the Corporation to enforce its rights in respect of
such payment.  See  "Description  of New  Securities--Description  of New Junior
Subordinated Debentures--Enforcement of Certain Rights By Holders of New Capital
Securities." The obligations of the Corporation under the Guarantee,  the Common
Guarantee and the Junior Subordinated  Debentures will be subordinate and junior
in right of payment to all Senior  Indebtedness of the Corporation to the extent
and in the manner set forth in the  Indenture and the  Guarantees,  respectively
(as  defined  in  "Description  of New  Securities--Description  of  New  Junior
Subordinated Debentures--Subordination").

         The Trust Securities will be subject to mandatory  redemption in a Like
Amount (as defined herein), (i) in whole but not in part, on the Stated Maturity
Date upon repayment of the Junior Subordinated  Debentures at a redemption price
equal  to the  principal  amount  of,  plus  accrued  interest  on,  the  Junior
Subordinated Debentures (the "Maturity Redemption Price"), (ii) in whole but not
in part, at any time before February 1, 2007 (the "Initial  Optional  Prepayment
Date"),   contemporaneously   with  the  optional   prepayment   of  the  Junior
Subordinated Debentures, upon the occurrence and continuation of a Special Event
(as defined herein) at a redemption  price equal to the Special Event Prepayment
Price (as defined below) (the "Special Event  Redemption  Price"),  and (iii) in
whole  or  in  part,  on  or  after  the  Initial   Optional   Prepayment  Date,
contemporaneously  with the optional prepayment by the Corporation of the Junior
Subordinated Debentures,  at a redemption price equal to the Optional Prepayment
Price (as defined below) (the "Optional  Redemption Price"). Any of the Maturity
Redemption Price, the Special Event Redemption Price and the Optional Redemption
Price may be referred to herein as the "Redemption  Price." See  "Description of
New Securities--Description of New Capital Securities--Redemption."

         Subject to the Corporation  having received prior approval of the Board
of Governors of the Federal  Reserve System (the "Federal  Reserve") to do so if
then required  under  applicable  capital  guidelines or policies of the Federal
Reserve,  the Junior  Subordinated  Debentures  will be prepayable  prior to the
Stated  Maturity  Date at the  option  of the  Corporation  (i) on or after  the
Initial  Optional  Prepayment  Date, in whole or in part, at a prepayment  price
(the  "Optional  Prepayment  Price")  equal to 104.49% of the  principal  amount
thereof on the  Initial  Optional  Prepayment  Date,  declining  ratably on each
February  1  thereafter  to 100% on or after  February  1,  2017,  plus  accrued
interest  thereon  to the date of  prepayment,  or (ii) at any time  before  the
Initial Optional  Prepayment Date, in whole but not in part, upon the occurrence
and  continuation of a Special Event, at a prepayment  price (the "Special Event
Prepayment  Price")  equal to the  greater of (a) 100% of the  principal  amount
thereof or (b) the sum, as determined by a Quotation Agent (as defined  herein),
of the present values of the principal amount and premium payable as part of the
Optional  Prepayment Price with respect to an optional redemption of such Junior
Subordinated  Debentures on the Initial Optional  Prepayment Date, together with
scheduled  payments of interest from the prepayment date to the Initial Optional
Prepayment Date, in each case discounted to the prepayment date on a semi-annual
basis  (assuming  a 360-day  year  consisting  of twelve  30-day  months) at the
Adjusted  Treasury Rate (as defined  herein)  plus, in either case,  accrued and
unpaid  interest  thereon  to the date of  prepayment.  Either  of the  Optional
Prepayment Price or the Special Event Prepayment Price may be referred to herein
as the "Prepayment  Price." See "Description of New  Securities--Description  of
New Junior  Subordinated  Debentures--Optional  Prepayment" and "--Special Event
Prepayment."

         The Corporation,  as the holder of the outstanding  Common  Securities,
will have the right at any time to dissolve the Trust and cause a Like Amount of
the Junior Subordinated Debentures to be distributed to the holders of the Trust
Securities in liquidation of the Trust,  subject to (i) the  Corporation  having
received an opinion of counsel to the effect that such  distribution will not be
a taxable event to holders of Capital  Securities and (ii) the prior approval of
the  Federal  Reserve  to  do so  if  then  required  under  applicable  capital
guidelines or policies of the Federal  Reserve.  Unless the Junior  Subordinated
Debentures are distributed to the holders of the Trust Securities,  in the event
of a  liquidation  of the  Trust as  described  herein,  after  satisfaction  of
liabilities to creditors of the Trust as required by applicable law, the holders
of the Capital  Securities  generally  will be entitled to receive a Liquidation
Amount of $1,000 per Capital Security plus accumulated  Distributions thereon to
the date of payment.  See  "Description  of New  Securities--Description  of New
Capital   Securities--Liquidation  of  the  Trust  and  Distribution  of  Junior
Subordinated     Debentures,"     and     "Certain     Federal     Income    Tax
Considerations--Receipt   of  Junior   Subordinated   Debentures  or  Cash  upon
Liquidation of the Trust."

                                   ----------

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

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

         In that regard,  each  Participating  Broker-Dealer  who surrenders Old
Capital Securities pursuant to the Exchange Offer will be deemed to have agreed,
by execution of the Letter of Transmittal, that, upon receipt of notice from the
Corporation  or the Trust of the occurrence of any event or the discovery of any
fact which makes any statement  contained or  incorporated  by reference in this
Prospectus  untrue in any material  respect or which causes this  Prospectus  to
omit to  state a  material  fact  necessary  in  order  to make  the  statements
contained or incorporated  by reference  herein,  in light of the  circumstances
under which they were made, not misleading or of the occurrence of certain other
events  specified  in the  Registration  Rights  Agreement,  such  Participating
Broker-Dealer  will  suspend  the  sale of New  Capital  Securities  (or the New
Guarantee or the New Junior Subordinated Debentures,  as applicable) pursuant to
this  Prospectus  until the Corporation or the Trust has amended or supplemented
this  Prospectus  to correct such  misstatement  or omission  and has  furnished
copies  of  the  amended  or  supplemented   Prospectus  to  such  Participating
Broker-Dealer  or the Corporation or the Trust has given notice that the sale of
the New Capital Securities (or the New Guarantee or the New Junior  Subordinated
Debentures,  as  applicable)  may  be  resumed,  as  the  case  may  be.  If the
Corporation  or the  Trust  gives  such  notice to  suspend  the sale of the New
Capital  Securities  (or  the  New  Guarantee  or the  New  Junior  Subordinated
Debentures, as applicable),  it shall extend the 90-day period referred to above
during which Participating Broker-Dealers are entitled to use this Prospectus in
connection  with the  resale of New  Capital  Securities  by the  number of days
during the period  from and  including  the date of the giving of such notice to
and including  the date when  Participating  Broker-Dealers  shall have received
copies of the amended or supplemented  Prospectus necessary to permit resales of
the New Capital Securities or to and including the date on which the Corporation
or the Trust has given  notice that the sale of New Capital  Securities  (or the
New Guarantee or the New Junior Subordinated  Debentures,  as applicable) may be
resumed, as the case may be.

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

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

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

         Old Capital Securities may be tendered for exchange on or prior to 5:00
p.m.,  New York City  time,  on  ______,  1997  (such  time on such  date  being
hereinafter called the "Expiration Date"), unless the Exchange Offer is extended
by the Corporation or the Trust (in which case the term "Expiration  Date" shall
mean the latest date and time to which the Exchange Offer is extended).  Tenders
of Old  Capital  Securities  may be  withdrawn  at any  time on or  prior to the
Expiration  Date.  The  Exchange  Offer  is not  conditioned  upon  any  minimum
Liquidation  Amount of Old  Capital  Securities  being  tendered  for  exchange.
However,  the Exchange Offer is subject to certain  events and conditions  which
may be waived by the Corporation or the Trust and to the terms and provisions of
the Registration  Rights  Agreement.  Old Capital  Securities may be tendered in
whole or in part  having  an  aggregate  Liquidation  Amount  of not  less  than
$100,000 (100 Capital Securities) or any integral multiple of $1,000 Liquidation
Amount (one Capital  Security) in excess thereof.  The Corporation has agreed to
pay all  expenses of the  Exchange  Offer.  See "The  Exchange  Offer--Fees  and
Expenses."  Holders of the Old Capital  Securities whose Old Capital  Securities
are  accepted for exchange  will not receive  Distributions  on such Old Capital
Securities  and  will  be  deemed  to have  waived  the  right  to  receive  any
Distributions on such Old Capital Securities  accumulated from and after January
31, 1997. See "The Exchange Offer--Distributions on New Capital Securities."

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




<PAGE>

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



                                TABLE OF CONTENTS
                                                                           Page

Available Information........................................................  7
Incorporation of Certain Documents by Reference..............................  8
Summary......................................................................  9
Risk Factors................................................................. 16
HUBCO, Inc................................................................... 23
Use of Proceeds.............................................................. 20
Ratios of Earnings to Fixed Charges.......................................... 20
Capitalization............................................................... 21
Summary Financial Data....................................................... 22
HUBCO Capital Trust I........................................................ 23
The Exchange Offer........................................................... 24
Description of New Securities................................................ 32
Description of Old Securities................................................ 50
Relationship Among the New Capital Securities, the
 New Junior Subordinated Debentures and the New Guarantee.................... 50
Certain United States Federal Income Tax Considerations...................... 52
ERISA Considerations......................................................... 55
Plan of Distribution......................................................... 56
Validity of New Securities................................................... 57
Experts...................................................................... 57


<PAGE>


                              AVAILABLE INFORMATION

         The  Corporation is subject to the  informational  requirements  of the
Securities  Exchange  Act of 1934,  as  amended  (the  "Exchange  Act"),  and in
accordance therewith, files reports, proxy statements and other information with
the  Commission.  Such reports,  proxy  statements and other  information can be
inspected and copied at the public  reference  facilities  of the  Commission at
Room 1024, 450 Fifth Street,  N.W.,  Washington,  D.C. 20549 and at the regional
offices of the  Commission  located at 7 World Trade Center,  13th Floor,  Suite
1300, New York, New York 10048 and Suite 1400,  Citicorp Center, 14th Floor, 500
West Madison Street,  Chicago,  Illinois 60661. Copies of such material can also
be obtained at prescribed  rates by writing to the Public  Reference  Section of
the  Commission  at  450  Fifth  Street,  N.W.,  Washington,  D.C.  20549.  Such
information  may also be accessed  electronically  by means of the  Commission's
home page on the  Internet  (http://www.sec.gov.).  In addition,  such  reports,
proxy  statements  and  other  information  concerning  the  Corporation  can be
inspected  at the offices of the National  Association  of  Securities  Dealers,
Inc., 1735 K Street, N.W., Washington, D.C. 20006


         No  separate  financial  statements  of the Trust  have  been  included
herein.  The  Corporation  and the Trust do not  consider  that  such  financial
statements  would be material to holders of the Capital  Securities  because the
Trust is a newly formed  special  purpose  entity,  has no operating  history or
independent  operations  and is not engaged in and does not propose to engage in
any  activity  other  than  holding  as trust  assets  the  Junior  Subordinated
Debentures  and issuing the Trust  Securities.  See "HUBCO  Capital Trust I" and
"Description of New  Securities." In addition,  the Corporation  does not expect
that the Trust will file reports under the Exchange Act with the Commission.

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



<PAGE>


                 INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

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

 1.  Annual Report on Form 10-K for the year ended December 31, 1995;

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

 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 filed  with the  Commission  on
     October  28,  1996;  November 4, 1996;  December 6, 1996;  January 8, 1997;
     January 23, 1997; February 11, 1997; and February 21, 1997.

         All documents subsequently filed by the Corporation pursuant to Section
13(a), 13(c), 14 or 15(d) of the Exchange Act after the date hereof and prior to
the  termination of the offering of the New  Securities  offered hereby shall be
deemed to be  incorporated by reference into this Prospectus and to be a part of
this  Prospectus  from  the  date of  filing  of such  document.  Any  statement
contained  herein or in a document  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.

         As  used  herein,   the  terms  "Prospectus"  and  "herein"  mean  this
Prospectus  including the documents  incorporated  or deemed to be  incorporated
herein by  reference,  as the same may be  amended,  supplemented  or  otherwise
modified from time to time.  Statements  contained in this  Prospectus as to the
contents of any contract or other document  referred to herein do not purport to
be complete,  and where  reference is made to the particular  provisions of such
contract or other  document,  such  provisions  are qualified in all respects by
reference  to all of the  provisions  of such  contract or other  document.  The
Corporation will provide without charge to any person to whom this Prospectus is
delivered,  on the written or oral request of such person,  a copy of any or all
of the foregoing documents incorporated by reference herein (other than exhibits
not specifically incorporated by reference into the texts of such documents), as
well as a copy of the Declaration,  the Indenture,  the New Junior  Subordinated
Debentures,  the Guarantee and the other offering  documents  described  herein.
Requests for such documents should be directed to: HUBCO,  Inc., 1000 Mac Arthur
Boulevard,  Mahwah,  New Jersey  07430,  Attention:  D. Lynn Van  Borkulo-Nuzzo,
Telephone (201) 236-2641.


<PAGE>


                                     SUMMARY

         The following is a summary of certain  information  contained elsewhere
in this  Prospectus.  Reference is made to, and this summary is qualified in its
entirety by, the more detailed information and financial  statements,  including
the notes thereto, contained elsewhere in this Prospectus.


                              HUBCO Capital Trust I

         The Trust is a statutory  business  trust  formed  under  Delaware  law
pursuant to (i) a Declaration executed by the Corporation,  as Sponsor, The Bank
of New York as Property  Trustee,  The Bank of New York  (Delaware)  as Delaware
Trustee, and the Administrative Trustees named therein, and (ii) the filing of a
certificate  of trust with the Delaware  Secretary of State on January 24, 1997.
The Trust's affairs are conducted by the Issuer Trustees:  the Property Trustee,
the Delaware  Trustee,  and the two individual  Administrative  Trustees who are
employees or officers of or affiliated  with the  Corporation.  The Trust exists
for the exclusive purposes of (i) issuing and selling the Trust Securities, (ii)
using the proceeds  from the sale of the Trust  Securities to acquire the Junior
Subordinated  Debentures  issued by the Corporation,  and (iii) engaging in only
those other  activities  necessary,  advisable or  incidental  thereto  (such as
registering  the transfer of the Capital  Securities).  Accordingly,  the Junior
Subordinated Debentures will be the sole assets of the Trust, and payments under
the Junior Subordinated Debentures will be the sole revenue of the Trust. All of
the Common Securities will be owned by the Corporation.


                                   HUBCO, Inc.

         HUBCO is a 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  commercial bank.  HUBCO's corporate  headquarters are located at 1000
MacArthur Boulevard,  Mahwah, New Jersey 07430. The telephone number of HUBCO is
(201) 236-2600.  HUB is a full-service  commercial  bank which primarily  serves
small and mid-sized businesses and consumers through 58 branches in Northern New
Jersey. Lafayette is a full-service commercial bank which primarily serves small
and mid-size  businesses  and consumers  through 27 banking  offices  located in
Fairfield,  Middlesex and New Haven counties in Connecticut.  As of December 31,
1996, HUBCO had consolidated assets of $3.12 billion,  consolidated  deposits of
$2.59 billion and consolidated  stockholders' equity of $206.3 million. Based on
assets of December 31, 1996, HUBCO is the third largest  commercial bank holding
company  headquartered  in New Jersey.  As of  December  31,  1996,  HUBCO held,
through its banking subsidiaries, $791 million of trust assets.

         For additional information, see "Available Information"; "Incorporation
of Certain  Documents  by  Reference";  "HUBCO,  Inc.  --  General,"  "-- Recent
Developments" and " -- Fourth Quarter 1996 Earnings."


                               The Exchange Offer

The Exchange Offer..........        Up  to  $50,000,000   aggregate  Liquidation
                                    Amount of New Capital  Securities  are being
                                    offered  in  exchange  for a like  aggregate
                                    Liquidation    Amount    of   Old    Capital
                                    Securities.  Old Capital  Securities  may be
                                    tendered for exchange in whole or in part in
                                    a   Liquidation   Amount  of  $100,000  (100
                                    Capital Securities) or any integral multiple
                                    of $1,000 (one  Capital  Security) in excess
                                    thereof.  The  Corporation and the Trust are
                                    making  the  Exchange   Offer  in  order  to
                                    satisfy   their    obligations   under   the
                                    Registration  Rights  Agreement  relating to
                                    the   Old   Capital   Securities.    For   a
                                    description  of the procedures for tendering
                                    Old Capital  Securities,  see "The  Exchange
                                    Offer--Procedures  for Tendering Old Capital
                                    Securities."

Expiration Date...........          5:00 p.m.,  New York City  time,  on , 1997,
                                    unless the Exchange Offer is extended by the
                                    Corporation  or the Trust (in which case the
                                    Expiration  Date will be the latest date and
                                    time  to  which   the   Exchange   Offer  is
                                    extended). See "The Exchange Offer--Terms of
                                    the Exchange Offer."

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

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

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

Procedures for Tendering Old 
Capital Securities...............   Tendering holders of Old Capital  Securities
                                    must   complete   and  sign  a   Letter   of
                                    Transmittal    in   accordance    with   the
                                    instructions  contained  therein and forward
                                    the   same  by  mail,   facsimile   or  hand
                                    delivery,  together with any other  required
                                    documents,  to the  Exchange  Agent,  either
                                    with  the  Old  Capital   Securities  to  be
                                    tendered or in compliance with the specified
                                    procedures  for  guaranteed  delivery of Old
                                    Capital    Securities.    Certain   brokers,
                                    dealers,  commercial banks,  trust companies
                                    and other  nominees may also effect  tenders
                                    by  book-entry  transfer.   Holders  of  Old
                                    Capital Securities registered in the name of
                                    a broker,  dealer,  commercial  bank,  trust
                                    company  or  other   nominee  are  urged  to
                                    contact such person promptly if they wish to
                                    tender Old  Capital  Securities  pursuant to
                                    the  Exchange   Offer.   See  "The  Exchange
                                    Offer--Procedures  for Tendering Old Capital
                                    Securities."

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

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

                                    Each  holder of Old Capital  Securities  who
                                    wishes to exchange  Old  Capital  Securities
                                    for New Capital  Securities  in the Exchange
                                    Offer will be required to represent that (i)
                                    it is not an "affiliate" of the  Corporation
                                    or  the   Trust,   (ii)   any  New   Capital
                                    Securities  to be  received  by it are being
                                    acquired  in  the  ordinary  course  of  its
                                    business,  (iii)  it has no  arrangement  or
                                    understanding with any person to participate
                                    in a distribution (within the meaning of the
                                    Securities   Act)   of  such   New   Capital
                                    Securities, and (iv) if such holder is not a
                                    broker-dealer,  such  holder is not  engaged
                                    in,  and does not  intend  to  engage  in, a
                                    distribution  (within  the  meaning  of  the
                                    Securities   Act)   of  such   New   Capital
                                    Securities. Each broker-dealer that receives
                                    New Capital  Securities  for its own account
                                    pursuant   to  the   Exchange   Offer   must
                                    acknowledge that it acquired the Old Capital
                                    Securities for its own account as the result
                                    of market-making activities or other trading
                                    activities  and  must  agree  that  it  will
                                    deliver    a    prospectus    meeting    the
                                    requirements   of  the   Securities  Act  in
                                    connection  with  any  resale  of  such  New
                                    Capital    Securities.    The    Letter   of
                                    Transmittal states that, by so acknowledging
                                    and   by   delivering   a   prospectus,    a
                                    broker-dealer  will not be  deemed  to admit
                                    that  it  is  an  "underwriter"  within  the
                                    meaning of the Securities  Act. Based on the
                                    position  taken by the staff of the Division
                                    of Corporation  Finance of the Commission in
                                    the interpretive  letters referred to above,
                                    the  Corporation  and the Trust believe that
                                    Participating  Broker-Dealers  who  acquired
                                    Old   Capital   Securities   for  their  own
                                    accounts   as  a  result  of   market-making
                                    activities or other trading  activities  may
                                    fulfill    their     prospectus     delivery
                                    requirements with respect to the New Capital
                                    Securities  received  upon  exchange of such
                                    Old  Capital   Securities  (other  than  Old
                                    Capital Securities which represent an unsold
                                    allotment  from the original sale of the Old
                                    Capital   Securities)   with  a   prospectus
                                    meeting the  requirements  of the Securities
                                    Act,  which may be the  prospectus  prepared
                                    for an exchange offer so long as it contains
                                    a  description  of the plan of  distribution
                                    with  respect  to the  resale  of  such  New
                                    Capital   Securities.    Accordingly,   this
                                    Prospectus,   as  it  may  be   amended   or
                                    supplemented  from time to time, may be used
                                    by   a   Participating    Broker-Dealer   in
                                    connection   with  resales  of  New  Capital
                                    Securities  received  in  exchange  for  Old
                                    Capital  Securities  where such Old  Capital
                                    Securities    were    acquired    by    such
                                    Participating   Broker-Dealer  for  its  own
                                    account  as a  result  of  market-making  or
                                    other trading activities. Subject to certain
                                    provisions  set  forth  in the  Registration
                                    Rights  Agreement  and  to  the  limitations
                                    described  below under "The  Exchange  Offer
                                    Resales  of  New  Capital  Securities,"  the
                                    Corporation  and the Trust have  agreed that
                                    this  Prospectus,  as it may be  amended  or
                                    supplemented  from time to time, may be used
                                    by   a   Participating    Broker-Dealer   in
                                    connection  with resales of such New Capital
                                    Securities for a period ending 90-days after
                                    the  Expiration  Date  (subject to extension
                                    under certain limited  circumstances) or, if
                                    earlier,   when   all   such   New   Capital
                                    Securities  have  been  disposed  of by such
                                    Participating  Broker-Dealer.  See  "Plan of
                                    Distribution."       Any       Participating
                                    Broker-Dealer  who is an  "affiliate" of the
                                    Corporation  or the  Trust  may not  rely on
                                    such  interpretive  letters  and must comply
                                    with   the   registration   and   prospectus
                                    delivery  requirements of the Securities Act
                                    in connection  with any resale  transaction.
                                    See  "The  Exchange  Offer  Resales  of  New
                                    Capital Securities."

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

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

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


                           The New Capital Securities

Securities Offered............      Up  to  $50,000,000   aggregate  Liquidation
                                    Amount of the Trust's New Capital Securities
                                    which   have  been   registered   under  the
                                    Securities  Act  (Liquidation  Amount $1,000
                                    per New Capital  Security).  The New Capital
                                    Securities   will  be  issued  and  the  Old
                                    Capital  Securities  were  issued  under the
                                    Declaration.  The New Capital Securities and
                                    any  Old  Capital  Securities  which  remain
                                    outstanding   after   consummation   of  the
                                    Exchange  Offer  will  vote  together  as  a
                                    single  class for  purposes  of  determining
                                    whether holders of the requisite  percentage
                                    in  outstanding  Liquidation  Amount thereof
                                    have  taken  certain  actions  or  exercised
                                    certain  rights under the  Declaration.  See
                                    "Description of New  Securities--Description
                                    of New  Capital  Securities--Voting  Rights;
                                    Amendment of the  Declaration." The terms of
                                    the New Capital  Securities are identical in
                                    all  material  respects  to the terms of the
                                    Old Capital Securities,  except that the New
                                    Capital   Securities  have  been  registered
                                    under  the  Securities  Act and  will not be
                                    subject to the $100,000 minimum  Liquidation
                                    Amount  transfer   restriction  and  certain
                                    other restrictions on transfer applicable to
                                    the Old  Capital  Securities  and  will  not
                                    provide for any increase in the Distribution
                                    rate    thereon.     See    "The    Exchange
                                    Offer--Purpose   of  the  Exchange   Offer,"
                                    "Description    of   New   Securities"   and
                                    "Description of Old Securities."

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


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

Ranking.......................      The New  Capital  Securities  will rank pari
                                    passu, and payments thereon will be made pro
                                    rata,  with the Old Capital  Securities  and
                                    the Common  Securities  except as  described
                                    under        "Description       of       New
                                    Securities--Description   of   New   Capital
                                    Securities--Subordination      of     Common
                                    Securities."  The  New  Junior  Subordinated
                                    Debentures will rank pari passu with the Old
                                    Junior  Subordinated  Debentures,   and  all
                                    other junior subordinated  debentures issued
                                    by the Corporation (the "Other  Debentures")
                                    and sold to other trusts  established  or to
                                    be established by the  Corporation,  in each
                                    case   similar  to  the  Trust  (the  "Other
                                    Trusts"),   and   will  be   unsecured   and
                                    subordinate  and  junior in right of payment
                                    to all Senior Indebtedness to the extent and
                                    in the  manner  set forth in the  Indenture.
                                    See        "Description        of        New
                                    Securities--Description    of   New   Junior
                                    Subordinated  Debentures." The New Guarantee
                                    will rank pari passu with the Old Guarantee,
                                    and  all  other  guarantees  issued  by  the
                                    Corporation    with   respect   to   capital
                                    securities  issued  or to be issued by Other
                                    Trusts  (the  "Other  Guarantees")  and will
                                    constitute  an unsecured  obligation  of the
                                    Corporation  and will rank  subordinate  and
                                    junior  in right of  payment  to all  Senior
                                    Indebtedness to the extent and in the manner
                                    set forth in the  Guarantee  Agreement.  See
                                    "Description of New  Securities--Description
                                    of New Guarantee."

Redemption.....................     The  Trust   Securities   are   subject   to
                                    mandatory  redemption in a Like Amount,  (i)
                                    in  whole  but not in  part,  on the  Stated
                                    Maturity  Date upon  repayment of the Junior
                                    Subordinated  Debentures,(  ii) in whole but
                                    not in part,  at any time  contemporaneously
                                    with the optional  prepayment  of the Junior
                                    Subordinated  Debentures by the  Corporation
                                    upon the  occurrence and  continuation  of a
                                    Special Event and( iii) in whole or in part,
                                    at any time on or after the Initial Optional
                                    Prepayment Date  contemporaneously  with the
                                    optional  prepayment by the  Corporation  of
                                    the Junior Subordinated Debentures,  in each
                                    case at the applicable Redemption Price. See
                                    "Description of New  Securities--Description
                                    of New Capital Securities--Redemption."

Rating.........................     The Old Capital Securities were rated "BBB-"
                                    by Fitch Investors Service,  L.P. A security
                                    rating is not a recommendation  to buy, sell
                                    or hold  securities  and may be  subject  to
                                    revision  or  withdrawal  at any time by the
                                    assigning rating organization.

 Absence of Market for the          The  New  Capital  Securities  will be a new
 New Capital Securities.......      issue  of   securities   for   which   there
                                    currently  is  no  market.  Although  Keefe,
                                    Bruyette & Woods,  Inc.,  Josephthal  Lyon &
                                    Ross  Incorporated,  Ryan,  Beck  & Co.  and
                                    Tucker  Anthony  Incorporated,  the  initial
                                    purchasers  of the  Old  Capital  Securities
                                    (the  "Initial  Purchasers"),  have informed
                                    the Corporation and the Trust that they each
                                    currently intend to make a market in the New
                                    Capital  Securities,  they are not obligated
                                    to do so, and any such market  making may be
                                    discontinued  at any  time  without  notice.
                                    Accordingly, there can be no assurance as to
                                    the  development  or liquidity of any market
                                    for the New  Capital  Securities.  The Trust
                                    and  the  Corporation  will  not  apply  for
                                    listing of the New Capital Securities on any
                                    securities exchange or for quotation through
                                    the  National   Association   of  Securities
                                    Dealers    Automated     Quotation    System
                                    ("NASDAQ"). See "Plan of Distribution."


<PAGE>


                                  RISK FACTORS

         Prospective  investors  should consider  carefully,  in addition to the
other  information  contained  in this  Prospectus,  the  following  factors  in
connection  with the  Exchange  Offer  and the New  Capital  Securities  offered
hereby.

Ranking  of  Subordinated   Obligations  under  the  Guarantee  and  the  Junior
Subordinated Debentures

         The  obligations of the  Corporation  under the Guarantee and under the
Junior Subordinated Debentures will be unsecured and subordinate and rank junior
in right of  payment  to all  present  and  future  Senior  Indebtedness  of the
Corporation  to the extent and in the manner set forth in the  Indenture and the
Guarantee, respectively. No payment may be made of the principal of, or premium,
if any, or interest on the Junior Subordinated Debentures,  or in respect of any
redemption,  retirement,  purchase  or other  acquisition  of any of the  Junior
Subordinated  Debentures,  at any time when (i) there shall have occurred and be
continuing  a default in any payment in respect of any Senior  Indebtedness,  or
there has been an acceleration  of the maturity  thereof because of a default or
(ii) in the event of the acceleration of the maturity of the Junior Subordinated
Debentures  until  payment  has been  made on all  Allocable  Amounts  of Senior
Indebtedness   (as   defined   under   "Description   of   Junior   Subordinated
Debentures--Subordination").  At December  31,  1996,  the  aggregate  principal
amount of outstanding  Senior  Indebtedness of the Corporation was approximately
$100 million.  Because the Corporation is a bank holding  company,  the right of
the  Corporation to participate in any  distribution of assets of any subsidiary
upon such subsidiary's  liquidation or reorganization or otherwise (and thus the
ability of holders of the Capital  Securities  to benefit  indirectly  from such
distribution)  is subject to the prior claims of  creditors of that  subsidiary,
except to the extent that the Corporation may itself be recognized as a creditor
of that subsidiary.  In addition,  the bank subsidiaries of the Corporation (the
"Banks")  are  subject to  certain  restrictions  imposed by federal  law on any
extensions of credit to, and certain other  transactions  with, the  Corporation
and certain other  affiliates,  and on investments in stock or other  securities
thereof.  Such  restrictions  prevent the Corporation and such other  affiliates
from  borrowing  from the Banks unless the loans are secured by various types of
collateral.  Further,  such secured loans, other transactions and investments by
any of the Banks are generally limited in amount as to the Corporation and as to
each of such other  affiliates to 10% of such Bank's  capital and surplus and as
to the  Corporation  and all of such other  affiliates to an aggregate of 20% of
such Bank's  capital and  surplus.  In  addition,  payment of  dividends  to the
Corporation by the Banks is subject to ongoing review by banking  regulators and
is  subject  to  various  statutory  limitations  and in  certain  circumstances
requires approval by banking regulatory authorities.  None of the Indenture, the
Guarantee,  the Common Guarantee or the Declaration places any limitation on the
amount of secured or unsecured debt, including Senior Indebtedness,  that may be
incurred by the Corporation or any of its subsidiaries.  See "Description of New
Securities--Description   of  New   Guarantee--Status   of  New  Guarantee"  and
"Description of New Junior Subordinated Debentures--Subordination."

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

Option to Extend Interest Payment Period; Tax Considerations

         So long as no  Debenture  Event of  Default  (see  "Description  of New
Junior  Subordinated  Debentures  -- Debenture  Events of Default")   shall have
occurred  and be  continuing,  the  Corporation  will have the  right  under the
Indenture to defer payments of interest on the Junior Subordinated Debentures at
any  time or from  time  to time  for a  period  not  exceeding  10  consecutive
semi-annual  periods with respect to each  Extension  Period,  provided  that no
Extension  Period may extend  beyond the  Stated  Maturity  Date.  Upon any such
deferral,  semi-annual Distributions on the Capital Securities by the Trust will
be deferred  (and the amount of  Distributions  to which  holders of the Capital
Securities are entitled will accumulate additional  Distributions thereon at the
rate of 8.98% per annum,  compounded  semi-annually)  from the relevant  payment
date for such Distributions during any such Extension Period.

         The Corporation may extend any existing Extension Period, provided that
such  extension  does not cause such  Extension  Period to exceed 10 consecutive
semi-annual  periods  or to extend  beyond the Stated  Maturity  Date.  Upon the
expiration of any Extension  Period and the payment of all interest then accrued
and unpaid on the Junior Subordinated Debentures (together with interest thereon
at the annual rate of 8.98%, compounded  semi-annually,  to the extent permitted
by applicable  law), the Corporation may elect to begin a new Extension  Period,
subject to the above requirements. There is no limitation on the number of times
that the Corporation may elect to begin an Extension Period. See "Description of
New  Securities--Description  of  New  Capital   Securities--Distributions"  and
"--Description of New Junior Subordinated  Debentures--Option to Extend Interest
Payment Period."

         The  Corporation  has no current  plan to  exercise  its right to defer
payments of interest on the Junior Subordinated Debentures.  However, should the
Corporation  exercise  its right to defer  payments  of  interest  on the Junior
Subordinated  Debentures,  each holder of Capital Securities will be required to
accrue income (as original  issue  discount  ("OID")) in respect of the deferred
stated  interest  allocable to its Capital  Securities for United States federal
income tax purposes,  which will be allocated but not  distributed to holders of
Capital  Securities.  As a result,  during an Extension  Period,  each holder of
Capital  Securities  will recognize  income for United States federal income tax
purposes in advance of the receipt of cash and will not receive the cash related
to such income from the Trust if the holder  disposes of the Capital  Securities
prior to the  record  date for the  payment  of  Distributions  thereafter.  See
"Certain  United States Federal Income Tax  Considerations--Interest  Income and
Original Issue Discount" and "--Sales of Capital Securities."

         Should the Corporation elect to exercise its right to defer payments of
interest on the Junior Subordinated Debentures,  the market price of the Capital
Securities  is likely to be  affected.  A holder  that  disposes  of its Capital
Securities  during an Extension  Period,  therefore,  might not receive the same
return  on its  investment  as a  holder  that  continues  to hold  its  Capital
Securities.  In addition, the mere existence of the Corporation's right to defer
payments of interest on the Junior Subordinated  Debentures may cause the market
price of the Capital  Securities  to be more  volatile than the market prices of
other securities that are not subject to such deferrals.


Redemption  or  Distribution;  Possible  Tax Law Changes  Affecting  the Capital
Securities

         Upon the occurrence and  continuation  of a Special Event  (including a
Tax  Event or a  Regulatory  Capital  Event,  in each  case,  as  defined  under
"Description   of  New   Securities-Description   of  New  Junior   Subordinated
Debentures-Special  Event  Prepayment"),  the Corporation will have the right to
prepay the Junior Subordinated Debentures before the Initial Optional Prepayment
Date, in whole (but not in part) at the Special Event Prepayment Price within 90
days  following  the  occurrence  of such Special  Event and  therefore  cause a
mandatory  redemption of the Trust  Securities  at the Special Event  Redemption
Price.  On or after the Initial  Optional  Prepayment  Date, the Corporation may
prepay the Junior Subordinated Debentures in whole or in part for any reason and
thereby cause an optional redemption of the Capital  Securities,  in whole or in
part, at the Optional  Redemption  Price.  Any such redemption is subject to the
Corporation  having  received prior approval of the Federal  Reserve to do so if
then required under  applicable  guidelines or policies of the Federal  Reserve.
See    "Description    of   New    Securities--Description    of   New   Capital
Securities--Redemption"  and "--Liquidation of the Trust and Distribution of New
Junior Subordinated Debentures".

         The  Corporation  will have the right at any time to dissolve the Trust
and cause the Junior Subordinated Debentures to be distributed to the holders of
the Trust  Securities in liquidation of the Trust.  Such right is subject to (i)
the  Corporation  having  received an opinion of counsel to the effect that such
distribution  will not be a taxable event to holders of Capital  Securities  and
(ii) prior  approval  of the Federal  Reserve if then  required.  Under  current
United States  federal  income tax law, a  distribution  of Junior  Subordinated
Debentures  upon the  dissolution  of the Trust would not be a taxable  event to
holders of the Capital Securities.  If, however,  the Trust is characterized for
United  States  federal  income  tax  purposes  as an  association  taxable as a
corporation  at the time of dissolution of the Trust,  the  distribution  of the
Junior  Subordinated  Debentures  may  constitute a taxable  event to holders of
Capital  Securities.  Moreover,  upon  the  occurrence  of a  Special  Event,  a
dissolution of the Trust in which holders of the Capital Securities receive cash
would be a taxable  event to such  holders.  See  "Certain  Federal  Income  Tax
Considerations--Receipt   of  Junior   Subordinated   Debentures  or  Cash  Upon
Liquidation of the Trust."

         On March 19, 1996,  as part of President  Clinton's  Fiscal 1997 Budget
Proposal,   the  Treasury   Department   proposed   legislation  (the  "Proposed
Legislation") which would, among other things,  generally deny corporate issuers
a deduction  for  interest in respect of certain debt  obligations,  such as the
Junior Subordinated Debentures, issued on or after December 7, 1995 if such debt
obligations  have a  maximum  term in  excess  of 20 years  and are not shown as
indebtedness on the issuer's applicable consolidated balance sheet. On March 29,
1996, Senate Finance Committee  Chairman William V. Roth, Jr. and House Ways and
Means  Committee  Chairman  Bill  Archer  issued a joint  statement  (the "Joint
Statement") indicating their intent that the Proposed Legislation, if adopted by
either of the tax-writing  committees of Congress,  would have an effective date
that is no  earlier  than the date of  "appropriate  Congressional  action."  In
addition,  subsequent to the publication of the Joint Statement,  Senator Daniel
Patrick Moynihan and  Representatives Sam M. Gibbons and Charles B. Rangel wrote
letters to the Treasury  Department  (the "Democrat  Letters"),  which concurred
with the view expressed in the Joint Statement.  If the principles  contained in
the Joint Statement and the Democrat Letters would have been followed and if the
Proposed  Legislation  would have been enacted,  such legislation would not have
applied  to the  Junior  Subordinated  Debentures.  There  can be no  assurance,
however,  that the effective date guidance  contained in the Joint Statement and
the Democrat Letters will be incorporated into any new proposed legislation,  if
enacted.

         On February 6, 1997, President Clinton issued his revenue proposals for
Fiscal 1998.  The proposals  contain a provision  which would  generally deem an
issuer,  for purposes of Section  385(c) of the Code, to have  characterized  an
instrument  as equity if the  instrument  (i) has a maximum term of more than 15
years and (ii) is not shown as indebtedness on the separate balance sheet of the
issuer that is filed with the SEC (the "Proposed Legislation II").  Accordingly,
the Proposed Legislation II would, among other things,  generally deny corporate
issuers a  deduction  for  interest in respect of debt  obligations  such as the
Junior Subordinated  Debentures.  The Proposed  Legislation II is proposed to be
effective  generally  for  instruments  issued  on or after  the date of  "first
committee  action" (which is not defined).  There can be no assurance,  however,
that the effective date provision contained in the Proposed  Legislation II will
remain in the final enactment,  if any, or that other legislation  enacted after
the  date  hereof  will  not  otherwise  adversely  affect  the  ability  of the
Corporation  to  deduct  the  interest   payable  on  the  Junior   Subordinated
Debentures.  Accordingly,  there can be no  assurance  that a Tax Event will not
occur.  The occurrence of a Tax Event may result in the redemption of the Junior
Subordinated  Debentures  for cash,  in which  event the  holders of the Capital
Securities  would receive cash in redemption  of their Capital  Securities.  See
"Description  of New  Securities  --  Description  of New Capital  securities --
Redemption" and  "Description of New Junior  Subordinated  Debentures -- Special
Event   Prepayment."   See  also  "Certain  United  States  Federal  Income  Tax
Considerations -- Proposed Tax Legislation."

Possible Adverse Effect on Market Prices

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

Rights under the Guarantee

         The Bank of New York will act as  Guarantee  Trustee  and will hold the
Guarantee for the benefit of the holders of the Capital Securities.  The Bank of
New York will also act as Property  Trustee and as Debenture  Trustee  under the
Indenture.  The Bank of New York (Delaware)  will act as Delaware  Trustee under
the  Declaration.  The  Guarantee  will  guarantee to the holders of the Capital
Securities the following payments,  to the extent not paid by the Trust: (i) any
accumulated  and  unpaid  Distributions  required  to be  paid  on  the  Capital
Securities,  to the extent  that the Trust has funds on hand  legally  available
therefor;  (ii) the  applicable  Redemption  Price with  respect to any  Capital
Securities called for redemption, to the extent that the Trust has funds on hand
legally  available   therefor;   and  (iii)  upon  a  voluntary  or  involuntary
termination,  winding  up  or  liquidation  of  the  Trust  (unless  the  Junior
Subordinated  Debentures are distributed to holders of the Capital  Securities),
the lesser of (a) the aggregate of the  Liquidation  Amount and all  accumulated
and unpaid  Distributions  to the date of payment,  to the extent that the Trust
has funds on hand legally available  therefor on such date and (b) the amount of
assets of the Trust  remaining  available  for  distribution  to  holders of the
Capital Securities on such date. The holders of a majority in Liquidation Amount
of the  Capital  Securities  will have the right to direct the time,  method and
place of conducting  any  proceeding  for any remedy  available to the Guarantee
Trustee in respect of the Guarantee or to direct the exercise of any trust power
conferred upon the Guarantee  Trustee.  Any holder of the Capital Securities may
institute a legal  proceeding  directly  against the  Corporation to enforce its
rights under the Guarantee without first instituting a legal proceeding  against
the  Trust,  the  Guarantee  Trustee  or any  other  person  or  entity.  If the
Corporation  defaults on its obligation to pay amounts  payable under the Junior
Subordinated  Debentures,  the  Trust  will not have  sufficient  funds  for the
payment  of  Distributions  or  amounts  payable on  redemption  of the  Capital
Securities or otherwise,  and, in such event,  holders of the Capital Securities
will  not be able to rely  upon  the  Guarantee  for  payment  of such  amounts.
Instead,  in the event a Debenture  Event of Default  shall have occurred and be
continuing and such event is  attributable  to the failure of the Corporation to
pay  principal  of or premium,  if any,  or interest on the Junior  Subordinated
Debentures on the payment date on which such payment is due and payable,  then a
holder of Capital  Securities may institute a legal proceeding  directly against
the Corporation for enforcement of payment to such holder of the principal of or
premium,  if any, or interest on such Junior  Subordinated  Debentures  having a
principal  amount equal to the Liquidation  Amount of the Capital  Securities of
such holder (a "Direct Action").  Notwithstanding  any payments made to a holder
of Capital Securities by the Corporation in connection with a Direct Action, the
Corporation shall remain obligated to pay the principal of and premium,  if any,
and interest on the Junior Subordinated Debentures, and the Corporation shall be
subrogated to the rights of the holder of such Capital  Securities  with respect
to payments on the Capital  Securities to the extent of any payments made by the
Corporation  to such holder in any Direct  Action.  Except as described  herein,
holders of Capital  Securities  will not be able to exercise  directly any other
remedy  available  to the holders of the Junior  Subordinated  Debentures  or to
assert  directly  any  other  rights  in  respect  of  the  Junior  Subordinated
Debentures.  See  "Description  of New  Securities--Description  of  New  Junior
Subordinated  Debentures--Enforcement  of  Certain  Rights by Holders of Capital
Securities,"  "--Description  of New Junior  Subordinated  Debentures--Debenture
Events  of  Default"  and  "--Description  of New  Guarantee."  The  Declaration
provides that each holder of Capital  Securities by acceptance thereof agrees to
the provisions of the Indenture.


Limited Voting Rights

         Holders  of  Capital  Securities  generally  will  have  voting  rights
relating only to the modification of the terms of the Capital Securities and the
exercise of the Trust's rights as holder of the Junior Subordinated  Debentures.
Holders of Capital Securities will not be entitled to vote to appoint, remove or
replace,  or to increase or decrease the number of, the Issuer  Trustees,  which
voting  rights are vested  exclusively  in the holder of the Common  Securities,
except as described  under  "Description of New  Securities--Description  of New
Capital  Securities--Voting Rights; Amendment of the Declaration" and "--Removal
of Issuer Trustees."

Consequences of a Failure to Exchange Old Capital Securities

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

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

         The Old Capital  Securities  provide,  among other  things,  that, if a
registration statement relating to the Exchange Offer has not been filed by June
30, 1997 and declared effective by July 30, 1997, the Distribution rate borne by
the Old Capital  Securities  commencing  on July 31, 1997 will increase by 0.25%
per annum until the Exchange  Offer is  consummated.  Upon  consummation  of the
Exchange  Offer,  holders of Old Capital  Securities will not be entitled to any
increase in the  Distribution  rate thereon or any further  registration  rights
under the Registration Rights Agreement, except under limited circumstances. See
"Description of Old Capital Securities."

Absence of Public Market

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

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

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

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

Exchange Offer Procedures

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

                                   HUBCO, Inc.

General

         HUBCO 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  commercial  bank.  HUBCO's  corporate
headquarters are located at 1000 MacArthur Boulevard,  Mahwah, New Jersey 07430.
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  58  branches  in  Northern  New  Jersey.   Lafayette  is  a
full-service   commercial  bank  which  primarily  serves  small  and  mid-sized
businesses  and  consumers  through 27  banking  offices  located in  Fairfield,
Middlesex and New Haven counties in Connecticut.  As of December 31, 1996, HUBCO
had consolidated assets of $3.12 billion, consolidated deposits of $2.59 billion
and consolidated  stockholders' equity of $206.3 million.  Based on assets as of
December  31,  1996,  HUBCO is the  third  largest  commercial  banking  company
headquartered in New Jersey.  As of December 31, 1996,  HUBCO held,  through its
banking subsidiaries, $791 million of trust assets.

         HUBCO's  strategy is to enhance  profitability  and build  market share
through both internal growth and  acquisitions.  Since October,  1990, HUBCO has
added over 70  branches  and  approximately  $2.9  billion in assets  through 18
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

         On December 13,  1996,  HUBCO  completed  its  acquisition  of Westport
Bancorp,  Inc.  ("Westport") and merged Westport's  Connecticut bank subsidiary,
The  Westport  Bank  &  Trust  Company,  into  HUBCO's  Connecticut  subsidiary,
Lafayette.  The  transaction  was accounted  for as a pooling of  interests.  At
September 30, 1996,  Westport had consolidated  assets of $313 million and total
deposits  of  $261  million.  Under  the  rules  of  the  Commission,  financial
information concerning Westport is not required to be included herein;  however,
such   information  is  included  in  a  Registration   Statement  on  Form  S-4
(Registration No. 333-10761) filed by HUBCO with the Commission.

         On November  29,  1996,  Lafayette  completed  its  acquisition  of UST
Bank/Connecticut  ("UST Bank"),  a $112 million asset  commercial bank with $100
million in deposits.  In connection  with the  transaction,  Lafayette  paid UST
Bank's  parent,  UST Corp.,  cash equal to UST Bank's capital (less its deferred
tax asset), plus a 7% premium on UST Bank's deposits.

Fourth Quarter 1996 Earnings

         On January 20, 1997, HUBCO reported  earnings for the fourth quarter of
1996 and for the full year. The 1996 fourth quarter and year-end results reflect
the acquisitions  during the year of Growth Financial Corp.,  Lafayette American
Bank and Trust Company, and Westport which were all accounted for as poolings of
interest for all periods.  The results also reflect the acquisitions of Hometown
Bancorporation,  Inc. and UST Bank,  which were accounted for under the purchase
method of  accounting,  since their  respective  closing  dates of August 31 and
November 28, 1996. The 1996 fourth quarter  results include  merger-related  and
restructuring  charges of $5,319,000  after tax,  related to the consummation of
the   Westport   acquisition   and  the  costs   associated   with  five  branch
consolidations   in   Connecticut   resulting  from  overlaps  of  HUBCO's  four
Connecticut  acquisitions  in 1996.  The fourth  quarter  results also include a
special provision for possible loan losses of $4,000,000 ($2,340,000 after tax),
reflecting HUBCO's reserve  methodology and the new Connecticut bank subsidiary.
HUBCO's  results are reported here both before and after all such fourth quarter
and year to date charges including the Lafayette restructuring costs expensed in
the third  quarter  and the  special  provision  for loan  losses in the  fourth
quarter.

         Fully  diluted  earnings  per  share  for the  fourth  quarter  of 1996
excluding  merger-related,  restructuring  and other special  charges  increased
41.2% to $.48 per share  ($11,119,000)  from $.34 per share ($8,056,000) for the
same period last year.  Including all the special charges described in the prior
paragraph,  earnings  declined to  $3,460,000  or $.16 per share fully  diluted.
Excluding all special charges in the fourth  quarter,  HUBCO's return on average
assets was 1.46% and return on average equity was 21.54%.

         For the year ended December 31, 1996,  fully diluted earnings per share
before  merger-related,  restructuring and other special charges increased 17.4%
to $1.69 per share  ($39,266,000),  from $1.44 per share  ($34,565,000)  for the
same  period last year.  Including  all the  special  charges to date,  earnings
declined  to $.93  per  share  or  $21,497,000.  Excluding  all  merger-related,
restructuring  and other special charges during 1996,  HUBCO's return on average
assets was 1.38% and the return on average equity was 19.07%.

         HUBCO's net  interest  margin for the fourth  quarter of 1996 was 4.80%
and was 5.05% for the  twelve  month  period  ending  December  31,  1996.  This
compares with 5.29% and 5.34% for the comparable periods in 1995.

         Non-interest  income,  excluding security gains, totaled $8,407,000 for
the fourth quarter and $29,289,000 for the twelve month period.  This represents
an increase of 18.7% for the quarter and 7.5% for the full year.

         Overhead expenses, excluding merger-related,  restructuring and special
charges,  for the fourth  quarter of 1996  decreased  2.2% to  $24,398,000  from
$24,957,000  in the fourth quarter of 1995. For the full year ended December 31,
1996,  excluding all  merger-related,  restructuring  and other special charges,
overhead  expenses  decreased  9.2%  to  $93,409,000  from   $102,842,000.   The
merger-related, restructuring and special charges, involved in overhead expenses
totaled,  on  an  after  tax  basis,  $5,319,000  for  the  fourth  quarter  and
$15,429,000  for the full year. All  merger-related  and  restructuring  charges
related to HUBCO's four  Connecticut  acquisitions  were  expensed in 1996.  The
computer  conversions for three of the acquisitions are completed,  with the UST
Bank  conversion  scheduled  for the first quarter of 1997.  HUBCO's  efficiency
ratio, excluding  merger-related,  restructuring and special charges, was 55.31%
for the fourth quarter and 56.04% for the full year.

         Fourth quarter 1996 earnings include a benefit from tax settlements and
reserves no longer deemed necessary in an amount similar to the third quarter of
1996.  Fourth  quarter 1996  earnings do not reflect the full impact of the cost
savings from the consolidations in Connecticut.

         Despite  the effect of  purchase  accounting  acquisitions  which bring
additional  non-performing  loans and  assets to HUBCO  when  compared  to prior
periods,  total  non-performing  assets  of  $37,459,000  (1.20% of  assets)  at
December 31, 1996 were down from  $41,495,000  at September 30, 1996 and in line
with $37,143,000 at December 31, 1995.  Non-performing loans of $31,747,00 (1.7%
of loans)  were in line  with  $34,401,000  at  September  30,  1996 and up from
$27,754,000 at December 31, 1995. The allowance for possible loan losses totaled
$35,153,000 at December 31, 1996, which represented 111% of non-performing loans
and 121% of non-accruing loans at December 31, 1996.

         At December 31, 1996,  HUBCO's total assets were $3.12  billion,  loans
totaled $1.88 billion,  deposits were $2.59 billion and stockholders  equity was
$206.3 million.


<PAGE>
<TABLE>
<CAPTION>

                                                    HUBCO, INC.
                                               Financial Highlights
                                       (in thousands, except per share data)

                                                                                                Quarter Ended
                                                                                                 December  31
                                                                                                --------------
                                                                                         1996                1995

<S>                                                                                     <C>                 <C>    
Net Interest Income                                                                     $33,912             $33,662
Provision for Possible Loan Losses                                                        5,620               2,500
Net Income                                                                                3,460               8,056
Net Income, excluding all special charges                                                11,119               8,056
Net Income Per Share, fully diluted                                                         .16                 .34
Net Income Per Share, fully diluted excluding all special charges                           .48                 .34
Weighted Average Common and Common Equivalent Shares Outstanding                         23,033              24,003

                                                                                                  Year Ended
                                                                                                  December 31
                                                                                                  ------------
                                                                                         1996                1995

Net Interest Income                                                                    $131,354            $133,211
Provision for Possible Loan Losses                                                       12,295               9,515
Net Income                                                                               21,497              34,565
Net Income, excluding all special charges                                                39,266              34,565
Net Income Per Share, fully diluted                                                         .93                1.44
Net Income Per Share, fully diluted excluding all special charges                          1.69                1.44
Weighted Average Common and Common Equivalent Shares Outstanding                         23,225              24,116

                                                                                              At December 31
                                                                                              ---------------           
                                                                                          1996              1995

Total Assets                                                                         $3,115,687          $2,778,416
Total Loans                                                                           1,884,355           1,652,022
Total Deposits                                                                        2,592,092           2,446,273
Stockholders' Equity                                                                    206,333             216,796
</TABLE>

Weighted  Average Shares  Outstanding have been  retroactively  adjusted for the
effects of acquisitions  accounted for as poolings of interest,  stock dividends
and stock splits.


<PAGE>


                                 USE OF PROCEEDS

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

         The  proceeds to the Trust  (without  giving  effect to expenses of the
offering  payable  by the  Corporation)  from the  offering  of the Old  Capital
Securities  was  $50,000,000.  All of the proceeds  from the sale of Old Capital
Securities was invested by the Trust in the Junior Subordinated Debentures.  The
Corporation  intends  that the net  proceeds  from  the  sale of the Old  Junior
Subordinated  Debentures  (approximately  $49,000,000)  will be used for general
corporate  purposes,  including  acquisition  opportunities which may arise from
time to time.  The  precise  amount  and timing of the  application  of such net
proceeds  used for such  corporate  purposes  cannot be determined at this time.
Pending  such  application  by  the  Corporation,   such  net  proceeds  may  be
temporarily invested in short-term interest bearing securities.

         The  Capital  Securities  will be eligible to qualify as Tier I capital
under the capital guidelines of the Federal Reserve, provided that under current
Federal Reserve  Guidelines no more than 25% of the Corporation's Tier I Capital
may comprise  Capital  Securities  and other capital  securities  and cumulative
preferred stock of the Corporation..

          RATIOS OF EARNINGS TO FIXED CHARGES AND RATIOS OF EARNINGS TO
              COMBINED FIXED CHARGES AND PREFERRED STOCK DIVIDENDS

         The following  table sets forth the ratios of earnings to fixed charges
and ratios of earnings to combined fixed charges and preferred  stock  dividends
for the respective periods indicated.
<TABLE>
<CAPTION>

                                                        Nine Months Ended
                                                          September 30,
                                                        ------------------                Year Ended December 31,
                                                                              -------------------------------------------------
                                                         1996      1995       1995      1994      1993      1992      1991
                                                         ----      ----       ----      ----      ----      ----      ----
<S>                                                     <C>         <C>        <C>       <C>      <C>        <C>       <C>  
Ratio of Earnings to Fixed Charges:
  Excluding interest on deposits.................       5.92x       5.97x      6.51x     7.62x    (1.62)x    2.17x     3.46x
  Including interest on deposits.................       1.51x       1.65x      1.67x     1.68x      .85x     1.04x     1.10x
Ratio of Earnings to combined Fixed Charges
  and Preferred Stock Dividend Requirements:
  Excluding interest on deposits.................       5.92x       5.48x      6.04x     6.80x    (1.62)x    2.17x     3.46x
  Including interest on deposits.................       1.51x       1.64x      1.66x     1.67x      .85x     1.04x     1.10x

</TABLE>

         For purposes of computing  the ratios of both earnings to fixed charges
and  earnings  to  combined   fixed   charges  and  preferred   stock   dividend
requirements,  earnings represent net income (loss) before  extraordinary  items
and cumulative effect of changes in accounting principles plus applicable income
taxes and fixed charges. Fixed charges,  excluding interest on deposits, include
gross  interest  expense  (other than on  deposits)  and the  proportion  deemed
representative  of the  interest  factor of rent  expense,  net of  income  from
subleases.  Fixed charges,  including  gross  interest on deposits,  include all
interest expense and the proportion deemed representative of the interest factor
of rent  expense,  net of income  from  subleases.  Combined  fixed  charges and
preferred stock dividend requirements,  excluding interest on deposits,  include
gross interest expense (other than on deposits),  an amount equal to the pre-tax
earnings required to meet applicable preferred stock dividend requirements,  and
the proportion deemed representative of the interest factor of rent expense, net
of income from  subleases.  Combined fixed charges and preferred  stock dividend
requirements,  including  gross  interest  on  deposits,  include  all  interest
expense,  an amount equal to the pre-tax  earnings  required to meet  applicable
preferred stock dividend requirements,  and the proportion deemed representative
of the interest factor of rent expense, net of income from subleases.

                                 CAPITALIZATION

         The following table sets forth the actual unaudited  capitalization  of
the  Corporation  at  September  30,  1996,  as  adjusted  to give effect to the
consummation  of the offering of Capital  Securities and the  application of the
estimated  net  proceeds  from the sale of the Capital  Securities.  See "Use of
Proceeds."  The  table  should  be read in  conjunction  with the  Corporation's
consolidated  financial  statements and notes thereto  included in the documents
incorporated by reference  herein.  See  "Incorporation  of Certain Documents by
Reference."
<TABLE>
<CAPTION>

                                                                    At September 30, 1996,
                                                             --------------------------------------
                                                                Actual                     As Adjusted
                                                                                         (in thousands)
<S>                                                        <C>                              <C>        
Long-Term Debt:
   Subordinated Debt of the Corporation                    $   100,000                      $   100,000
                                                           ------------                     ------------
       Total Long-Term Debt                                    100,000                          100,000
                                                           ------------                     ------------
Corporation obligated, mandatorily redeemable
       preferred securities of subsidiary trust holding
       solely subordinated debentures of the                        --                           50,000
       Corporation(1)
                                                           ------------                     ------------          
Stockholders' equity:
   Common stock, no par value, authorized 51,500,000
        shares; issued 19,785,424 shares                        35,178                           35,178
   Additional paid-in capital                                   90,450                           90,450
   Retained earnings                                            68,607                           68,607
   Treasury stock, at cost, 507,913 shares                     (10,408)                         (10,408)
   Restricted stock awards                                        (344)                            (344)
   Unrealized loss on securities available
        for sale, net of income taxes                             (852)                            (852)
                                                           ------------                     ------------
        Total stockholders' equity                             182,631                          182,631
                                                           ============                     ============
        Total capitalization                               $   282,631                      $   332,631
                                                           ============                     ============
   Pro Forma Capital Ratios:
    Tier 1 Leverage Ratio                                         6.40 %                           8.23 %
    Tier 1 Risk-Based Capital Ratio                               9.47 %                          12.42 %
    Total Risk-Based Capital Ratio                               15.46 %                          19.58 %

<FN>
(1)  Reflects  the  Capital  Securities.  The  Trust  is  a  subsidiary  of  the
Corporation and will hold the Junior Subordinated Debentures as its sole asset.
</FN>
</TABLE>

                             SUMMARY FINANCIAL DATA

         The  summary  below  should be read in  connection  with the  financial
information  included in the  Corporation's  1995 Annual Report on Form 10-K and
the Corporation's  Quarterly Report on Form 10-Q for the quarter ended September
30, 1996,  incorporated by reference herein. Interim unaudited data for the nine
months ended  September 30, 1996 and 1995 reflect,  in the opinion of management
of the  Corporation,  all  adjustments  (consisting  only  of  normal  recurring
adjustments)  necessary for a fair  presentation  of such data.  Results for the
nine months ended September 30, 1996 are not  necessarily  indicative of results
which may be expected for any other interim period or for the year as a whole.

         The  financial  information  shown below does not include the financial
information concerning Westport,  consistent with the rules of the Commission as
recently amended. HUBCO acquired Westport on December 13, 1996 and accounted for
the acquisition as a pooling of interests. The Westport financial information is
included in the fourth  quarter and year-end  results  which HUBCO  announced on
January 20, 1997. See "HUBCO,  Inc.--Recent  Developments  and --Fourth  Quarter
1996  Earnings".   Financial  information   concerning  Westport  prior  to  the
acquisition  is  included  in  HUBCO's   Registration   Statement  on  Form  S-4
(Registration No. 333-10761) filed with the Commission.



<PAGE>

<TABLE>
<CAPTION>

                                   SELECTED CONSOLIDATED FINANCIAL DATA OF HUBCO


                                                                    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                            $    182,926     $   153,595     $    133,819    $    147,627     $   147,416
  Interest expense                                 64,413          48,377           45,087          59,715          77,444
                                             -------------    ------------    -------------   -------------    ------------
  Net interest income                             118,513         105,218           88,732          87,912          69,972
  Provision for possible loan losses                8,015           7,509           29,027          23,820          15,996
                                             -------------    ------------    -------------   -------------    ------------
  Net interest income after provision
    for possible loan losses                      110,498          97,709           59,705          64,092          53,976
  Other income                                     24,220          18,492           19,187          20,534          20,557
  Other expenses                                   91,464          83,344           85,529          82,254          66,873
                                             -------------    ------------    -------------   -------------    ------------
  Income (loss) before income taxes                43,254          32,857           (6,637 )         2,372           7,660
  Income tax provision (benefit)                   12,657          11,831              208          (6,454 )         2,751
                                             =============    ============    =============   =============    ============
  Net Income (loss)                          $     30,597     $    21,026     $     (6,429 )  $      8,826     $     4,909
                                             =============    ============    =============   =============    ============

  Per Share Data:
  Weighted average shares outstanding              20,790          19,648           15,365          14,101          12,345
  Net income (loss) per share                $       1.47     $      1.07     $       (.42 )  $       0.63     $      0.40
  Cash dividends per common share                    0.58            0.35             0.30            0.26            0.21

  Balance Sheet Summary:
  Securities held to maturity                $    294,057     $   672,303     $    556,983    $    456,709     $   383,080
  Securities available for sale                   420,162         189,744          133,989         103,985               -
  Loans                                         1,473,970       1,382,411        1,144,455       1,191,998       1,198,836
  Total assets                                  2,468,618       2,490,282        2,053,175       1,970,510       1,794,521
  Deposits                                      2,171,603       2,161,041        1,848,379       1,783,193       1,598,835
  Stockholders' equity                            195,634         171,165          108,679         114,508          95,176

  Performance Ratios:
  Return on average assets                            1.26%           0.92%          (0.32)%           0.44%           0.29%
  Return on average equity                           16.79           15.16           (5.74)            8.34            5.05
  Dividend payout                                    39.46           32.71           71.43            41.27           52.50
  Average equity to average assets                    7.48            6.04            5.54             5.31            5.73
  Net interest margin                                 5.30            5.01            4.78             4.90            4.63

  Asset Quality Ratios:
  Allowance for possible loan losses
    to total loans(1)                                 1.85%           2.00%           2.66 %           2.42%           2.03%
  Allowance for possible loan losses
    to non-performing loans(2)                      106.54           80.28           42.61            46.36           41.61
  Non-performing loans to total loans (1)(2)          1.74            2.49            6.24             5.21            4.88
  Non-performing assets to total loans,
    plus other real estate(1)(2)                      2.50            3.57            7.27             6.94            6.43
  Net charge-offs to average loans                    0.59            1.33            1.79             1.66            0.92
- ---------------------
<FN>

(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.
</FN>
</TABLE>

<PAGE>


                                    THE TRUST


         The Trust is a statutory  business  trust  formed  under  Delaware  law
pursuant to (i) a declaration of trust,  dated as of January 24, 1997,  executed
by the  Corporation,  as Sponsor,  the Delaware  Trustee and the  Administrative
Trustees  named  therein (the "Initial  Declaration"),  and (ii) the filing of a
certificate  of trust with the  Secretary  of State of the State of  Delaware on
January 24, 1997. The Initial  Declaration was replaced by the Declaration.  The
Trust  exists for the  exclusive  purposes  of (i) issuing and selling the Trust
Securities,  which represent undivided beneficial interests in the assets of the
Trust,  (ii) investing the gross proceeds from the sale of the Trust  Securities
in the Junior  Subordinated  Debentures  and (iii)  engaging in only those other
activities necessary,  advisable or incidental thereto.  Accordingly, the Junior
Subordinated  Debentures will be the sole assets of the Trust and payments under
the Junior  Subordinated  Debentures will be the sole revenues of the Trust. All
of the Common  Securities will be owned directly by the Corporation.  The Common
Securities  will rank pari passu,  and  payments  will be made thereon pro rata,
with the  Capital  Securities,  except that upon the  occurrence  and during the
continuance of an Event of Default,  the rights of the  Corporation as holder of
the Common  Securities to payments in respect of Distributions and payments upon
liquidation, redemption or otherwise will be subordinated and rank junior to the
rights of the holders of the Capital  Securities.  See  "Description  of Capital
Securities -- Subordination of Common  Securities." The Corporation will acquire
Common  Securities  in a  Liquidation  Amount  equal to at least 3% of the total
capital  of the  Trust.  The  Trust has a term of 31  years,  but may  terminate
earlier as provided in the Declaration. The Trust's business and affairs will be
conducted by trustees (the "Issuer  Trustees")  appointed by the  Corporation as
the direct holder of the Common Securities. The Issuer Trustees will be The Bank
of New York as the Property  Trustee (the "Property  Trustee"),  The Bank of New
York  (Delaware)  as the Delaware  Trustee  (the  "Delaware  Trustee"),  and two
individual trustees (the  "Administrative  Trustees").  The Bank of New York, as
Property Trustee, will act as sole indenture trustee under the Declaration.  The
Bank of New York will also act as indenture  trustee under the Guarantee and the
Indenture.  See  "Description  of the  Guarantee"  and  "Description  of  Junior
Subordinated Debentures." The holder of the Common Securities or, if an Event of
Default under the Declaration  has occurred and is continuing,  the holders of a
majority in Liquidation  Amount of the Capital  Securities,  will be entitled to
appoint,  remove or replace the Property Trustee and/or the Delaware Trustee. In
no event will the  holders of the Capital  Securities  have the right to vote to
appoint, remove or replace the Administrative  Trustees; such voting rights will
be vested  exclusively  in the holder of the Common  Securities.  The duties and
obligations  of  each  Issuer  Trustee  are  governed  by the  Declaration.  The
Corporation will pay directly all fees,  expenses,  debts and obligations (other
than the Trust Securities)  related to the Trust and the offering of the Capital
Securities,  including all ongoing costs, expenses and liabilities of the Trust.
The principal executive office of the Trust is HUBCO Capital Trust I, c/o HUBCO,
Inc., 1000 MacArthur Boulevard, Mahwah, New Jersey 07430, Attention: D. Lynn Van
Borkulo-Nuzzo.

                               THE EXCHANGE OFFER

Purpose of the Exchange Offer

         In  connection  with  the  sale  of the  Old  Capital  Securities,  the
Corporation and the Trust entered into the  Registration  Rights  Agreement with
the Initial  Purchasers,  pursuant to which the Corporation and the Trust agreed
to file and to use their  reasonable  efforts to cause to become  effective with
the Commission a registration  statement with respect to the exchange of the Old
Capital  Securities for capital  securities with terms identical in all material
respects to the terms of the Old Capital Securities.  A copy of the Registration
Rights Agreement has been filed as an Exhibit to the  Registration  Statement of
which this Prospectus is a part.

         The Exchange Offer is being made to satisfy the contractual obligations
of the Corporation and the Trust under the Registration  Rights  Agreement.  The
form and terms of the New Capital  Securities are the same as the form and terms
of the Old Capital  Securities except that the New Capital  Securities have been
registered  under the  Securities  Act and will not be subject  to the  $100,000
minimum  Liquidation Amount transfer  restriction and certain other restrictions
on transfer  applicable to the Old Capital  Securities  and will not provide for
any increase in the Distribution rate thereon.  In that regard,  the Old Capital
Securities  provide,  among other  things,  that,  if a  registration  statement
relating to the Exchange  Offer has not been filed by June 30, 1997 and declared
effective  by July 30,  1997,  the  Distribution  rate borne by the Old  Capital
Securities  commencing  on July 31, 1997 will  increase by 0.25% per annum until
the Exchange Offer is  consummated.  Upon  consummation  of the Exchange  Offer,
holders of Old Capital  Securities  will not be entitled to any  increase in the
Distribution  rate  thereon  or  any  further   registration  rights  under  the
Registration  Rights Agreement,  except under limited  circumstances.  See "Risk
Factors--Consequences  of a Failure to  Exchange  Old  Capital  Securities"  and
"Description of Old Capital Securities."

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

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

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

Terms of the Exchange Offer

         The Trust hereby  offers,  upon the terms and subject to the conditions
set forth in this Prospectus and in the accompanying  Letter of Transmittal,  to
exchange  up  to  $50,000,000   aggregate  Liquidation  Amount  of  New  Capital
Securities for a like  aggregate  Liquidation  Amount of Old Capital  Securities
properly tendered on or prior to the Expiration Date and not properly  withdrawn
in  accordance  with the  procedures  described  below.  The Trust  will  issue,
promptly after the  Expiration  Date, an aggregate  Liquidation  Amount of up to
$50,000,000 of New Capital Securities in exchange for a like principal amount of
outstanding Old Capital Securities  tendered and accepted in connection with the
Exchange Offer.  Holders may tender their Old Capital  Securities in whole or in
part in a Liquidation Amount of not less than $100,000 (100 Capital  Securities)
or any integral multiple of $1,000  Liquidation Amount (one Capital Security) in
excess thereof.

         The  Exchange  Offer is not  conditioned  upon any minimum  Liquidation
Amount  of Old  Capital  Securities  being  tendered.  As of the  date  of  this
Prospectus,   $50,000,000  aggregate  Liquidation  Amount  of  the  Old  Capital
Securities is outstanding.

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

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

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

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

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

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

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

Acceptance for Exchange and Issuance of New Capital Securities

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

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

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

         Subject to the terms and  conditions of the Exchange  Offer,  the Trust
will be deemed to have accepted for exchange, and thereby exchanged, Old Capital
Securities  validly  tendered and not  withdrawn as, if and when the Trust gives
oral or written notice to the Exchange  Agent of the Trust's  acceptance of such
Old Capital Securities for exchange pursuant to the Exchange Offer. The Exchange
Agent will act as agent for the Trust for the  purpose of  receiving  tenders of
Old Capital  Securities,  Letters of Transmittal and related  documents,  and as
agent for tendering holders for the purpose of receiving Old Capital Securities,
Letters of  Transmittal  and  related  documents  and  transmitting  New Capital
Securities  to validly  tendering  holders.  Such exchange will be made promptly
after the Expiration Date. If for any reason whatsoever, acceptance for exchange
or the exchange of any Old Capital Securities  tendered pursuant to the Exchange
Offer is delayed (whether before or after the Trust's acceptance for exchange of
Old Capital  Securities) or the Trust extends the Exchange Offer or is unable to
accept for exchange or exchange Old Capital Securities  tendered pursuant to the
Exchange Offer,  then, without prejudice to the Trust's rights set forth herein,
the Exchange Agent may, nevertheless, on behalf of the Trust and subject to Rule
14e-1(c) under the Exchange Act, retain tendered Old Capital Securities and such
Old  Capital  Securities  may not be  withdrawn  except to the extent  tendering
holders are  entitled to  withdrawal  rights as  described  under  "--Withdrawal
Rights."

         Pursuant  to the  Letter  of  Transmittal,  a  holder  of  Old  Capital
Securities will warrant and agree in the Letter of Transmittal  that it has full
power and authority to tender,  exchange,  sell, assign and transfer Old Capital
Securities,  that the Trust will acquire good, marketable and unencumbered title
to  the  tendered  Old  Capital  Securities,   free  and  clear  of  all  liens,
restrictions,  charges and encumbrances, and the Old Capital Securities tendered
for exchange are not subject to any adverse  claims or proxies.  The holder also
will  warrant  and agree that it will,  upon  request,  execute  and deliver any
additional  documents  deemed by the Trust or the Exchange Agent to be necessary
or desirable to complete the exchange, sale, assignment, and transfer of the Old
Capital Securities tendered pursuant to the Exchange Offer.

Procedures for Tendering Old Capital Securities

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

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

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

         Book-Entry Transfer.  The Exchange Agent will establish an account with
respect to the Old Capital  Securities at DTC for purposes of the Exchange Offer
within  two  business  days  after the date of this  Prospectus.  Any  financial
institution that is a participant in DTC's book-entry  transfer  facility system
may make a book-entry  delivery of the Old Capital  Securities by causing DTC to
transfer such Old Capital Securities into the Exchange Agent's account at DTC in
accordance with DTC's procedures for transfers.  However,  although  delivery of
Old Capital  Securities  may be effected  through  book-entry  transfer into the
Exchange  Agent's  account  at DTC,  the  Letter of  Transmittal  (or  facsimile
thereof),  properly  completed and duly  executed,  with any required  signature
guarantees  and any other required  documents,  must in any case be delivered to
and  received by the Exchange  Agent at its address set forth under  "--Exchange
Agent" on or prior to the Expiration Date, or the guaranteed  delivery procedure
set forth below must be complied with.

         DELIVERY OF DOCUMENTS TO DTC IN ACCORDANCE  WITH DTC'S  PROCEDURES DOES
NOT CONSTITUTE DELIVERY TO THE EXCHANGE AGENT.

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

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

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

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

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

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

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

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

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

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

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

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

Resales of New Capital Securities

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

         Each  holder of Old  Capital  Securities  who  wishes to  exchange  Old
Capital  Securities  for New Capital  Securities  in the Exchange  Offer will be
required to represent that (i) it is not an  "affiliate"  of the  Corporation or
the  Trust,  (ii) any New  Capital  Securities  to be  received  by it are being
acquired in the ordinary course of its business,  (iii) it has no arrangement or
understanding  with any person to  participate  in a  distribution  (within  the
meaning of the Securities Act) of such New Capital Securities,  and (iv) if such
holder is not a  broker-dealer,  such  holder is not  engaged  in,  and does not
intend to engage in, a distribution  (within the meaning of the Securities  Act)
of such New Capital Securities.  In addition,  the Corporation and the Trust may
require such holder, as a condition to such holder's  eligibility to participate
in the Exchange  Offer, to furnish to the Corporation and the Trust (or an agent
thereof) in writing  information as to the number of "beneficial owners" (within
the meaning of Rule 13d-3 under the Exchange  Act) on behalf of whom such holder
holds the  Capital  Securities  to be  exchanged  in the  Exchange  Offer.  Each
broker-dealer  that receives New Capital Securities for its own account pursuant
to the  Exchange  Offer  must  acknowledge  that it  acquired  the  Old  Capital
Securities  for its own  account as the result of  market-making  activities  or
other  trading  activities  and must  agree  that it will  deliver a  prospectus
meeting the  requirements of the Securities Act in connection with any resale of
such New  Capital  Securities.  The  Letter  of  Transmittal  states  that by so
acknowledging and by delivering a prospectus, a broker-dealer will not be deemed
to admit that it is an  "underwriter"  within the meaning of the Securities Act.
Based on the position taken by the staff of the Division of Corporation  Finance
of the Commission in the interpretive letters referred to above, the Corporation
and the Trust believe that Participating Broker-Dealers who acquired Old Capital
Securities  for their own accounts as a result of  market-making  activities  or
other trading activities may fulfill their prospectus delivery requirements with
respect to the New Capital Securities received upon exchange of such Old Capital
Securities  (other  than  Old  Capital  Securities  which  represent  an  unsold
allotment  from  the  original  sale  of  the  Old  Capital  Securities)  with a
prospectus  meeting the  requirements  of the  Securities  Act, which may be the
prospectus  prepared for an exchange  offer so long as it contains a description
of the plan of  distribution  with  respect  to the  resale of such New  Capital
Securities.  Accordingly,  this Prospectus, as it may be amended or supplemented
from  time to time,  may be used by a  Participating  Broker-Dealer  during  the
period  referred to below in connection  with resales of New Capital  Securities
received  in  exchange  for  Old  Capital  Securities  where  such  Old  Capital
Securities were acquired by such Participating Broker-Dealer for its own account
as a result of  market-making  or other trading  activities.  Subject to certain
provisions set forth in the Registration  Rights Agreement,  the Corporation and
the Trust have agreed that this Prospectus, as it may be amended or supplemented
from time to time, may be used by a  Participating  Broker-Dealer  in connection
with resales of such New Capital  Securities  for a period ending  90-days after
the Expiration Date (subject to extension  under certain  limited  circumstances
described below) or, if earlier,  when all such New Capital Securities have been
disposed of by such  Participating  Broker-Dealer.  See "Plan of  Distribution."
However,  a  Participating  Broker-Dealer  who intends to use this Prospectus in
connection  with the resale of New Capital  Securities  received in exchange for
Old  Capital  Securities   pursuant  to  the  Exchange  Offer  must  notify  the
Corporation or the Trust,  or cause the Corporation or the Trust to be notified,
on or prior to the Expiration  Date, that it is a  Participating  Broker-Dealer.
Such notice may be given in the space provided for that purpose in the Letter of
Transmittal  or may be delivered to the Exchange  Agent at one of the  addresses
set forth herein under "--Exchange  Agent." Any Participating  Broker-Dealer who
is an  "affiliate"  of the  Corporation  or the  Trust  may  not  rely  on  such
interpretive  letters  and must  comply  with the  registration  and  prospectus
delivery  requirements  of the  Securities  Act in  connection  with any  resale
transaction.

         In that regard,  each  Participating  Broker-Dealer  who surrenders Old
Capital Securities pursuant to the Exchange Offer will be deemed to have agreed,
by execution of the Letter of Transmittal, that, upon receipt of notice from the
Corporation  or the Trust of the occurrence of any event or the discovery of any
fact which makes any statement  contained or  incorporated  by reference in this
Prospectus  untrue in any material  respect or which causes this  Prospectus  to
omit to  state a  material  fact  necessary  in  order  to make  the  statements
contained or incorporated  by reference  herein,  in light of the  circumstances
under which they were made, not misleading or of the occurrence of certain other
events  specified  in the  Registration  Rights  Agreement,  such  Participating
Broker-Dealer  will  suspend  the  sale of New  Capital  Securities  (or the New
Guarantee or the New Junior Subordinated Debentures,  as applicable) pursuant to
this  Prospectus  until the Corporation or the Trust has amended or supplemented
this  Prospectus  to correct such  misstatement  or omission  and has  furnished
copies  of  the  amended  or  supplemented   Prospectus  to  such  Participating
Broker-Dealer  or the Corporation or the Trust has given notice that the sale of
the New Capital Securities (or the New Guarantee or the New Junior  Subordinated
Debentures,  as  applicable)  may  be  resumed,  as  the  case  may  be.  If the
Corporation  or the  Trust  gives  such  notice to  suspend  the sale of the New
Capital  Securities  (or  the  New  Guarantee  or the  New  Junior  Subordinated
Debentures, as applicable),  it shall extend the 90-day period referred to above
during which Participating Broker-Dealers are entitled to use this Prospectus in
connection  with the  resale of New  Capital  Securities  by the  number of days
during the period  from and  including  the date of the giving of such notice to
and including  the date when  Participating  Broker-Dealers  shall have received
copies of the amended or supplemented  Prospectus necessary to permit resales of
the New Capital Securities or to and including the date on which the Corporation
or the Trust has given  notice that the sale of New Capital  Securities  (or the
New Guarantee or the New Junior Subordinated  Debentures,  as applicable) may be
resumed, as the case may be.

Withdrawal Rights

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

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

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

Distributions on New Capital Securities

         Holders of Old  Capital  Securities  whose Old Capital  Securities  are
accepted  for  exchange  will not  receive  Distributions  on such  Old  Capital
Securities  and  will  be  deemed  to have  waived  the  right  to  receive  any
Distributions on such Old Capital Securities  accumulated from and after January
31, 1996.  Accordingly,  holders of New Capital Securities as of the record date
for the payment of  Distributions  on August 1, 1997 will be entitled to receive
Distributions accumulated from and after January 31, 1996.

Conditions to the Exchange Offer

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

         (a) there  shall occur a change in the  current  interpretation  by the
staff of the Commission which permits the New Capital Securities issued pursuant
to the Exchange  Offer in exchange for Old Capital  Securities 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 Corporation or
the Trust  within the  meaning  of Rule 405 under the  Securities  Act)  without
compliance  with the  registration  and  prospectus  delivery  provisions of the
Securities  Act provided  that such New Capital  Securities  are acquired in the
ordinary  course of such holders'  business and such holders have no arrangement
or understanding  with any person to participate in the distribution of such New
Capital Securities; or

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

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

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

Exchange Agent

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

  By Registered or Certified Mail:           By Hand or Overnight Delivery:

       The Bank of New York                       The Bank of New York
      101 Barclay Street - 7E                      101 Barclay Street
   Attn.: Reorganization Section            Corporate Trust Services Window
          Shilpa Trivedi                              Ground Level
     New York, New York 10286                   New York, New York 10286
                                              Attention: Reorganization Section
                                                         Shilpa Trivedi  


                              For Information Call:
                                 (212) 815-2963

                          (Eligible Institutions Only)
                              Confirm By Telephone:
                                 (212) 815-2963

                            Facsimile Transmissions:
                                 (212) 571-3080

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



Fees and Expenses

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

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

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


                          DESCRIPTION OF NEW SECURITIES

Description of New Capital Securities

         Pursuant to the terms of the Declaration,  the Trust has issued the Old
Capital  Securities  and the Common  Securities  and will issue the New  Capital
Securities.  The New Capital  Securities  will  represent  preferred  beneficial
interests in the Trust and the holders of the New Capital Securities and the Old
Capital  Securities will be entitled to a preference over the Common  Securities
in certain  circumstances  with respect to Distributions  and amounts payable on
redemption  of  the  Trust   Securities  or  liquidation   of  the  Trust.   See
"--Subordination of Common Securities." The Declaration has been qualified under
the Trust Indenture Act of 1939, as amended (the "Trust  Indenture  Act").  This
summary of certain  provisions of the New Capital Securities and the Declaration
does not  purport to be  complete  and is subject  to, and is  qualified  in its
entirety by reference to, all the  provisions of the  Declaration  and the Trust
Indenture  Act.  Certain  capitalized  terms  used  herein  are  defined  in the
Declaration.

         General.  The Capital Securities  (including the Old Capital Securities
and the New Capital Securities) are limited to $50,000,000 aggregate Liquidation
Amount at any one time outstanding. The Capital Securities will rank pari passu,
and payments will be made thereon pro rata, with the Old Capital  Securities and
the Common  Securities  except as  described  under  "--Subordination  of Common
Securities." Legal title to the Junior  Subordinated  Debentures will be held by
the  Property  Trustee in trust for the  benefit of the  holders of the  Capital
Securities  and Common  Securities.  The New Guarantee  will be a guarantee on a
subordinated  basis but will not guarantee  payment of  Distributions or amounts
payable on redemption of the New Capital  Securities  or on  liquidation  of the
Trust  when the Trust  does not have funds on hand  legally  available  for such
payments. See "--Description of New Guarantee."

         Distributions.  Distributions  on the New  Capital  Securities  will be
cumulative,   will  accumulate  from  January  31,  1996  and  will  be  payable
semi-annually  in  arrears on  February 1 and August 1 of each year,  commencing
August 1, 1997,  at the annual  rate of 8.98% of the  Liquidation  Amount to the
holders of the New Capital  Securities on the relevant record dates.  The record
dates will be the first day of the month in which the relevant Distribution Date
(as defined  below) falls.  The amount of  Distributions  payable for any period
will be computed on the basis of a 360-day year of twelve 30-day months.  In the
event  that any date on  which  Distributions  are  payable  on the New  Capital
Securities is not a Business Day (as defined below), payment of the Distribution
payable on such date will be made on the next  succeeding day that is a Business
Day (and without any interest or other payment in respect to any such delay), in
each case with the same  force and  effect as if made on such date (each date on
which   Distributions   are  payable  in  accordance   with  the  foregoing,   a
"Distribution  Date"). A "Business Day" shall mean any day other than a Saturday
or a Sunday,  or a day on which banking  institutions in The City of New York or
Union City, New Jersey,  are authorized or required by law or executive order to
remain closed.

         So long as no  Debenture  Event of Default  shall have  occurred and be
continuing, the Corporation will have the right under the Indenture to defer the
payment of interest  on the New Junior  Subordinated  Debentures  at any time or
from time to time for a period not exceeding 10 consecutive  semi-annual periods
with respect to each  Extension  Period,  provided that no Extension  Period may
extend beyond the Stated  Maturity  Date.  Upon any such  election,  semi-annual
Distributions on the New Capital Securities will be deferred by the Trust during
any such  Extension  Period.  Distributions  to which holders of the New Capital
Securities  are  entitled  during  any such  Extension  Period  will  accumulate
additional  Distributions  thereon  at the  rate per  annum  of  8.98%  thereof,
compounded  semi-annually from the relevant Distribution Date, but not exceeding
the interest rate then accruing on the New Junior Subordinated  Debentures.  The
term  "Distributions,"  as  used  herein,  shall  include  any  such  additional
Distributions.

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

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

         Although the Corporation may in the future exercise its option to defer
payments of interest on the New Junior Subordinated Debentures,  the Corporation
has no such current intention.

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

         Redemption.   Upon  the  repayment  on  the  Stated  Maturity  Date  or
prepayment  prior to the Stated  Maturity  Date of the New  Junior  Subordinated
Debentures,  the proceeds from such repayment or prepayment  shall be applied by
the  Property  Trustee to redeem a Like Amount (as  defined  below) of the Trust
Securities,  upon not less  than 30 nor more  than 60 days'  notice of a date of
redemption (the "Redemption  Date"), at the applicable  Redemption Price,  which
shall  be  equal  to  (i) in  the  case  of the  repayment  of  the  New  Junior
Subordinated  Debentures on the Stated  Maturity Date,  the Maturity  Redemption
Price (equal to the  principal  of, and accrued and unpaid  interest on, the New
Junior Subordinated Debentures),  (ii) in the case of the optional prepayment of
the New Junior  Subordinated  Debentures before the Initial Optional  Prepayment
Date upon the occurrence and  continuation of a Special Event, the Special Event
Redemption  Price (equal to the Special Event Prepayment Price in respect of the
New  Junior  Subordinated  Debentures)  and  (iii) in the  case of the  optional
prepayment of the New Junior Subordinated  Debentures other than as contemplated
in clause (ii) above,  the  Optional  Redemption  Price  (equal to the  Optional
Prepayment  Price in  respect of the New Junior  Subordinated  Debentures).  See
"--Description of New Junior Subordinated  Debentures--Optional  Prepayment" and
"--Special Event Prepayment."

         "Like  Amount"  means (i) with  respect  to a  redemption  of the Trust
Securities,  Trust Securities having a Liquidation Amount equal to the principal
amount of Junior  Subordinated  Debentures to be paid in  accordance  with their
terms and (ii) with respect to a distribution of Junior Subordinated  Debentures
upon the  liquidation  of the Trust,  Junior  Subordinated  Debentures  having a
principal amount equal to the Liquidation  Amount of the Trust Securities of the
holder to whom such Junior Subordinated Debentures are distributed.

         The Corporation will have the option to prepay the Junior  Subordinated
Debentures, (i) in whole or in part, on or after the Initial Optional Prepayment
Date, at the applicable  Optional  Prepayment Price and (ii) in whole but not in
part,  at any  time  before  the  Initial  Optional  Prepayment  Date,  upon the
occurrence of a Special Event,  at the Special Event  Prepayment  Price, in each
case  subject  to  receipt  of prior  approval  by the  Federal  Reserve if then
required under applicable capital guidelines or policies of the Federal Reserve.

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

         The Trust shall  automatically  dissolve,  subject to  satisfaction  of
liabilities  to  creditors of the Trust as provided by  applicable  law upon the
first to occur of: (i) certain events of bankruptcy,  dissolution or liquidation
of the  Corporation or the Trust;  (ii) upon receipt by the Property  Trustee of
written notice from the Corporation,  as Sponsor, directing the Property Trustee
to dissolve the Trust  (which  direction  is optional  and,  except as described
above,  wholly within the  discretion  of the  Corporation,  as Sponsor);  (iii)
redemption  of all of the Trust  Securities  as described  under  "--Redemption"
above;  (iv) expiration of the term of the Trust;  and (v) the entry of an order
for the dissolution of the Trust by a court of competent jurisdiction.

         If a dissolution  occurs as described in clause (i), (ii), (iv), or (v)
of the preceding paragraph,  the Trust shall be liquidated by the Administrative
Trustees  as  expeditiously  as  the  Administrative  Trustees  determine  to be
possible by distributing,  after satisfaction of liabilities to creditors of the
Trust as provided by  applicable  law, to the holders of the Trust  Securities a
Like  Amount of the New  Junior  Subordinated  Debentures,  in which  event such
holders  will be  entitled  to receive  out of the  assets of the Trust  legally
available for  distribution  to holders,  after  satisfaction  of liabilities to
creditors  of the Trust as provided by  applicable  law, an amount  equal to the
aggregate of the Liquidation  Amount plus  accumulated and unpaid  Distributions
thereon  to  the  date  of  payment   (such   amount   being  the   "Liquidation
Distribution"). If the Liquidation Distribution can be paid only in part because
the Trust has insufficient  assets on hand legally  available to pay in full the
aggregate  Liquidation  Distribution,  then the amounts payable  directly by the
Trust on the Capital Securities and the Common Securities shall be paid on a pro
rata  basis,  except that if a Debenture  Event of Default has  occurred  and is
continuing,  the  Capital  Securities  shall  have a  priority  over the  Common
Securities.  See "--Subordination of Common Securities." If an early termination
occurs as described in clause (v) above, the New Junior Subordinated  Debentures
will be subject to optional  prepayment,  in whole but not in part,  on or after
the Initial Optional Prepayment Date.

         If  the  Corporation  elects  not to  prepay  the  Junior  Subordinated
Debentures  prior to maturity in  accordance  with their terms and either elects
not  to  or  is  unable  to  liquidate  the  Trust  and  distribute  the  Junior
Subordinated Debentures to holders of the Trust Securities, the Trust Securities
will  remain  outstanding  until  the  repayment  of  the  Junior   Subordinated
Debentures on the Stated Maturity Date.

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

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

         Redemption  Procedures.  If  applicable,   Trust  Securities  shall  be
redeemed  at  the  applicable  Redemption  Price  with  the  proceeds  from  the
contemporaneous   repayment  or  prepayment  of  the  New  Junior   Subordinated
Debentures.  Any redemption of Trust Securities shall be made and the applicable
Redemption Price shall be payable on the Redemption Date only to the extent that
the  Trust  has funds  legally  available  for the  payment  of such  applicable
Redemption Price. See also "--Subordination of Common Securities."

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

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

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

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

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

         Events of Default;  Notice.  The  occurrence  of a  Debenture  Event of
Default  (see  "Description  of New  Junior  Subordinated  Debentures--Debenture
Events of Default") constitutes an "Event of Default" under the Declaration.

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

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

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

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

         Mergers,  Consolidations,  Amalgamations  or Replacements of the Trust.
The Trust may not merge or convert with or into, consolidate,  amalgamate, or be
replaced  by, or  convey,  transfer  or lease its  properties  and  assets as an
entirety or  substantially  as an entirety to any  corporation  or other Person,
except as described below. The Trust may, at the request of the Corporation,  as
Sponsor, with the consent of the Administrative Trustees but without the consent
of the  holders  of the  Capital  Securities,  merge  or  convert  with or into,
consolidate,  amalgamate,  or be  replaced  by or convey,  transfer or lease its
properties and assets as an entirety or  substantially as an entirety to a trust
organized as such under the laws of any State; provided, that (i) such successor
entity either (a)  expressly  assumes all of the  obligations  of the Trust with
respect to the Capital  Securities or (b) substitutes for the Capital Securities
other securities having  substantially the same terms as the Capital  Securities
(the "Successor  Securities") so long as the Successor  Securities rank the same
as the Capital  Securities  rank in priority with respect to  distributions  and
payments  upon  liquidation,  redemption  and  otherwise,  (ii) the  Corporation
expressly appoints a trustee of such successor entity possessing the same powers
and duties as the  Property  Trustee  with  respect  to the Junior  Subordinated
Debentures,  (iii)  the  Successor  Securities  are  listed,  or  any  Successor
Securities  will be  listed  upon  notification  of  issuance,  on any  national
securities  exchange or other  organization on which the Capital  Securities are
then listed or quoted,  if any,  (iv) such  merger,  conversion,  consolidation,
amalgamation,  replacement,  conveyance,  transfer  or lease  does not cause the
Capital Securities  (including any Successor Securities) to be downgraded by any
nationally  recognized   statistical  rating  organization,   (v)  such  merger,
conversion,  consolidation,  amalgamation,  replacement, conveyance, transfer or
lease does not adversely  affect the rights,  preferences  and privileges of the
holders of the Capital  Securities  (including any Successor  Securities) in any
material respect (other than any dilution of such holders'  interests in the new
entity),  (vi) such  successor  entity  has a purpose  identical  to that of the
Trust,  (vii) prior to such  merger,  conversion,  consolidation,  amalgamation,
replacement,  conveyance,  transfer or lease,  the  Corporation  has received an
opinion from independent counsel to the Trust experienced in such matters to the
effect  that  (a)  such   merger,   conversion,   consolidation,   amalgamation,
replacement, conveyance, transfer or lease does not adversely affect the rights,
preferences and privileges of the holders of the Capital  Securities  (including
any Successor  Securities)  in any material  respect (other than any dilution of
such  holders'  interests in the new  entity),  and (b)  following  such merger,
conversion,  consolidation,  amalgamation,  replacement, conveyance, transfer or
lease,  neither the Trust nor such successor entity will be required to register
as an investment  company under the  Investment  Company Act of 1940, as amended
(the  "Investment  Company  Act"),  and (viii) the  Corporation or any permitted
successor or assignee owns all of the common securities of such successor entity
and  guarantees the  obligations  of such  successor  entity under the Successor
Securities at least to the extent provided by the Guarantee. Notwithstanding the
foregoing,  the Trust  shall not,  except with the consent of holders of 100% in
Liquidation Amount of the Trust Securities,  consolidate,  amalgamate,  merge or
convert  with or into,  or be  replaced  by or  convey,  transfer  or lease  its
properties  and assets as an  entirety  or  substantially  as an entirety to any
other entity or permit any other  entity to  consolidate,  amalgamate,  merge or
convert with or into, or replace it if such consolidation, amalgamation, merger,
conversion, replacement,  conveyance, transfer or lease would cause the Trust or
the  successor  entity not to be classified as a grantor trust for United States
federal income tax purposes In addition,  the Property  Trustee will be required
pursuant to the  Indenture to exchange,  as a part of the  Exchange  Offer,  the
Junior  Subordinated  Debentures  for the Exchange  Debentures,  which will have
terms identical to the Junior  Subordinated  Debentures  except for the transfer
restrictions under the Securities Act, the $100,000 minimum aggregate  principal
amount transfer  restrictions  and the provision for an increase in the interest
rate thereon under certain  circumstances.  See  "Exchange  Offer;  Registration
Rights."

         Voting Rights;  Amendment of the Declaration.  Except as provided below
and under  "--Mergers,  Consolidations,  Amalgamations  or  Replacements  of the
Trust" and  "--Description of New  Guarantee--Amendments  and Assignment" and as
otherwise  required by law and the  Declaration,  the holders of the New Capital
Securities will have no voting rights.

         The  Declaration  may be amended from time to time by the  Corporation,
the Property Trustee and the Administrative Trustees, without the consent of the
holders of the Trust Securities (i) to cure any ambiguity, correct or supplement
any  provisions  in the  Declaration  that may be  inconsistent  with any  other
provision,  or to make any other provisions with respect to matters or questions
arising under the  Declaration,  which shall not be inconsistent  with the other
provisions  of the  Declaration,  or (ii)  to  modify,  eliminate  or add to any
provisions  of the  Declaration  to such extent as shall be  necessary to ensure
that the Trust will be classified  for United States federal income tax purposes
as a grantor trust at all times that any Trust  Securities are outstanding or to
ensure  that the  Trust  will not be  required  to  register  as an  "investment
company" under the Investment Company Act, or (iii) to modify, eliminate, or add
to any  provision  of the  Declaration  to such extent as shall be  necessary to
enable the Trust and the  Corporation to conduct an Exchange Offer in the manner
contemplated by the Registration Rights Agreement;  provided,  however,  that in
the case of clause (i), such action shall not  adversely  affect in any material
respect the interests of the holders of the Trust Securities.  Any amendments of
the  Declaration  pursuant to the foregoing  shall become  effective when notice
thereof is given to the holders of the Trust Securities.  The Declaration may be
amended by the  Issuer  Trustees  and the  Corporation  (i) with the  consent of
holders   representing  a  majority  (based  upon  Liquidation  Amount)  of  the
outstanding Trust Securities, and (ii) upon receipt by the Issuer Trustees of an
opinion of counsel to the effect  that such  amendment  or the  exercise  of any
power granted to the Issuer  Trustees in accordance with such amendment will not
affect the Trust's  status as a grantor trust for United States  federal  income
tax purposes or the Trust's  exemption  from status as an  "investment  company"
under the Investment  Company Act,  provided  that,  without the consent of each
holder of Trust Securities, the Declaration may not be amended to (i) change the
amount or timing of any Distribution or other payment on the Trust Securities or
otherwise  adversely  affect the  amount of any  Distribution  or other  payment
required to be made in respect of the Trust Securities as of a specified date or
(ii) restrict the right of a holder of Trust  Securities  to institute  suit for
the  enforcement of any such payment on or after such date; it being  understood
that the New Capital  Securities  and any Old Capital  Securities  which  remain
outstanding  after  consummation  of the Exchange  Offer will vote together as a
single  class for  purposes  of  determining  whether  holders of the  requisite
percentage in outstanding  Liquidation Amount thereof have taken certain actions
or exercised certain rights under the Declaration.

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

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

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

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

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

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

         DTC has  advised  the Trust and the  Corporation  that DTC is a limited
purpose  trust  company  created  to  hold  securities  for  its   participating
organizations (collectively, the "Participants") and to facilitate the clearance
and settlement of transactions in those securities between  Participants through
electronic book-entry changes in accounts of its Participants.  The Participants
include  securities  brokers and  dealers  (including  the Initial  Purchasers),
banks, trust companies,  clearing  corporations and certain other organizations.
Access  to DTC's  system  is also  available  to other  entities  such as banks,
brokers,  dealers and trust companies that clear through or maintain a custodial
relationship  with a Participant,  either directly or indirectly  (collectively,
the "Indirect Participants").  Persons who are not Participants may beneficially
own securities held by or on behalf of DTC only through the  Participants or the
Indirect Participants. The ownership interest and transfer of ownership interest
of each  actual  purchaser  of each  security  held by or on  behalf  of DTC are
recorded on the records of the Participants and Indirect Participants.

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

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

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

         Beneficial  interests in the Global  Capital  Securities  will trade in
DTC's Same-Day Funds Settlement  System and secondary market trading activity in
such interests will therefore settle in immediately  available funds, subject in
all cases to the rules and procedures of DTC and its participants.

         DTC has  advised  the Trust and the  Corporation  that it will take any
action  permitted to be taken by a holder of New Capital  Securities only at the
direction of one or more Participants to whose account with DTC interests in the
Global  Capital  Securities  are credited and only in respect of such portion of
the  Liquidation  Amount  of  the  New  Capital  Securities  as  to  which  such
Participant or Participants has or have given such direction.  However, if there
is an Event of Default under the Declaration, DTC reserves the right to exchange
the Global Capital  Securities for New Capital  Securities in certificated  form
and to distribute such New Capital Securities to its Participants.

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

         A Global Capital Security is exchangeable for New Capital Securities in
registered  certificated  form if (i)  DTC (x)  notifies  the  Trust  that it is
unwilling or unable to continue as Depositary  for the Global  Capital  Security
and the Trust thereupon fails to appoint a successor  Depositary  within 90-days
or (y) has ceased to be a clearing  agency  registered  under the Exchange  Act,
(ii) the Corporation in its sole discretion  elects to cause the issuance of the
New Capital  Securities in certificated  form or (iii) there shall have occurred
and be  continuing  an Event of Default or any event which after notice or lapse
of time or both would be an Event of Default under the Declaration. In addition,
beneficial  interests  in  a  Global  Capital  Security  may  be  exchanged  for
certificated New Capital Securities upon request but only upon at least 20-days'
prior  written  notice given to the  Property  Trustee by or on behalf of DTC in
accordance with customary  procedures.  In all cases,  certificated  New Capital
Securities  delivered in exchange for any Global Capital  Security or beneficial
interests  therein will be registered  in the names,  and issued in any approved
denominations,  requested by or on behalf of the Depositary (in accordance  with
its customary  procedures),  unless the Property Trustee determines otherwise in
compliance with applicable law.

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

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

         Registration  of  transfers  of the  New  Capital  Securities  will  be
effected  without  charge by or on behalf of the Trust,  but upon payment of any
tax or other  governmental  charges that may be imposed in  connection  with any
transfer or exchange.  The Trust will not be required to register or cause to be
registered  the  transfer  of the New Capital  Securities  (i) during the period
starting 15 days before the mailing of a notice of redemption  and ending on the
date of such mailing and (ii) after they have been called for redemption.

         Information  Concerning the Property  Trustee.  The Property Trustee is
under  no  obligation  to  exercise  any  of  the  powers  vested  in it by  the
Declaration  at the  request  of any  holder  of Trust  Securities  unless it is
offered  reasonable  indemnity against the costs,  expenses and liabilities that
might be incurred thereby. If no Event of Default has occurred and is continuing
and the Property  Trustee is required to decide  between  alternative  causes of
action,  construe  ambiguous  provisions in the  Declaration or is unsure of the
application  of any provision of the  Declaration,  and the matter is not one on
which holders of the Capital  Securities or the Common  Securities  are entitled
under the Declaration to vote, then the Property  Trustee shall take such action
as is directed by the Corporation and if not so directed, shall take such action
as it deems  advisable  and in the best  interests  of the  holders of the Trust
Securities and will have no liability  except for its own bad faith,  negligence
or willful misconduct.

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

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

         The Trust may not borrow money, issue debt, execute mortgages or pledge
any of its assets.


Description of New Junior Subordinated Debentures

         The Old Junior  Subordinated  Debentures were issued and the New Junior
Subordinated Debentures will be issued as a separate series under the Indenture.
The Indenture has been qualified  under the Trust Indenture Act. This summary of
certain  terms and  provisions  of the Junior  Subordinated  Debentures  and the
Indenture  does not  purport  to be  complete,  and where  reference  is made to
particular  provisions  of  the  Indenture,   such  provisions,   including  the
definitions of certain terms,  some of which are not otherwise  defined  herein,
are  qualified in their  entirety by reference to all of the  provisions  of the
Indenture  and those terms made a part of the  Indenture by the Trust  Indenture
Act.

         General.  Concurrently with the issuance of the Capital Securities, the
Trust invested the proceeds thereof, together with the consideration paid by the
Corporation for the Common  Securities,  in Old Junior  Subordinated  Debentures
issued by the Corporation.  Pursuant to the Exchange Offer, the Corporation will
exchange the Old Junior Subordinated  Debentures,  in an amount corresponding to
the Old Capital Securities accepted for exchange, for a like aggregate principal
amount of the New Junior  Subordinated  Debentures as soon as practicable  after
the date hereof.

         The New Junior Subordinated Debentures will bear interest at the annual
rate of 8.98% of the principal amount thereof,  payable semi-annually in arrears
on  February 1 and August 1 of each year (each,  an  "Interest  Payment  Date"),
commencing August 1, 1997, to the person in whose name each Junior  Subordinated
Debenture is registered, subject to certain exceptions, at the close of business
on the first day of the month in which the relevant  payment  date falls.  It is
anticipated  that, until the liquidation,  if any, of the Trust, each New Junior
Subordinated Debenture will be held in the name of the Property Trustee in trust
for the benefit of the holders of the Trust  Securities.  The amount of interest
payable for any period will be computed on the basis of a 360-day year of twelve
30-day  months.  In the event that any date on which  interest is payable on the
New Junior  Subordinated  Debentures  is not a Business Day, then payment of the
interest  payable on such date will be made on the next succeeding day that is a
Business Day (and  without any interest or other  payment in respect of any such
delay),  in each case  with the same  force  and  effect  as if made such  date.
Accrued  interest that is not paid on the applicable  Interest Payment Date will
bear additional  interest on the amount thereof (to the extent permitted by law)
at the rate  per  annum of 8.98%  thereof,  compounded  semi-annually.  The term
"interest",  as  used  herein,  shall  include  semi-annual  interest  payments,
interest on semi-annual  interest  payments not paid on the applicable  Interest
Payment Date and Additional Sums (as defined below), as applicable.

          The New Junior Subordinated Debentures will mature on February 1, 2027
(the "Stated Maturity Date"). The New Junior  Subordinated  Debentures will rank
pari  passu  with the Old  Junior  Subordinated  Debentures  and with all  Other
Debentures and will be unsecured and  subordinate and junior in right of payment
to the  extent  and in the  manner  set  forth in the  Indenture  to all  Senior
Indebtedness of the  Corporation.  See  "--Subordination."  The Corporation is a
non-operating  holding  company  and almost all of the  operating  assets of the
Corporation and its consolidated  subsidiaries  are owned by such  subsidiaries.
The Corporation relies primarily on dividends from such subsidiaries to meet its
obligations.  The  Corporation is a legal entity  separate and distinct from its
banking and non-banking  affiliates.  The principal sources of the Corporation's
income  are  dividends,  interest  and fees  from its  banking  and  non-banking
affiliates.  The bank  subsidiaries of the Corporation (the "Banks") are subject
to certain  restrictions  imposed by federal law on any extensions of credit to,
and  certain  other   transactions  with,  the  Corporation  and  certain  other
affiliates,  and on  investments  in  stock or other  securities  thereof.  Such
restrictions  prevent the Corporation  and such other  affiliates from borrowing
from the Banks  unless the loans are  secured by  various  types of  collateral.
Further,  such secured loans,  other  transactions and investments by any of the
Banks are generally  limited in amount as to the  Corporation  and as to each of
such other  affiliates  to 10% of such Bank's  capital and surplus and as to the
Corporation  and all of such other  affiliates  to an  aggregate  of 20% of such
Bank's capital and surplus. In addition, payment of dividends to the Corporation
by the Banks is subject to ongoing  review by banking  regulators and is subject
to various statutory limitations and in certain circumstances  requires approval
by banking regulatory authorities. Because the Corporation is a holding company,
the right of the Corporation to participate in any distribution of assets of any
subsidiary upon such subsidiary's liquidation or reorganization or otherwise, is
subject to the prior claims of creditors of the subsidiary, except to the extent
the  Corporation  may itself be  recognized  as a creditor  of that  subsidiary.
Accordingly,   the  New  Junior  Subordinated  Debentures  will  be  effectively
subordinated  to all  existing  and  future  liabilities  of  the  Corporation's
subsidiaries, and holders of New Junior Subordinated Debentures should look only
to the assets of the  Corporation  for  payments on the New Junior  Subordinated
Debentures.  The  Indenture  does not limit the  incurrence or issuance of other
secured or unsecured debt of the Corporation, including Senior Indebtedness. See
"--Subordination."

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

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

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

         Option to Extend  Interest  Payment Date. So long as no Debenture Event
of Default has occurred and is continuing,  the Corporation  will have the right
under the  Indenture at any time during the term of the New Junior  Subordinated
Debentures to defer the payment of interest at any time or from time to time for
a period not exceeding 10 consecutive  semi-annual  periods with respect to each
Extension Period, provided that no Extension Period may extend beyond the Stated
Maturity Date. At the end of such Extension Period, the Corporation must pay all
interest then accrued and unpaid  (together with interest  thereon at the annual
rate of 8.98%, compounded  semi-annually,  to the extent permitted by applicable
law). During an Extension  Period,  interest will continue to accrue and holders
of New Junior Subordinated Debentures (and holders of the Trust Securities while
Trust Securities are outstanding) will be required to accrue interest income for
United  States  federal  income  tax  purposes  prior  to the  receipt  of  cash
attributable  to such income.  See "Certain  United  States  Federal  Income Tax
Considerations--Interest Income and Original Issue Discount."

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

         Prior to the termination of any such Extension Period,  the Corporation
may further extend such Extension Period,  provided that such extension does not
cause such Extension Period to exceed 10 consecutive  semi-annual  periods or to
extend  beyond  the  Stated  Maturity  Date.  Upon the  termination  of any such
Extension Period and the payment of all amounts then due on any Interest Payment
Date, the Corporation may elect to begin a new Extension Period,  subject to the
above  requirements.  No interest  shall be due and payable  during an Extension
Period,  except at the end  thereof.  The  Corporation  must  give the  Property
Trustee,  the  Administrative  Trustees and the Debenture  Trustee notice of its
election  of any  Extension  Period  (or an  extension  thereof)  at least  five
Business  Days  prior to the  earlier of (i) the date the  Distributions  on the
Trust  Securities  would have been  payable  except for the election to begin or
extend such Extension  Period or (ii) the date the  Administrative  Trustees are
required to give notice to any securities  exchange or to holders of New Capital
Securities of the record date or the date such Distributions are payable, but in
any event not less  than five  Business  Days  prior to such  record  date.  The
Debenture  Trustee shall give notice of the  Corporation's  election to begin or
extend a new Extension Period to the holders of the Capital Securities. There is
no limitation on the number of times that the  Corporation may elect to begin an
Extension Period.

         Optional  Prepayment.  The New Junior  Subordinated  Debentures will be
prepayable,  in whole or in part, at the option of the  Corporation  on or after
the Initial Optional Prepayment Date, subject to the Corporation having received
prior approval of the Federal Reserve if then required under applicable  capital
guidelines  or policies  of the  Federal  Reserve,  at a  prepayment  price (the
"Optional  Prepayment  Price")  equal  to  the  percentage  of  the  outstanding
principal  amount of the New Junior  Subordinated  Debentures  specified  below,
plus,  in each  case,  accrued  interest  thereon to the date of  prepayment  if
redeemed during the 12-month period beginning December 23 of the years indicated
below:

         Year                               Percentage

         2007                               104.049
         2008                               103.041
         2009                               103.592
         2010                               102.143
         2011                               102.694
         2012                               102.245
         2013                               101.796
         2014                               101.347
         2015                               100.898
         2016                               100.449
         2017 and thereafter                100.000

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

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

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

         A  "Regulatory  Capital  Event" means that the  Corporation  shall have
received an opinion of independent bank regulatory  counsel  experienced in such
matters  to the  effect  that,  as a result of (a) any  amendment  to, or change
(including any announced  prospective  change) in, the laws (or any  regulations
thereunder)  of the United  States or any rules,  guidelines  or policies of the
Federal  Reserve or (b) any official  administrative  pronouncement  or judicial
decision  interpreting or applying such laws or regulations,  which amendment or
change is effective or such  pronouncement  or decision is announced on or after
the Issue Date, the Capital  Securities do not constitute,  or within 90 days of
the date of such  opinion,  will not  constitute,  Tier 1  Capital  (or its then
equivalent);  provided, however, that a Regulatory Capital Event shall not occur
by reason of the use of the proceeds of the Junior  Subordinated  Debentures  by
the Corporation contemplated herein.

         "Adjusted  Treasury Rate" means,  with respect to any prepayment  date,
the rate per annum equal to (i) the yield,  under the heading  which  represents
the  average for the  immediately  prior week,  appearing  in the most  recently
published   statistical   release   designated   "H.15(519)"  or  any  successor
publication  which  is  published  weekly  by  the  Federal  Reserve  and  which
established yields on actively traded United States Treasury securities adjusted
to constant maturity under the caption "Treasury  Constant  Maturities," for the
maturity  date  corresponding  to the Initial  Optional  Prepayment  Date (if no
maturity  date is within  three  months  before or after  the  Initial  Optional
Prepayment  Date,   yields  for  the  two  published   maturities  most  closely
corresponding to the Initial Optional  Prepayment Date shall be interpolated and
the Adjusted  Treasury  Rate shall be  interpolated  or  extrapolated  from such
yields on a straight-line basis,  rounding to the nearest month) or (ii) if such
release (or any successor  release) is not published  during the week  preceding
the calculation  date or does not contain such yields,  the rate per annum equal
to the  semi-annual  equivalent  yield to  maturity of the  Comparable  Treasury
Issue,  assuming  a price for the  Comparable  Treasury  Issue  (expressed  as a
percentage of its principal  amount) equal to the Comparable  Treasury Price for
such  prepayment  date plus,  in either case (A) 1.90% if such  prepayment  date
occurs on or prior to January 31, 1998 and (B) 1.50% in all other cases.

         "Comparable  Treasury Issue" means the United States Treasury  security
selected by the Quotation Agent as having a maturity date  corresponding  to the
Initial Optional Prepayment Date that would be utilized at the time of selection
and in accordance with customary  financial  practice,  in pricing new issues of
corporate  debt  securities  with a maturity date  corresponding  to the Initial
Optional  Prepayment Date. If no United States Treasury  security has a maturity
date  which is  within  three  months  before  or  after  the  Initial  Optional
Prepayment  Date,  the two most closely  corresponding  United  States  Treasury
securities  shall be used as the Comparable  Treasury Issue, and the calculation
of the Adjusted Treasury Rate pursuant to clause (ii) of the definition  thereof
shall be interpolated or extrapolated on a straight-line basis,  rounding to the
nearest month.

         "Quotation Agent" means the Reference  Treasury Dealer appointed by the
Corporation.  "Reference Treasury Dealer" means: any U.S. Government  securities
dealer  in  New  York  City  (a  "Primary  Treasury  Dealer")  selected  by  the
Corporation.

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

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

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

         Notice of any  prepayment  will be mailed at least 30 days but not more
than  60  days  before  the  redemption  date  to  each  holder  of  New  Junior
Subordinated  Debentures  to be prepaid at its  registered  address.  Unless the
Corporation  defaults  in  payment  of the  prepayment  price,  on and after the
prepayment  date  interest  ceases  to accrue  on such New  Junior  Subordinated
Debentures called for prepayment.

         If the Trust is required to pay any additional  taxes,  duties or other
governmental  charges as a result of a Tax Event,  the  Corporation  will pay as
additional  amounts on the New Junior  Subordinated  Debentures  the  Additional
Sums.

         Certain  Covenants  of  the  Corporation.  The  Corporation  will  also
covenant that it will not, (i) declare or pay any dividends or distributions on,
or redeem, purchase, acquire, or make a liquidation payment with respect to, any
of the  Corporation's  capital stock (which includes common and preferred stock)
or (ii) make any payment of principal,  interest or premium, if any, on or repay
or repurchase or redeem any debt securities of the Corporation  (including Other
Debentures)  that rank pari  passu with or junior in right of payment to the New
Junior Subordinated Debentures or (iii) make any guarantee payments with respect
to any guarantee by the  Corporation  of any securities of any subsidiary of the
Corporation  (including Other  Guarantees) if such guarantee ranks pari passu or
junior in right of payment to the New Junior Subordinated Debentures (other than
(a) dividends or distributions  in shares of, or options,  warrants or rights to
subscribe for or purchase  shares of, common stock of the  Corporation,  (b) any
declaration  of  a  dividend  in  connection  with  the   implementation   of  a
stockholder's  rights plan,  or the issuance of stock under any such plan in the
future, or the redemption or repurchase of any such rights pursuant thereto, (c)
payments under the Guarantee,  (d) as a direct result of, and only to the extent
required in order to avoid the issuance of  fractional  shares of capital  stock
following a reclassification of the Corporation's  capital stock or the exchange
or  conversion  of one class or series of the  Corporation's  capital  stock for
another class or series of the Corporation's  capital stock, (e) the purchase of
fractional  interests in shares of the  Corporation's  capital stock pursuant to
the  conversion  or exchange  provisions  of such capital  stock or the security
being  converted or exchanged,  and (f) purchases of common stock related to the
issuance of common stock or rights under any of the Corporation's  benefit plans
for its directors,  officers or employees or any of the  Corporation's  dividend
reinvestment plans) if at such time (1) a Debenture Event of Default occurs, (2)
there  shall  have  occurred  any  event of which  the  Corporation  has  actual
knowledge  that (a) with the  giving of  notice  or the lapse of time,  or both,
would  be a  Debenture  Event  of  Default  and  (b) in  respect  of  which  the
Corporation  shall not have taken  reasonable steps to cure, (3) the Corporation
shall be in default  with  respect to its payment of any  obligations  under the
Guarantee or (4) the  Corporation  shall have given notice of its election of an
Extension  Period,  or any extension  thereof,  as provided in the Indenture and
shall  not have  rescinded  such  notice,  and  such  Extension  Period,  or any
extension thereof shall have commenced.

         The  Corporation  will  also  covenant  (i)  to  maintain  100  percent
ownership  of the  Common  Securities;  provided,  however,  that any  permitted
successor  of  the   Corporation   under  the   Indenture  may  succeed  to  the
Corporation's  ownership of the Common  Securities,  (ii) to use its  reasonable
efforts to cause the Trust (a) to remain a statutory  business trust,  except in
connection  with the  distribution  of  Junior  Subordinated  Debentures  to the
holders of Trust  Securities in liquidation of the Trust,  the redemption of all
of the Trust  Securities of the Trust,  or certain  mergers,  consolidations  or
amalgamations,  each as permitted by the  Declaration  of the Trust,  and (b) to
continue not to be classified as an  association  taxable as a corporation  or a
partnership  for United States  federal income tax purposes and (iii) to use its
reasonable  efforts to cause each  holder of Trust  Securities  to be treated as
owning an undivided beneficial interest in the Junior Subordinated Debentures.

         Modification  of Indenture.  From time to time the  Corporation and the
Debenture Trustee may, without the consent of the holders of Junior Subordinated
Debentures,  amend,  waive or supplement  the Indenture for specified  purposes,
including, among other things, curing ambiguities, defects or inconsistencies or
enabling  the  Corporation  and the  Trust  to  conduct  an  Exchange  Offer  as
contemplated by the Registration Rights Agreement (provided that any such action
does not  materially  adversely  affect the  interest  of the  holders of Junior
Subordinated  Debentures) and qualifying,  or maintaining the  qualification of,
the Indenture under the Trust Indenture Act. The Indenture  contains  provisions
permitting the  Corporation and the Debenture  Trustee,  with the consent of the
holders of a majority in principal amount of Junior Subordinated Debentures,  to
modify the  Indenture in a manner  affecting the rights of the holders of Junior
Subordinated  Debentures;  provided,  that no such modification may, without the
consent of the holders of each  outstanding  Junior  Subordinated  Debenture  so
affected,  (i) change the Stated Maturity, or reduce the principal amount of the
Junior Subordinated  Debentures or reduce the rate or extend the time of payment
of interest  thereon or (ii) reduce the percentage of principal amount of Junior
Subordinated  Debentures,  the  holders of which are  required to consent to any
such modification of the Indenture.

         Debenture  Events of Default.  The  Indenture  provides that any one or
more  of  the  following  described  events  with  respect  to  the  New  Junior
Subordinated Debentures constitutes a "Debenture Event of Default" (whatever the
reason for such Debenture  Event of Default and whether it shall be voluntary or
involuntary  or be effected  by  operation  of law or pursuant to any  judgment,
decree  or  order  of  any  court  or  any  order,  rule  or  regulation  of any
administrative or governmental body):

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

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

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

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

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

         The holders of a majority in aggregate  outstanding principal amount of
the  Junior  Subordinated  Debentures  affected  thereby  may,  on behalf of the
holders  of all the  Junior  Subordinated  Debentures,  waive any past  default,
except a default in the payment of  principal  or  premium,  if any, or interest
(unless  such  default  has been cured and a sum  sufficient  to pay all matured
installments  of interest and premium,  if any, and principal due otherwise than
by acceleration  has been deposited with the Debenture  Trustee) or a default in
respect of a covenant or provision which under the Indenture  cannot be modified
or  amended  without  the  consent  of the  holder  of each  outstanding  Junior
Subordinated Debenture.

         The Indenture  requires the annual filing by the  Corporation  with the
Debenture  Trustee of a certificate as to the absence of certain  defaults under
the Indenture.

         The Indenture  provides that the Debenture  Trustee may withhold notice
of a  Debenture  Event of Default  from the  holders of the Junior  Subordinated
Debentures  (except a Debenture  Event of Default in payment of principal of, or
of interest or premium on, the Junior Subordinated  Debentures) if the Debenture
Trustee considers it in the interest of such holders to do so.

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

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

         Consolidation,  Merger,  Sale of  Assets  and Other  Transactions.  The
Indenture provides that the Corporation shall not consolidate with or merge into
any other Person or convey,  transfer or lease its  properties  and assets as an
entirety or  substantially  as an entirety  to any Person,  and no Person  shall
consolidate with or merge into the Corporation or convey,  transfer or lease its
properties  and assets as an  entirety  or  substantially  as an entirety to the
Corporation,  unless:  (i) in case the Corporation  consolidates  with or merges
into  another   Person  or  conveys  or  transfers  its  properties  and  assets
substantially  as an entirety to any Person,  the successor  Person is organized
under the laws of the United  States or any State or the  District of  Columbia,
and such successor Person expressly assumes the Corporation's obligations on the
Junior Subordinated Debentures; (ii) immediately after giving effect thereto, no
Debenture Event of Default, and no event which, after notice or lapse of time or
both,  would  become a Debenture  Event of Default,  shall have  occurred and be
continuing;  and (iii) certain  other  conditions as prescribed in the Indenture
are met.

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

         Satisfaction  and Discharge.  The Indenture  provides that when,  among
other things, all New Junior Subordinated Debentures not previously delivered to
the Debenture  Trustee for  cancellation (i) have become due and payable or (ii)
will  become due and payable at maturity  within one year,  and the  Corporation
deposits or causes to be deposited with the Debenture  Trustee funds,  in trust,
for the  purpose and in an amount  sufficient  to pay and  discharge  the entire
indebtedness on the New Junior Subordinated  Debentures not previously delivered
to the Debenture  Trustee for cancellation,  for the principal (and premium,  if
any) and interest to the date of the deposit or to the Stated  Maturity Date, as
the case may be, then the Indenture  will cease to be of further  effect (except
as to the  Corporation's  obligations  to pay all other sums due pursuant to the
Indenture  and to provide the  officers'  certificates  and  opinions of counsel
described  therein),  and the  Corporation  will be deemed to have satisfied and
discharged the Indenture.

         Subordination.  In the Indenture,  the  Corporation  has covenanted and
agreed that any Junior Subordinated Debentures will be subordinate and junior in
right of payment  to all  Senior  Indebtedness  to the  extent  provided  in the
Indenture.  Upon any payment or  distribution  of assets to  creditors  upon any
liquidation, dissolution, winding up, reorganization, assignment for the benefit
of  creditors,  marshaling  of  assets  or  any  bankruptcy,   insolvency,  debt
restructuring  or similar  proceedings  in  connection  with any  insolvency  or
bankruptcy  proceeding of the  Corporation,  the holders of Senior  Indebtedness
will first be entitled to receive  payment in full of all Allocable  Amounts (as
defined  below) in respect of such  Senior  Indebtedness  before the  holders of
Junior Subordinated Debentures will be entitled to receive or retain any payment
in respect thereof.

         In the event of the acceleration of the maturity of Junior Subordinated
Debentures,  the holders of all Senior  Indebtedness  outstanding at the time of
such  acceleration  will first be  entitled  to  receive  payment in full of all
Allocable Amounts in respect of such Senior  Indebtedness  before the holders of
Junior Subordinated Debentures will be entitled to receive or retain any payment
in respect of the Junior Subordinated Debentures.

         No payments on account of principal  (or premium,  if any) or interest,
if any, in respect of the Junior  Subordinated  Debentures  may be made if there
shall have  occurred and be  continuing a default in any payment with respect to
Senior  Indebtedness,  or an  event  of  default  with  respect  to  any  Senior
Indebtedness  resulting in the acceleration of the maturity  thereof,  or if any
judicial proceeding shall be pending with respect to any such default.

         "Allocable Amounts," when used with respect to any Senior Indebtedness,
means all  amounts  due or to become due on such Senior  Indebtedness  less,  if
applicable,  any amount  which  would have been paid to,  and  retained  by, the
holders  of such  Senior  Indebtedness  (whether  as a result of the  receipt of
payments by the holders of such Senior  Indebtedness from the Corporation or any
other  obligor  thereon or from any holders of, or trustee in respect of,  other
indebtedness  that is subordinate  and junior in right of payment to such Senior
Indebtedness pursuant to any provision of such indebtedness for the payment over
of  amounts  received  on account of such  indebtedness  to the  holders of such
Senior Indebtedness or otherwise) but for the fact that such Senior Indebtedness
is  subordinate  or junior in right of payment to (or  subject to a  requirement
that amounts  received on such Senior  Indebtedness be paid over to obligees on)
trade accounts payable or accrued  liabilities arising in the ordinary course of
business.

         "Indebtedness"  shall  mean (i) any  obligation  of, or any  obligation
guaranteed by, the Corporation  for the repayment of borrowed money,  whether or
not evidenced by bonds,  debentures,  notes or other written instruments and any
deferred  obligation for the payment of the purchase price of property or assets
acquired other than in the ordinary course of business and (ii) all indebtedness
of the Corporation for claims in respect of derivative products such as interest
and  foreign   exchange  rate   contracts,   commodity   contracts  and  similar
arrangements,  whether  outstanding on the date of execution of the Indenture or
thereafter created, assumed or incurred. For purposes of this definition "claim"
shall have the meaning  assigned  in Section  101(5) of the  Bankruptcy  Code of
1978, as amended and in effect on the date of the execution of the Indenture.

         "Indebtedness   Ranking  on  a  Parity  with  the  Junior  Subordinated
Debentures"  shall  mean  Indebtedness,  whether  outstanding  on  the  date  of
execution of the Indenture or  thereafter  created,  assumed or incurred,  which
specifically  by its  terms  ranks  equally  with and not  prior  to the  Junior
Subordinated  Debentures  in the  right of  payment  upon the  happening  of the
dissolution or winding-up or liquidation or  reorganization  of the Corporation.
The securing of any Indebtedness, otherwise constituting Indebtedness Ranking on
a Parity with the Junior Subordinated Debentures, shall not be deemed to prevent
such Indebtedness from  constituting  Indebtedness  Ranking on a Parity with the
Junior Subordinated Debentures.

         "Indebtedness  Ranking  Junior to the Junior  Subordinated  Debentures"
shall mean any Indebtedness, whether outstanding on the date of execution of the
Indenture or thereafter created,  assumed or incurred, which specifically by its
terms ranks junior to and not equally  with or prior to the Junior  Subordinated
Debentures  (and any other  Indebtedness  Ranking  on a Parity  with the  Junior
Subordinated  Debentures)  in  right  of  payment  upon  the  happening  of  the
dissolution or winding-up or liquidation or  reorganization  of the Corporation.
The securing of any Indebtedness,  otherwise  constituting  Indebtedness Ranking
Junior to the  Junior  Subordinated  Debentures,  shall not be deemed to prevent
such Indebtedness from  constituting  Indebtedness  Ranking Junior to the Junior
Subordinated Debentures.

         "Senior Indebtedness" shall mean all Indebtedness,  whether outstanding
on the date of execution  of the  Indenture or  thereafter  created,  assumed or
incurred,  except Indebtedness  Ranking on a Parity with the Junior Subordinated
Debentures or Indebtedness Ranking Junior to the Junior Subordinated Debentures,
and any deferrals, renewals or extensions of such Senior Indebtedness.

         The  Corporation is a  non-operating  holding company and almost all of
the  operating  assets  of  the  Corporation  are  owned  by  the  Corporation's
subsidiaries.   The  Corporation   relies   primarily  on  dividends  from  such
subsidiaries  to meet its  obligations  for payment of principal and interest on
its outstanding  debt obligations and corporate  expenses.  The Corporation is a
legal entity separate and distinct from its banking and non-banking  affiliates.
The principal  sources of the Corporation's  income are dividends,  interest and
fees from its  banking  and  non-banking  affiliates.  The Banks are  subject to
certain  restrictions imposed by federal law on any extensions of credit to, and
certain other  transactions  with, the Corporation and certain other affiliates,
and on  investments  in stock or other  securities  thereof.  Such  restrictions
prevent the Corporation and such other  affiliates from borrowing from the Banks
unless the loans are  secured  by various  types of  collateral.  Further,  such
secured  loans,  other  transactions  and  investments  by any of the  Banks are
generally  limited in amount as to the  Corporation and as to each of such other
affiliates to 10% of such Bank's  capital and surplus and as to the  Corporation
and all of such other  affiliates to an aggregate of 20% of such Bank's  capital
and  surplus.  In  addition,  payment of  dividends  to the  Corporation  by the
subsidiary  banks is  subject to ongoing  review by  banking  regulators  and is
subject to various statutory limitations and in certain  circumstances  requires
approval by banking regulatory authorities. Accordingly, the Junior Subordinated
Debentures  will  be  effectively   subordinated  to  all  existing  and  future
liabilities of the Corporation's  subsidiaries.  Holders of Junior  Subordinated
Debentures  should look only to the assets of the  Corporation  for  payments of
interest and principal and premium, if any.

         The Indenture  places no limitation on the amount of additional  Senior
Indebtedness  that may be incurred by the Corporation.  The Corporation  expects
from  time  to  time  to  incur  additional  indebtedness   constituting  Senior
Indebtedness.

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

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

Description of New Guarantee

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

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

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

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

         Status of New Guarantee. The New Guarantee will constitute an unsecured
obligation of the Corporation  and will rank  subordinate and junior in right of
payment to all Senior Indebtedness in the same manner as New Junior Subordinated
Debentures,  except in the case of a  bankruptcy  or  insolvency  proceeding  in
respect  of  the  Corporation,  in  which  case  the  New  Guarantee  will  rank
subordinate and junior in right of payment to all liabilities  (other than Other
Guarantees) of the Corporation.

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

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

         Events of Default.  An event of default  under the New  Guarantee  will
occur upon the failure of the Corporation to perform any of its payment or other
obligations  thereunder.  The holders of a majority in Liquidation Amount of the
New Capital  Securities will have the right to direct the time, method and place
of conducting any proceeding for any remedy  available to the Guarantee  Trustee
in respect of the New  Guarantee or to direct the exercise of any trust or power
conferred upon the Guarantee Trustee under the New Guarantee.

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

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

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

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

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

                          DESCRIPTION OF OLD SECURITIES

         The Old Securities have not been  registered  under the Securities Act,
are  subject to certain  restrictions  on transfer  and are  entitled to certain
rights under the applicable  Registration  Rights  Agreement  (which rights will
terminate  upon  consummation  of  the  Exchange  Offer,  except  under  limited
circumstances). The New Capital Securities will not contain the $100,000 minimum
Liquidation  Amount  transfer  restriction  and certain  other  restrictions  on
transfer  applicable to Old Capital  Securities,  and the New Capital Securities
will not provide for any  increase in the  Distribution  rate  thereon.  The New
Junior  Subordinated  Debentures will not contain the $100,000 minimum principal
amount transfer restriction and the New Junior Subordinated  Debentures will not
provide for any  increase  in the  interest  rate  thereon.  The Old  Securities
provide  that,  in the  event  that a  registration  statement  relating  to the
Exchange  Offer has not been filed by June 30, 1997 and been declared  effective
by July 30, 1997,  or, in certain  limited  circumstances,  in the event a shelf
registration statement (the "Shelf Registration  Statement") with respect to the
resale of the Old Capital Securities is not declared effective by July 30, 1997,
then  interest  will accrue (in addition to the stated  interest rate on the Old
Junior Subordinated  Debentures) at the rate of 0.25% per annum on the principal
amount of the Old Junior  Subordinated  Debentures and Distributions will accrue
(in addition to the stated  Distribution rate on the Old Capital  Securities) at
the rate of  0.25%  per  annum  on the  Liquidation  Amount  of the Old  Capital
Securities,  for the period from the occurrence of such event until such time as
such required  Exchange Offer is consummated or any required Shelf  Registration
Statement is effective. The New Securities are not, and upon consummation of the
Exchange Offer the Old Securities  will not be,  entitled to any such additional
interest or Distributions. Accordingly, holders of Old Capital Securities should
review the information set forth under "Risk Factors--Certain  Consequences of a
Failure to Exchange Old Capital Securities" and "Description of New Securities."

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

Full and Unconditional Guarantee

         Payments  of  Distributions  and other  amounts  due on the New Capital
Securities (to the extent the Trust has funds on hand legally  available for the
payment of such Distributions) will be irrevocably guaranteed by the Corporation
as and to the extent set forth under "Description of New Securities--Description
of New Guarantee." Taken together,  the Corporation's  obligations under the New
Junior  Subordinated  Debentures,  the Indenture,  the  Declaration  and the New
Guarantee will provide, in the aggregate,  a full, irrevocable and unconditional
guarantee of payments of Distributions  and other amounts due on the New Capital
Securities.  No single document  standing alone or operating in conjunction with
fewer than all of the other documents constitutes such guarantee. It is only the
combined  operation of these  documents that has the effect of providing a full,
irrevocable and unconditional guarantee of the Trust's obligations under the New
Capital Securities.  If and to the extent that the Corporation does not make the
required payments on the New Junior Subordinated Debentures,  the Trust will not
have sufficient funds to make the related payments, including Distributions,  on
the New Capital  Securities.  The New Guarantee  will not cover any such payment
when the  Trust  does  not  have  sufficient  funds  on hand  legally  available
therefor.  In such event, the remedy of a holder of New Capital Securities is to
institute a Direct  Action.  The  obligations of the  Corporation  under the New
Guarantee  will be  subordinate  and  junior in right of  payment  to all Senior
Indebtedness.

Sufficiency of Payments

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

Enforcement Rights of Holders of New Capital Securities

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

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

Limited Purpose of the Trust

         The Trust  exists for the sole purpose of issuing and selling the Trust
Securities,  using the proceeds from the sale of the Trust Securities to acquire
the Junior  Subordinated  Debentures and engaging in only those other activities
necessary,  advisable or incidental  thereto.  The New Capital  Securities  will
represent preferred  beneficial  interests in the Trust. A principal  difference
between the rights of a holder of a New Capital  Security  and a holder of a New
Junior  Subordinated  Debenture  is that a holder of a New  Junior  Subordinated
Debenture will be entitled to receive from the Corporation the principal  amount
of (and  premium,  if any) and  interest on New Junior  Subordinated  Debentures
held,  while  a  holder  of  New  Capital  Securities  is  entitled  to  receive
Distributions from the Trust (or, in certain circumstances, from the Corporation
under  the New  Guarantee)  if and to the  extent  the  Trust  has funds on hand
legally available for the payment of such Distributions.

Rights Upon Termination

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



<PAGE>



             CERTAIN UNITED STATES FEDERAL INCOME TAX CONSIDERATIONS

General

         In the  opinion  of  Pitney,  Hardin,  Kipp  &  Szuch,  counsel  to the
Corporation and the Trust ("Tax Counsel"), the following is a summary of certain
of the material  United States federal income tax  consequences of the purchase,
ownership and  disposition  of Capital  Securities  held as capital  assets by a
holder.  This  summary  only  addresses  the tax  consequences  to a holder that
acquired  the Old Capital  Securities  upon initial  issuance at their  original
offering  price. It does not deal with special classes of holders such as banks,
thrifts,   real  estate  investment  trusts,   regulated  investment  companies,
insurance companies, dealers in securities or currencies,  tax-exempt investors,
or persons that will hold the Capital  Securities as a position in a "straddle,"
as  part  of a  "synthetic  security"  or  "hedge,"  as  part  of a  "conversion
transaction" or other integrated  investment,  or as other than a capital asset.
This summary also does not address the tax  consequences  to persons that have a
functional  currency  other  than the U.S.  dollar  or the tax  consequences  to
shareholders,  partners  or  beneficiaries  of a holder of  Capital  Securities.
Further,  it does not include any  description  of any  alternative  minimum tax
consequences or the tax laws of any state or local  government or of any foreign
government  that may be  applicable to the Capital  Securities.  This summary is
based on the Internal  Revenue Code of 1986, as amended (the  "Code"),  Treasury
regulations thereunder, the administrative and judicial interpretations thereof,
as of the date  hereof,  all of which  are  subject  to  change,  possibly  on a
retroactive basis. See " -- Proposed Tax Legislation." 

Exchange of Capital Securities

         The  exchange of Old  Capital  Securities  for New  Capital  Securities
should not be a taxable  event to holders for United States  federal  income tax
purposes.  The  exchange of Old Capital  Securities  for New Capital  Securities
pursuant to the Exchange Offer should not be treated as an "exchange" for United
States federal income tax purposes because the New Capital Securities should not
be  considered  to  differ  materially  in kind or extent  from the Old  Capital
Securities  and because the exchange will occur by operation of the terms of the
Old Capital Securities.  If, however, the exchange of the Old Capital Securities
for the New Capital  Securities  were treated as an exchange  for United  States
federal income tax purposes,  such exchange should constitute a recapitalization
for federal income tax purposes.  Accordingly, the New Capital Securities should
have the same issue price as the Old  Capital  Securities,  and a holder  should
have  the  same  adjusted  tax  basis  and  holding  period  in the New  Capital
Securities as the holder had in the Old Capital  Securities  immediately  before
the exchange.

Classification of the Junior Subordinated Debentures

         In  connection  with  the  issuance  of  the  Old  Junior  Subordinated
Debentures,  Tax Counsel has rendered its opinion  generally to the effect that,
under  then  current  law and  assuming  full  compliance  with the terms of the
Indenture  (and  certain  other  documents),  and  based on  certain  facts  and
assumptions  contained in such opinion,  the Old Junior Subordinated  Debentures
will be classified for United States federal income tax purposes as indebtedness
of the Corporation.  An opinion of Tax Counsel,  however,  is not binding on the
Internal Revenue Service (the "IRS") or the courts. Prospective investors should
note that no rulings  have been or are  expected  to be sought from the IRS with
respect to any of these issues and no  assurance  can be given that the IRS will
not take contrary positions. Moreover, no assurance can be given that any of the
opinions  expressed  herein will not be challenged by the IRS or, if challenged,
that such a challenge would not be successful.

Classification of the Trust

         In  connection  with the  issuance of the Old Capital  Securities,  Tax
Counsel  has  rendered  its opinion  generally  to the effect  that,  under then
current law and assuming full  compliance  with the terms of the Declaration and
the  Indenture  (and certain  other  documents),  and based on certain facts and
assumptions  contained in such opinion,  the Trust will be classified for United
States  federal income tax purposes as a grantor trust and not as an association
taxable as a  corporation.  Accordingly,  for United States  federal  income tax
purposes,  each holder of Capital  Securities  generally  will be considered the
owner of an undivided interest in the Junior Subordinated  Debentures,  and each
holder  will be  required to include in its gross  income any  interest  (or OID
accrued)  with  respect  to its  allocable  share of those  Junior  Subordinated
Debentures.

Interest Income and Original Issue Discount

         Under  recently  issued  Treasury   regulations   (the   "Regulations")
applicable  to debt  instruments  issued on or after August 13, 1996, a "remote"
contingency  that  stated  interest  will not be timely  paid will be ignored in
determining  whether a debt  instrument  is issued  with  OID.  The  Corporation
believes that the  likelihood of its  exercising its option to defer payments of
interest is "remote" since  exercising that option would prevent the Corporation
from declaring dividends on any class of its equity securities. Accordingly, the
Corporation  intends to take the  position,  based on the advice of Tax Counsel,
that the Junior Subordinated Debentures will not be considered to be issued with
OID and,  accordingly,  stated  interest on the Junior  Subordinated  Debentures
generally will be taxable to a holder as ordinary  income at the time it is paid
or accrued in accordance with such holder's method of accounting.

         Under the  Regulations,  if the Corporation were to exercise its option
to defer payments of interest, the Junior Subordinated  Debentures would at that
time be  treated  as issued  with OID,  and all  stated  interest  on the Junior
Subordinated Debentures would thereafter be treated as OID as long as the Junior
Subordinated  Debentures  remain  outstanding.  In such event, all of a holder's
taxable interest income with respect to the Junior Subordinated Debentures would
thereafter  be accounted  for on an economic  accrual  basis  regardless of such
holder's method of tax accounting,  and actual  distributions of stated interest
would not be  reported  as  taxable  income.  Consequently,  a holder of Capital
Securities  would be  required  to include in gross  income OID even  though the
Corporation  would not make actual cash  payments  during an  Extension  Period.
Moreover, under the Regulations,  if the option to defer the payment of interest
was determined not to be "remote",  the Junior Subordinated  Debentures would be
treated as having been  originally  issued  with OID.  In such  event,  all of a
holder's  taxable  interest  income  with  respect  to the  Junior  Subordinated
Debentures  would be accounted for on an economic  accrual  basis  regardless of
such  holder's  method of tax  accounting,  and actual  distributions  of stated
interest would not be reported as taxable income.

         The  Regulations  have not yet been  addressed  in any rulings or other
interpretations  by the  IRS,  and it is  possible  that  the IRS  could  take a
position contrary to Tax Counsel's interpretation herein.

         Because income on the Capital  Securities will  constitute  interest or
OID,  corporate  holders of the  Capital  Securities  will not be  entitled to a
dividends-received  deduction with respect to any income recognized with respect
to the Capital Securities.

Receipt of Junior Subordinated Debentures or Cash Upon Liquidation of the Trust

         The Corporation  will have the right at any time to liquidate the Trust
and cause the Junior Subordinated Debentures to be distributed to the holders of
the Trust Securities. Under current law, such a distribution,  for United States
federal  income tax  purposes,  would be treated as a  nontaxable  event to each
holder,  and each  holder  would  receive an  aggregate  tax basis in the Junior
Subordinated  Debentures  equal  to such  holder's  aggregate  tax  basis in its
Capital  Securities.  A  holder's  holding  period  in the  Junior  Subordinated
Debentures  so received  in  liquidation  of the Trust would  include the period
during which the Capital Securities were held by such holder.  If, however,  the
Trust is  characterized  for United  States  federal  income tax  purposes as an
association  taxable  as a  corporation  at the  time  of its  dissolution,  the
distribution  of the Junior  Subordinated  Debentures  may  constitute a taxable
event to holders of Capital  Securities and a holder's  holding period in Junior
Subordinated  Debentures  would  begin  on the  date  such  Junior  Subordinated
Debentures were received.

         Under certain  circumstances  described herein (see "Description of New
Securities--Description  of New Capital  Securities"),  the Junior  Subordinated
Debentures  may be  redeemed  for  cash  and the  proceeds  of  such  redemption
distributed to holders in redemption of their Capital Securities.  Under current
law, such a redemption  would,  for United States  federal  income tax purposes,
constitute a taxable  disposition  of the  redeemed  Capital  Securities,  and a
holder  could  recognize  gain  or  loss as if it  sold  such  redeemed  Capital
Securities for cash.
See "--Sales of Capital Securities."

Sales of Capital Securities

         A holder that sells Capital  Securities  (including a redemption of the
Capital  Securities  either  on the  Stated  Maturity  Date or upon an  optional
redemption  of the  Junior  Subordinated  Debentures  by the  Corporation)  will
recognize gain or loss equal to the difference between its adjusted tax basis in
the  Capital  Securities  and the amount  realized  on the sale of such  Capital
Securities (other than with respect to accrued and unpaid interest which has not
yet been  included  in income,  which will be treated  as  ordinary  income).  A
holder's  adjusted  tax basis in the Capital  Securities  generally  will be its
initial  purchase price increased by OID (if any) previously  includable in such
holder's gross income to the date of  disposition  and decreased by payments (if
any)  received on the Capital  Securities  in respect of OID.  Such gain or loss
generally  will be a  capital  gain or loss and  generally  will be a  long-term
capital gain or loss if the Capital  Securities have been held for more than one
year.
         The Capital  Securities  may trade at a price that does not  accurately
reflect the value of accrued but unpaid  interest with respect to the underlying
Junior  Subordinated  Debentures.  A  holder  who  uses the  accrual  method  of
accounting  for  tax  purposes  (and  a  cash  method  holder,   if  the  Junior
Subordinated Debentures are deemed to have been issued with OID) who disposes of
his Capital  Securities  between  record  dates for  payments  of  distributions
thereon  will be required to include  accrued but unpaid  interest on the Junior
Subordinated  Debentures  through the date of  disposition in income as ordinary
income  (i.e.,  interest  or,  possibly,  OID),  and to add such  amount  to his
adjusted tax basis in his pro rata share of the underlying  Junior  Subordinated
Debentures  deemed disposed of. To the extent the selling price is less than the
holder's adjusted tax basis (which will include all accrued but unpaid interest)
a holder will recognize a capital loss.  Subject to certain limited  exceptions,
capital  losses  cannot be applied to offset  ordinary  income for United States
federal income tax purposes.

Proposed Tax Legislation

         On March 19, 1996, President Clinton proposed the Proposed Legislation,
which would,  among other things,  generally deny corporate  issuers a deduction
for  interest  in  respect  of  certain  debt  obligations,  such as the  Junior
Subordinated  Debentures,  issued  on or after  December  7,  1995 if such  debt
obligations  have a  maximum  term in  excess  of 20 years  and are not shown as
indebtedness on the issuer's applicable consolidated balance sheet. On March 29,
1996, Senate Finance Committee  Chairman William V. Roth, Jr. and House Ways and
Means Committee Chairman Bill Archer issued the Joint Statement indicating their
intent that the Proposed  Legislation,  if adopted by either of the  tax-writing
committees of Congress, would have an effective date that is no earlier than the
date of  "appropriate  Congressional  action." In  addition,  subsequent  to the
publication  of  the  Joint  Statement,  Senator  Daniel  Patrick  Moynihan  and
Representatives Sam M. Gibbons and Charles B. Rangel wrote the Democrat Letters,
which  concurred  with  the  view  expressed  in  the  Joint  Statement.  If the
principles  contained in the Joint Statement and the Democrat Letters would have
been  followed and if the Proposed  Legislation  would have been  enacted,  such
legislation would not have applied to the Junior Subordinated Debentures.  There
can be no assurance,  however, that the effective date guidance contained in the
Joint  Statement  and the  Democrat  Letters will be  incorporated  into any now
proposed legislation, if enacted.

         On  February  6,  1997,   President   Clinton   proposed  the  Proposed
Legislation II which would deem an issuer, for purposes of Section 385(c) of the
Code, to have  characterized an instrument as equity if the instrument (i) has a
maximum term of more than 15 years and (ii) is not shown as  indebtedness on the
separate  balance  sheet of the issuer that is filed with the SEC.  Accordingly,
the Proposed Legislation II would, among other things,  generally deny corporate
issuers a  deduction  for  interest in respect of debt  obligations  such as the
Junior Subordinated Debentures. In the case of an instrument with a maximum term
of more than 15 years  issued  to a  related  party  that is  eliminated  on the
consolidated  balance  sheet that  includes the issuer and holder,  the Proposed
Legislation  II treats  the issuer as having  characterized  the  instrument  as
equity if the holder (or some other related  party) issues a related  instrument
that is not shown as indebtedness on the  consolidated  balance sheet filed with
the SEC. The Proposed  Legislation  II applies  only to  corporations  (like the
Corporation)  that file annual  financial  statements with the SEC. The Proposed
Legislation II precludes an instrument  from being treated as  indebtedness on a
balance sheet merely  because the instrument is described as  indebtedness  in a
footnote or some other narrative disclosure.

         The Proposed  Legislation II is proposed to be effective  generally for
instruments  issued on or after the date of "first  committee  action" (which is
not  defined).  There can be no  assurance,  however,  that the  effective  date
provision  contained  in the  Proposed  Legislation  II will remain in the final
enactment,  if any, or that other legislation enacted after the date hereof will
not  otherwise  adversely  affect the ability of the  Corporation  to deduct the
interest payable on the Junior Subordinated Debentures.  Accordingly,  there can
be no assurance  that a Tax Event will not occur.  The occurrence of a Tax Event
may result in the redemption of the Junior Subordinated  Debentures for cash, in
which  event  the  holders  of the  Capital  Securities  would  receive  cash in
redemption of their Capital  Securities.  See  "Description of New Securities --
Description of New Capital  Securities -- Redemption" and "Description of Junior
Subordinated Debentures -- Special Event Prepayment."

United States Alien Holders

         For purposes of this discussion,  a "United States Alien Holder" is any
corporation,  individual, partnership, estate or trust that is not a U.S. Holder
for United States federal income tax purposes,  and a "U.S.  Holder" is a holder
of Capital  Securities  who or which is a citizen or individual  resident (or is
treated as a citizen or  individual  resident) of the United  States for federal
income tax  purposes,  a  corporation  or  partnership  created or organized (or
treated as created or organized for federal income tax purposes) in or under the
laws of the United States or any political  subdivision  thereof,  or a trust or
estate the income of which is includible in its gross income for federal  income
tax purposes without regard to its source.  Notwithstanding  the foregoing,  for
taxable  years  beginning  after  December  31,  1996  (or for  the  immediately
preceding taxable year, if the trustee of a trust so elects),  a trust is a U.S.
Holder for federal  income tax  purposes if, and only if, (i) a court within the
United States is able to exercise primary supervision over the administration of
the trust and (ii) one or more United  States  trustees  have the  authority  to
control all substantial decisions of the trust.

         Under present  United States  federal  income tax laws: (i) payments by
the Trust or any of its paying agents to any holder of a Capital Security who or
which is a United  States  Alien  Holder  will not be subject  to United  States
federal  withholding tax; provided that, (a) the beneficial owner of the Capital
Security does not actually or constructively own 10 percent or more of the total
combined  voting  power of all classes of stock of the  Corporation  entitled to
vote,  (b) the  beneficial  owner of the Capital  Security  is not a  controlled
foreign  corporation that is related to the Corporation through stock ownership,
and (c) either (A) the beneficial owner of the Capital Security certifies to the
Trust or its agent,  under penalties of perjury,  that it is not a United States
holder  and  provides  its  name  and  address  or  (B)  a  securities  clearing
organization,   bank  or  other  financial  institution  that  holds  customers'
securities  in the  ordinary  course  of its  trade or  business  (a  "Financial
Institution"), and holds the Capital Security in such capacity, certifies to the
Trust or its agent,  under  penalties of perjury,  that such  statement has been
received from the beneficial owner by it or by a Financial  Institution  between
it and the  beneficial  owner and  furnishes  the Trust or its agent with a copy
thereof; and (ii) a United States Alien Holder of a Capital Security will not be
subject to United States federal  withholding  tax on any gain realized upon the
sale or other disposition of a Capital Security.

         As discussed above, changes in legislation  affecting the United States
federal income tax treatment of the Junior Subordinated Debentures are possible,
and could adversely affect the ability of the Corporation to deduct the interest
payable on the Junior Subordinated  Debentures.  Moreover,  any such legislation
could, as the Proposed  Legislation  would have,  adversely affect United States
Alien  Holders by  characterizing  income  derived from the Junior  Subordinated
Debentures as dividends, generally subject to a 30% income tax (on a withholding
basis) when paid to a United States Alien Holder, rather than as interest which,
as discussed above, is generally exempt from income tax in the hands of a United
States Alien Holder.

         A  United  States  Alien  Holder  that  holds  Capital   Securities  in
connection  with the active conduct of a United States trade or business will be
subject to income tax on all income  and gains  recognized  with  respect to its
proportionate share of the Junior Subordinated Debentures.

Information Reporting to Holders

         Generally, income on the Capital Securities will be reported to holders
on Forms 1099, which forms should be mailed to holders of Capital  Securities by
January 31 following each calendar year.

Backup Withholding

         Payments made on, and proceeds from the sale of, the Capital Securities
may be  subject to a "backup"  withholding  tax of 31 percent  unless the holder
complies with certain identification requirements.  Any withheld amounts will be
allowed as a credit  against the  holder's  United  States  federal  income tax,
provided the required information is provided to the IRS.

         THE UNITED  STATES  FEDERAL  INCOME TAX  DISCUSSION  SET FORTH ABOVE IS
INCLUDED FOR GENERAL INFORMATION ONLY AND MAY NOT BE APPLICABLE DEPENDING UPON A
HOLDER'S  PARTICULAR  SITUATION.  HOLDERS SHOULD CONSULT THEIR TAX ADVISORS WITH
RESPECT  TO THE  TAX  CONSEQUENCES  TO  THEM  OF  THE  PURCHASE,  OWNERSHIP  AND
DISPOSITION  OF THE CAPITAL  SECURITIES,  INCLUDING THE TAX  CONSEQUENCES  UNDER
STATE, LOCAL,  FOREIGN AND OTHER TAX LAWS AND THE POSSIBLE EFFECTS OF CHANGES IN
UNITED STATES FEDERAL OR OTHER TAX LAWS.

                              ERISA CONSIDERATIONS

         The  Corporation,  the obligor with respect to the Junior  Subordinated
Debentures held by the Trust, and its affiliates and the Property Trustee may be
considered a "party in interest" (within the meaning of the Employee  Retirement
Income Security Act of 1974, as amended  ("ERISA")) or a  "disqualified  person"
(within the meaning of Section 4975 of the Code) with  respect to many  employee
benefit plans  ("Plans") that are subject to ERISA.  Any purchaser  proposing to
acquire New Capital  Securities  with assets of any Plan should consult with its
counsel. The purchase and/or holding of New Capital Securities by a Plan that is
subject to the fiduciary  responsibility  provisions of ERISA or the  prohibited
transaction  provisions  of  Section  4975  of the  Code  (including  individual
retirement  arrangements and other plans described in Section  4975(e)(1) of the
Code) and with respect to which the  Corporation,  the  Property  Trustee or any
affiliate  is a service  provider  (or  otherwise  is a party in  interest  or a
disqualified person) may constitute or result in a prohibited  transaction under
ERISA or  Section  4975 of the Code,  unless  such New  Capital  Securities  are
acquired  pursuant to and in accordance  with an applicable  exemption,  such as
Prohibited  Transaction Class Exemption ("PTCE") 84-14 (an exemption for certain
transactions determined by an independent qualified professional asset manager),
PTCE 91-38 (an  exemption for certain  transactions  involving  bank  collective
investment funds),  PTCE 90-1 (an exemption for certain  transactions  involving
insurance  company  pooled  separate  accounts),  PTCE 95-60 (an  exemption  for
transactions involving certain insurance company general accounts) or PTCE 96-23
(an exception for certain transactions determined by an in-house asset manager).
In addition, a Plan fiduciary considering the purchase of New Capital Securities
should be aware that the assets of the Trust may be considered "plan assets" for
ERISA purposes.  In such event,  service providers with respect to the assets of
the Trust may become parties in interest or disqualified persons with respect to
investing Plans, and any discretionary  authority  exercised with respect to the
Junior  Subordinated  Debentures by such persons could be deemed to constitute a
prohibited  transaction  under  ERISA  or the  Code.  In  order  to  avoid  such
prohibited  transactions,  each  investing  Plan, by purchasing  the New Capital
Securities,  will be deemed to have  directed  the Trust to invest in the Junior
Subordinated Debentures and to have appointed the Property Trustee.

         A Plan fiduciary  should  consider  whether the purchase of New Capital
Securities  could result in a delegation of fiduciary  authority to the Property
Trustee, and, if so, whether such a delegation of authority is permissible under
the Plan's governing instrument or any investment  management agreement with the
Plan.  In making  such  determination,  a Plan  fiduciary  should  note that the
Property  Trustee is a U.S. bank qualified to be an investment  manager  (within
the meaning of section  3(38) of ERISA) to which such  delegation  of  authority
generally  would  be  permissible  under  ERISA.  Further,  prior to an Event of
Default with respect to the Junior Subordinated Debentures, the Property Trustee
will have only limited custodial and ministerial authority with respect to Trust
assets.

                              PLAN OF DISTRIBUTION

         Each  broker-dealer  that receives New Capital  Securities  for its own
account in  connection  with the Exchange  Offer must  acknowledge  that it will
deliver  a  prospectus  in  connection  with  any  resale  of such  New  Capital
Securities.  This Prospectus,  as it may be amended or supplemented from time to
time, may be used by Participating  Broker-Dealers during the period referred to
below in connection with resales of New Capital Securities  received in exchange
for Old Capital  Securities if such Old Capital Securities were acquired by such
Participating Broker-Dealers for their own accounts as a result of market-making
activities  or other  trading  activities.  The  Corporation  and the Trust have
agreed that this Prospectus,  as it may be amended or supplemented  from time to
time, may be used by a Participating Broker-Dealer in connection with resales of
such New Capital  Securities  for a period  ending 90 days after the  Expiration
Date (subject to extension under certain limited circumstances described herein)
or, if earlier,  when all such New Capital  Securities  have been disposed of by
such Participating  Broker-Dealer.  However,  a Participating  Broker-Dealer who
intends to use this  Prospectus  in  connection  with the resale of New  Capital
Securities  received in  exchange  for Old  Capital  Securities  pursuant to the
Exchange  Offer  must  notify  the  Corporation  or  the  Trust,  or  cause  the
Corporation  or the Trust to be notified,  on or prior to the  Expiration  Date,
that it is a Participating Broker-Dealer.  Such notice may be given in the space
provided  for that purpose in the Letter of  Transmittal  or may be delivered to
the Exchange  Agent at one of the addresses set forth herein under "The Exchange
Offer--Exchange   Agent."  See  "The  Exchange  Offer  Resales  of  New  Capital
Securities."

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

         Any  broker-dealer  that  resells  New  Capital  Securities  that  were
received by it for its own account in connection with the Exchange Offer and any
broker  or  dealer  that  participates  in a  distribution  of such New  Capital
Securities  may be deemed  to be an  "underwriter"  within  the  meaning  of the
Securities Act, and any profit on any such resale of New Capital  Securities 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 SECURITIES

         The  validity  of the New  Guarantee  and the New  Junior  Subordinated
Debentures  will be passed upon for the  Corporation by Pitney,  Hardin,  Kipp &
Szuch, Morristown, New Jersey. Certain matters relating to United States federal
income tax  considerations  will be passed upon for the  Corporation  by Pitney,
Hardin, Kipp & Szuch,  Morristown,  New Jersey.  Certain matters of Delaware law
relating to the  validity of the New Capital  Securities  will be passed upon on
behalf  of the Trust by  Morris,  Nichols,  Arsht &  Tunnell,  special  Delaware
counsel to the Corporation and the Trust.

                                     EXPERTS

         The consolidated financial statements of the Corporation 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.



<PAGE>


                                     PART II

                   INFORMATION NOT REQUIRED IN THE 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.



<PAGE>


ITEM 21. EXHIBITS AND FINANCIAL STATEMENT SCHEDULES

EXHIBIT


4.1   Indenture of HUBCO, Inc. relating to the Junior Subordinated Debentures*
4.2   Form  of  Certificate  of  New  Junior Subordinated Debenture (included as
      Exhibit A to Exhibit 4.1)*
4.3   Certificate of Trust of HUBCO Capital Trust I*
4.4   Declaration of Trust of HUBCO Capital Trust I*
4.5   Amended and Restated Declaration of Trust for HUBCO Capital Trust I*
4.6   Form  of  New  Capital  Security  Certificate  for HUBCO  Capital  Trust I
      (included as Exhibit A-1 to Exhibit 4.5)*
4.7   Form   of   New   Guarantee  of   HUBCO, Inc.  relating to the New Capital
      Securities
4.8   Registration Rights Agreement*
5.1   Opinion and consent of Pitney, Hardin, Kipp & Szuch to HUBCO,  Inc. as  to
      legality of  the  New Junior Subordinated Debentures and the New Guarantee
      to be issued by HUBCO, Inc.**
5.2   Opinion of Morris, Nichols, Arsht & Tunnell, special Delaware Counsel,  as
      to legality of the New Capital  Securities  to be issued by HUBCO  Capital
      Trust I
8     Opinion of  Pitney,  Hardin,  Kipp  &  Szuch, special  tax  counsel, as to
      certain federal income tax matters**
12.1  Computation of ratios of earnings to fixed charges
12.2  Computation  of ratios of earnings to combined fixed charges and preferred
      stock dividends 
23.1  Consent of Arthur  Andersen LLP
23.2  Consent of Pitney, Hardin,  Kipp & Szuch  (included  in  Exhibit  5.1)** 
23.3  Consent  of Morris, Nichols,  Arsht & Tunnell  (Delaware)  (included   in 
      Exhibit  5.2) 
24    Power of Attorney of  certain  officers  and directors  of  HUBCO, Inc.**
25.1  Form T-1 Statement  of  Eligibility  of The Bank of New York to act as 
      trustee  under the Indenture  
25.2  Form T-1 Statement of Eligibility of The Bank of New York to act as 
      trustee under the Amended and Restated Declaration of Trust of HUBCO 
      Capital Trust I
25.3  Form T-1  Statement  of  Eligibility  of The Bank of New York  under  the 
      New Guarantee for the benefit of the holders of New Capital Securities of 
      HUBCO Capital Trust I
99.1  Form of Letter of Transmittal**
99.2  Form of Notice of Guaranteed Delivery**
99.3  Form of Exchange Agent Agreement**

- --------
*  Incorporated by reference from HUBCO, Inc.'s Current Report on Form 8-K filed
   February 11, 1997.
** To be filed by amendment.

ITEM 22. UNDERTAKINGS

         (a) The undersigned  Registrant hereby undertakes that, for purposes of
determining  any liability  under the Securities Act of 1933, each filing of the
Registrant's  annual  report  pursuant to section  13(a) or section 15(d) of the
Securities  Exchange  Act of  1934  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.

         (b)  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  the  public  policy as
expressed in the Act and is, therefore, unenforceable. In the event that a claim
for  indemnification   against  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  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.

         (c)      The undersigned Registrant hereby undertakes:

                  (1)  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 end 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.

                  (2) 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.

                  (3) That, for purposes of determining  any liability under the
         Securities  Act of  1933,  the  information  omitted  from  the form of
         prospectus  filed as part of this  registration  statement  in reliance
         upon  Rule  430A and  contained  in a form of  prospectus  filed by the
         Registrant  pursuant  to Rule  424(b)(1)  or (4) or  497(h)  under  the
         Securities  Act  shall  be  deemed  to be  part  of  this  registration
         statement as of the time it was declared effective.

                  (4) That, for the purpose of determining  any liability  under
         the Securities Act of 1933, each post-effective amendment that contains
         a form of prospectus 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.

<PAGE>


                                   SIGNATURES

         Pursuant  to  the  requirement  of the  Securities  Act  of  1933,  the
Registrant certifies that it has reasonable grounds to believe that it meets all
of the requirements for filing on Form S-4 and has duly caused this Registration
Statement  to be  signed  on its  behalf  by  the  Undersigned,  thereunto  duly
authorized,   in  the   Township   of   Mahwah,   State   of  New   Jersey,   on
March 6, 1997.

                                        HUBCO, INC.



                                        By:/S/ KENNETH T. NEILSON
                                           ------------------------------------
                                           Kenneth T. Neilson
                                           Chairman of the Board, President and
                                           Chief Executive Officer

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


   Signature                         Title                         Date

/S/ KENNETH T. NEILSON
- ------------------------    Chairman, President, Chief         March 6, 1997
(Kenneth T. Neilson)      Executive Officer and Director
                          (Principal Executive Officer)
                                                           
/S/ ROBERT J. BURKE                                         
- ------------------------             Director              February 25, 1997
(Robert J. Burke)

/S/ DONALD P. CALCAGNINI
- ------------------------             Director              February 25, 1997
(Donald P. Calcagnini)

/S/ JOAN DAVID
- ------------------------             Director              February 25, 1997
(Joan David)

/S/ THOMAS R. FARLEY
- ------------------------             Director              February 27, 1997
(Thomas R. Farley)


- ------------------------             Director             --------- --, 1997
(Michael H. Flynn)

/S/ ROBERT B. GOLDSTEIN
- ------------------------             Director              February 25, 1997
(Robert B. Goldstein)

/S/ BRYANT MALCOLM
- ------------------------             Director              February 28, 1997
(Bryant Malcolm)

/S/ W. PETER McBRIDE                                     
- ------------------------             Director              February 28, 1997
(W. Peter McBride)

/S/ CHARLES F.X. POGGI
- ------------------------             Director              February 28, 1997
(Charles F.X. Poggi)

/S/ DAVID A. ROSOW
- ------------------------             Director              February 24, 1997
(David A. Rosow)

/S/ JAMES E. SCHIERLOH
- ------------------------             Director              February 24, 1997
(James E. Schierloh)

/S/ JOHN TATIGIAN
- ------------------------             Director              February 25, 1997
(John Tatigian)

/S/ SR. GRACE FRANCES STRAUBER                                             
- -------------------------------      Director              February 25, 1997
(Sister Grace Frances Strauber)

/S/ CHRISTINA L. MAIER
- ------------------------      Chief Accounting Officer         March 6, 1997
(Christina L. Maier)          (Principal Financial         
                              and Accounting Officer)





<PAGE>


         Pursuant  to the  requirements  of the  Securities  Act of 1933,  HUBCO
Capital  Trust I certifies  that it has  reasonable  grounds to believe  that it
meets  all the  requirements  for  filing on Form S-4 and has duly  caused  this
registration statement to be signed on its behalf by the undersigned,  thereunto
duly  authorized,  in the  Township  of  Mahwah  and  State  of New  Jersey,  on
March 6, 1997.

                                             HUBCO CAPITAL TRUST I



                                             By: /S/ KENNETH T. NEILSON
                                             --------------------------
                                             Kenneth T. Neilson,
                                             as Administrative Trustee




                                             By: /S/ D. LYNN VAN BORKULO-NUZZO
                                             ---------------------------------
                                             D. Lynn Van Borkulo-Nuzzo,
                                             as Administrative Trustee


<PAGE>


                                  EXHIBIT INDEX


PAGE  EXHIBIT NO.                  DESCRIPTION

4.1   Indenture of HUBCO, Inc. relating to the Junior Subordinated Debentures*
4.2   Form of Certificate of New Junior Subordinated Debenture (included as 
      Exhibit A to Exhibit 4.1)*
4.3   Certificate of Trust of HUBCO Capital Trust I*
4.4   Declaration of Trust of HUBCO Capital Trust I*
4.5   Amended and Restated Declaration of Trust for HUBCO Capital Trust I*
4.6   Form of New Capital  Security  Certificate  for HUBCO  Capital  Trust I
      (included as Exhibit A-1 to Exhibit 4.5)*
4.7   Form of New Guarantee of HUBCO, Inc. relating to the New Capital
      Securities
4.8   Registration Rights Agreement*
5.1   Opinion  and  consent of Pitney,  Hardin,  Kipp & Szuch to HUBCO,  Inc. as
      to legality of the New Junior Subordinated Debentures and the New 
      Guarantee to be issued by HUBCO, Inc.**
5.2   Opinion of Morris, Nichols, Arsht & Tunnell, special Delaware counsel,  as
      to  legality of the New Capital  Securities  to be issued by HUBCO Capital
      Trust I
8     Opinion of Pitney,  Hardin,  Kipp & Szuch,  special tax counsel, as to 
      certain federal income tax matters**
12.1  Computation of ratios of earnings to fixed charges
12.2  Computation  of ratios of earnings to combined fixed charges and preferred
      stock dividends 
23.1  Consent of Arthur  Andersen LLP
23.2  Consent of Pitney, Hardin,  Kipp & Szuch  (included  in  Exhibit  5.1)**
23.3  Consent  of Morris, Nichols,  Arsht & Tunnell  (Delaware)  (included in 
      Exhibit  5.2)
24    Power of Attorney  of  certain  officers and directors  of  HUBCO, Inc.**
25.1  Form T-1 Statement  of  Eligibility  of The Bank of New York to act as
      trustee  under the Indenture  
25.2  Form T-1 Statement of Eligibility of The Bank of New York to act
      as trustee under the Amended and Restated Declaration of Trust of HUBCO 
      Capital Trust I
25.3  Form T-1  Statement  of  Eligibility  of The Bank of New York  under  the 
      New  Guarantee for the benefit of the holders of New Capital Securities of
      HUBCO Capital Trust I
99.1  Form of Letter of Transmittal**
99.2  Form of Notice of Guaranteed Delivery**
99.3  Form of Exchange Agent Agreement**

- --------
*  Incorporated by reference from HUBCO, Inc.'s Current Report on Form 8-K filed
   February 11, 1997.
** To be filed by amendment.





                                                                     EXHIBIT 4.7

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


                 SERIES B CAPITAL SECURITIES GUARANTEE AGREEMENT


                                   HUBCO, Inc.


                          Dated as of ___________ __, 1997


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


<PAGE>


                                TABLE OF CONTENTS

                                                                           Page

                                    ARTICLE I
                         DEFINITIONS AND INTERPRETATION

SECTION 1.1    Definitions and Interpretation.............................. 2

                                   ARTICLE II
                               TRUST INDENTURE ACT

SECTION 2.1    Trust Indenture Act; Application............................ 7
SECTION 2.2    Lists of Holders of Securities.............................. 7
SECTION 2.3    Reports by the Capital Securities Guarantee Trustee......... 8
SECTION 2.4    Periodic Reports to Capital Securities Guarantee Trustee.... 8
SECTION 2.5    Evidence of Compliance with Conditions Precedent.............9
SECTION 2.6    Events of Default; Waiver....................................9
SECTION 2.7    Events of Default; Notice....................................9
SECTION 2.8    Conflicting Interests.......................................10

                                   ARTICLE III
                          POWERS, DUTIES AND RIGHTS OF
                      CAPITAL SECURITIES GUARANTEE TRUSTEE

SECTION 3.1    Powers and Duties of the Capital Securities Guarantee 
               Trustee.....................................................10
SECTION 3.2    Certain Rights of Capital Securities Guarantee Trustee......12
SECTION 3.3.   Not Responsible for Recitals or Issuance of SERIES B 
               Capital Securities Guarantee................................15

                                   ARTICLE IV
                      CAPITAL SECURITIES GUARANTEE TRUSTEE

SECTION 4.1    Capital Securities Guarantee Trustee; Eligibility...........16
SECTION 4.2    Appointment, Removal and Resignation of Capital
               Securities Guarantee Trustee................................17

                                    ARTICLE V
                                    GUARANTEE

SECTION 5.1    Guarantee...................................................18
SECTION 5.2    Waiver of Notice and Demand.................................18
SECTION 5.3    Obligations Not Affected....................................18
SECTION 5.4    Rights of Holders...........................................20
SECTION 5.5    Guarantee of Payment........................................21
SECTION 5.6    Subrogation.................................................21
SECTION 5.7    Independent Obligations.....................................21

                                   ARTICLE VI
                    LIMITATION OF TRANSACTIONS; SUBORDINATION

SECTION 6.1    Limitation of Transactions..................................21
SECTION 6.2    Ranking.....................................................23

                                   ARTICLE VII
                                   TERMINATION

SECTION 7.1    Termination.................................................23

                                  ARTICLE VIII
                          COMPENSATION AND EXPENSES OF
                      CAPITAL SECURITIES GUARANTEE TRUSTEE

Compensation and Expenses of Capital Securities
Guarantee Trustee .........................................................24

                                   ARTICLE IX
                                 INDEMNIFICATION

SECTION 9.1    Exculpation.................................................25
SECTION 9.2    Indemnification.............................................25

                                    ARTICLE X
                                  MISCELLANEOUS

SECTION 10.1   Successors and Assigns......................................26
SECTION 10.2   Amendments..................................................26
SECTION 10.3   Notices.....................................................26
SECTION 10.4   Benefit.....................................................28
SECTION 10.5   Governing Law...............................................28


<PAGE>



                 SERIES B CAPITAL SECURITIES GUARANTEE AGREEMENT


                  This  GUARANTEE  AGREEMENT  (the "Series B Capital  Securities
Guarantee"), dated as of ________ __, 1997,  is executed and delivered by HUBCO,
Inc., a New Jersey  corporation (the  "Guarantor"),  and The Bank of New York, a
New York banking  corporation,  as trustee (the  "Capital  Securities  Guarantee
Trustee"),  for the benefit of the Holders (as defined herein) from time to time
of the Series B Capital Securities (as defined herein) of HUBCO Capital Trust I,
a Delaware statutory business trust (the "Issuer").

                  WHEREAS,  pursuant to an Amended and Restated  Declaration  of
Trust (the  "Declaration"),  dated as of January 31, 1997, among the trustees of
the Issuer,  the  Guarantor,  as sponsor,  and the holders  from time to time of
undivided  beneficial  interests  in the  assets of the  Issuer,  the  Issuer is
issuing  on the date  hereof  50,000  capital  securities,  having an  aggregate
liquidation amount of $50,000,000,  such capital securities being designated the
8.98%  Series  B  Capital   Securities   (collectively  the  "Series  B  Capital
Securities")  in  connection  with the  consummation  of the Exchange  Offer (as
defined in the Declaration).

                  WHEREAS, as incentive for the Holders to exchange the Series A
Capital  Securities  (as  defined in the  Declaration)  for the Series B Capital
Securities,  the Guarantor desires  irrevocably and unconditionally to agree, to
the extent set forth in this Series B Capital  Securities  Guarantee,  to pay to
the Holders the Guarantee  Payments (as defined below).  The Guarantor agrees to
make certain other payments on the terms and conditions set forth herein.

                  WHEREAS,  the Guarantor has executed and delivered a guarantee
agreement (the "Common Securities  Guarantee") for the benefit of the holders of
the Common Securities (as defined herein), the terms of which provide that if an
Event of Default (as defined in the Declaration) has occurred and is continuing,
the rights of holders of the Common  Securities  to receive  Guarantee  Payments
under the Common Securities Guarantee are subordinated, to the extent and in the
manner set forth in the Common Securities Guarantee, to the rights of holders of
Series A Capital  Securities  and the  Series B Capital  Securities  to  receive
Guarantee  Payments  under the Series A Capital  Securities  Guarantee  and this
Series B Capital Securities Guarantee, as the case may be.

                  NOW,  THEREFORE,  in consideration of the exchange of Series A
Capital  Securities  for  Series B  Capital  Securities  by each  Holder,  which
exchange the Guarantor  hereby  acknowledges  shall benefit the  Guarantor,  the
Guarantor executes and delivers this Series B Capital  Securities  Guarantee for
the benefit of the Holders.


                                    ARTICLE I
                         DEFINITIONS AND INTERPRETATION

SECTION 1.1       Definitions and Interpretation

                  In this  Series B Capital  Securities  Guarantee,  unless  the
context otherwise requires:

                  (a)      Capitalized  terms  used in  this  Series B  Capital
                           Securities  Guarantee but not defined in the preamble
                           above have the respective  meanings  assigned to them
                           in this Section 1.1;

                  (b)      Terms  defined in the  Declaration  as at the date of
                           execution   of  this  Series B  Capital   Securities
                           Guarantee  have the same  meaning  when  used in this
                           Series B   Capital   Securities   Guarantee   unless
                           otherwise defined in this Series B Capital Securities
                           Guarantee;

                  (c)      a term  defined  anywhere in  this  Series B  Capital
                           Securities Guarantee has the same meaning throughout;

                  (d)      all  references  to "the Series B Capital  Securities
                           Guarantee"  or  "this  Series B  Capital  Securities
                           Guarantee"  are to this  Series B Capital  Securities
                           Guarantee as modified,  supplemented  or amended from
                           time to time;

                  (e)      all  references  in this Series B Capital  Securities
                           Guarantee  to Articles  and  Sections are to Articles
                           and  Sections  of this  Series B  Capital  Securities
                           Guarantee, unless otherwise specified;

                  (f)      a term  defined  in the Trust  Indenture  Act has the
                           same  meaning  when  used in this  Series B  Capital
                           Securities  Guarantee,  unless  otherwise  defined in
                           this Series B Capital Securities  Guarantee or unless
                           the context otherwise requires; and

                  (g)      a reference to  the  singular includes the plural and
                           vice versa.

                  "Affiliate" has the same meaning as given to that term in Rule
405  under  the  Securities  Act of 1933,  as  amended,  or any  successor  rule
thereunder.

                  "Business  Day"  means  any day  other  than a  Saturday  or a
Sunday,  or a day on  which  banking  institutions  in The  City of New  York or
Mahwah,  New Jersey are  authorized  or  required by law or  executive  order to
close.

                  "Capital  Securities  Guarantee Trustee" means The Bank of New
York,  a New York  banking  corporation,  until a Successor  Capital  Securities
Guarantee Trustee has been appointed and has accepted such appointment  pursuant
to the terms of this Series B Capital Securities  Guarantee and thereafter means
each such Successor Capital Securities Guarantee Trustee.

                  "Common  Securities" means the securities  representing common
undivided beneficial interests in the assets of the Issuer.

                  "Corporate  Trust  Office"  means the  office  of the  Capital
Securities  Guarantee  Trustee  at which the  corporate  trust  business  of the
Capital  Securities   Guarantee  Trustee  shall,  at  any  particular  time,  be
principally  administered,  which  office  at the  date  of  execution  of  this
Agreement is located at 101 Barclay  Street,  Floor 21 West,  New York, New York
10286.

                  "Covered  Person"  means  any  Holder or  beneficial  owner of
Series B Capital Securities.

                  "Debentures"  means the series of subordinated debt securities
of the Guarantor  designated the 8.98% Series B Junior  Subordinated  Deferrable
Interest  Debentures  due  January  15,  2027 held by the  Property  Trustee (as
defined in the Declaration) of the Issuer.

                  "Event of Default"  means a default by the Guarantor on any of
its  payment  or  other  obligations  under  this  Series B  Capital  Securities
Guarantee.

                  "Guarantee   Payments"   means  the   following   payments  or
distributions,  without  duplication,  with  respect  to the  Series B  Capital
Securities,  to the extent not paid or made by the Issuer:  (i) any  accumulated
and unpaid Distributions (as defined in the Declaration) that are required to be
paid on such Series B Capital  Securities  to the extent the Issuer has funds on
hand  legally  available  therefor  at such  time,  (ii) the  redemption  price,
including all  accumulated  and unpaid  Distributions  to the date of redemption
(the  "Redemption  Price") to the  extent  the Issuer has funds on hand  legally
available therefor at such time, with respect to any Series B Capital Securities
called for  redemption by the Issuer,  and (iii) upon a voluntary or involuntary
termination  and  liquidation  of the Issuer (other than in connection  with the
distribution  of  Debentures  to the  Holders in  exchange  for Series B Capital
Securities as provided in the  Declaration),  the lesser of (a) the aggregate of
the  liquidation  amount and all  accumulated  and unpaid  Distributions  on the
Series B Capital Securities to the date of payment, to the extent the Issuer has
funds on hand legally  available  therefor,  and (b) the amount of assets of the
Issuer  remaining  available for  distribution  to Holders in liquidation of the
Issuer.  If an Event of Default has  occurred  and is  continuing,  no Guarantee
Payments  under the  Common  Securities  Guarantee  with  respect  to the Common
Securities or any guarantee payment under any Other Common Securities Guarantees
shall be made until the Holders shall be paid in full the Guarantee  Payments to
which they are entitled under this Series B Capital Securities Guarantee.

                  "Holder" shall mean any holder, as registered on the books and
records of the Issuer, of any Series B Capital  Securities;  provided,  however,
that, in determining whether the holders of the requisite percentage of Series B
Capital Securities have given any request,  notice, consent or waiver hereunder,
"Holder" shall not include the Guarantor or any Affiliate of the Guarantor.

                  "Indemnified  Person" means the Capital  Securities  Guarantee
Trustee,  any  Affiliate of the Capital  Securities  Guarantee  Trustee,  or any
officers,    directors,    shareholders,     members,    partners,    employees,
representatives,  nominees,  custodians  or  agents  of the  Capital  Securities
Guarantee Trustee.

                  "Indenture"  means the Indenture dated as of January 31, 1997,
among the  Guarantor  (the  "Debenture  Issuer")  and The Bank of New  York,  as
trustee,  pursuant  to which the  Debentures  are to be  issued to the  Property
Trustee of the Issuer.

                  "Majority  in  liquidation  amount  of the  Series B  Capital
Securities"  means,  except as  provided by the Trust  Indenture  Act, a vote by
Holder(s) of more than 50% of the aggregate  liquidation  amount  (including the
stated amount that would be paid on redemption,  liquidation or otherwise,  plus
accumulated  and  unpaid  Distributions  to  the  date  upon  which  the  voting
percentages are determined) of all Series B Capital Securities.

                  "Officers'  Certificate"  means, with respect to any person, a
certificate  signed  by the  Chairman,  a Vice  Chairman,  the  Chief  Executive
Officer, the President, a Vice President,  the Comptroller,  the Secretary or an
Assistant  Secretary,  the Secretary or an Assistant Secretary of the Guarantor.
Any Officers'  Certificate delivered with respect to compliance with a condition
or covenant  provided for in this Series B Capital  Securities  Guarantee (other
than pursuant to Section 314(a)(4) of the Trust Indenture Act) shall include:

                  (a) a  statement  that  each  officer  signing  the  Officers'
         Certificate  has read the  covenant or  condition  and the  definitions
         relating thereto;

                  (b)  a  statement   that  each  such  officer  has  made  such
         examination  or  investigation  as,  in  such  officer's  opinion,   is
         necessary to enable such  officer to express an informed  opinion as to
         whether or not such covenant or condition has been complied with; and

                  (c) a  statement  as to  whether,  in the opinion of each such
         officer, such condition or covenant has been complied with.

                  "Other  Common  Securities  Guarantees"  shall  have  the same
meaning as "Other Guarantees" in the Common Securities Guarantee.

                  "Other  Debentures" means all junior  subordinated  debentures
issued by the Guarantor  from time to time and sold to trusts to be  established
by the Guarantor (if any), in each case similar to the Issuer.

                  "Other  Guarantees"  means all  guarantees to be issued by the
Guarantor  with respect to capital  securities  (if any) similar to the Series B
Capital Securities issued by other trusts to be established by the Guarantor (if
any), in each case similar to the Issuer.

                  "Person"  means  a legal  person,  including  any  individual,
corporation,  estate,  partnership,  joint  venture,  association,  joint  stock
company,  limited  liability  company,  trust,  unincorporated  association,  or
government or any agency or political  subdivision  thereof, or any other entity
of whatever nature.

                  "Responsible  Officer"  means,  with  respect  to the  Capital
Securities  Guarantee Trustee,  any officer within the Corporate Trust Office of
the Capital  Securities  Guarantee  Trustee,  including any vice president,  any
assistant vice president,  any assistant secretary, any assistant treasurer, any
trust officer,  any senior trust officer or other officer in the Corporate Trust
Office  of the  Capital  Securities  Guarantee  Trustee  customarily  performing
functions similar to those performed by any of the above designated officers and
also means,  with  respect to a particular  corporate  trust  matter,  any other
officer to whom such matter is referred  because of that officer's  knowledge of
and familiarity with the particular subject.

                  "Successor  Capital  Securities  Guarantee  Trustee"  means  a
successor Capital Securities  Guarantee Trustee possessing the qualifications to
act as Capital Securities Guarantee Trustee under Section 4.1.

                  "Trust  Indenture Act" means the Trust  Indenture Act of 1939,
as amended.

                  "Trust  Securities" means the Common Securities and the Series
A Capital Securities and Series B Capital Securities, collectively.


                                   ARTICLE II
                               TRUST INDENTURE ACT

SECTION 2.1      Trust Indenture Act; Application

                  (a) This Series B Capital  Securities  Guarantee is subject to
the  provisions of the Trust  Indenture Act that are required to be part of this
Series B Capital Securities  Guarantee and shall, to the extent  applicable,  be
governed by such provisions; and

                  (b) if and to the extent that any  provision  of this Series B
Capital  Securities  Guarantee  limits,  qualifies or conflicts  with the duties
imposed by Section  310 to 317,  inclusive,  of the Trust  Indenture  Act,  such
imposed duties shall control.

 SECTION 2.2      Lists of Holders of Securities

                  (a)  The  Guarantor  shall  provide  the  Capital   Securities
Guarantee Trustee (unless the Capital Securities  Guarantee Trustee is otherwise
the  registrar  of the  Capital  Securities)  with a list,  in such  form as the
Capital Securities  Guarantee Trustee may reasonably  require,  of the names and
addresses of the Holders  ("List of  Holders")  as of such date,  (i) within one
Business Day after July 1 and January 1 of each year, and (ii) at any other time
within 30 days of receipt by the  Guarantor  of a written  request for a List of
Holders as of a date no more than 14 days  before  such List of Holders is given
to the Capital Securities  Guarantee Trustee provided,  that the Guarantor shall
not be obligated to provide such List of Holders at any time the List of Holders
does not  differ  from the most  recent  List of  Holders  given to the  Capital
Securities Guarantee Trustee by the Guarantor.  The Capital Securities Guarantee
Trustee may destroy any List of Holders  previously  given to it on receipt of a
new List of Holders.

                  (b) The Capital Securities Guarantee Trustee shall comply with
its obligations  under Sections  311(a),  311(b) and Section 312(b) of the Trust
Indenture Act.

SECTION 2.3     Reports by the Capital Securities Guarantee Trustee

                  Within 60 days after May 15 of each year,  commencing  May 15,
1997, the Capital Securities Guarantee Trustee shall provide to the Holders such
reports as are required by Section 313(a) of the Trust Indenture Act, if any, in
the form and in the manner  provided by Section 313 of the Trust  Indenture Act.
The  Capital  Securities  Guarantee  Trustee  shall also  comply  with the other
requirements of Section 313 of the Trust Indenture Act.

SECTION 2.4     Periodic Reports to Capital Securities Guarantee Trustee
                
                  The  Guarantor   shall  provide  to  the  Capital   Securities
Guarantee Trustee such documents, reports and information as required by Section
314 (if any) and the compliance certificate required by Section 314 of the Trust
Indenture  Act in the form,  in the manner and at the times  required by Section
314 of the Trust Indenture Act provided that such compliance  certificate  shall
be  delivered  on or before  120 days after the end of each  fiscal  year of the
Guarantor.  Delivery of such reports,  information  and documents to the Capital
Securities Guarantee Trustee is for informational  purposes only and the Capital
Securities Guarantee Trustee's receipt of such shall not constitute constructive
notice of any information  contained  therein or determinable  from  information
contained  therein,  including  the  Guarantor's  compliance  with  any  of  its
covenants  hereunder (as to which the Capital  Securities  Guarantee  Trustee is
entitled to rely exclusively on Officers' Certificates).

SECTION 2.5      Evidence of Compliance with Conditions Precedent
                
                  The  Guarantor   shall  provide  to  the  Capital   Securities
Guarantee Trustee such evidence of compliance with any conditions precedent,  if
any, provided for in this Series B Capital  Securities  Guarantee that relate to
any of the matters set forth in Section  314(c) of the Trust  Indenture Act. Any
certificate  or opinion  required to be given by an officer  pursuant to Section
314(c)(1) may be given in the form of an Officers' Certificate.

SECTION 2.6      Events of Default; Waiver
                
                  The  Holders of a Majority in  liquidation  amount of Series B
Capital  Securities  may, by vote, on behalf of all the Holders,  waive any past
Event of  Default  and its  consequences.  Upon such  waiver,  any such Event of
Default shall cease to exist,  and any Event of Default arising  therefrom shall
be  deemed to have  been  cured,  for  every  purpose  of this  Series B Capital
Securities Guarantee, but no such waiver shall extend to any subsequent or other
default or Event of Default or impair any right consequent thereon.

SECTION 2.7       Events of Default; Notice

                  (a) The Capital Securities  Guarantee Trustee shall, within 90
days after the  occurrence of a default with respect to this Capital  Securities
Guarantee,  mail by first class postage prepaid, to all Holders,  notices of all
defaults  actually  known to a  Responsible  Officer of the  Capital  Securities
Guarantee  Trustee,  unless such  defaults  have been cured before the giving of
such notice, provided, that, except in the case of default in the payment of any
Guarantee Payment,  the Capital Securities  Guarantee Trustee shall be protected
in  withholding  such  notice  if and so long as the  board  of  directors,  the
executive  committee,  or a trust  committee  of  directors  and/or  Responsible
Officers of the Capital  Securities  Guarantee  Trustee in good faith determines
that the  withholding  of such notice is in the  interests of the holders of the
Series B Capital Securities.

                  (b) The  Capital  Securities  Guarantee  Trustee  shall not be
deemed to have knowledge of any Event of Default  unless the Capital  Securities
Guarantee  Trustee shall have received  written notice from the Guarantor,  or a
Responsible Officer of the Capital Securities Guarantee Trustee charged with the
administration of the Declaration shall have obtained actual knowledge,  of such
Event of Default.

SECTION 2.8       Conflicting Interests

                  The Declaration  shall be deemed to be specifically  described
in this Series B Capital Securities  Guarantee for the purposes of clause (i) of
the first proviso contained in Section 310(b) of the Trust Indenture Act.


                                   ARTICLE III
                          POWERS, DUTIES AND RIGHTS OF
                      CAPITAL SECURITIES GUARANTEE TRUSTEE

SECTION 3.1        Powers and Duties of the Capital Securities Guarantee Trustee
                
                  (a) This Series B Capital  Securities  Guarantee shall be held
by the Capital Securities  Guarantee Trustee for the benefit of the Holders, and
the  Capital  Securities  Guarantee  Trustee  shall not  transfer  this Series B
Capital Securities Guarantee to any Person except a Holder exercising his or her
rights pursuant to Section 5.4(b) or to a Successor Capital Securities Guarantee
Trustee on acceptance by such Successor Capital Securities  Guarantee Trustee of
its appointment to act as Successor Capital Securities  Guarantee  Trustee.  The
right,  title and interest of the Capital  Securities  Guarantee  Trustee  shall
automatically  vest in any Successor Capital Securities  Guarantee Trustee,  and
such  vesting  and  succession  of  title  shall  be  effective  whether  or not
conveyancing  documents  have  been  executed  and  delivered  pursuant  to  the
appointment of such Successor Capital Securities Guarantee Trustee.

                  (b) If an Event of  Default  actually  known to a  Responsible
Officer  of  the  Capital  Securities  Guarantee  Trustee  has  occurred  and is
continuing, the Capital Securities Guarantee Trustee shall enforce this Series B
Capital  Securities  Guarantee  for the  benefit of the  Holders of the Series B
Capital Securities.

                  (c) The  Capital  Securities  Guarantee  Trustee,  before  the
occurrence of any Event of Default and after the curing of all Events of Default
that may have  occurred,  shall  undertake  to perform  only such  duties as are
specifically  set forth in this Series B Capital  Securities  Guarantee,  and no
implied covenants shall be read into this Series B Capital Securities  Guarantee
against the Capital Securities  Guarantee  Trustee.  In case an Event of Default
has occurred (that has not been cured or waived  pursuant to Section 2.6) and is
actually  known to a  Responsible  Officer of the Capital  Securities  Guarantee
Trustee,  the Capital  Securities  Guarantee  Trustee shall exercise such of the
rights and powers  vested in it by this Series B Capital  Securities  Guarantee,
and use the same degree of care and skill in its exercise thereof,  as a prudent
person would  exercise or use under the  circumstances  in the conduct of his or
her own affairs.

                  (d) No provision of this Series B Capital Securities Guarantee
shall be  construed  to relieve the Capital  Securities  Guarantee  Trustee from
liability for its own negligent action, its own negligent failure to act, or its
own willful misconduct, except that:

                           (i) prior to the  occurrence  of any Event of Default
         and after the curing or waiving of all such Events of Default  that may
         have occurred:

                                    (A)  the  duties  and   obligations  of  the
                  Capital  Securities  Guarantee  Trustee  shall  be  determined
                  solely  by the  express  provisions  of this  Series B Capital
                  Securities  Guarantee,  and the Capital  Securities  Guarantee
                  Trustee shall not be liable except for the performance of such
                  duties and obligations as are  specifically  set forth in this
                  Series B  Capital  Securities   Guarantee,   and  no  implied
                  covenants  or  obligations  shall be read into  this  Series B
                  Capital  Securities  Guarantee against the Capital  Securities
                  Guarantee Trustee; and

                                    (B) in the  absence of bad faith on the part
                  of the  Capital  Securities  Guarantee  Trustee,  the  Capital
                  Securities  Guarantee Trustee may conclusively rely, as to the
                  truth of the  statements  and the  correctness of the opinions
                  expressed therein, upon any certificates or opinions furnished
                  to the Capital Securities  Guarantee Trustee and conforming to
                  the   requirements   of  this  Series B  Capital   Securities
                  Guarantee;  but  in  the  case  of any  such  certificates  or
                  opinions  that  by  any  provision   hereof  are  specifically
                  required to be furnished to the Capital  Securities  Guarantee
                  Trustee,  the Capital  Securities  Guarantee  Trustee shall be
                  under a duty to examine the same to  determine  whether or not
                  they  conform  to the  requirements  of this  Series B Capital
                  Securities Guarantee;

                  (ii) the Capital  Securities  Guarantee  Trustee  shall not be
         liable for any error of  judgment  made in good faith by a  Responsible
         Officer of the Capital Securities Guarantee Trustee, unless it shall be
         proved that the Capital  Securities  Guarantee Trustee was negligent in
         ascertaining the pertinent facts upon which such judgment was made;

                   (iii) the Capital  Securities  Guarantee Trustee shall not be
         liable with respect to any action taken or omitted to be taken by it in
         good  faith  in  accordance  with the  direction  of the  Holders  of a
         Majority  in  liquidation  amount of the  Series B  Capital  Securities
         relating to the time, method and place of conducting any proceeding for
         any remedy available to the Capital Securities  Guarantee  Trustee,  or
         exercising  any trust or power  conferred  upon the Capital  Securities
         Guarantee Trustee under this Series B Capital Securities Guarantee; and

                  (iv)  no  provision  of  this  Series  B  Capital   Securities
         Guarantee  shall require the Capital  Securities  Guarantee  Trustee to
         expend  or risk its own funds or  otherwise  incur  personal  financial
         liability in the performance of any of its duties or in the exercise of
         any of its  rights  or  powers,  if the  Capital  Securities  Guarantee
         Trustee shall have reasonable  grounds for believing that the repayment
         of such funds or  liability is not  reasonably  assured to it under the
         terms of this  Series B  Capital  Securities  Guarantee  or  indemnity,
         reasonably  satisfactory to the Capital  Securities  Guarantee Trustee,
         against such risk or liability is not reasonably assured to it.

SECTION 3.2     Certain Rights of Capital Securities Guarantee Trustee

                  (a) Subject to the provisions of Section 3.1:

                  (i) The Capital Securities  Guarantee Trustee may conclusively
         rely, and shall be fully protected in acting or refraining from acting,
         upon  any  resolution,  certificate,  statement,  instrument,  opinion,
         report, notice,  request,  direction,  consent, order, bond, debenture,
         note,  other  evidence  of  indebtedness  or other  paper  or  document
         believed by it to be genuine and to have been signed, sent or presented
         by the proper party or parties.

                  (ii) Any  direction or act of the  Guarantor  contemplated  by
         this  Series  B  Capital  Securities   Guarantee  may  be  sufficiently
         evidenced by an Officers' Certificate.

                  (iii) Whenever, in the administration of this Series B Capital
         Securities  Guarantee,  the Capital Securities  Guarantee Trustee shall
         deem it desirable that a matter be proved or established before taking,
         suffering  or omitting  any action  hereunder,  the Capital  Securities
         Guarantee  Trustee  (unless  other  evidence  is  herein   specifically
         prescribed)  may, in the absence of bad faith on its part,  request and
         conclusively rely upon an Officers'  Certificate which, upon receipt of
         such request, shall be promptly delivered by the Guarantor.

                  (iv) The Capital  Securities  Guarantee  Trustee shall have no
         duty to see to any recording,  filing or registration of any instrument
         (or any rerecording, refiling or registration thereof).

                  (v) The Capital Securities  Guarantee Trustee may consult with
         counsel of its  selection,  and the  advice or opinion of such  counsel
         with respect to legal matters shall be full and complete  authorization
         and  protection in respect of any action taken,  suffered or omitted by
         it  hereunder  in good  faith and in  accordance  with  such  advice or
         opinion.  Such  counsel may be counsel to the  Guarantor  or any of its
         Affiliates and may include any of its employees. The Capital Securities
         Guarantee Trustee shall have the right at any time to seek instructions
         concerning  the  administration  of this  Series B  Capital  Securities
         Guarantee from any court of competent jurisdiction.

                  (vi) The Capital  Securities  Guarantee Trustee shall be under
         no  obligation  to exercise any of the rights or powers vested in it by
         this Series B Capital Securities  Guarantee at the request or direction
         of any Holder,  unless such Holder  shall have  provided to the Capital
         Securities  Guarantee  Trustee such security and indemnity,  reasonably
         satisfactory to the Capital Securities  Guarantee Trustee,  against the
         costs,  expenses  (including  attorneys'  fees  and  expenses  and  the
         expenses of the Capital Securities Guarantee Trustee's agents, nominees
         or  custodians)  and  liabilities  that  might  be  incurred  by  it in
         complying  with such request or direction,  including  such  reasonable
         advances  as  may be  requested  by the  Capital  Securities  Guarantee
         Trustee;  provided that,  nothing contained in this Section  3.2(a)(vi)
         shall be taken to relieve the  Capital  Securities  Guarantee  Trustee,
         upon the  occurrence  of an  Event of  Default,  of its  obligation  to
         exercise  the rights and powers  vested in it by this  Series B Capital
         Securities Guarantee.

                  (vii) The Capital  Securities  Guarantee  Trustee shall not be
         bound to make any investigation into the facts or matters stated in any
         resolution,   certificate,   statement,  instrument,  opinion,  report,
         notice,  request,  direction,  consent,  order, bond, debenture,  note,
         other  evidence of  indebtedness  or other paper or  document,  but the
         Capital Securities Guarantee Trustee, in its discretion,  may make such
         further inquiry or  investigation  into such facts or matters as it may
         see fit.

                  (viii) The Capital  Securities  Guarantee  Trustee may execute
         any of the trusts or powers  hereunder or perform any duties  hereunder
         either  directly  or by or  through  agents,  nominees,  custodians  or
         attorneys,  and the Capital  Securities  Guarantee Trustee shall not be
         responsible  for any  misconduct or negligence on the part of any agent
         or attorney appointed with due care by it hereunder.

                  (ix) Any  action  taken by the  Capital  Securities  Guarantee
         Trustee  or its  agents  hereunder  shall  bind  the  Holders,  and the
         signature  of the Capital  Securities  Guarantee  Trustee or its agents
         alone shall be sufficient and effective to perform any such action.  No
         third party shall be  required  to inquire as to the  authority  of the
         Capital Securities  Guarantee Trustee to so act or as to its compliance
         with  any  of the  terms  and  provisions  of  this  Series B  Capital
         Securities Guarantee,  both of which shall be conclusively evidenced by
         the Capital Securities  Guarantee  Trustee's or its agent's taking such
         action.

                  (x)  Whenever in the  administration  of this Series B Capital
         Securities  Guarantee the Capital  Securities  Guarantee  Trustee shall
         deem it desirable to receive instructions with respect to enforcing any
         remedy  or right or taking  any other  action  hereunder,  the  Capital
         Securities  Guarantee  Trustee  (i) may request  instructions  from the
         Holders of a  Majority  in  liquidation  amount of the Series B Capital
         Securities,  (ii) may refrain  from  enforcing  such remedy or right or
         taking such other  action until such  instructions  are  received,  and
         (iii)  shall be  protected  in  conclusively  relying  on or  acting in
         accordance with such instructions.

                  (xi) The Capital  Securities  Guarantee  Trustee  shall not be
         liable for any action taken,  suffered, or omitted to be taken by it in
         good faith,  without  negligence,  and reasonably  believed by it to be
         authorized or within the discretion or rights or powers  conferred upon
         it by this Series B Capital Securities Guarantee.

                  (b) No provision of this Series B Capital Securities Guarantee
shall be deemed to  impose  any duty or  obligation  on the  Capital  Securities
Guarantee Trustee to perform any act or acts or exercise any right,  power, duty
or obligation  conferred or imposed on it in any  jurisdiction in which it shall
be  illegal,  or in which the  Capital  Securities  Guarantee  Trustee  shall be
unqualified  or incompetent in accordance  with  applicable  law, to perform any
such act or acts or to exercise any such right,  power,  duty or obligation.  No
permissive  power or  authority  available to the Capital  Securities  Guarantee
Trustee shall be construed to be a duty.

SECTION 3.3     Not Responsible for Recitals or Issuance of Series B Capital
                Securities Guarantee
                
                  The  recitals  contained  in this Series B Capital  Securities
Guarantee  shall be taken as the  statements of the  Guarantor,  and the Capital
Securities  Guarantee  Trustee  does not  assume  any  responsibility  for their
correctness. The Capital Securities Guarantee Trustee makes no representation as
to the validity or sufficiency of this Series B Capital Securities Guarantee.


                                   ARTICLE IV
                      CAPITAL SECURITIES GUARANTEE TRUSTEE

SECTION 4.1     Capital Securities Guarantee Trustee; Eligibility
                
                  (a) There shall at all times be a Capital Securities Guarantee
Trustee which shall:

                  (i) not be an Affiliate of the Guarantor; and

                  (ii) be a corporation  organized and doing  business under the
         laws of the United States of America or any State or Territory  thereof
         or of the District of Columbia, or a corporation or Person permitted by
         the  Securities  and  Exchange  Commission  to act as an  institutional
         trustee under the Trust  Indenture Act,  authorized  under such laws to
         exercise corporate trust powers,  having a combined capital and surplus
         of at least 50  million  U.S.  dollars  ($50,000,000),  and  subject to
         supervision or examination by Federal,  State,  Territorial or District
         of  Columbia  authority.  If  such  corporation  publishes  reports  of
         condition at least annually,  pursuant to law or to the requirements of
         the supervising or examining authority referred to above, then, for the
         purposes of this Section  4.1(a)(ii),  the combined capital and surplus
         of such  corporation  shall be deemed to be its  combined  capital  and
         surplus  as set  forth  in its  most  recent  report  of  condition  so
         published.

                  (b) If at any time the Capital  Securities  Guarantee  Trustee
shall  cease  to be  eligible  to so  act  under  Section  4.1(a),  the  Capital
Securities Guarantee Trustee shall immediately resign in the manner and with the
effect set out in Section 4.2(c).

                  (c) If the Capital  Securities  Guarantee Trustee has or shall
acquire any  "conflicting  interest" within the meaning of Section 310(b) of the
Trust  Indenture  Act, the Capital  Securities  Guarantee  Trustee and Guarantor
shall in all respects  comply with the provisions of Section 310(b) of the Trust
Indenture Act, subject to the penultimate paragraph thereof.

SECTION 4.2   Appointment, Removal and Resignation of Capital Securities
              Guarantee Trustee
             
                  (a)  Subject  to  Section  4.2(b),   the  Capital   Securities
Guarantee  Trustee may be appointed or removed  without cause at any time by the
Guarantor except during an Event of Default.

                  (b) The  Capital  Securities  Guarantee  Trustee  shall not be
removed in accordance with Section 4.2(a) until a Successor  Capital  Securities
Guarantee  Trustee has been  appointed  and has  accepted  such  appointment  by
written  instrument  executed by such  Successor  Capital  Securities  Guarantee
Trustee and delivered to the Guarantor.

                  (c) The Capital Securities Guarantee Trustee shall hold office
until a Successor Capital Securities Guarantee Trustee shall have been appointed
or until its removal or resignation.  The Capital  Securities  Guarantee Trustee
may resign from office  (without need for prior or subsequent  accounting) by an
instrument in writing executed by the Capital  Securities  Guarantee Trustee and
delivered  to the  Guarantor,  which  resignation  shall not take effect until a
Successor  Capital  Securities  Guarantee  Trustee  has been  appointed  and has
accepted such  appointment  by instrument in writing  executed by such Successor
Capital  Securities  Guarantee  Trustee and  delivered to the  Guarantor and the
resigning Capital Securities Guarantee Trustee.

                  (d) If no Successor Capital Securities Guarantee Trustee shall
have been  appointed  and accepted  appointment  as provided in this Section 4.2
within 60 days after  delivery of an instrument of removal or  resignation,  the
Capital Securities Guarantee Trustee resigning or being removed may petition any
court  of  competent   jurisdiction  for  appointment  of  a  Successor  Capital
Securities Guarantee Trustee.  Such court may thereupon,  after prescribing such
notice, if any, as it may deem proper,  appoint a Successor  Capital  Securities
Guarantee Trustee.

                  (e) No Capital  Securities  Guarantee  Trustee shall be liable
for the acts or omissions to act of any Successor Capital  Securities  Guarantee
Trustee.

                  (f)  Upon  termination  of this  Series B  Capital  Securities
Guarantee or removal or resignation of the Capital Securities  Guarantee Trustee
pursuant to this Section 4.2, the Guarantor shall pay to the Capital  Securities
Guarantee  Trustee all amounts due to the Capital  Securities  Guarantee Trustee
accrued to the date of such termination, removal or resignation.


                                    ARTICLE V
                                    GUARANTEE

SECTION 5.1     Guarantee

                  The Guarantor irrevocably and unconditionally agrees to pay in
full to the Holders  the  Guarantee  Payments  (without  duplication  of amounts
theretofore  paid by the Issuer),  as and when due,  regardless  of any defense,
right of  set-off  or  counterclaim  that the  Issuer  may have or  assert.  The
Guarantor's  obligation  to make a Guarantee  Payment may be satisfied by direct
payment of the  required  amounts by the  Guarantor to the Holders or by causing
the Issuer to pay such amounts to the Holders.

SECTION 5.2     Waiver of Notice and Demand
                
                  The  Guarantor  hereby  waives  notice of  acceptance  of this
Series B Capital  Securities  Guarantee and of any liability to which it applies
or may apply, presentment, demand for payment, any right to require a proceeding
first  against  the Issuer or any other  Person  before  proceeding  against the
Guarantor,  protest,  notice  of  nonpayment,  notice  of  dishonor,  notice  of
redemption and all other notices and demands.

SECTION 5.3     Obligations Not Affected

                  The  obligations,  covenants,  agreements  and  duties  of the
Guarantor  under this Series B Capital  Securities  Guarantee shall in no way be
affected or impaired by reason of the happening  from time to time of any of the
following:

                  (a) the release or waiver,  by operation of law or  otherwise,
of the  performance  or  observance  by the  Issuer of any  express  or  implied
agreement,  covenant,  term  or  condition  relating  to the  Series  B  Capital
Securities to be performed or observed by the Issuer;

                  (b) the extension of time for the payment by the Issuer of all
or any portion of the Distributions,  Redemption Price, Liquidation Distribution
or any other sums payable under the terms of the Series B Capital  Securities or
the extension of time for the performance of any other obligation under, arising
out of, or in connection  with, the Series B Capital  Securities  (other than an
extension of time for payment of Distributions,  Redemption  Price,  Liquidation
Distribution  or other  sum  payable  that  results  from the  extension  of any
interest payment period on the Debentures permitted by the Indenture);

                  (c) any failure,  omission,  delay or lack of diligence on the
part of the Holders to enforce, assert or exercise any right,  privilege,  power
or remedy conferred on the Holders pursuant to the terms of the Series B Capital
Securities,  or any  action on the part of the  Issuer  granting  indulgence  or
extension of any kind;

                  (d) the  voluntary or  involuntary  liquidation,  dissolution,
sale of any collateral, receivership, insolvency, bankruptcy, assignment for the
benefit of creditors,  reorganization,  arrangement, composition or readjustment
of debt of, or other  similar  proceedings  affecting,  the Issuer or any of the
assets of the Issuer;

                  (e) any  invalidity of, or defect or deficiency in, the Series
B Capital Securities;

                  (f) the settlement or compromise of any obligation  guaranteed
hereby or hereby incurred;

                  (g) the consummation of the Exchange Offer; or

                  (h) any other  circumstance  whatsoever  that might  otherwise
constitute  a legal or equitable  discharge or defense of a guarantor,  it being
the  intent of this  Section  5.3 that the  obligations  of the  Guarantor  with
respect to the Guarantee Payments shall be absolute and unconditional  under any
and all circumstances.

                  There shall be no obligation of the Holders to give notice to,
or obtain  consent of, the Guarantor with respect to the happening of any of the
foregoing.

SECTION 5.4     Rights of Holders

                  (a) The  Holders of a Majority  in  liquidation  amount of the
Series B Capital  Securities have the right to direct the time, method and place
of conducting any proceeding for any remedy available to the Capital  Securities
Guarantee  Trustee in respect of this Series B Capital  Securities  Guarantee or
exercising any trust or power  conferred upon the Capital  Securities  Guarantee
Trustee  under this Series B Capital  Securities  Guarantee  provided,  however,
that,  subject to Section 3.1, the Capital  Securities  Guarantee  Trustee shall
have the right to decline to follow any such direction if the Capital Securities
Guarantee  Trustee shall determine that the action so directed would be unjustly
prejudicial  to the holders not taking part in such  direction or if the Capital
Securities Guarantee Trustee being advised by counsel determines that the action
or proceeding so directed may not lawfully be taken or if the Capital Securities
Guarantee Trustee in good faith by its board of directors or trustees, executive
committee,  or a trust  committee of directors  or trustees  and/or  Responsible
Officers  shall  determine  that the action or  proceedings  so  directed  would
involve the Capital Securities Guarantee Trustee in personal liability.

                  (b) If the  Capital  Securities  Guarantee  Trustee  fails  to
enforce such Series B Capital Securities  Guarantee,  any Holder may institute a
legal  proceeding   directly  against  the  Guarantor  to  enforce  the  Capital
Securities  Guarantee  Trustee's  rights under this Series B Capital  Securities
Guarantee,  without first instituting a legal proceeding against the Issuer, the
Capital  Securities  Guarantee  Trustee  or any  other  person  or  entity.  The
Guarantor waives any right or remedy to require that any action be brought first
against  the Issuer or any other  person or entity  before  proceeding  directly
against the Guarantor.

SECTION 5.5     Guarantee of Payment

                  This Series B Capital Securities Guarantee creates a guarantee
of payment and not of collection.

SECTION 5.6     Subrogation

                  The  Guarantor  shall be  subrogated to all (if any) rights of
the Holders of Series B Capital  Securities against the Issuer in respect of any
amounts  paid to such  Holders  by the  Guarantor  under  this  Series B Capital
Securities Guarantee; provided, however, that the Guarantor shall not (except to
the extent  required by mandatory  provisions  of law) be entitled to enforce or
exercise any right that it may acquire by way of  subrogation  or any indemnity,
reimbursement or other agreement, in all cases as a result of payment under this
Series B Capital Securities Guarantee,  if, at the time of any such payment, any
amounts are due and unpaid under this Series B Capital Securities Guarantee.  If
any  amount  shall  be paid  to the  Guarantor  in  violation  of the  preceding
sentence,  the Guarantor agrees to hold such amount in trust for the Holders and
to pay over such amount to the Holders.

SECTION 5.7     Independent Obligations

                  The Guarantor  acknowledges that its obligations hereunder are
independent  of the  obligations  of the  Issuer  with  respect  to the Series B
Capital  Securities,  and that the Guarantor shall be liable as principal and as
debtor hereunder to make Guarantee Payments pursuant to the terms of this Series
B Capital  Securities  Guarantee  notwithstanding  the  occurrence  of any event
referred to in subsections (a) through (h), inclusive, of Section 5.3 hereof.


                                   ARTICLE VI
                    LIMITATION OF TRANSACTIONS; SUBORDINATION

SECTION 6.1     Limitation of Transactions

                  So long as any  Capital  Securities  remain  outstanding,  the
Guarantor  shall not (i) declare or pay any  dividends or  distributions  on, or
redeem, purchase, acquire, or make a liquidation payment with respect to, any of
the Guarantor's  capital stock (which  includes  common and preferred  stock) or
(ii) make any payment of principal,  interest or premium, if any, on or repay or
repurchase or redeem any debt  securities of the Guarantor  (including any Other
Debentures)  that rank pari  passu  with or  junior in right of  payment  to the
Debentures or (iii) make any guarantee payments with respect to any guarantee by
the Guarantor of any  securities of any  subsidiary of the Guarantor  (including
Other  Guarantees)  if such  guarantee  ranks  pari  passu or junior in right of
payment to the Debentures  (other than (a) dividends or  distributions in shares
of, or options,  warrants, rights to subscribe for or purchase shares of, common
stock of the Guarantor, (b) any declaration of a dividend in connection with the
implementation  of a  stockholder's  rights plan, or the issuance of stock under
any such plan in the future,  or the redemption or repurchase of any such rights
pursuant thereto, (c) payments under the Capital Securities Guarantee,  (d) as a
direct result of, and only to the extent required in order to avoid the issuance
of  fractional  shares of capital stock  following,  a  reclassification  of the
Guarantor's  capital  stock or the  exchange or the  conversion  of one class or
series  of the  Guarantor's  capital  stock for  another  class or series of the
Guarantor's capital stock, (e) the purchase of fractional interests in shares of
the Guarantor's  capital stock pursuant to the conversion or exchange provisions
of such capital  stock or the security  being  converted or  exchanged,  and (f)
purchases  of common  stock  related to the  issuance of common  stock or rights
under any of the  Guarantor's  benefit  plans  for its  directors,  officers  or
employees or any of the Guarantor's dividend reinvestment plans) if at such time
(i) an Event of Default (as defined in the Indenture) shall have occurred and be
continuing,  (ii) there shall have occurred any event of which the Guarantor has
actual knowledge that (a) is, or with the giving of notice or the lapse of time,
or both,  would be an Event of Default (as defined in the  Indenture) and (b) in
respect of which the Guarantor  shall not have taken  reasonable  steps to cure,
(iii) if such Debentures are held by the Property  Trustee,  the Guarantor shall
be in default with respect to its payment of any obligations under this Series B
Capital  Securities  Guarantee or (iv) the Guarantor  shall have given notice of
its election of the exercise of its right to extend the interest  payment period
pursuant  to Section  16.01 of the  Indenture  and any such  extension  shall be
continuing.

SECTION 6.2    Ranking

                  This Series B Capital Securities  Guarantee will constitute an
unsecured  obligation of the Guarantor and will rank (i)  subordinate and junior
in right of payment to Senior Indebtedness (as defined in the Indenture), to the
same extent and in the same  manner  that the  Debentures  are  subordinated  to
Senior  Indebtedness  pursuant to the Indenture,  it being  understood  that the
terms of Article  XV of the  Indenture  shall  apply to the  obligations  of the
Guarantor  under  this  Series B  Capital  Securities  Guarantee  as if (x) such
Article  XV were  set  forth  herein  in  full  and (y)  such  obligations  were
substituted  for the term  "Securities"  appearing in such Article XV, (ii) pari
passu  with the  Debentures,  the  Other  Debentures  and  with the most  senior
preferred or preference  stock now or hereafter issued by the Guarantor and with
any  Other  Guarantee  (as  defined  herein)  and any  Other  Common  Securities
Guarantee and any  guarantee  now or hereafter  entered into by the Guarantor in
respect of any preferred or preference  stock of any Affiliate of the Guarantor,
and (iii) senior to the Guarantor's common stock.


                                   ARTICLE VII
                                   TERMINATION

SECTION 7.1    Termination

                  This Series B Capital Securities Guarantee shall terminate (i)
upon full payment of the Redemption Price (as defined in the Declaration) of all
Series B Capital  Securities or (ii) upon  liquidation  of the Issuer,  the full
payment  of the  amounts  payable  in  accordance  with the  Declaration  or the
distribution  of the  Debentures  to the  Holders of all of the Series B Capital
Securities.  Notwithstanding  the  foregoing,  this Series B Capital  Securities
Guarantee will continue to be effective or will be  reinstated,  as the case may
be, if at any time any Holder  must  restore  payment of any sums paid under the
Series B Capital Securities or under this Series B Capital Securities Guarantee.


                                  ARTICLE VIII
                          COMPENSATION AND EXPENSES OF
                      CAPITAL SECURITIES GUARANTEE TRUSTEE

                  The  Guarantor  covenants  and  agrees  to pay to the  Capital
Securities  Guarantee  Trustee  from time to time,  and the  Capital  Securities
Guarantee  Trustee shall be entitled to, such compensation as shall be agreed to
in writing between the Guarantor and the Capital  Securities  Guarantee  Trustee
(which  shall  not  be  limited  by  any  provision  of  law  in  regard  to the
compensation  of a trustee of an express  trust),  and the Guarantor will pay or
reimburse  the Capital  Securities  Guarantee  Trustee  upon its request for all
reasonable expenses,  disbursements and advances incurred or made by the Capital
Securities  Guarantee  Trustee in accordance  with any of the provisions of this
Capital  Securities  Guarantee  (including the reasonable  compensation  and the
expenses and  disbursements  of its counsel and of all persons not  regularly in
its employ) except any such expense,  disbursement  or advance as may arise from
its  negligence or bad faith.  The Guarantor also covenants to indemnify each of
the Capital Securities  Guarantee Trustee (and its officers,  agents,  directors
and employees) for, and to hold it harmless against,  any and all loss,  damage,
claim,  liability  or expense  including  taxes  (other  than taxes based on the
income of the Capital Securities  Guarantee Trustee) incurred without negligence
or bad faith on the part of the Capital Securities Guarantee Trustee and arising
out of or in connection with the acceptance or administration of this guarantee,
including  the costs and  expenses  of  defending  itself  against  any claim of
liability in the premises.  The  obligations of the Guarantor under this Article
VIII to compensate and indemnify the Capital Securities Guarantee Trustee and to
pay  or  reimburse  the  Capital  Securities  Guarantee  Trustee  for  expenses,
disbursements  and  advances  shall be  secured  by a lien  prior to that of the
Series B Capital Securities upon all property and funds held or collected by the
Capital Securities Guarantee Trustee as such, except funds held in trust for the
benefit of the holders of particular Series B Capital Securities.

                  The  provisions of this Article shall survive the  termination
of this Capital Securities Guarantee.


                                   ARTICLE IX
                                 INDEMNIFICATION

SECTION 9.1   Exculpation

                  (a) No  Indemnified  Person  shall be liable,  responsible  or
accountable  in damages or otherwise to the Guarantor or any Covered  Person for
any loss, damage or claim incurred by reason of any act or omission performed or
omitted by such Indemnified  Person in good faith in accordance with this Series
B Capital  Securities  Guarantee  and in a manner that such  Indemnified  Person
reasonably  believed to be within the scope of the  authority  conferred on such
Indemnified  Person by this  Series B Capital  Securities  Guarantee  or by law,
except that an Indemnified  Person shall be liable for any such loss,  damage or
claim  incurred by reason of such  Indemnified  Person's  negligence  or willful
misconduct with respect to such acts or omissions.

                  (b) An Indemnified  Person shall be fully protected in relying
in good  faith  upon the  records of the  Guarantor  and upon such  information,
opinions,  reports or statements  presented to the Guarantor by any Person as to
matters  the  Indemnified  Person  reasonably  believes  are  within  such other
Person's  professional or expert competence,  including  information,  opinions,
reports or  statements  as to the value and amount of the  assets,  liabilities,
profits,  losses,  or any other facts  pertinent to the  existence and amount of
assets from which  Distributions  to Holders of the Series B Capital  Securities
might properly be paid.

SECTION 9.2   Indemnification

                  The Guarantor agrees to indemnify each Indemnified Person for,
and to hold  each  Indemnified  Person  harmless  against,  any  and  all  loss,
liability,  damage, claim or expense incurred without negligence or bad faith on
its part,  arising out of or in connection with the acceptance or administration
of the trust or trusts  hereunder,  including the costs and expenses  (including
reasonable   legal  fees  and  expenses)  of  defending   itself   against,   or
investigating,  any  claim or  liability  in  connection  with the  exercise  or
performance  of any  of its  powers  or  duties  hereunder.  The  obligation  to
indemnify as set forth in this Section 9.2 shall survive the termination of this
Series B Capital Securities Guarantee.


                                    ARTICLE X
                                  MISCELLANEOUS

SECTION 10.1   Successors and Assigns

                  All  guarantees  and  agreements  contained  in this  Series B
Capital  Securities  Guarantee  shall bind the successors,  assigns,  receivers,
trustees and  representatives of the Guarantor and shall inure to the benefit of
the Holders of the Series B Capital Securities then outstanding.

SECTION 10.2   Amendments

                  Except  with  respect to any  changes  that do not  materially
adversely affect the rights of Holders (in which case no consent of Holders will
be  required),  this Series B Capital  Securities  Guarantee may only be amended
with the prior  approval of the Holders of a Majority in  liquidation  amount of
the  Securities  (including  the stated amount that would be paid on redemption,
liquidation or otherwise, plus accrued and unpaid Distributions to the date upon
which the voting percentages are determined).  The provisions of the Declaration
with  respect  to  consents  to  amendments  thereof  (whether  at a meeting  or
otherwise) shall apply to the giving of such approval.

SECTION 10.3   Notices

                  All notices  provided for in this Series B Capital  Securities
Guarantee shall be in writing,  duly signed by the party giving such notice, and
shall be delivered, telecopied or mailed by first class mail, as follows:

                  (a) If  given  to the  Issuer,  in care of the  Administrative
Trustee at the Issuer's  mailing  address set forth below (or such other address
as the Issuer  may give  notice of to the  Holders  and the  Capital  Securities
Guarantee Trustee):

                           HUBCO Capital Trust I
                           c/o HUBCO, Inc.
                           1000 MacArthur Boulevard
                           Mahwah, New Jersey 07430
                           Attention:  Chief Executive Officer
                           Telecopy:          (201) 236-2639

                  (b) If given to the Capital Securities  Guarantee Trustee,  at
the Capital Securities  Guarantee  Trustee's mailing address set forth below (or
such other address as the Capital  Securities  Guarantee Trustee may give notice
of to the Holders and the Issuer):

                           The Bank of New York
                           101 Barclay Street, Floor 21 West
                           New York, NY 10286
                           Attention:  Corporate Trust
                            Administration Department

                  (c) If  given to the  Guarantor,  at the  Guarantor's  mailing
address set forth below (or such other  address as the Guarantor may give notice
of to the Holders of the Series B Capital  Securities and the Capital Securities
Guarantee Trustee):

                           HUBCO, Inc.
                           100 MacArthur Boulevard
                           Mahwah, New Jersey 07430
                           Attention: Chief Executive Officer
                           Telecopy:  (201) 236-2639

                  (d) If given to any Holder of Series B Capital Securities,  at
the address set forth on the books and records of the Issuer.

                  All such  notices  shall be  deemed to have  been  given  when
received in person,  telecopied with receipt confirmed, or mailed by first class
mail,  postage  prepaid  except  that if a notice or other  document  is refused
delivery or cannot be delivered  because of a changed address of which no notice
was given,  such notice or other document shall be deemed to have been delivered
on the date of such refusal or inability to deliver.

SECTION 10.4    Benefit

                  This Series B Capital  Securities  Guarantee is solely for the
benefit  of the  Holders  and,  subject  to Section  3.1(a),  is not  separately
transferable from the Series B Capital Securities.

SECTION 10.5    Governing Law

                  THIS SERIES B CAPITAL  SECURITIES  GUARANTEE SHALL BE GOVERNED
BY, AND CONSTRUED AND  INTERPRETED IN ACCORDANCE  WITH, THE LAWS OF THE STATE OF
NEW YORK, WITHOUT REGARD TO CONFLICTS OF LAWS PRINCIPLES THEREOF.

                  THIS SERIES B CAPITAL  SECURITIES  GUARANTEE is executed as of
the day and year first above written.

                                                 HUBCO, INC., as Guarantor



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

                                                The Bank of New York, as Capital
                                                 Securities Guarantee Trustee



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



                [Letterhead of Morris, Nichols, Arsht & Tunnell]





                                                         _______________, 1997



HUBCO Capital Trust I
c/o HUBCO, Inc. 
1000 Mac Arthur Boulevard
Mahwah, New Jersey  07430

                  Re:      HUBCO Capital Trust I

Ladies and Gentlemen:

                  We have acted as  special  Delaware  counsel to HUBCO  Capital
Trust I, a Delaware statutory  business trust (the "Trust"),  in connection with
certain matters relating to the creation of the Trust and the proposed  issuance
of Series B Capital Securities to beneficial owners pursuant to and as described
in Registration  Statement No.  333-_______  (and the Prospectus  forming a part
thereof)  on Form S-4 filed  with the  Securities  and  Exchange  Commission  on
_____________,  1997, as amended by Pre-Effective Amendment No. ________ thereto
(as so amended, the "Registration Statement"). Capitalized terms used herein and
not  otherwise  herein  defined are used as defined in the Amended and  Restated
Declaration  of Trust of the Trust dated as of January 31, 1997 (the  "Governing
Instrument").

                   In rendering  this opinion,  we have examined and relied upon
copies of the following  documents in the forms provided to us: the  Certificate
of Trust of the Trust as filed in the  Office of the  Secretary  of State of the
State of Delaware (the "State Office") on January 24, 1997 (the  "Certificate of
Trust");  a Declaration  of Trust of the Trust dated as of January 24, 1997 (the
"Original Governing Instrument");  the Governing Instrument; the Indenture dated
as of January 31, 1997 between HUBCO, Inc., a New Jersey  corporation  ("HUBCO")
and The Bank of New York, as Trustee; the Guarantee Agreement to be entered into
between  HUBCO and The Bank of New York,  as  Trustee,  relating to the Series B
Capital  Securities;  the  Registration  Rights Agreement dated January 31, 1997
among the Trust,  HUBCO and the "Initial  Purchasers" (as defined  therein) (the
"Registration Rights Agreement");  the Registration Statement; and a certificate
of good  standing  of the  Trust  obtained  as of a recent  date  from the State
Office. In such examinations, we have assumed the genuineness of all signatures,
the conformity to original documents of all documents  submitted to us as drafts
or copies or forms of documents to be executed and the legal capacity of natural
persons to complete the  execution  of  documents.  We have further  assumed for
purposes of this opinion: (i) the due formation or organization, valid existence
and good  standing of each entity  (other than the Trust) that is a party to any
of the  documents  reviewed  by us  under  the laws of the  jurisdiction  of its
respective formation or organization; (ii) the due authorization,  execution and
delivery   by,  or  on  behalf  of,   each  of  the   parties   thereto  of  the
above-referenced    documents   (including,    without   limitation,   the   due
authorization,  execution  and  delivery  of the  Governing  Instrument  and the
Registration  Rights  Agreement  prior to the first issuance of Series B Capital
Securities);  (iii) that no event has occurred  subsequent  to the filing of the
Certificate  of Trust that would cause a dissolution or liquidation of the Trust
under  the  Original  Governing  Instrument  or  the  Governing  Instrument,  as
applicable;  (iv)  that  the  activities  of the  Trust  have  been  and will be
conducted in accordance with the Original Governing  Instrument or the Governing
Instrument,  as  applicable,  and the  Delaware  Business  Trust Act, 12 Del. C.
Section  3801 et seq.  (the  "Delaware  Act");  (v) that each  Person  that will
acquire Series B Capital  Securities in the "Exchange  Offer" (as defined in the
Registration  Statement and as used herein,  the "Exchange  Offer") will validly
tender  Series A Capital  Securities  in exchange  therefor,  that such Series A
Capital Securities will be duly accepted, and that such Person will duly receive
Series B Capital Securities in consideration thereof, all in accordance with the
terms and conditions of the Governing Instrument, the Registration Statement and
the Registration  Rights Agreement and that the Series B Capital  Securities are
otherwise  issued  and  sold to the  Series  B  Capital  Securities  Holders  in
accordance with the terms, conditions,  requirements and procedures set forth in
the Governing Instrument; the Registration Statement and the Registration Rights
Agreement;  and (vi) that the  documents  examined  by us are in full  force and
effect,  express the entire understanding of the parties thereto with respect to
the subject matter thereof and have not been modified, supplemented or otherwise
amended,  except as herein referenced.  We have not reviewed any documents other
than those identified above in connection with this opinion, and we have assumed
that there are no other documents that are contrary to or inconsistent  with the
opinions expressed herein.  Further,  we express no opinion with respect to, and
assume no responsibility for the contents of, the Registration  Statement or any
other offering material relating to the Series B Capital Securities.  No opinion
is expressed  herein with respect to the  requirements  of, or compliance  with,
federal or state  securities  or blue sky laws.  As to any fact  material to our
opinion,   other  than  those  assumed,   we  have  relied  without  independent
investigation on the above-referenced  documents and on the accuracy,  as of the
date hereof, of the matters therein contained.

                  Based on and  subject  to the  foregoing,  and  limited in all
respects to matters of Delaware law, it is our opinion that:

                  1. The Trust is a duly created and validly  existing  business
trust in good standing under the laws of the State of Delaware.

                  2. The Series B Capital Securities,  upon issuance pursuant to
the  Exchange  Offer,  will  constitute  validly  issued  and,  subject  to  the
qualifications  set forth in  paragraph  3 below, fully  paid and  nonassessable
beneficial interests in the assets of the Trust.

                  3.  Under  the  Delaware  Act and the  terms of the  Governing
Instrument,  each  Series  B  Capital  Security  Holder  of the  Trust,  in such
capacity,  will be entitled to the same  limitation   of   personal liability as
that extended to stockholders of private corporations for profit organized under
the General  Corporation  Law of the State of Delaware;  provided,  however,  we
express  no  opinion  with  respect  to the  liability  of any  Series B Capital
Security  Holder  who is,  was or may  become  a  named  Trustee  of the  Trust.
Notwithstanding  the  foregoing,  we note that  pursuant to Section  11.4 of the
Governing Instrument,  the Trust may withhold amounts otherwise distributable to
a Holder and pay over such amounts to the applicable jurisdictions in accordance
with federal, state and local law and any amount withheld will be deemed to have
been distributed to such Holder and that, pursuant to the Governing  Instrument,
Series B Capital  Security  Holders may be obligated to make payments or provide
indemnity or security under the circumstances set forth therein.

                  We hereby  consent to the filing of this opinion as an exhibit
to the  Registration  Statement  and to the use of our name and reference to our
opinion under the heading "VALIDITY OF NEW SECURITIES" in the Prospectus forming
a part  thereof.  In giving this  consent,  we do not thereby admit that we come
within the category of persons whose consent is required  under Section 7 of the
Securities  Act of  1933,  as  amended,  or the  rules  and  regulations  of the
Securities and Exchange  Commission  thereunder.  This opinion speaks only as of
the date hereof and is based on our understandings and assumptions as to present
facts, and on our review of the  above-referenced  documents and the application
of Delaware  law as the same exist as of the date  hereof,  and we  undertake no
obligation  to update or  supplement  this opinion after the date hereof for the
benefit of any person or entity with respect to any facts or circumstances  that
may  hereafter  come to our  attention  or any  changes in facts or law that may
hereafter occur or take effect.  This opinion is intended solely for the benefit
of the addressee hereof in connection with the matters  contemplated  hereby and
may not be  relied on by any  other  person  or entity or for any other  purpose
without our prior written consent.


                                       Very truly yours,



                                       MORRIS, NICHOLS, ARSHT & TUNNEL


<TABLE>
<CAPTION>

                                                                 Exhibit 12.1


               COMPUTATION OF RATIOS OF EARNINGS TO FIXED CHARGES



                                                                                                            EXHIBIT 12.1
                                                                                      Ratio of Earnings to Fixed Charges


                      (Figures in thousands except ratios)
<S>                                           <C>                 <C>                   <C>                <C>              

                                                  9/30/96            9/30/95               12/31/95           12/31/94
                                             --------------------------------------------------------------------------------
Net Income (loss) Before Taxes                    $24,059            $31,519               $43,254             $32,857

Interest Expense                                   47,637             48,191                64,413             48,377

                                             --------------------------------------------------------------------------------
    Subtotal A - Including interest on             71,696             79,710               107,667             81,234
    deposits                                       ------             ------               -------             ------
    

    Less:  Interest on Deposits                    42,742             41,851                56,567             43,410

                                             --------------------------------------------------------------------------------
    Subtotal B - Excluding interest on             28,954             37,859                51,100             37,824
    deposits                                       ------             ------                ------             ------
    

Ratio of Earnings to Fixed Charges
    Excluding interest on deposits                  5.92x              5.97x                 6.51x              7.62x
    Subtotal B/ (Interest expense -                28,954 /           37,859 /              51,100 /           37,824 /
    Interest on deposits)                     (47,637 - 42,742)   (48,191 - 41,851)    (64,413 - 56,567)   (48,377 - 43,410)

    Including Interest on deposits                 1.51x              1.65x                 1.67x               1.68x
    Subtotal A/ Interest expense               71,696/47,637       79,710/48,191       107,667/64,413       81,234/48,377


</TABLE>

<PAGE>


<TABLE>
<CAPTION>
                                                                                                     EXHIBIT 12.1
                                                                               Ratio of Earnings to Fixed Charges


                      (Figures in thousands except ratios)
<S>                                         <C>                       <C>                       <C>    
                                                  12/31/93                  12/31/92                  12/31/91
                                             -----------------------------------------------------------------------
Net Income (loss) Before Taxes                    ($6,637)                   $2,372                    $7,660

Interest Expense                                   45,087                    59,715                    77,444

                                             -----------------------------------------------------------------------
    Subtotal A - Including interest on             38,450                    62,087                    85,104
    deposits                                       ------                    ------                    ------
    

    Less:  Interest on Deposits                    42,555                    57,689                    74,332

                                             -----------------------------------------------------------------------
    Subtotal B - Excluding interest on             (4,105)                    4,398                    10,772
    deposits                                       -------                    -----                    ------
    

Ratio of Earnings to Fixed Charges
    Excluding interest on deposits                (1.62)x                    2.17x                     3.46x
    Subtotal B/ (Interest expense -               (4,105) /                 4,398 /                   10,772 /
    Interest on deposits)                   (45,087 - 42,555)        (59,715 - 57,689)          (77,444 - 74,332)

    Including Interest on deposits                 0.85x                     1.04x                     1.10x
     Subtotal A/ Interest expense            38,450 / 45,087          62,087 / 59,715            85,104 / 77,444


</TABLE>


<TABLE>
<CAPTION>


                                                                    Exhibit 12.2


           COMPUTATION OF RATIOS OF EARNINGS TO COMBINED FIXED CHARGES
                   AND PREFERRED STOCK DIVIDENDS REQUIREMENTS


                                                                                                            EXHIBIT 12.2
                                                     Ratio of Earnings to Combined Fixed Charges and Preferred Dividends


                      (Figures in thousands except ratios)
<S>                                       <C>               <C>                     <C>                      <C> 
                                                  9/30/96             9/30/95              12/31/95              12/31/94
                                             ----------------------------------------------------------------------------------
Net Income (loss) Before Taxes                    $24,059             $31,519              $43,254                $32,857
Pretax Preferred Dividends                           --                   695                  734                    698

Interest Expense                                   47,637              48,191               64,413                 48,377

                                             --------------------------------------------------------------------------------
    Subtotal A - Including interest on             71,696              80,405              108,401                 81,932
    deposits                                       ------              ------              -------                 ------
    

    Less:  Interest on Deposits                    42,742              41,851               56,567                 43,410

                                             ----------------------------------------------------------------------------------
    Subtotal B - Excluding interest on             28,954              38,554               51,834                 38,522
    deposits                                       ------              ------               ------                 ------
    

Ratio of Earnings to Combined Fixed
    Charges and Preferred Dividends
    Excluding interest on deposits                 5.92x                5.48x                6.04x                 6.80x
    Subtotal   B/ (Interest expense -             28,954 /             38,554 /             51,834 /               38,522 / 
    Interest on deposits + dividends)     (47,637 - 42,742) (48,191 - 41,851 + 695) (64,413 - 56,567 + 734)  (48,377 - 43,410 + 698)
     

    Including Interest on deposits                 1.51x                1.64x                1.66x                 1.67x
     Subtotal A/ Interest expense            71,696 / 47,637           80,405 /            108,401 /              81,932 / 
                                                                   (48,191 + 695)       (64,413 + 734)       (48,377 + 698)

</TABLE>

<PAGE>

<TABLE>
<CAPTION>

                                                                                                  EXHIBIT 12.2
                                           Ratio of Earnings to Combined Fixed Charges and Preferred Dividends


                      (Figures in thousands except ratios)
<S>                                         <C>                     <C>                     <C>                          
                                                  12/31/93                12/31/92                12/31/91
                                             -------------------------------------------------------------------
Net Income (loss) Before Taxes                    ($6,637)                 $2,372                  $7,660

Pretax Preferred Dividends                           --                      --                      --

Interest Expense                                   45,087                  59,715                  77,444

                                             -------------------------------------------------------------------
    Subtotal A - Including interest on             38,450                  62,087                  85,104
    deposits                                       ------                  ------                  ------
    

    Less:  Interest on Deposits                    42,555                  57,689                  74,332

                                             -------------------------------------------------------------------
    Subtotal B - Excluding interest on            (4,105)                  4,398                   10,772
    deposits                                      -------                  -----                   ------
    

Ratio of Earnings to Combined Fixed
    Charges and Preferred Dividends
    Excluding interest on deposits                (1.62)x                  2.17x                   3.46x
    Subtotal B/ (Interest expense -              (4,105) /                 4,398 /                10,772 / 
    Interest on deposits + dividends)      (45,087 - 42,555)        (59,715 - 57,689)       (77,444 - 74,332)
     

    Including Interest on deposits                 0.85x                   1.04x                   1.10x
     Subtotal A/ Interest expense            38,450 / 45,087         62,087 / 59,715         85,104 / 77,444



</TABLE>




                                                                    Exhibit 23.1


                         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.




                                             /S/ ARTHUR ANDERSEN LLP

Roseland, New Jersey
March 5, 1997

                                                                    EXHIBIT 25.1


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


                                    FORM T-1

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

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

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



                              THE BANK OF NEW YORK
               (Exact name of trustee as specified in its charter)


New York                                               13-5160382
(State of incorporation                                (I.R.S. employer
if not a U.S. national bank)                           identification no.)

48 Wall Street, New York, N.Y.                         10286
(Address of principal executive offices)               (Zip code)





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


New Jersey                                             22-2405746
(State or other jurisdiction of                        (I.R.S. employer
incorporation or organization)                         identification no.)

1000 Mac Arthur Boulevard
Mahwah, New Jersey                                     07430
(Address of principal executive offices)               (Zip code)

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

           Series B Junior Subordinated Deferrable Interest Debentures
                       (Title of the indenture securities)


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


<PAGE>


1. General information.  Furnish the following information as to the Trustee:

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

- --------------------------------------------------------------------------------
                  Name                                        Address
- --------------------------------------------------------------------------------

   Superintendent of Banks of the State of       2 Rector Street, New York,
   New York                                      N.Y.  10006, and Albany, N.Y. 
                                                 12203

   Federal Reserve Bank of New York              33 Liberty Plaza, New York,
                                                 N.Y.  10045

   Federal Deposit Insurance Corporation         Washington, D.C.  20429

   New York Clearing House Association           New York, New York   10005

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

   Yes.

2. Affiliations with Obligor.

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

   None.

16.List of Exhibits.

   Exhibits  identified in parentheses  below, on file with the Commission,  are
   incorporated herein by reference as an exhibit hereto, pursuant to Rule 7a-29
   under  the  Trust  Indenture  Act of  1939  (the  "Act")  and  Rule 24 of the
   Commission's Rules of Practice.

   1. A copy of the  Organization  Certificate of The Bank of New York (formerly
      Irving Trust  Company) as now in effect,  which  contains the authority to
      commence  business  and a grant of  powers  to  exercise  corporate  trust
      powers.  (Exhibit 1 to Amendment No. 1 to Form T-1 filed with Registration
      Statement  No.  33-6215,  Exhibits  1a  and  1b to  Form  T-1  filed  with
      Registration  Statement No.  33-21672 and Exhibit 1 to Form T-1 filed with
      Registration Statement No. 33-29637.)

   4. A copy of the  existing  By-laws  of the  Trustee.  (Exhibit 4 to Form T-1
      filed with Registration Statement No. 33-31019.)

   6. The consent of the Trustee required by Section 321(b) of the Act. (Exhibit
      6 to Form T-1 filed with Registration Statement No. 33-44051.)

   7. A copy of the latest report of condition of the Trustee published pursuant
      to law or to the requirements of its supervising or examining authority.



<PAGE>




                                    SIGNATURE



         Pursuant to the  requirements of the Act, the Trustee,  The Bank of New
York, a corporation  organized  and existing  under the laws of the State of New
York,  has duly caused this  statement of eligibility to be signed on its behalf
by the undersigned,  thereunto duly authorized, all in The City of New York, and
State of New York, on the 25th day of February, 1997.


                                              THE BANK OF NEW YORK



                                              By:  /S/ PAUL J. SCHMALZEL
                                                  --------------------------
                                                  Name:  Paul J. Schmalzel
                                                  Title: Assistant Treasurer

<PAGE>

                                                             Exhibit 7

                       Consolidated Report of Condition of

                              THE BANK OF NEW YORK

                     of 48 Wall Street, New York, N.Y. 10286
                     And Foreign and Domestic Subsidiaries,
a member of the Federal Reserve System,  at the close of business  September 30,
1996,  published in accordance  with a call made by the Federal  Reserve Bank of
this District pursuant to the provisions of the Federal Reserve Act.

                                                 Dollar Amounts 
ASSETS                                             in Thousands
Cash and balances due from depos-
  itory institutions:
  Noninterest-bearing balances and
  currency and coin ..................             $ 4,404,522
  Interest-bearing balances ..........                 732,833
Securities:
  Held-to-maturity securities ........                 789,964
  Available-for-sale securities ......               2,005,509
Federal funds sold in domestic offices
of the bank:
Federal funds sold ...................               3,364,838
Loans and lease financing
  receivables:
  Loans and leases, net of unearned
    income .................28,728,602
  LESS: Allowance for loan and
    lease losses ..............584,525
  LESS: Allocated transfer risk
    reserve........................429
    Loans and leases, net of unearned
    income, allowance, and reserve                  28,143,648
Assets held in trading accounts ......               1,004,242
Premises and fixed assets (including
  capitalized leases) ................                 605,668
Other real estate owned ..............                  41,238
Investments in unconsolidated
  subsidiaries and associated
  companies ..........................                 205,031
Customers' liability to this bank on
  acceptances outstanding ............                 949,154
Intangible assets ....................                 490,524
Other assets .........................               1,305,839
Total assets .........................             $44,043,010

LIABILITIES
Deposits:
  In domestic offices ................             $20,441,318
  Noninterest-bearing .......8,158,472
  Interest-bearing .........12,282,846
  In foreign offices, Edge and
  Agreement subsidiaries, and IBFs ...              11,710,903
  Noninterest-bearing ..........46,182
  Interest-bearing .........11,664,721
Federal funds purchased in
  domestic offices of the bank:
  Federal funds purchased ............               1,565,288
Demand notes issued to the U.S.
  Treasury ...........................                 293,186
Trading liabilities ..................                 826,856
Other borrowed money:
  With original maturity of one year
    or less ..........................               2,103,443
  With original maturity of more than
    one year .........................                  20,766
Bank's liability on acceptances exe-
  cuted and outstanding ..............                 951,116
Subordinated notes and debentures ....               1,020,400
Other liabilities ....................               1,522,884
Total liabilities ....................              40,456,160

EQUITY CAPITAL
Common stock ........................                  942,284
Surplus .............................                  525,666
Undivided profits and capital
  reserves ..........................                2,129,376
Net unrealized holding gains
  (losses) on available-for-sale
  securities ........................               (    2,073)
Cumulative foreign currency transla-
  tion adjustments ..................               (    8,403)
Total equity capital ................                3,586,850
Total liabilities and equity
  capital ...........................              $44,043,010


   I,  Robert  E.  Keilman,   Senior  Vice  President  and  Comptroller  of  the
above-named  bank do hereby  declare  that this  Report  of  Condition  has been
prepared in conformance with the  instructions  issued by the Board of Governors
of the  Federal  Reserve  System  and is true to the  best of my  knowledge  and
belief.

                                             Robert E. Keilman

   We, the  undersigned  directors,  attest to the correctness of this Report of
Condition  and  declare  that it has been  examined by us and to the best of our
knowledge  and belief has been  prepared in  conformance  with the  instructions
issued by the Board of Governors of the Federal  Reserve  System and is true and
correct.


   J. Carter Bacot
   Thomas A. Renyi           Directors
   Alan R. Griffith



                                                                    EXHIBIT 25.2


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


                                    FORM T-1

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

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

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



                              THE BANK OF NEW YORK
               (Exact name of trustee as specified in its charter)


New York                                               13-5160382
(State of incorporation                                (I.R.S. employer
if not a U.S. national bank)                           identification no.)

48 Wall Street, New York, N.Y.                         10286
(Address of principal executive offices)               (Zip code)





                              HUBCO CAPITAL TRUST I
               (Exact name of obligor as specified in its charter)


Delaware                                               To be Applied for
(State or other jurisdiction of                        (I.R.S. employer
incorporation or organization)                         identification no.)

1000 Mac Arthur Boulevard
Mahwah, New Jersey                                     07430
(Address of principal executive offices)               (Zip code)

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

                           Series B Capital Securities
                       (Title of the indenture securities)


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


<PAGE>


1. General information.  Furnish the following information as to the Trustee:

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

- --------------------------------------------------------------------------------
                  Name                                        Address
- --------------------------------------------------------------------------------

   Superintendent of Banks of the State of       2 Rector Street, New York,
   New York                                      N.Y.  10006, and Albany, N.Y. 
                                                 12203

   Federal Reserve Bank of New York              33 Liberty Plaza, New York,
                                                 N.Y.  10045

   Federal Deposit Insurance Corporation         Washington, D.C.  20429

   New York Clearing House Association           New York, New York   10005

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

   Yes.

2. Affiliations with Obligor.

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

   None.

16.List of Exhibits.

   Exhibits  identified in parentheses  below, on file with the Commission,  are
   incorporated herein by reference as an exhibit hereto, pursuant to Rule 7a-29
   under  the  Trust  Indenture  Act of  1939  (the  "Act")  and  Rule 24 of the
   Commission's Rules of Practice.

   1. A copy of the  Organization  Certificate of The Bank of New York (formerly
      Irving Trust  Company) as now in effect,  which  contains the authority to
      commence  business  and a grant of  powers  to  exercise  corporate  trust
      powers.  (Exhibit 1 to Amendment No. 1 to Form T-1 filed with Registration
      Statement  No.  33-6215,  Exhibits  1a  and  1b to  Form  T-1  filed  with
      Registration  Statement No.  33-21672 and Exhibit 1 to Form T-1 filed with
      Registration Statement No. 33-29637.)

   4. A copy of the  existing  By-laws  of the  Trustee.  (Exhibit 4 to Form T-1
      filed with Registration Statement No. 33-31019.)

   6. The consent of the Trustee required by Section 321(b) of the Act. (Exhibit
      6 to Form T-1 filed with Registration Statement No. 33-44051.)

   7. A copy of the latest report of condition of the Trustee published pursuant
      to law or to the requirements of its supervising or examining authority.



<PAGE>




                                    SIGNATURE



         Pursuant to the  requirements of the Act, the Trustee,  The Bank of New
York, a corporation  organized  and existing  under the laws of the State of New
York,  has duly caused this  statement of eligibility to be signed on its behalf
by the undersigned,  thereunto duly authorized, all in The City of New York, and
State of New York, on the 25th day of February, 1997.


                                              THE BANK OF NEW YORK



                                              By:  /S/ PAUL J. SCHMALZEL
                                                  --------------------------
                                                  Name:  Paul J. Schmalzel
                                                  Title: Assistant Treasurer

<PAGE>

                                                             Exhibit 7

                       Consolidated Report of Condition of

                              THE BANK OF NEW YORK

                     of 48 Wall Street, New York, N.Y. 10286
                     And Foreign and Domestic Subsidiaries,
a member of the Federal Reserve System,  at the close of business  September 30,
1996,  published in accordance  with a call made by the Federal  Reserve Bank of
this District pursuant to the provisions of the Federal Reserve Act.

                                                 Dollar Amounts 
ASSETS                                             in Thousands
Cash and balances due from depos-
  itory institutions:
  Noninterest-bearing balances and
  currency and coin ..................             $ 4,404,522
  Interest-bearing balances ..........                 732,833
Securities:
  Held-to-maturity securities ........                 789,964
  Available-for-sale securities ......               2,005,509
Federal funds sold in domestic offices
of the bank:
Federal funds sold ...................               3,364,838
Loans and lease financing
  receivables:
  Loans and leases, net of unearned
    income .................28,728,602
  LESS: Allowance for loan and
    lease losses ..............584,525
  LESS: Allocated transfer risk
    reserve........................429
    Loans and leases, net of unearned
    income, allowance, and reserve                  28,143,648
Assets held in trading accounts ......               1,004,242
Premises and fixed assets (including
  capitalized leases) ................                 605,668
Other real estate owned ..............                  41,238
Investments in unconsolidated
  subsidiaries and associated
  companies ..........................                 205,031
Customers' liability to this bank on
  acceptances outstanding ............                 949,154
Intangible assets ....................                 490,524
Other assets .........................               1,305,839
Total assets .........................             $44,043,010

LIABILITIES
Deposits:
  In domestic offices ................             $20,441,318
  Noninterest-bearing .......8,158,472
  Interest-bearing .........12,282,846
  In foreign offices, Edge and
  Agreement subsidiaries, and IBFs ...              11,710,903
  Noninterest-bearing ..........46,182
  Interest-bearing .........11,664,721
Federal funds purchased in
  domestic offices of the bank:
  Federal funds purchased ............               1,565,288
Demand notes issued to the U.S.
  Treasury ...........................                 293,186
Trading liabilities ..................                 826,856
Other borrowed money:
  With original maturity of one year
    or less ..........................               2,103,443
  With original maturity of more than
    one year .........................                  20,766
Bank's liability on acceptances exe-
  cuted and outstanding ..............                 951,116
Subordinated notes and debentures ....               1,020,400
Other liabilities ....................               1,522,884
Total liabilities ....................              40,456,160

EQUITY CAPITAL
Common stock ........................                  942,284
Surplus .............................                  525,666
Undivided profits and capital
  reserves ..........................                2,129,376
Net unrealized holding gains
  (losses) on available-for-sale
  securities ........................               (    2,073)
Cumulative foreign currency transla-
  tion adjustments ..................               (    8,403)
Total equity capital ................                3,586,850
Total liabilities and equity
  capital ...........................              $44,043,010


   I,  Robert  E.  Keilman,   Senior  Vice  President  and  Comptroller  of  the
above-named  bank do hereby  declare  that this  Report  of  Condition  has been
prepared in conformance with the  instructions  issued by the Board of Governors
of the  Federal  Reserve  System  and is true to the  best of my  knowledge  and
belief.

                                             Robert E. Keilman

   We, the  undersigned  directors,  attest to the correctness of this Report of
Condition  and  declare  that it has been  examined by us and to the best of our
knowledge  and belief has been  prepared in  conformance  with the  instructions
issued by the Board of Governors of the Federal  Reserve  System and is true and
correct.


   J. Carter Bacot
   Thomas A. Renyi           Directors
   Alan R. Griffith




                                                                    EXHIBIT 25.3


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


                                    FORM T-1

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

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

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



                              THE BANK OF NEW YORK
               (Exact name of trustee as specified in its charter)


New York                                               13-5160382
(State of incorporation                                (I.R.S. employer
if not a U.S. national bank)                           identification no.)

48 Wall Street, New York, N.Y.                         10286
(Address of principal executive offices)               (Zip code)





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


New Jersey                                             22-2405746
(State or other jurisdiction of                        (I.R.S. employer
incorporation or organization)                         identification no.)

1000 Mac Arthur Boulevard
Mahwah, New Jersey                                     07430
(Address of principal executive offices)               (Zip code)

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

                   Guarantee of Series B Capital Securities of
                              HUBCO Capital Trust I
                       (Title of the indenture securities)


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


<PAGE>


1. General information.  Furnish the following information as to the Trustee:

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

- --------------------------------------------------------------------------------
                  Name                                        Address
- --------------------------------------------------------------------------------

   Superintendent of Banks of the State of       2 Rector Street, New York,
   New York                                      N.Y.  10006, and Albany, N.Y. 
                                                 12203

   Federal Reserve Bank of New York              33 Liberty Plaza, New York,
                                                 N.Y.  10045

   Federal Deposit Insurance Corporation         Washington, D.C.  20429

   New York Clearing House Association           New York, New York   10005

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

   Yes.

2. Affiliations with Obligor.

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

   None.

16.List of Exhibits.

   Exhibits  identified in parentheses  below, on file with the Commission,  are
   incorporated herein by reference as an exhibit hereto, pursuant to Rule 7a-29
   under  the  Trust  Indenture  Act of  1939  (the  "Act")  and  Rule 24 of the
   Commission's Rules of Practice.

   1. A copy of the  Organization  Certificate of The Bank of New York (formerly
      Irving Trust  Company) as now in effect,  which  contains the authority to
      commence  business  and a grant of  powers  to  exercise  corporate  trust
      powers.  (Exhibit 1 to Amendment No. 1 to Form T-1 filed with Registration
      Statement  No.  33-6215,  Exhibits  1a  and  1b to  Form  T-1  filed  with
      Registration  Statement No.  33-21672 and Exhibit 1 to Form T-1 filed with
      Registration Statement No. 33-29637.)

   4. A copy of the  existing  By-laws  of the  Trustee.  (Exhibit 4 to Form T-1
      filed with Registration Statement No. 33-31019.)

   6. The consent of the Trustee required by Section 321(b) of the Act. (Exhibit
      6 to Form T-1 filed with Registration Statement No. 33-44051.)

   7. A copy of the latest report of condition of the Trustee published pursuant
      to law or to the requirements of its supervising or examining authority.



<PAGE>




                                    SIGNATURE



         Pursuant to the  requirements of the Act, the Trustee,  The Bank of New
York, a corporation  organized  and existing  under the laws of the State of New
York,  has duly caused this  statement of eligibility to be signed on its behalf
by the undersigned,  thereunto duly authorized, all in The City of New York, and
State of New York, on the 25th day of February, 1997.


                                              THE BANK OF NEW YORK



                                              By:  /S/ PAUL J. SCHMALZEL
                                                  --------------------------
                                                  Name:  Paul J. Schmalzel
                                                  Title: Assistant Treasurer

<PAGE>

                                                             Exhibit 7

                       Consolidated Report of Condition of

                              THE BANK OF NEW YORK

                     of 48 Wall Street, New York, N.Y. 10286
                     And Foreign and Domestic Subsidiaries,
a member of the Federal Reserve System,  at the close of business  September 30,
1996,  published in accordance  with a call made by the Federal  Reserve Bank of
this District pursuant to the provisions of the Federal Reserve Act.

                                                 Dollar Amounts 
ASSETS                                             in Thousands
Cash and balances due from depos-
  itory institutions:
  Noninterest-bearing balances and
  currency and coin ..................             $ 4,404,522
  Interest-bearing balances ..........                 732,833
Securities:
  Held-to-maturity securities ........                 789,964
  Available-for-sale securities ......               2,005,509
Federal funds sold in domestic offices
of the bank:
Federal funds sold ...................               3,364,838
Loans and lease financing
  receivables:
  Loans and leases, net of unearned
    income .................28,728,602
  LESS: Allowance for loan and
    lease losses ..............584,525
  LESS: Allocated transfer risk
    reserve........................429
    Loans and leases, net of unearned
    income, allowance, and reserve                  28,143,648
Assets held in trading accounts ......               1,004,242
Premises and fixed assets (including
  capitalized leases) ................                 605,668
Other real estate owned ..............                  41,238
Investments in unconsolidated
  subsidiaries and associated
  companies ..........................                 205,031
Customers' liability to this bank on
  acceptances outstanding ............                 949,154
Intangible assets ....................                 490,524
Other assets .........................               1,305,839
Total assets .........................             $44,043,010

LIABILITIES
Deposits:
  In domestic offices ................             $20,441,318
  Noninterest-bearing .......8,158,472
  Interest-bearing .........12,282,846
  In foreign offices, Edge and
  Agreement subsidiaries, and IBFs ...              11,710,903
  Noninterest-bearing ..........46,182
  Interest-bearing .........11,664,721
Federal funds purchased in
  domestic offices of the bank:
  Federal funds purchased ............               1,565,288
Demand notes issued to the U.S.
  Treasury ...........................                 293,186
Trading liabilities ..................                 826,856
Other borrowed money:
  With original maturity of one year
    or less ..........................               2,103,443
  With original maturity of more than
    one year .........................                  20,766
Bank's liability on acceptances exe-
  cuted and outstanding ..............                 951,116
Subordinated notes and debentures ....               1,020,400
Other liabilities ....................               1,522,884
Total liabilities ....................              40,456,160

EQUITY CAPITAL
Common stock ........................                  942,284
Surplus .............................                  525,666
Undivided profits and capital
  reserves ..........................                2,129,376
Net unrealized holding gains
  (losses) on available-for-sale
  securities ........................               (    2,073)
Cumulative foreign currency transla-
  tion adjustments ..................               (    8,403)
Total equity capital ................                3,586,850
Total liabilities and equity
  capital ...........................              $44,043,010


   I,  Robert  E.  Keilman,   Senior  Vice  President  and  Comptroller  of  the
above-named  bank do hereby  declare  that this  Report  of  Condition  has been
prepared in conformance with the  instructions  issued by the Board of Governors
of the  Federal  Reserve  System  and is true to the  best of my  knowledge  and
belief.

                                             Robert E. Keilman

   We, the  undersigned  directors,  attest to the correctness of this Report of
Condition  and  declare  that it has been  examined by us and to the best of our
knowledge  and belief has been  prepared in  conformance  with the  instructions
issued by the Board of Governors of the Federal  Reserve  System and is true and
correct.


   J. Carter Bacot
   Thomas A. Renyi           Directors
   Alan R. Griffith





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