HUBCO INC
S-4, 1998-03-17
STATE COMMERCIAL BANKS
Previous: SHEARSON LEHMAN HUTTON UNIT TRUST DIRECTION UIT SERIES, NSAR-U, 1998-03-17
Next: FOOD CONCEPTS INC, 10-Q, 1998-03-17




 
As filed with the Securities and Exchange Commission on March 17, 1998
                                                    Registration No. ___________
================================================================================

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549


                                    FORM S-4


                             REGISTRATION STATEMENT
                                      under
                           THE SECURITIES ACT OF 1933


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


                                   New Jersey
         --------------------------------------------------------------
         (State or other Jurisdiction of Incorporation or Organization)


                                      6711
             ------------------------------------------------------
            (Primary Standard Industrial Classification Code Number)


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

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

                               KENNETH T. NEILSON
                 Chairman, President and Chief Executive Officer
                            1000 MacArthur Boulevard
                            Mahwah, New Jersey 07430
                                 (201) 236-2600
             --------------------------------------------------------
            (Name, address, including zip code, and telephone number,
                   including area code, of agent for service)


                    Please send copies of all communications to:


   MICHAEL W. ZELENTY, ESQ.                 OMER S.J. WILLIAMS, ESQ.
   Pitney, Hardin, Kipp & Szuch             Thacher Proffitt & Wood
   P.O. Box 1945                            Two World Trade Center
   Morristown, New Jersey 07962             New York, New York 10048
   (973) 966-8125                           (212) 912-7432


<PAGE>


             Approximate date of commencement of proposed sale to the public: At
the Effective Time of the Merger, as defined in the Agreement and Plan of Merger
dated December 15, 1997 (the "Merger  Agreement") among HUBCO,  Inc.  ("HUBCO"),
MSB  Bancorp,  Inc.  ("MSB")  and MSB Bank,  attached as Appendix A to the Proxy
Statement-Prospectus.

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

<TABLE>
<CAPTION>

                                              CALCULATION OF REGISTRATION FEE

======================== ====================== ====================== ====================== ======================
<S>                          <C>                 <C>                    <C>                     <C>               
Title of each class of                            Proposed maximum       Proposed maximum
   securities to be          Amount to be        offering price per     aggregate offering          Amount of
      registered              registered                unit                   price            registration fee
- ----------------------       ------------        ------------------     ------------------      ----------------
Common Stock, No Par           3,005,530               $34.75**           $104,442,168**             $30,810
Value                           Shares*

Series C Preferred              600,000                $21.60***          $ 12,960,000***            $ 3,823
Stock, $.01 par value           Shares
                                                                                               Total $34,633

</TABLE>


* The number of shares of HUBCO Common Stock  issuable in the Merger in exchange
for shares of MSB Common Stock,  assuming the maximum Exchange Ratio of 1.03 set
forth in the Merger  Agreement,  and  assuming  that all  currently  outstanding
options  to  acquire  shares  of MSB  Common  Stock are  exercised  prior to the
Effective  Time  of the  Merger.  The  Registrant  also  registers  hereby  such
additional  shares of its common stock as may be issuable in the Merger pursuant
to the anti-dilution provisions of the Merger Agreement.

** Estimated  solely for the purpose of calculating the registration fee for the
filing on Form S-4 pursuant to Rule 457(f)(1)  under the Securities Act based on
the average of the high and low prices  reported on the  Composite  Tape for MSB
Common Stock as of March 13, 1998, a date within five business days prior to the
filing of this Registration Statement.

*** Estimated solely for the purpose of calculating the registration fee for the
filing on Form S-4 pursuant to Rule 457(f)(2)  under the Securities Act based on
the book value of the MSB  Preferred  Stock to be  received in  exchange,  as of
September 30, 1997.


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


<PAGE>


                                   [MSB LOGO]





                                                          ______________, 1998




To the Stockholders of MSB Bancorp, Inc.:


         We cordially invite you to attend a special meeting of the stockholders
of MSB Bancorp, Inc. The meeting is to be held at the South Street office of MSB
Bank, 4 South Street, Middletown, New York 10940 on [Date and Time].

         We have called the meeting to seek your approval of a Merger  Agreement
which  provides  for MSB to be merged with HUBCO,  Inc.  HUBCO is a bank holding
company and the parent  corporation  of Hudson  United Bank, a New  Jersey-based
bank, and Lafayette  American Bank, a  Connecticut-based  bank. Prior to closing
the Merger of HUBCO and MSB,  HUBCO expects to complete its pending  acquisition
of Poughkeepsie Financial Corp. and PFC's subsidiary,  Bank of the Hudson, a New
York-based bank. HUBCO anticipates that Bank of the Hudson will serve as HUBCO's
New York bank subsidiary and that MSB's subsidiary, MSB Bank will be merged into
Bank of the Hudson.

         On  completion of the Merger,  MSB Common Stock will be converted  into
HUBCO  Common Stock at an Exchange  Ratio equal to $36.02  divided by the Median
Pre-Closing Price of HUBCO Common Stock,  provided the Median  Pre-Closing Price
of HUBCO  Common  Stock is between  $34.97 and $37.13.  The "Median  Pre-Closing
Price"  will be  determined  by taking the price  half-way  between  the closing
prices left after  discarding the four lowest and four highest closing prices in
the ten consecutive  trading day period which ends on (and includes) the day the
parties receive final federal bank regulatory approval for the Merger. A minimum
Exchange  Ratio of 0.97 will  apply if the Median  Pre-Closing  Price is greater
than  $37.13,  and a maximum  Exchange  Ratio of 1.03 will  apply if the  Median
Pre-Closing  Price is less than $34.97.  HUBCO will pay cash to MSB stockholders
in lieu of issuing  fractional  shares of HUBCO  Common  Stock.  The  investment
banking  firm of  Keefe,  Bruyette  & Woods,  Inc.  has  advised  your  Board of
Directors that, in its opinion, as of  _______________,  1998, the consideration
to be received by the holders of MSB Common Stock is fair from a financial point
of view to the holders of such shares.

         Completion  of the Merger is subject to certain  conditions,  including
receipt of bank regulatory approvals and approval of the Merger Agreement by the
affirmative  vote of a majority of the  outstanding  shares of MSB Common  Stock
entitled to vote at the Meeting.

         We urge you to read the attached Proxy Statement-Prospectus  carefully.
It  describes  the Merger  Agreement in detail and includes a copy of the Merger
Agreement as Appendix A.

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

         It is very  important  that your shares be  represented  at the special
meeting.  Whether or not you plan to attend, please complete,  date and sign the
enclosed  proxy card and return it promptly in the postage paid envelope we have
provided.  Failure  to return a properly  executed  proxy card or to vote at the
special  meeting  will  have  the  same  effect  as a vote  against  the  Merger
Agreement.

         On behalf of the Board of  Directors  and all of the  employees  of MSB
Bancorp  and MSB  Bank,  we wish to thank  you for your  continued  support.  We
appreciate  your interest.  If you have any  questions,  please call us at (914)
294-8100. I look forward to seeing you on ____________, 1998.

                                           Sincerely yours,


                                           William C. Myers,
                                           Chairman of the Board,
                                           President and Chief Executive Officer


<PAGE>


                    NOTICE OF SPECIAL MEETING OF STOCKHOLDERS
                        TO BE HELD ON ____________, 1998

To the Stockholders of MSB Bancorp, Inc.:

         NOTICE IS HEREBY  GIVEN  that a special  meeting of  stockholders  (the
"Meeting") of MSB Bancorp,  Inc. ("MSB") will be held on [Day of Week],  [Date],
1998,  at  [Time],  at the South  Street  office of MSB  Bank,  4 South  Street,
Middletown, New York 10940, for the following purposes:

(1)  To consider  and vote on a proposal to approve and adopt an  Agreement  and
     Plan of Merger,  dated December 15, 1997 (the "Merger  Agreement"),  by and
     among HUBCO, Inc. ("HUBCO"), MSB and MSB Bank, which provides for MSB to be
     merged   with  and  into  HUBCO  (the   "Merger").   The   attached   Proxy
     Statement-Prospectus  describes the Merger Agreement in detail and includes
     a copy of the Merger Agreement as Appendix A. If the Merger is consummated,
     each share of MSB Common  Stock  (except  for  treasury  shares and certain
     shares held by HUBCO or its  subsidiaries)  will be converted into a number
     of shares  (the  "Exchange  Ratio") of HUBCO  Common  Stock equal to $36.02
     divided by the Median  Pre-Closing  Price of HUBCO Common  Stock,  provided
     that the Median Pre-Closing Price is between $34.97 and $37.13. (The Median
     Pre-Closing  Price is defined generally as the median of the closing prices
     of HUBCO Common Stock during the  ten-trading  day period ending on the day
     the parties receive final federal bank regulatory approval for the Merger.)
     A minimum Exchange Ratio of 0.97 will apply if the Median Pre-Closing Price
     is greater than $37.13,  and a maximum Exchange Ratio of 1.03 will apply if
     the Median  Pre-Closing  Price is less than $34.97.  The Exchange  Ratio is
     subject  to  adjustment  as set forth in the  Merger  Agreement  to prevent
     dilution in the event of any stock split, reclassification or other similar
     event.  Also, if the Median Pre-Closing Price is less than $27.00, MSB will
     have certain rights to terminate the Merger  Agreement  unless HUBCO agrees
     to increase the Exchange Ratio to $27.81 divided by the Median  Pre-Closing
     Price.  HUBCO  will  pay  cash  to MSB  stockholders  in  lieu  of  issuing
     fractional shares of HUBCO Common Stock.

(2)  To  consider  and vote  upon a  proposal  (the  "Additional  Proposal")  to
     authorize  the Board of Directors of MSB, in its  discretion,  to vote upon
     such  other  business  as may  properly  come  before the  Meeting  and any
     adjournment or  postponement  thereof,  including,  without  limitation,  a
     motion to adjourn the  Meeting to another  time or place for the purpose of
     soliciting additional proxies if there are not sufficient votes at the time
     of the Meeting to constitute a quorum or approve the Merger Agreement.

         The Board of Directors has fixed the close of business on ____________,
1998 as the record date for the determination of stockholders entitled to notice
of and to vote at the  Meeting.  Only  stockholders  of  record  at the close of
business  on the record  date will be  entitled  to notice of and to vote at the
Meeting or any adjournments or postponements thereof.

         All  stockholders  are urged to attend the  Meeting  in  person.  It is
important  that  proxies  be  returned  promptly.  Whether or not you plan to be
present in person at the Meeting,  please  date,  sign and complete the enclosed
proxy and  return it in the  enclosed  envelope,  which  requires  no postage if
mailed in the United States. If you decide to attend the Meeting, you may revoke
your proxy and vote your shares in person. If you are a stockholder whose shares
are not registered in your name, you will need additional documentation from the
holder of record of your shares to vote personally at the Meeting.

                                       By Order of the Board of Directors

                                       Karen DeLuca
                                       Secretary

Goshen, New York
____________, 1998

YOUR BOARD OF  DIRECTORS  HAS  UNANIMOUSLY  APPROVED  THE MERGER  AGREEMENT  AND
RECOMMENDS  THAT YOU VOTE  "FOR"  APPROVAL  OF THE  MERGER  AGREEMENT  AND "FOR"
APPROVAL OF THE ADDITIONAL PROPOSAL.


<PAGE>


PROXY STATEMENT OF MSB BANCORP, INC.        PROSPECTUS OF HUBCO, INC.
for its Special Meeting of Stockholders     for its Common Stock and Preferred
to be held on ____________, 1998            Stock to be issued in connection 
and all adjournments or postponements       with the merger of MSB Bancorp, Inc.
thereof                                     with and into HUBCO, Inc.

         The Board of  Directors  of MSB  Bancorp,  Inc.  ("MSB")  has  called a
Special Meeting of MSB stockholders (the "Meeting") to be held on [Day of Week],
[Date],  1998. The Meeting has been called to seek MSB stockholder approval of a
Merger Agreement which provides for MSB to be merged with HUBCO, Inc. ("HUBCO"),
with HUBCO as the surviving corporation. HUBCO is a bank holding company and the
parent corporation of Hudson United Bank, a New Jersey-based bank, and Lafayette
American Bank, a  Connecticut-based  bank.  Prior to closing the merger of HUBCO
and MSB (the  "Merger"),  HUBCO expects to complete its pending  acquisition  of
Poughkeepsie  Financial Corp.  ("PFC") and PFC's subsidiary,  Bank of the Hudson
("BTH"), a New York-based savings bank. HUBCO anticipates that BTH will serve as
HUBCO's New York bank  subsidiary and that MSB's  subsidiary,  MSB Bank, will be
merged into BTH following the Merger.

         Upon  completion of the Merger,  each share of MSB Common Stock (except
for treasury shares and certain shares held by HUBCO or its  subsidiaries)  will
be  converted  into a number of shares (the  "Exchange  Ratio") of HUBCO  Common
Stock equal to $36.02  divided by the Median  Pre-Closing  Price of HUBCO Common
Stock,  provided that the Median Pre-Closing Price is between $34.97 and $37.13.
The "Median  Pre-Closing  Price" will be determined by taking the price half-way
between  the  closing  prices  left after  discarding  the four  lowest and four
highest closing prices in the ten  consecutive  trading day period which ends on
(and  includes)  the day the  parties  receive  final  federal  bank  regulatory
approval for the Merger.  A "Minimum  Exchange  Ratio" of 0.97 will apply if the
Median  Pre-Closing Price is greater than $37.13, and a "Maximum Exchange Ratio"
of 1.03 will  apply if the Median  Pre-Closing  Price is less than  $34.97.  The
Exchange Ratio is subject to adjustment as set forth in the Merger  Agreement to
prevent  dilution  in the event of any stock  split,  reclassification  or other
similar event.  Also, if the Median  Pre-Closing Price is less than $27.00,  MSB
will have certain rights to terminate the Merger  Agreement  unless HUBCO agrees
to  increase  the  Exchange  Ratio to $27.81  divided by the Median  Pre-Closing
Price.  HUBCO will pay cash to MSB  stockholders  in lieu of issuing  fractional
shares of HUBCO Common Stock.

         HUBCO currently holds all the  outstanding  shares of 8.75%  Cumulative
Convertible  Preferred  Stock,  Series A, $.01 par value, of MSB ("MSB Preferred
Stock" and, together with the MSB Common Stock, the "MSB Stock").  Shares of MSB
Preferred Stock held by HUBCO will be cancelled upon consummation of the Merger.
If HUBCO  transfers any MSB Preferred Stock prior to consummation of the Merger,
such shares (with certain  limited  exceptions)  will be converted in the Merger
into shares of a newly  created  series of HUBCO  Preferred  Stock  having terms
substantially  identical  to those of the MSB  Preferred  Stock  (the "New HUBCO
Preferred Stock" and, together with the HUBCO Common Stock, the "HUBCO Stock").

         Completion  of the Merger is subject to certain  conditions,  including
bank  regulatory   approvals  and  approval  of  the  Merger  Agreement  by  the
affirmative vote of the holders of the majority of the outstanding shares of MSB
Common Stock entitled to vote at the Meeting.

         HUBCO  has  filed a  Registration  Statement  with the  Securities  and
Exchange Commission (the "SEC") covering the HUBCO Stock which will be issued in
connection with the Merger. This Proxy Statement-Prospectus serves two purposes.
It is the Proxy  Statement  being used by the MSB Board of  Directors to solicit
proxies for the Meeting,  and it is the Prospectus of HUBCO  regarding the HUBCO
Stock to be issued if the Merger is completed. This document does not serve as a
prospectus to cover any resales of HUBCO Stock to be issued in  connection  with
the Merger.  Persons who are  considered  "affiliates"  of MSB under  applicable
securities  laws will be subject to  restrictions on their ability to resell the
HUBCO Stock received by them in the Merger.

         This  document  is first  being  sent to MSB  stockholders  on or about
___________,  1998. It describes  the Merger  Agreement in detail and includes a
copy of the Merger  Agreement as Appendix A. MSB  stockholders are urged to read
this document carefully.

         THE SECURITIES  OFFERED HEREBY HAVE NOT BEEN APPROVED OR DISAPPROVED BY
THE SEC NOR HAS THE SEC PASSED UPON THE  ACCURACY OR ADEQUACY OF THIS  DOCUMENT.
ANY REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.

         ALL INFORMATION REGARDING MSB CONTAINED OR INCORPORATED BY REFERENCE IN
THIS DOCUMENT WAS SUPPLIED BY MSB. ALL INFORMATION  REGARDING HUBCO WAS SUPPLIED
BY HUBCO.

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

         NO PERSON HAS BEEN  AUTHORIZED TO GIVE ANY  INFORMATION  OR TO MAKE ANY
REPRESENTATION OTHER THAN WHAT IS INCLUDED IN THIS DOCUMENT. IF SUCH INFORMATION
OR  REPRESENTATION  IS GIVEN OR MADE,  IT MUST NOT BE RELIED UPON AS HAVING BEEN
AUTHORIZED.

         THIS DOCUMENT DOES NOT  CONSTITUTE AN OFFER TO SELL, OR A  SOLICITATION
OF AN OFFER TO BUY, ANY SECURITIES OTHER THAN THE SECURITIES TO WHICH IT RELATES
OR AN OFFER TO SELL, OR A SOLICITATION  OF AN OFFER TO BUY, TO ANY PERSON IN ANY
JURISDICTION  IN WHICH IT WOULD BE UNLAWFUL TO MAKE SUCH OFFER OR  SOLICITATION.
NEITHER THE  DELIVERY  OF THIS  DOCUMENT AT ANY TIME,  NOR ANY  DISTRIBUTION  OF
SHARES OF HUBCO STOCK, SHALL UNDER ANY CIRCUMSTANCES  IMPLY THAT THE INFORMATION
HEREIN IS CORRECT AS OF ANY TIME SUBSEQUENT TO THE DATE HEREOF.

                         The  date  of  this   Proxy   Statement-Prospectus   is
____________, 1998.

<PAGE>


                                TABLE OF CONTENTS

                                                                            Page
AVAILABLE INFORMATION..........................................................4
INFORMATION INCORPORATED BY REFERENCE..........................................4
SUMMARY OF PROXY STATEMENT-PROSPECTUS..........................................6
         Overview..............................................................6
         The Meeting...........................................................7
         The Companies ........................................................7
         The Merger............................................................8
SELECTED CONSOLIDATED FINANCIAL DATA OF HUBCO.................................15
SELECTED CONSOLIDATED FINANCIAL DATA OF MSB...................................17
MARKET PRICE AND DIVIDEND MATTERS.............................................20
         Market Price and Dividend History....................................20
         Limitations on Dividends Under the Merger Agreement..................22
         Dividend Limitations on HUBCO........................................22
PRO FORMA FINANCIAL INFORMATION...............................................23
ACTUAL AND PRO FORMA PER SHARE DATA...........................................25
INTRODUCTION .................................................................27
CERTAIN INFORMATION REGARDING HUBCO ..........................................27
         General..............................................................27
         Recent Developments..................................................28
CERTAIN INFORMATION REGARDING MSB.............................................30
         General..............................................................30
         Recent Developments..................................................30
THE MEETING ..................................................................31
         Purpose of the Meeting...............................................31
         Record Date; Voting Rights; Proxies..................................31
         Solicitation of Proxies..............................................32
         Quorum...............................................................32
         Required Vote........................................................32
THE PROPOSED MERGER...........................................................33
         General Description..................................................33
         Closing Date; Effective Time ........................................33
         Consideration; Median Pre-Closing Price .............................34
         Conversion of MSB Options............................................35
         Cash in Lieu of Fractional Shares ...................................36
         MSB Preferred Stock .................................................36
         Stock Option to HUBCO for MSB Shares.................................36
         Background of the Merger.............................................37
         MSB Board's Reasons for the Merger and Recommendation................40
         HUBCO's Reasons for the Merger.......................................41
         Security Ownership of Certain Beneficial Owners......................46
         Interests of Certain Persons in the Merger ..........................46
         Opinion of MSB's Financial Advisor...................................46
         Resale Considerations with Respect to the HUBCO Stock................50
         Conditions to the Merger.............................................51
         Conduct of Business Pending the Merger...............................51
         Employee Benefits....................................................52
         Representations, Warranties and Covenants............................52
         Regulatory Approvals.................................................53
         Management and Operations After the Merger...........................54
         Exchange of Certificates, Issuance of New Options....................54
         Amendments; Termination .............................................55
         Accounting Treatment of the Merger...................................55
         Federal Income Tax Consequences .....................................56
         No Dissenters' Rights................................................57
         The Rights Agreement.................................................57
THE ADDITIONAL PROPOSAL.......................................................57
PRO FORMA FINANCIAL INFORMATION...............................................58
DESCRIPTION OF HUBCO CAPITAL STOCK............................................66
         General .............................................................66
         Description of HUBCO Common Stock....................................66
         Description of HUBCO Preferred Stock.................................68
COMPARISON OF THE RIGHTS OF STOCKHOLDERS OF MSB AND HUBCO.....................70
         General .............................................................70
         Voting Requirements..................................................70
         Removal of Directors; Number of Directors............................70
         Preferred Stock......................................................70
         Classified Board of Directors .......................................71
         Inspection Rights....................................................71
         Rights of Dissenting Stockholders....................................72
         Stockholder Consent to Corporate Action..............................72
         Inspection Rights....................................................72
         Dividends ...........................................................72
         By-laws..............................................................73
         Shareholder Protection Legislation...................................73
         Evaluation of Offers.................................................74
         Limitations of Liability of Directors or Officers....................74
         Indemnification of Directors and Officers............................76
         Preemptive Rights....................................................76
STOCKHOLDER PROPOSALS.........................................................76
OTHER MATTERS.................................................................77
LEGAL OPINION.................................................................77
EXPERTS.......................................................................77

APPENDIX A   Agreement and Plan of Merger by and among HUBCO, 
             MSB and MSB Bank................................................A-1
APPENDIX B   Stock Option Agreement by and between HUBCO and MSB ............B-1
APPENDIX C   Fairness Opinion of Keefe, Bruyette & Woods, Inc................C-1


<PAGE>


                              AVAILABLE INFORMATION

         HUBCO, Inc. ("HUBCO") is subject to the information 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 Securities and Exchange  Commission (the  "Commission"  or the "SEC").  Such
reports,  proxy statements and other  information can be inspected and copied at
the  public  reference  facilities  maintained  by the  Commission  at 450 Fifth
Street, N.W.,  Washington,  D.C. 20549 and at the Commission's  Regional Offices
located at Citicorp  Center,  500 West  Madison  Street,  Suite  1400,  Chicago,
Illinois  60661-2511,  and 7 World Trade Center,  13th Floor, New York, New York
10048.  Copies of such  materials  can be  obtained  from the  Public  Reference
Section of the Commission at 450 Fifth Street, N.W., Washington,  D.C. 20549, at
prescribed  rates.  The Commission  maintains a web site that contains  reports,
proxy and information  statements and other  information  regarding  registrants
that file electronically with the Commission (such as HUBCO). The address of the
Commission's web site is http://www.sec.gov.  In addition, HUBCO Common Stock is
listed on The Nasdaq  Stock  Market,  and  certain  material  as to HUBCO can be
inspected at the offices of the National Association of Securities Dealers, Inc.
(the "NASD"), 1735 K Street, N.W., Washington, D.C. 20006.

         MSB  Bancorp,   Inc.   ("MSB")  is  also  subject  to  the  information
requirements  of the Exchange Act, and in accordance  therewith  files  reports,
proxy statements and other information with the Commission.  The reports,  proxy
statements  and other  information  filed by MSB can be obtained from the SEC in
the same manner as HUBCO documents as set forth in the preceding  paragraph.  In
addition,  the common  stock,  par value  $0.01 per share,  of MSB ("MSB  Common
Stock") is listed on The  American  Stock  Exchange  (the  "AMEX"),  and certain
material  as to MSB can be  inspected  at the  offices  of the AMEX,  86 Trinity
Place, New York, New York 10006-1881.

         HUBCO has filed with the  Commission a  Registration  Statement on Form
S-4  under  the  Securities  Act of 1933,  as  amended  (the  "Securities  Act")
(together  with  all  amendments  and  supplements  thereto,  the  "Registration
Statement"), with respect to the securities being offered by this document (this
"Proxy Statement-Prospectus,"  sometimes referred to as this "Proxy Statement").
As  permitted  by the  rules  and  regulations  of the  Commission,  this  Proxy
Statement-Prospectus  omits  certain  information,   exhibits  and  undertakings
contained in the Registration Statement. For further information with respect to
HUBCO and the securities  offered hereby,  reference is made to the Registration
Statement, including the exhibits thereto.

         Statements  contained  in  this  Proxy  Statement-Prospectus  or in any
document  incorporated by reference  herein,  as to the contents of any document
referred  to  herein  or  therein,  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 such other  document,  each such statement being
qualified in all respects by such reference.

         ALL INFORMATION REGARDING MSB CONTAINED OR INCORPORATED BY REFERENCE IN
THIS DOCUMENT WAS SUPPLIED BY MSB. ALL INFORMATION  REGARDING HUBCO WAS SUPPLIED
BY HUBCO.

                      INFORMATION INCORPORATED BY REFERENCE

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

         1.       Annual  Report on Form 10-K for the year  ended  December  31,
                  1996,  as amended by  Amendment  No. 1 on Form 10-K/A filed on
                  April 3,  1997 and  Amendment  No. 2 on  Form-10-K/A  filed on
                  January 30, 1998.

         2.       Quarterly  Reports on Form 10-Q for the  quarters  ended March
                  31, 1997, June 30, 1997 and September 30, 1997.

         3.       Current Reports on Form 8-K filed with the Commission on April
                  23,  1997,  August 21, 1997,  September  9, 1997,  October 23,
                  1997,  December 12, 1997,  December 22, 1997, January 14, 1998
                  and January 16, 1998.

         4.       Forms 8-A filed by HUBCO to register its Common and  Preferred
                  Stock pursuant to Section 12(g) of the Exchange Act.

         A copy of  HUBCO's  Annual  Report to  Stockholders  for the year ended
December 31, 1996 ("HUBCO's  Annual Report") and HUBCO's Proxy Statement for its
Annual Meeting dated March 13, 1997 ("HUBCO's  Proxy  Statement")  are available
free of charge,  upon written or oral request as set forth  hereinafter,  to any
holder,  including any beneficial owner, of shares MSB Common Stock or shares of
8.75% Cumulative  Convertible  Preferred Stock, Series A, $.01 par value, of MSB
("MSB  Preferred  Stock"  and,  together  with the MSB  Common  Stock,  the "MSB
Stock").

                  The following  documents  filed by MSB with the Commission are
incorporated herein by reference.

         1.       Annual  Report on Form 10-K for the year  ended  December  31,
                  1996.

         2.       Quarterly  Reports on Form 10-Q for the  quarters  ended March
                  31, 1997, June 30, 1997 (as amended by the Form 10-Q/A,  dated
                  August 13, 1997) and September 30, 1997.

         3.       Current  Report  on Form  8-K  filed  with the  Commission  on
                  December 17, 1997.

         4.       Form 8-A dated September 16, 1996 filed by MSB to register its
                  Common Stock pursuant to Section 12-(b) of the Exchange Act

         All documents filed by HUBCO or MSB pursuant to Sections 13(a),  13(c),
14, or 15(d) of the Exchange Act  subsequent to the date hereof and prior to the
earlier  of (i) the date of the  Special  Meeting  of  Stockholders  of MSB (the
"Meeting")  to  which  this  Proxy  Statement-Prospectus  relates,  or (ii)  the
termination  of the Merger  Agreement  which is the subject of the Meeting,  are
hereby incorporated by reference into this Proxy Statement and shall be deemed a
part hereof from the date of filing of such documents.

         Any  statement  contained  in a document  incorporated  or deemed to be
incorporated  by reference  herein shall be deemed to be modified or  superseded
for purposes of this Proxy  Statement  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
such  statement  so modified  or  superseded  shall not be deemed,  except as so
modified or superseded, to constitute a part of this Proxy Statement.

         This Proxy Statement  incorporates documents by reference which are not
presented  herein or delivered  herewith.  These  documents  (not  including the
exhibits  thereto,  unless  such  exhibits  are  specifically   incorporated  by
reference into the information incorporated herein) are available free of charge
to any holder of MSB Stock, including any beneficial owner, upon written or oral
request with respect to HUBCO  materials,  to the office of the HUBCO  Corporate
Secretary,  D.  Lynn  Van  Borkulo-Nuzzo,  Esq.,  HUBCO,  Inc.,  1000  MacArthur
Boulevard, Mahwah, New Jersey 07430; telephone (201) 236-2641; and, with respect
to MSB materials,  to the office of the MSB Corporate  Secretary,  Karen DeLuca,
MSB Bancorp,  Inc., 35 Matthews Street,  Goshen, New York 10924; telephone (914)
294-8100.  Responses to any such request will be made within one business day by
sending the  requested  documents  by first class mail or other  equally  prompt
means.  In order to ensure  timely  delivery of the  documents in advance of the
Meeting, any request should be made by __________, 1998.

         CONTAINED   WITHIN  AND   INCORPORATED   BY  REFERENCE  IN  THIS  PROXY
STATEMENT-PROSPECTUS  ARE CERTAIN FORWARD LOOKING STATEMENTS WITH RESPECT TO THE
FINANCIAL  CONDITION,  RESULTS OF OPERATIONS AND BUSINESS OF HUBCO. FACTORS THAT
MAY CAUSE ACTUAL RESULTS TO DIFFER  MATERIALLY  FROM THOSE  CONTEMPLATED BY SUCH
FORWARD LOOKING STATEMENTS INCLUDE,  AMONG OTHERS, THE FOLLOWING  POSSIBILITIES:
(1)  EXPECTED  COST SAVINGS OR REVENUE  ENHANCEMENTS  FROM THE MERGER OR HUBCO'S
OTHER  ACQUISITIONS  CANNOT BE REALIZED AS ANTICIPATED;  (2) DEPOSIT  ATTRITION,
CUSTOMER LOSS OR REVENUE LOSS FOLLOWING THE MERGER OR HUBCO'S OTHER ACQUISITIONS
IS GREATER THAN EXPECTED;  (3) COMPETITIVE PRESSURE IN THE BANKING AND FINANCIAL
SERVICES  INDUSTRY  INCREASES  SIGNIFICANTLY;  (4) CHANGES IN THE INTEREST  RATE
ENVIRONMENT;  AND (5) GENERAL ECONOMIC  CONDITIONS,  EITHER NATIONALLY OR IN THE
STATES OF NEW JERSEY, NEW YORK OR CONNECTICUT, ARE LESS FAVORABLE THAN EXPECTED.


<PAGE>

                      SUMMARY OF PROXY STATEMENT-PROSPECTUS

         The following is a summary of certain information regarding the matters
to be considered at the Meeting.  This summary is necessarily  incomplete and is
qualified by the more  detailed  information  contained  elsewhere in this Proxy
Statement. MSB Stockholders should carefully read the entire Proxy Statement.

Overview


         The Board of  Directors  of MSB  Bancorp,  Inc.  ("MSB")  has  called a
Special Meeting of MSB stockholders (the "Meeting") to be held on [Day of Week],
[Date],  1998.  The Meeting has been called to seek  stockholder  approval of an
Agreement and Plan of Merger,  dated December 15, 1997 (the "Merger Agreement"),
by and among HUBCO,  Inc.  ("HUBCO"),  MSB and MSB's principal  subsidiary,  MSB
Bank.  The  Merger  Agreement  provides  for MSB to be merged  with  HUBCO  (the
"Merger"),  with  HUBCO as the  surviving  corporation.  HUBCO,  a bank  holding
company  incorporated in New Jersey, is the parent  corporation of Hudson United
Bank,  a  New  Jersey-based  bank  ("HUB"),   and  Lafayette  American  Bank,  a
Connecticut-based bank ("Lafayette"). Prior to closing the Merger, HUBCO expects
to complete its pending acquisition of Poughkeepsie  Financial Corp. ("PFC") and
PFC's  subsidiary,  Bank of the Hudson  ("BTH"),  a New York-based  bank.  HUBCO
anticipates that BTH will serve as HUBCO's New York bank subsidiary and that MSB
Bank  will be  merged  into  BTH  following  the  Merger.  A copy of the  Merger
Agreement is attached as Appendix A to this Proxy Statement.

         Upon  completion of the Merger,  each share of common stock,  par value
$0.01 per share,  of MSB ("MSB Common  Stock"),  other than Excluded  Shares (as
defined below), will be converted into a number of shares (the "Exchange Ratio")
of common  stock of HUBCO,  no par value  ("HUBCO  Common  Stock").  The  Merger
Agreement  provides  that the Exchange  Ratio will equal  $36.02  divided by the
Median  Pre-Closing  Price of  HUBCO  Common  Stock,  provided  that the  Median
Pre-Closing Price is between $34.97 and $37.13.  ("Median  Pre-Closing Price" is
defined  generally  as the median of the closing  prices of HUBCO  Common  Stock
during the ten consecutive  trading day period ending on (and including) the day
the parties  receive final federal bank  regulatory  approval for the Merger.) A
"Minimum  Exchange Ratio" of 0.97 will apply if the Median  Pre-Closing Price is
greater  than  $37.13 and a "Maximum  Exchange  Ratio" of 1.03 will apply if the
Median  Pre-Closing  Price is less  than  $34.97.  Cash  will be paid in lieu of
fractional shares. The Exchange Ratio is subject to adjustments specified in the
Merger  Agreement and described more fully herein.  "Excluded  Shares" are those
shares of MSB Common Stock which are (i) held by MSB as treasury shares, or (ii)
held by HUBCO or any of its  subsidiaries  (other than shares held as trustee or
in a fiduciary  capacity and shares held as  collateral  on or in lieu of a debt
previously contracted).

         HUBCO currently holds all the  outstanding  shares of 8.75%  Cumulative
Convertible  Preferred  Stock,  Series A, $.01 par value, of MSB ("MSB Preferred
Stock",  and together  with MSB Common Stock,  "MSB  Stock").  All MSB Preferred
Stock  held by HUBCO  will be  cancelled  in the  Merger.  While  HUBCO does not
currently anticipate  transferring any of the MSB Preferred Stock, if it were to
do so,  the  transferred  shares  (with  certain  limited  exceptions)  would be
converted in the Merger into shares of a newly created series of HUBCO preferred
stock having terms substantially  identical to the MSB Preferred Stock (the "New
HUBCO  Preferred  Stock" and,  together with the HUBCO Common Stock,  the "HUBCO
Stock").

         At the  Meeting,  holders of MSB Common  Stock will be asked to approve
and adopt the  Merger  Agreement  and to  approve a  proposal  (the  "Additional
Proposal")  to give the MSB Board of  Directors  discretion  to vote upon  other
matters that may properly be brought  before the Meeting and any  adjournment or
postponement  thereof,  including  a motion to adjourn  the  Meeting in order to
solicit  additional  proxies if there are insufficient  votes at the time of the
Meeting to constitute a quorum or approve the Merger Agreement.


         This document serves two purposes. It is the Proxy Statement being used
by the MSB Board of Directors to solicit proxies for the Meeting,  and it is the
Prospectus  of HUBCO  regarding  the HUBCO  Stock to be issued if the  Merger is
completed.  Therefore,  this  document  is  sometimes  referred to as either the
"Proxy Statement-Prospectus" or the "Proxy Statement."

The Meeting

         The Meeting will be held on [Day of Week],  [Date],  1998 at [Time], at
the South Street office of MSB Bank, 4 South Street, Middletown, New York 10940.
At the  Meeting,  holders of MSB Common Stock will be asked to approve and adopt
the Merger Agreement and to approve the Additional Proposal.

         Record  holders  of MSB  Common  Stock  at the  close  of  business  on
___________,  1998 (the "Record  Date") are entitled to vote at the Meeting.  As
provided in MSB's  Certificate  of  Incorporation,  record  owners of MSB Common
Stock who beneficially own in excess of 10% of the outstanding  shares of Common
Stock (the  "Limit")  are not entitled to any vote in respect of the shares held
in excess of the Limit.  Holders of a majority of the outstanding  shares of MSB
Common Stock  entitled to vote at the Meeting (after giving effect to the Limit)
must be  present  or  represented  by proxy at the  Meeting  for a  quorum.  The
affirmative  vote,  in person or by proxy,  of the  holders of a majority of the
outstanding  shares of MSB Common Stock  entitled to vote at the Meeting  (after
giving effect to the Limit) is required in order to approve and adopt the Merger
Agreement.  The affirmative  vote of the holders of a majority of the votes cast
affirmatively  or  negatively  is  required  in order to  approve  and adopt the
Additional  Proposal.  As of the Record Date,  there were 2,844,153  outstanding
shares of MSB Common  Stock held by  approximately  ___  holders of record.  The
directors  of MSB as a group have voting  control  over  128,199 of these shares
(4.50%)  and have  agreed  to vote  them in favor of the  Merger  Agreement.  In
addition,  HUBCO has voting  control  over ____ of these  shares  (___%) and the
non-director  executive  officers  of MSB as a group have  voting  control  over
25,874 of these shares (0.91%), all of which shares MSB expects will be voted in
favor of the Merger Agreement and the Additional Proposal.

         The  MSB  Board  of  Directors  has  unanimously  approved  the  Merger
Agreement and  unanimously  recommends that holders of MSB Common Stock vote FOR
the Merger Agreement and FOR the Additional Proposal.

The Companies

         HUBCO

         HUBCO is a bank holding company whose principal operating  subsidiaries
are HUB  and  Lafayette.  HUBCO's  corporate  headquarters  is  located  at 1000
MacArthur Boulevard, Mahwah, New Jersey 07430, and its telephone number is (201)
236-2600.  HUB's corporate  headquarters  is located at 3100 Bergenline  Avenue,
Union City, New Jersey 07084.  Lafayette's corporate  headquarters is located at
1000 Lafayette  Boulevard,  Bridgeport,  Connecticut 06604. Prior to closing the
Merger,  HUBCO  expects to complete  its  pending  acquisition  of  Poughkeepsie
Financial Corp. ("PFC") and PFC's subsidiary,  Bank of the Hudson ("BTH"), a New
York-based bank which had 16 branches and $884 million in assets as of September
30,  1997.  HUBCO  anticipates  that BTH will  serve as  HUBCO's  New York  bank
subsidiary  and that MSB Bank will be merged into BTH following the Merger.  BTH
is currently a federally-chartered savings bank and HUBCO anticipates converting
BTH into a state-chartered commercial bank at some point in the future.

         HUB is a full-service  commercial bank which primarily serves small and
mid-sized  businesses and consumers  through 57 branches in Northern New Jersey.
Lafayette is a full-service  commercial bank which serves  small-to-medium-sized
business firms as well as individuals  through 27 banking offices located mainly
in Fairfield and New Haven  counties in  Connecticut.  As of September 30, 1997,
HUBCO had  consolidated  assets of $3.0 billion,  consolidated  deposits of $2.3
billion and consolidated  stockholders' equity of $212 million.  Based on assets
as of  September  30,  1997,  HUBCO was the fourth  largest  commercial  banking
company headquartered in New Jersey.

         HUBCO's  strategy is to enhance  profitability  and build  market share
through both internal  growth and  acquisitions.  Assuming  consummation  of all
other  acquisitions  pending as of the date of this Proxy Statement,  the Merger
will be HUBCO's  twenty-first  acquisition since 1990, and HUBCO will have added
over 100  branches  and over $4  billion  in assets  through  acquisitions  this
decade. HUBCO expects to continue its acquisition strategy.

         MSB

         MSB is a registered savings and loan holding company,  and conducts its
business through its wholly owned subsidiary,  MSB Bank. The principal executive
offices of MSB and MSB Bank are located at 35 Matthews Street,  Goshen, New York
10924. MSB's and MSB Bank's telephone number is (914) 294-8100.  As of September
30,  1997,  MSB had total assets of $774  million,  deposits of $684 million and
total stockholders' equity of $76.1 million.

         MSB Bank was  organized  in 1869 as a New York  state-chartered  mutual
savings  bank.  In 1992,  MSB Bank  converted  from  mutual to stock  form,  and
organized MSB as its holding company.

         On October 27, 1995, MSB Bank converted from a New York state-chartered
savings  bank to a  federal  savings  bank in order  to  facilitate  the  bank's
acquisition of certain assets and liabilities  associated with seven branches of
First Nationwide Bank, a Federal Savings Bank ("First  Nationwide"),  as well as
future  expansion.  At the same time, the bank changed its name from  Middletown
Savings Bank to MSB Bank.  As a consequence  of the  conversion of MSB Bank to a
federal  savings bank, MSB became a savings and loan holding  company subject to
the regulation,  examination and supervision of the Office of Thrift Supervision
(the "OTS").  Prior to the conversion of MSB Bank to a federal savings bank, MSB
was  a  bank  holding  company  subject  to  the  regulation,   examination  and
supervision of the Federal Reserve Board (the "FRB").

         MSB Bank  provides  a broad  range of  banking  services  from its main
office, which is located in Goshen, New York, and from 15 additional branches in
Orange, Putnam and Sullivan counties. As of September 30, 1997, MSB Bank was the
largest financial institution headquartered in Orange County, New York, based on
assets.  Its principal  business is attracting  and retaining  deposits from the
general public and investing those deposits,  together with funds generated from
operations,  primarily in loans secured by  owner-occupied  one- to four-family,
primary residence  properties,  and short and medium-term  investment grade debt
securities.  MSB Bank's primary mortgage lending base extends throughout Orange,
Sullivan,  Putnam,  Dutchess  and Ulster  Counties  in New York,  Pike County in
Pennsylvania and Sussex County, New Jersey.

         The principal  business of MSB is directing,  planning and coordinating
the business  activities of MSB Bank, and the financial condition and results of
operations of MSB are primarily  dependent  upon the operations of MSB Bank. MSB
also invests in securities,  consisting primarily of U.S. Government and federal
agency securities,  federal funds and investment grade corporate notes. MSB also
organized a wholly-owned subsidiary corporation, MSB Travel, in January 1996, to
offer travel services to MSB Bank's customers.

The Merger

         Description of the Merger; Closing Date; Effective Time

         In the Merger,  MSB will be merged  with and into HUBCO,  with HUBCO as
the surviving  entity. A closing under the Merger Agreement (the "Closing") will
occur on a date (the "Closing  Date") to be determined by HUBCO and set forth in
a notice (the "Closing Notice") to MSB. The Closing Date specified by HUBCO must
be at least five business days after the date of the Closing Notice, but no less
than seven and no more than ten business days after the  satisfaction  or waiver
of the  conditions  to  consummation  of the Merger  (other than the delivery of
documents  to be  delivered  at the  Closing).  The  Closing may also be set for
another  day  mutually  agreed  to by HUBCO  and MSB.  HUBCO  and MSB  currently
anticipate  closing  in  the  second  quarter  of  1998.  Simultaneous  with  or
immediately  following  the  Closing,  HUBCO and MSB will file  Certificates  of
Merger  with the  Secretary  of State of the  State of New  Jersey  and with the
Secretary of State of the State of Delaware. The Merger will become effective at
a date and time  following  the Closing  which HUBCO and MSB will specify in the
Certificates of Merger (the "Effective Time"). If no Effective Time is specified
in the Certificates of Merger,  the Effective Time will be the time at which the
later of the two  Certificates  of Merger  are  filed.  HUBCO and MSB  currently
anticipate  that the Effective Time will be the close of business on the Closing
Date. The exact Closing Date and Effective Time are dependent upon  satisfaction
of all conditions precedent, some of which are not under the control of HUBCO or
MSB.

         Consideration; Median Pre-Closing Price

         Upon  completion  of the Merger,  each share of MSB Common Stock (other
than Excluded  Shares) will be converted  into a number of shares (the "Exchange
Ratio") of HUBCO Common Stock. The Merger  Agreement  provides that the Exchange
Ratio will equal $36.02 divided by the Median  Pre-Closing Price of HUBCO Common
Stock,  provided that the Median Pre-Closing Price is between $34.97 and $37.13.
The "Median  Pre-Closing  Price" will be determined by taking the price half-way
between  the  closing  prices  left after  discarding  the four  lowest and four
highest closing prices in the ten  consecutive  trading day period which ends on
(and  includes)  the day the  parties  receive  final  federal  bank  regulatory
approval  for the  Merger.  A Minimum  Exchange  Ratio of 0.97 will apply if the
Median Pre-Closing Price is greater than $37.13, and a Maximum Exchange Ratio of
1.03 will apply if the Median Pre-Closing Price is less than $34.97.  HUBCO will
pay cash in lieu of  issuing  fractional  shares  of  HUBCO  Common  Stock.  The
Exchange  Ratio is subject to adjustments  specified in the Merger  Agreement to
prevent  dilution  in the event of any stock  split,  reclassification  or other
similar event.  Also, if the Median  Pre-Closing Price is less than $27.00,  MSB
will have certain rights to terminate the Merger  Agreement  unless HUBCO agrees
to increase the Exchange  Ratio to $27.81 (i.e.,  $27.00  multiplied by the 1.03
Maximum Exchange Ratio), divided by the Median Pre-Closing Price.

         The  calculation  of the  Exchange  Ratio  called  for  by  the  Merger
Agreement  was  intended  by HUBCO  and MSB to  result  in  stockholders  of MSB
receiving in the Merger HUBCO Common Stock with a value of $36.02 for each share
of MSB  Common  Stock,  provided  that the Median  Pre-Closing  Price is between
$34.97 and $37.13.  However,  because of the Minimum  Exchange Ratio and Maximum
Exchange  Ratio,  and because the price of HUBCO Common  Stock at the  Effective
Time may not be the same as the Median  Pre-Closing  Price, MSB stockholders are
not assured of receiving any specific  market value of HUBCO Common  Stock.  The
price of HUBCO  Common Stock at the  Effective  Time may be higher or lower than
the Median  Pre-Closing  Price, and may be higher or lower than the market price
at the time of  entering  into the Merger  Agreement,  the time of mailing  this
Proxy  Statement or at the time of the Meeting.  MSB  STOCKHOLDERS  ARE URGED TO
OBTAIN CURRENT  MARKET  QUOTATIONS FOR THE HUBCO COMMON STOCK AND THE MSB COMMON
STOCK.

         Cash in Lieu of Fractional Shares

         No  fractional  shares of HUBCO Common Stock will be issued in exchange
for MSB Common  Stock.  Instead,  holders of MSB Common  Stock will receive from
HUBCO cash equal to their  fractional  share  interest  multiplied by the Median
Pre-Closing Price of HUBCO Common Stock,  without interest.  All shares of HUBCO
Common Stock to be issued to a holder of MSB Common Stock will be  aggregated to
constitute  as many whole  shares as possible  before  determining  the person's
fractional share interest.

         Conversion of MSB Options

         Pursuant  to the Merger  Agreement,  holders  ("Optionees")  of options
outstanding at the Effective  Time to purchase  shares of MSB Common Stock ("MSB
Options") will be given the election to have their MSB Options  converted at the
Effective  Time into either HUBCO Common Stock or into options to purchase HUBCO
Common Stock ("New HUBCO  Options"),  in accordance  with the formulas set forth
below.  Optionees may elect to have some of their MSB Options convert into HUBCO
Common Stock and some convert into New HUBCO Options,  or they may elect to have
all of their MSB  Options  convert  into one or the  other.  MSB  Options  to be
converted  into HUBCO Common  Stock are  referred to in this Proxy  Statement as
"Converting  Stock  Options,"  and MSB  Options to be  converted  into New HUBCO
Options are referred to in this Proxy Statement as "Continuing Stock Options."

         At the Effective Time, each Converting  Stock Option will be assigned a
value (the "Option  Value") equal to (i) the Median  Pre-Closing  Price of HUBCO
Common Stock  multiplied by the Exchange  Ratio,  minus (ii) the stated exercise
price for the MSB  Option.  The holder of the  Converting  Stock  Option will be
entitled  to  receive  a number of shares  of HUBCO  Common  Stock  equal to the
aggregate  Option  Value  for all of such  holder's  Converting  Stock  Options,
divided by the Median  Pre-Closing Price. HUBCO will pay cash in lieu of issuing
fractional  shares of HUBCO  Common  Stock,  based upon the  Median  Pre-Closing
Price.

         At the Effective Time,  each Continuing  Stock Option will be converted
into a New HUBCO Option, in which (i) the right to purchase shares of MSB Common
Stock pursuant to the  Continuing  Stock Option will be converted into the right
to purchase  that same number of shares of HUBCO Common Stock  multiplied by the
Exchange  Ratio,  (ii) the option exercise price per share of HUBCO Common Stock
will be the  previous  option  exercise  price  per share of MSB  Common  Stock,
divided by the  Exchange  Ratio,  and (iii) in all other  material  respects the
option  will be  subject  to the same  terms  and  conditions  as  governed  the
Continuing Stock Option on which it was based.

         MSB Preferred Stock

         HUBCO  currently  holds all the  outstanding  shares  of MSB  Preferred
Stock.  Shares of MSB  Preferred  Stock  held by HUBCO  will be  cancelled  upon
consummation of the Merger.  If HUBCO transfers any MSB Preferred Stock prior to
consummation of the Merger,  such shares (with certain limited  exceptions) will
be converted in the Merger into shares of New HUBCO Preferred Stock having terms
substantially identical to those of the MSB Preferred Stock.

         No Dissenters' Rights of Appraisal

         Under the Delaware General Corporation Law (the "DGCL"), holders of MSB
Common Stock are not entitled to  dissenters'  rights of appraisal in connection
with the Merger. As holder of all the MSB Preferred Stock as of the Record Date,
HUBCO has certain dissenters' rights, but it will not exercise those rights.

         Certain Federal Income Tax Consequences

         HUBCO's and MSB's  obligations to consummate the Merger are conditioned
upon,  among other things,  the receipt of an opinion of counsel to HUBCO and an
opinion  of  counsel to MSB to the  effect  that the  Merger  will  qualify as a
tax-free  reorganization  as defined in Section 368 of the Internal Revenue Code
of 1986, as amended (the "Code").  While HUBCO and MSB each has the  contractual
right to waive this condition to closing, neither will do so.

         Accounting Treatment of the Merger

         The Merger is expected to be  accounted  for as a pooling of  interests
for financial reporting purposes,  and each party's obligation to consummate the
Merger is conditioned  upon HUBCO's  receipt of assurances  from its independent
accountants that the Merger will be so treated.  Under the  pooling-of-interests
method  of  accounting,  MSB's  historical  basis  of  assets,  liabilities  and
stockholders'  equity will be retained by HUBCO as the surviving entity, and the
combined   entity's   consolidated   financial   statements   will  be  restated
retroactively to reflect the combined financial condition, results of operations
and cash flows as if HUBCO and MSB had been combined for all periods presented.

         Required Regulatory Approvals

         Consummation  of the Merger is subject to prior  receipt of approval of
the Merger by the FRB and the OTS.  Applications  for FRB and OTS approval  have
been filed,  and HUBCO and MSB  anticipate  receiving such  approvals.  However,
there can be no assurance that the approvals will be granted,  that they will be
granted  on a timely  basis,  or that they will be  granted  without  conditions
unacceptable to HUBCO or MSB.

         Conditions to the Merger

         There are a number of conditions to completion of the Merger, including
receipt of bank regulatory approval; approval of the Merger Agreement by the MSB
stockholders;  an opinion of Pitney, Hardin, Kipp & Szuch, counsel to HUBCO, and
an opinion of Thacher  Proffitt  & Wood,  counsel to MSB,  that the Merger  will
result in a tax-free  reorganization;  assurances to HUBCO from its  independent
accountants that the Merger will be accounted for as a pooling of interests; and
certain  other  conditions  usual and customary in  transactions  similar to the
Merger.

         Exchange of Certificates

         Promptly  after the Effective  Time,  the Exchange Agent for HUBCO will
send MSB  stockholders  letters of transmittal and  instructions  for exchanging
their stock certificates for certificates  representing HUBCO Stock.  Holders of
MSB  Stock  should  not send in their  stock  certificates  until  they  receive
instructions from the Exchange Agent.

         Termination Rights

         The Merger Agreement may be terminated by either MSB or HUBCO if, among
other  reasons,  the Effective Time has not occurred by June 30, 1998 other than
due to failure of the  terminating  party to perform its  obligations  under the
Merger  Agreement.  The Merger Agreement may be terminated by MSB if MSB's Board
of Directors approves another  acquisition  transaction after determining,  upon
advice of counsel,  that  approval is necessary in the exercise of its fiduciary
obligations  under  applicable  laws. In addition,  MSB may terminate the Merger
Agreement  if the Median  Pre-Closing  Price of HUBCO  Common Stock is less than
$27.00 which,  given the Maximum  Exchange Ratio,  would result in shares of MSB
Common Stock being  converted  into HUBCO Common Stock with a value of less than
$27.81 (i.e., $27.00 multiplied by the 1.03 Maximum Exchange Ratio). However, if
MSB  exercises  this  termination  right,  HUBCO  can  choose  to  override  the
termination  by increasing  the Exchange  Ratio to $27.81  divided by the Median
Pre-Closing Price.

         Fairness Opinion

         Keefe,  Bruyette & Woods, Inc. ("KBW") has rendered its oral opinion as
of December  10, 1997,  and its written  opinion,  dated March 17, 1998,  to the
Board of Directors of MSB, that, as of the respective dates of such opinions and
subject to the assumptions set forth therein,  the Exchange Ratio is fair to the
holders of MSB Common  Stock from a  financial  point of view.  For  information
concerning the matters reviewed, assumptions made and factors considered by KBW,
see "THE PROPOSED MERGER -- Opinion of Financial Advisor" and Appendix C to this
Proxy  Statement,  which sets forth a copy of KBW's  written  fairness  opinion.
Holders of MSB Common  Stock are urged to, and should,  read such opinion in its
entirety.

         No Solicitation by MSB of Alternative Transactions

         Pursuant  to the Merger  Agreement,  MSB has  agreed  that it will not,
directly or indirectly, encourage or solicit or hold discussions or negotiations
with, or provide any information to, any person other than HUBCO  concerning any
merger  or  similar  acquisition  transactions  involving  MSB or MSB  Bank  (an
"Acquisition  Transaction"),  except  that MSB may  enter  into  discussions  or
negotiations or provide  information in connection with an unsolicited  possible
Acquisition  Transaction if the Board of Directors of MSB, after consulting with
counsel,  determines in the exercise of its fiduciary responsibilities that such
action  should be so  taken.  This  restriction,  along  with the  Stock  Option
Agreement described in the following paragraph, may be considered a deterrent to
other potential acquisitions of control of MSB.

         Stock Option to HUBCO for MSB Shares

         HUBCO  and  MSB  entered  into a Stock  Option  Agreement  dated  as of
December  15,  1997  (the  "Stock  Option  Agreement")  in  connection  with the
negotiation  by HUBCO and MSB of the  Merger  Agreement.  Pursuant  to the Stock
Option Agreement, MSB has granted to HUBCO an option (the "Option"), exercisable
only under certain limited and specifically defined circumstances (none of which
has occurred as of the date hereof),  to purchase up to 600,000  authorized  but
unissued shares of MSB Common Stock,  representing  upon issuance  approximately
17.4% of the shares of MSB Common  Stock,  for an  exercise  price of $29.00 per
share.  HUBCO does not have any voting  rights with respect to the shares of MSB
Common Stock subject to the Option prior to exercise of the Option. Acquisitions
of MSB Common Stock pursuant to exercise of the option would be subject to prior
regulatory approval under certain circumstances.

         The Stock  Option  Agreement  is  attached to this Proxy  Statement  as
Appendix B hereto. If certain specifically  enumerated "Triggering Events" occur
and the Merger is not  consummated,  HUBCO would recognize a gain on the sale of
the shares of MSB Common Stock  received  pursuant to the exercise of the Option
if such  shares of MSB  Common  Stock were sold at prices  exceeding  $29.00 per
share.  The  ability  of  HUBCO to  exercise  the  Option  and to cause up to an
additional  600,000  shares of MSB Common Stock to be issued may be considered a
deterrent  to other  potential  acquisitions  of  control  of MSB,  even if such
potential  acquiror were prepared to pay a higher price per share for MSB Common
Stock,  as it is likely to  increase  the cost of an  acquisition  of all of the
shares of MSB Common Stock which would then be outstanding.  The exercise of the
option  by  HUBCO  may  also  make  pooling-of-interests   accounting  treatment
unavailable to a subsequent acquiror.

         MSB Rights Agreement

         On September 16, 1994, MSB adopted a Rights Agreement (as amended,  the
"Rights  Agreement"),  pursuant to which holders of MSB Common Stock  received a
dividend of one preferred share purchase right (a "Right") for each share of MSB
Common Stock outstanding at the close of business on October 7, 1994. Each Right
represents the right to purchase one  one-hundredth  interest in a new series of
preferred  stock  of  MSB  under  certain  circumstances  (generally,  upon  the
acquisition  by an  "acquiring  person" (as defined in the Rights  Agreement) of
beneficial  ownership  of 10% or more of the  outstanding  shares of MSB  Common
Stock).  In connection with the execution and delivery of the Merger  Agreement,
MSB amended the Rights  Agreement to provide that,  for purposes of  determining
whether  HUBCO (as well as its  affiliates)  is an  acquiring  person  under the
Rights Agreement, HUBCO shall not be deemed to be a beneficial owner, as defined
in the Rights  Agreement,  or to beneficially  own any securities as a result of
the  transactions  contemplated  by the Merger  Agreement  and the Stock  Option
Agreement.  Pursuant  to the Merger  Agreement,  MSB will cause all  outstanding
Rights to be redeemed prior to the Effective Time of the Merger.

         Interests of Certain Persons in the Merger

         Certain  directors,  officers and  executives of MSB and its affiliates
are the holders of stock options to acquire shares of MSB Common Stock. Pursuant
to the Merger  Agreement,  the Optionees will have the right to elect to convert
all or a portion  of their MSB  Options  into HUBCO  Common  Stock or options to
purchase HUBCO Common Stock.

         The Merger  Agreement  provides  that  HUBCO  will  cause one  director
selected by MSB (who may be William C. Myers,  the Chairman of the Board and the
Chief  Executive  Officer  of MSB and MSB  Bank) and  acceptable  to HUBCO to be
appointed at the Effective  Time to the HUBCO Board of  Directors.  In addition,
HUBCO has  agreed to ask all of the  current  directors  of MSB Bank to serve as
directors of HUBCO's New York banking subsidiary.  These directors would receive
substantially the same fees and have  substantially the same duties as directors
of other bank subsidiaries of HUBCO.

         Mr. Myers will be appointed at the  Effective  Time as Vice Chairman of
the Board of Directors of HUBCO's New York banking  subsidiary  and President of
the Southern Region of the New York banking  subsidiary.  Immediately  after the
Effective Time, HUBCO will enter into an employment agreement with Mr. Myers for
a one-year term,  providing a base annual salary of $200,000, a guaranteed bonus
of $100,000,  coverage for the benefits provided by HUBCO to similarly  situated
executives and officers and a lump sum payment of $800,000, payable in two equal
installments, as consideration for two-year non-competition and non-solicitation
covenants  from Mr.  Myers.  The  agreement  will also  contain  other  required
provisions as well as such other terms and conditions as may be mutually  agreed
upon by the parties.

         Mr. Myers is a party to an  employment  agreement  with MSB (as amended
through  October 31, 1997),  which  provides,  among other  things,  that upon a
"change of control" of MSB or MSB Bank (which would include the Merger) he would
be entitled  to receive a lump sum payment  determined  in  accordance  with his
agreement.  The  agreement  also  contains a provision (a "gross-up  provision")
under which,  in the event the present value of the total payments to be made to
Mr.  Myers  upon a change of control  of MSB or MSB Bank  constitute  an "excess
parachute  payment" under Section 280G of the Internal Revenue Code of 1986 (the
"Code") that would trigger the payment of excise taxes under Section 4999 of the
Code,  MSB will  indemnify  Mr. Myers for the amount of the excise taxes and the
amount of any income and  employment  tax liability that would be triggered as a
result  of such  indemnification.  MSB and Mr.  Myers  have  agreed to amend Mr.
Myers' current  employment  agreement  effective as of the Closing to reduce his
pay-out under the agreement so that it would not constitute an "excess parachute
payment"  under Section 280G of the Code (and  therefore the gross-up  provision
would not be  triggered).  Assuming  a change of control  occurred  on March 31,
1998,  Mr. Myers would  receive  payments,  including  the value of any non-cash
benefits, having a present value of approximately $561,000 under his agreement.

         Gill Mackay,  Executive Vice President and Chief  Operating  Officer of
MSB and MSB Bank,  and  Anthony J.  Fabiano,  Senior  Vice  President  and Chief
Financial  Officer  of MSB and MSB  Bank,  are  each  parties  to an  employment
agreement with MSB (as amended through October 31, 1997), which provides,  among
other  things,  that upon a "change of control" of MSB or MSB Bank (which  would
include  the  Merger)  each  executive  would be  entitled to receive a lump sum
payment in  accordance  with the terms of his  agreement.  Each  agreement  also
contains a gross-up  provision.  Assuming a change of control  occurred on March
31, 1998, the present value of the payment,  including the value of any non-cash
benefits,  to be payable to Mr. Mackay and Mr.  Fabiano  would be  approximately
$999,000 and $779,000, respectively.

         Mary Ellen Rogulski,  Vice President -- Commercial Lending of MSB Bank,
Karen DeLuca, Corporate Secretary of MSB Bank, Frances C. Reilly, Vice President
- -- Loan  Operations of MSB Bank,  Frances J. Fogg,  Vice President -- Lending of
MSB Bank,  Steven R. Gleason,  President,  MSB Financial  Services and Catherine
Terwilliger,  Vice-President  --  Finance  and  Controller  of MSB Bank are each
parties to special  termination  agreements with MSB Bank which provide that if,
at any time within the three year term of the agreement that commences following
a "change of control" of MSB and MSB Bank (which would include the Merger),  the
executive's  employment is terminated without cause or the executive resigns for
good reason (as defined in the  agreements),  the executive would be entitled to
receive a lump sum severance payment equal to twice the executive's then current
annual base salary and additional employee benefit  contributions and coverages.
The  agreements  also  provide  for  automatic   reductions  in  the  event  the
distributions to be made under the agreements would otherwise constitute "excess
parachute payments" under Section 280G of the Code. Assuming a change of control
and  termination  occurred on March 31, 1998,  Ms.  Rogulski,  Ms.  DeLuca,  Ms.
Reilly, Mr. Fogg, Mr. Gleason and Ms. Terwilliger would each receive a severance
payment,  including the value of non-cash benefits,  of approximately  $194,000,
$111,000, $170,000, $170,000, $193,000 and $159,000, respectively.

         Severance payments will be provided to eligible participants in the MSB
Bank Employee Severance Compensation Plan ("Severance Plan") whose employment is
terminated within one year following the "change of control" of MSB and MSB Bank
(which would include the Merger).  The  Severance  Plan provides for an eligible
participant  to receive a severance  payment equal to the product of 1/12 of the
participant's  annual compensation  multiplied by the number of his or her whole
years of service,  up to a maximum of twenty-four (24) years. An employee of MSB
or its affiliates who has completed seven years of service or any officer of MSB
or its  affiliates,  other than any employee or officer covered by an employment
or special termination agreement providing severance benefits, would be eligible
to  participate  in the  Severance  Plan.  The  dollar  amount of the  severance
expected to be paid under the  Severance  Plan  following  the Merger  cannot be
quantified  with any certainty at this time.  Severance  will also be payable to
certain  eligible  persons who are not  participants in the Severance Plan under
the current severance policy of MSB, as applicable.

         The Retirement Plan For Board Members of MSB Bancorp,  Inc., as amended
through October 31, 1997 (the "Retirement Plan"), has been terminated  effective
as of  December  31,  1997.  As  soon  as  practicable,  each  outside  director
participating  in the Retirement  Plan will receive the benefit that has accrued
for him or her under the Retirement Plan through the purchase of an annuity or a
lump sum distribution.  Each director's accrued benefit will be determined as if
a "change  of  control"  of MSB or MSB Bank (as  defined  in the Plan)  occurred
effective as of December 31, 1997  entitling  each director to three  additional
years of age and credited service for benefit accrual  purposes.  Payments under
the Retirement Plan will be made whether or not the Merger is  consummated.  The
estimated  annual benefit  payable to a participant  upon retirement at or after
age 65 based on the $29,400 annual retainer currently in effect for directors of
MSB and assuming 10 years of service would be approximately $29,400 per year. As
a result of the termination of the Retirement  Plan, MSB accrued $2.8 million in
the fourth quarter of 1997 for benefits payable to Board Members.

         In addition to the foregoing,  the Merger  Agreement  requires HUBCO to
indemnify,  for a period of six years after the Effective  Time,  each director,
officer,  employee  or agent of MSB or MSB Bank or any  person who serves or has
served at the request of MSB or MSB Bank in any  capacity  with any other person
to the  fullest  extent  which MSB or MSB Bank would have been  permitted  under
applicable law and their respective  Certificates of  Incorporation  and By-laws
had the Merger not occurred, with respect to any claims made against such person
because he or she is or was serving in such capacity.  The Merger Agreement also
requires  HUBCO to provide  MSB's and MSB Bank's  officers  and  directors  with
directors'  and officers'  liability  insurance for at least six years after the
Effective Time.

         For further details regarding the foregoing, see "THE PROPOSED MERGER -
Interests of Certain Persons in the Merger."

         Differences in Stockholders' Rights

         MSB is a business corporation incorporated under the DGCL, and HUBCO is
a business  corporation  incorporated under the New Jersey Business  Corporation
Act (the "NJBCA").  The rights of MSB stockholders are currently governed by the
DGCL and MSB's certificate of incorporation and by-laws.  At the Effective Time,
each MSB  stockholder  will become a shareholder  of HUBCO.  The rights of HUBCO
stockholders are governed by the NJBCA and HUBCO's  certificate of incorporation
and by-laws. The DGCL and the NJBCA, and the rights of stockholders  thereunder,
differ with respect to voting  requirements and various other matters.  The most
significant  of these  differences  are: the removal of directors and changes to
the  size of the  Board  of  Directors,  the  requisite  Board  and  shareholder
approvals  necessary  to  amend  the  By-laws  of the two  corporations  and the
existence of MSB's Rights Plan.

         Selected Consolidated Financial Data

         The  following  tables  set  forth  selected  historical   consolidated
financial  information  (audited and  unaudited)  for both HUBCO and MSB for the
five years ended December 31, 1996 and the nine months ended  September 30, 1997
and 1996.  The tables have been derived from,  and should be read in conjunction
with,  the  historical  financial  statements  of HUBCO and MSB,  including  the
related   notes   thereto,    incorporated    by   reference   in   this   Proxy
Statement-Prospectus. See "INFORMATION INCORPORATED BY REFERENCE." The financial
information for the nine month period ended September 30, 1997 for HUBCO and MSB
reflects, in the opinion of the management of HUBCO and MSB,  respectively,  all
adjustments  necessary for a fair presentation of such information.  Results for
this period are not necessarily  indicative of the results which may be expected
for the full year or any other interim period.

         The  selected  data  presented   below  under  the  caption   "Selected
Consolidated  Financial  Data of MSB" for the year ended  December  31, 1996 are
derived from the  consolidated  financial  statements  of MSB Bancorp,  Inc. and
Subsidiaries,  which financial statements have been audited by KPMG Peat Marwick
LLP, independent certified public accountants. The selected data presented below
for each of the years in the two year  period  ended  December  31, 1995 and for
each of the  years in the two  year  period  ended  September  30,  1993 and the
"Balance  Sheet  Summary"  at  December  31,  1993 are  derived  from  financial
statements that have been audited by Nugent & Haeussler P.C., MSB's  independent
certified public accounts for those periods. All other information  contained in
the "Selected Consolidated Financial Data of MSB" is unaudited.


<PAGE>

<TABLE>
<CAPTION>

                  SELECTED CONSOLIDATED FINANCIAL DATA OF HUBCO


                                                             At or for the Year Ended December 31,
                                           ---------------------------------------------------------------------------
                                                1996           1995           1994          1993           1992
                                                      (Dollars in thousands, except for per share amounts)

<S>                                         <C>            <C>            <C>            <C>            <C>      
Earnings Summary:
Interest income                             $   204,182    $    203,651   $   170,929    $    149,528   $   164,346
Interest expense                                 72,828          70,440        53,126          50,771        67,749
                                            ------------   -------------  ------------   -------------  ------------
Net interest income                             131,354         133,211       117,803          98,757        96,597
Provision for possible loan losses               12,295           9,515         9,309          31,917        26,320
                                            ------------   -------------  ------------   -------------  ------------

Net interest income after
    provision for possible loan losses          119,059         123,696       108,494          66,840        70,277
Other income                                     30,276          28,223        22,420          24,571        25,530
Other expenses                                  116,239         102,842        94,931          97,098        93,764
                                            ------------   -------------  ------------   -------------- -----------
Income (loss) before income taxes                33,096          49,077        35,983          (5,687)        2,043
Income tax provision (benefit)                   11,599          14,512        12,595             321        (6,441)
                                            ============   =============  ============   =============  ============
Net income (loss)                           $    21,497    $     34,565   $    23,388    $     (6,008)   $    8,484
                                            ============   =============  ============   =============  ============

Share Data:
Weighted average common
     shares outstanding (in thousands)           22,508          22,127        20,367          16,687        15,117
Basic earnings per share                    $      0.91    $       1.52   $      1.13    $      (0.36)   $     0.56
Diluted earnings per share                         0.88            1.43          1.02           (0.31)         0.56
Cash dividend per common share                     0.66            0.56          0.34            0.29          0.25

Balance Sheet Summary:
Securities held to maturity                 $   280,914    $    294,057   $   715,509    $    599,587    $  456,709
Securities available for sale                   655,492         502,381       213,815         179,267       130,789
Loans                                         1,884,355       1,652,022     1,569,059       1,303,397     1,373,631
Total assets                                  3,115,687       2,778,416     2,770,667       2,322,713     2,219,105
Deposits                                      2,592,092       2,446,273     2,414,999       2,103,895     2,021,029
Stockholders' equity                            206,333         216,796       187,305         117,965       122,406

Performance Ratios:
Return on average assets                           0.76 %          1.27 %        0.91 %        (0.27) %        0.38 %
Return on average equity                          10.44 %         17.31 %       15.77 %        (5.01) %        7.57 %
Dividend payout                                   73.33 %         40.29 %       34.34 %                       44.64 %

Average equity to average assets                   7.25 %          7.35 %        5.79 %          5.39 %        5.02 %
Net interest margin                                5.05 %          5.34 %        5.03 %          4.75 %        4.81 %

Asset Quality Ratios:
Allowance for possible loan
     losses to total loans                         1.87 %          1.82 %        1.97 %          2.57 %        2.39 %
Allowance for possible loan losses
     to non-performing loans                        111 %           118 %          74 %            44 %          42 %
Non-performing loans to
     total loans                                   1.69 %          1.55 %        2.65 %          5.78 %        5.64 %
Non-performing assets to total
     loans, plus other real estate                 1.98 %          2.23 %        3.62 %          7.39 %        7.54 %
Net charge-offs to average loans                   0.69 %          0.66 %        1.28 %          1.84 %        1.76 %

</TABLE>

<PAGE>


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

                                                  At or For the Nine Months Ended September 30,
                                           -------------------------------------------------------------
                                                        1997                           1996
                                           ------------------------------- -----------------------------
                                                (Dollars in thousands, except for per share amounts)
<S>                                               <C>                             <C>
Earnings Summary:
Interest income                                   $   165,249                     $   149,933
Interest expense                                       58,772                          52,491
                                                  ------------                    ------------
Net interest income                                   106,477                          97,442
Provision for possible loan losses                      5,027                           6,675
                                                  ------------                    ------------

Net interest income after
    provision for possible loan losses                101,450                          90,767
Other income                                           28,993                          21,915
Other expenses                                         70,165                          83,437
                                                  ------------                    ------------
Income before income taxes                             60,278                          29,245
Income tax provision                                   23,860                          11,208
                                                  ------------                    ------------
Net income                                        $    36,418                     $    18,037
                                                  ------------                    ------------

Share Data:
Weighted average common
     shares outstanding (in thousands)                 23,471                          24,070
Basic earnings per share                          $      1.61                     $      0.77
Diluted earnings per share                               1.53                            0.74
Cash dividend per common share                           0.55                            0.48

Balance Sheet Summary:
Securities held to maturity                       $   232,970                     $   274,226
Securities available for sale                         653,079                         657,269
Loans                                               1,781,414                       1,794,897
Total assets                                        3,046,034                       3,034,297
Deposits                                            2,298,321                       2,500,389
Stockholders' equity                                  211,893                         205,144

Performance Ratios: (1)
Return on average assets                                 1.62 %                          0.87 %
Return on average equity                                23.44 %                         11.86 %
Dividend payout                                         35.48 %                         64.00 %
Average equity to average assets                         6.92 %                          7.31 %
Net interest margin                                      5.22 %                          5.14 %

Asset Quality Ratios:
Allowance for possible loan
     losses to total loans                               2.11 %                          1.83 %
Allowance for possible loan losses
     to non-performing loans                              116 %                            95 %
Non-performing loans to
     total loans                                         1.82 %                          1.92 %
Non-performing assets to total
     loans, plus other real estate                       2.02 %                          2.30 %
Net charge-offs to average loans                         0.29 %                          0.39 %
- ----------------------------

</TABLE>

(1) The Performance Ratios are presented on an annualized basis.


<PAGE>


<TABLE>
<CAPTION>
                   SELECTED CONSOLIDATED FINANCIAL DATA OF MSB

                                                                                         At or for the               At or for the
                                                                                        12 months Ended              Year Ended
                                             At or for the Year Ended December 31,        December 31               September 30
                                           ----------------------------------------------------------------------------------------
                                                 1996           1995           1994         1993(1)           1993         1992
                                                          (Dollars in thousands, except for per share amounts)
<S>                                         <C>             <C>                <C>        <C>           <C>             <C>        
Earnings Summary:
Interest income                             $     54,350    $    29,151         24,514    $    25,403    $    26,215    $    27,300
Interest expense                                  30,793         15,183         10,772         11,281         11,902         15,539
                                             ------------   ------------   ------------   ------------   ------------   ------------
Net interest income                               23,557         13,968         13,742         14,122         14,313         11,761
Provision for possible loan losses                 1,400            483            119            355            527          1,681
                                             ------------   ------------   ------------   ------------   ------------   ------------

Net interest income after
    provision for possible loan losses            22,157         13,485         13,623         13,767         13,786         10,080
Other income                                       4,027          2,168          1,753          3,739          4,314          4,434
Other expenses (3)                                23,369         11,670         13,720         12,698         12,876         11,367
                                             ------------   ------------   ------------   ------------   ------------   -----------
Income before income taxes                         2,815          3,983          1,656          4,808          5,224          3,147
Income tax provision                               1,104          1,622            626          2,165          2,312          1,337
                                             ------------   ------------   ------------   ------------   ------------   -----------
Income before cumulative effect of
accounting change                            $     1,711    $     2,361          1,030    $     2,643    $     2,912    $    1,810
Cumulative effect of accounting changes (2)           --             --            117             --            483          (682)
                                             ============   ============   ============   ============   ============   ===========
Net income                                   $     1,711    $     2,361          1,147    $     2,643    $     3,395    $    1,128
                                             ============   ============   ============   ============   ============   ===========

Share Data:
Weighted average
     shares outstanding (in thousands)             2,780          1,664          1,681          1,787          1,807             --
Basic earnings per share (3)                        0.22           1.46           0.70           1.53           1.93             --
Diluted earnings per share (3)               $      0.22    $      1.42           0.68    $      1.48    $      1.88    $        --
Cash dividend per common share                      0.60           0.60           0.46           0.30           0.20             --

Balance Sheet Summary:
Securities held to maturity                  $        --    $        --         31,908    $   143,448    $   162,699        176,889
Securities available for sale                    374,113        125,355         96,388         40,552         31,591         37,192
Loans                                            338,491        280,512        231,075        182,712        172,270        169,344
Total assets                                     820,916        454,126        405,928        409,429        417,332        421,300
Deposits                                         736,161        388,944        354,920        356,931        359,703        371,429
Stockholders' equity                              70,790         43,996         39,624         43,430         44,055         42,294

Performance Ratios:
Return on average assets (3)                        0.21 %         0.54 %         0.28 %         0.64 %         0.82 %        0.30 %
Return on average equity (3)                        2.42 %         5.62 %         2.75 %         6.05 %         7.82 %        4.03 %
Dividend payout                                   272.73 %        43.17 %        69.70 %        20.98 %        10.93 %          -- %
Average equity to average assets                    8.48 %         9.52 %        10.26 %        10.58 %        10.44 %        7.43 %
Net interest margin                                 3.07 %         3.35 %         3.58 %         3.65 %         3.67 %        3.33 %

Asset Quality Ratios:
Allowance for possible loan
     losses to net loans                            0.58 %         0.59 %         0.63 %         0.80 %         0.83 %        0.71 %
Allowance for possible loan losses
     to non-performing loans                       41.05 %        56.03 %        82.62 %       126.60 %       146.93 %       41.91 %
Non-performing loans to
     total loans                                    1.40 %         1.05 %         0.76 %         0.63 %         0.56 %        1.68 %
Non-performing assets to total loans,
     plus other real estate owned                   1.67 %         1.33 %         1.06 %         1.32 %         1.35 %        2.47 %
Net charge-offs to average loans                    0.36 %         0.11 %         0.06 %         0.16 %         0.18 %        0.77 %
- -------------

</TABLE>


(1)  In July  1993,  MSB  changed  its fiscal  year-end  from  September  30, to
     December  31. The three  months  ended  December  31,  1993  represented  a
     transition  period.  MSB's 1994 fiscal  year began on January 1, 1994.  For
     purposes  of  comparing  the results of  operations  for fiscal  1994,  MSB
     believes it is  meaningful  to use the 12 months  ended  December  31, 1993
     (unaudited) as the basis for that comparison.

(2)  Represents a change in the accounting  for  investment  securities in 1994,
     income taxes in 1993 and post-retirement benefits in 1992.

(3)  Includes a $2.9 million  pre-tax  charge for SAIF  assessment in 1996 and a
     $1.6  million  pre-tax  charge  for  restructuring  expenses  in the fourth
     quarter of 1994.


<PAGE>

<TABLE>
<CAPTION>
                   SELECTED CONSOLIDATED FINANCIAL DATA OF MSB

                                                  At or For the Nine Months Ended September 30,
                                           -------------------------------------------------------------
                                                        1997                           1996
                                           ------------------------------- -----------------------------
                                                (Dollars in thousands, except for per share amounts)
<S>                                                <C>                             <C>
Earnings Summary:
Interest income                                     $  40,341                        $ 40,718
Interest expense                                       21,922                          23,041
                                                   -----------                     -----------
Net interest income                                    18,419                          17,677
Provision for possible loan losses                        850                             970
                                                   -----------                     -----------
Net interest income after
    provision for possible loan losses                 17,569                          16,707
Other income                                            3,325                           2,867
Other expenses (1)                                     15,479                          18,488
                                                   -----------                     -----------
Income before income taxes                              5,415                           1,086
Income tax provision                                    2,143                             440
                                                   ===========                     ===========
Net Income                                          $   3,272                        $    646
                                                   ===========                     ===========
Share Data:
Weighted average
     shares outstanding (in thousands)                  2,837                           2,766

Basic earnings (loss) per share                    $     0.85                        $ (0.06)
Diluted earnings (loss) per common share           $     0.85                        $ (0.06) 
Cash dividend per common share                           0.45                            0.45

Balance Sheet Summary:
Securities available for sale                      $  312,916                        $434,737
Loans                                                 372,282                         326,796
Total assets                                          773,991                         848,255
Deposits                                              684,018                         748,470
Stockholders' equity                                   76,137                          67,968

Performance Ratios:
Return on average assets                                 0.54 %                          0.10 %
Return on average equity                                 5.99 %                          1.22 %
Dividend payout                                         53.57 %                          (NM) %
Average equity to average assets                         9.10 %                          8.42 %
Net interest margin                                      3.34 %                          3.07 %

Asset Quality Ratios:
Allowance for possible loan
     losses to net loans                                 0.63 %                          0.55 %
Allowance for possible loan losses
     to non-performing loans                             74.3 %                          35.6 %
Non-performing loans to
     total loans                                         0.85 %                          1.53 %
Non-performing assets to total loans,
     plus other real estate owned                        1.44 %                          1.81 %
Net charge-offs to average loans (annualized)            0.26 %                          0.38 %
- --------------

</TABLE>

(1)  Includes  a $2.9  million  pre-tax  charge  for the  SAIF  recapitalization
     assessment in 1996.

<PAGE>

                        MARKET PRICE AND DIVIDEND MATTERS

Market Price and Dividend History

HUBCO Common Stock is quoted on The Nasdaq Stock Market  (formerly  known as the
"Nasdaq  National Market System") under the symbol "HUBC",  and MSB Common Stock
is quoted on The American  Stock  Exchange  (the "AMEX") under the symbol "MBB".
The  following  tables set forth,  for the periods  indicated,  the high and low
closing  prices per share of HUBCO  Common  Stock on The Nasdaq Stock Market and
MSB Common Stock on the  Composite  Tape, in each case as reported the following
business day in The Wall Street Journal, and quarterly dividends per share.

              All stock  prices  shown in the tables  below have been rounded to
the nearest cent.  HUBCO's stock prices and dividends  shown in the tables below
have been  adjusted  for a HUBCO stock  dividend  payable on December 1, 1997 to
stockholders  of record on November 13, 1997 (the "1997 Stock  Dividend")  and a
HUBCO stock dividend  payable on November 15, 1996 to  stockholders of record on
November 4, 1996 (the "1996 Stock Dividend").

<TABLE>
<CAPTION>

                                                                               Equivalent Pro Forma Market Price Per
                                   Market                  Market                   Share of MSB Common Stock(1)
                              Price Per Share         Price Per Share               Maximum              Minimum
                                  of HUBCO                 of MSB                   Exchange             Exchange
                                Common Stock            Common Stock                Ratio (1.03)         Ratio (0.97)
                         ----------------------  ---------------------  ---------------------------------------------
                              High        Low        High        Low         High       Low         High        Low
                             -----        ---        ----        ---         ----       ---         -----       ---
    <S>                     <C>         <C>        <C>         <C>         <C>         <C>         <C>         <C>
    1996:
    First Quarter........   $ 21.33     $ 18.32    $ 22.00     $ 17.00     $ 21.97     $ 18.87     $ 20.69     $ 17.77
    Second Quarter.......   $ 20.50     $ 17.32    $ 18.25     $ 15.00     $ 21.12     $ 17.84     $ 19.89     $ 16.80
    Third Quarter........   $ 20.39     $ 18.61    $ 17.50     $ 15.75     $ 21.00     $ 19.17     $ 19.78     $ 18.05
    Fourth Quarter.......   $ 24.15     $ 19.56    $ 19.63     $ 15.50     $ 24.87     $ 20.15     $ 23.43     $ 18.97

    1997:
    First Quarter........   $ 25.85     $ 21.84    $ 20.50     $ 16.75     $ 26.63     $ 22.50     $ 25.08     $ 21.19
    Second Quarter.......   $ 28.52     $ 21.12    $ 20.13     $ 16.38     $ 29.38     $ 21.75     $ 27.67     $ 20.48
    Third Quarter........   $ 32.04     $ 26.94    $ 28.88     $ 19.88     $ 33.00     $ 27.75     $ 31.08     $ 26.13
    Fourth Quarter......... $ 39.13     $ 30.94    $ 37.63     $ 27.25     $ 40.30     $ 31.87     $ 37.96     $ 30.01

    1998:
    First Quarter
    (through 3/__/98)..... $           $           $           $           $           $           $           $


- -------------
</TABLE>

(1)  Equivalent pro forma market price per share of MSB Common Stock  represents
     the high and low closing prices per share of HUBCO Common Stock, multiplied
     by  the  Exchange  Ratio.  The  Exchange  Ratio  is  subject  to  customary
     anti-dilution adjustments specified in the Merger Agreement.


<PAGE>


<TABLE>
<CAPTION>
                                                                                      Equivalent Pro Forma Dividends Per
                                            HUBCO                  MSB                   Share of MSB Common Stock(1)
                                        Common Stock           Common Stock              Maximum              Minimum
                                          Dividends             Dividends                Exchange             Exchange
                                          Per Share             Per Share                Ratio (1.03)         Ratio (0.97)
                                          ---------             ---------                ------------         ------------
            <S>                            <C>                    <C>                   <C>                   <C> 
            1996:
            First Quarter.........         $ 0.160                $ 0.15                $ 0.165               $ 0.155
            Second Quarter........         $ 0.160                $ 0.15                $ 0.165               $ 0.155
            Third Quarter.........         $ 0.160                $ 0.15                $ 0.165               $ 0.155
            Fourth Quarter........         $ 0.184                $ 0.15                $ 0.190               $ 0.179

            1997:
            First Quarter.........         $ 0.184                $ 0.15                $ 0.190               $ 0.179
            Second Quarter........         $ 0.184                $ 0.15                $ 0.190               $ 0.179
            Third Quarter.........         $ 0.184                $ 0.15                $ 0.190               $ 0.179
            Fourth Quarter ......9         $ 0.200                $ 0.15                $ 0.206               $ 0.194

            1998:
            First Quarter
            (through 3/__/98).....            $                     $                      $                     $

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

</TABLE>

(1)  Equivalent  pro  forma  cash  dividends  per  share  of  MSB  Common  Stock
     represents  HUBCO  historical  dividend rates per share,  multiplied by the
     Exchange  Ratio,  rounded  to the  nearest  tenth  of a cent.  The  current
     annualized  dividend rate per share of HUBCO Common  Stock,  based upon the
     four most recently declared quarterly dividend rates of $.1845 per share of
     HUBCO Common Stock payable on March 1, June 1, September 1 and $.20 payable
     on December 1, would be $0.752.  On an  equivalent  pro forma  basis,  such
     current  annualized  HUBCO  dividend per share of MSB Common Stock would be
     $0.775, based on the Maximum Exchange Ratio (1.03), or $0.729, based on the
     Minimum Exchange Ratio (0.97), in each case rounded to the nearest tenth of
     a cent.  See "MARKET PRICE AND DIVIDEND  MATTERS - Limitations on Dividends
     Under The Merger  Agreement."  No assurance can be given as to future HUBCO
     dividend rates.  Future HUBCO dividends are dependent upon the earnings and
     financial  condition  of  HUBCO,  as well  as  government  regulations  and
     policies and other factors.


<PAGE>


         The following  table  presents for (i) December 12, 1997, the last full
trading day before public  announcement of the signing of the Merger  Agreement,
and (ii) the most  recent full  trading day prior to the  printing of this Proxy
Statement,  the  reported  closing  price per share of HUBCO Common Stock on The
Nasdaq  Stock  Market  and of MSB  Common  Stock on the  Composite  Tape and the
equivalent  price per share of MSB Common  Stock  computed  by  multiplying  the
closing  price  of HUBCO  Common  Stock on each of the  dates  specified  by the
Maximum   Exchange   Ratio  (1.03)  and  the  Minimum   Exchange  Ratio  (0.97),
respectively.


<TABLE>
<CAPTION>

                                                                                Equivalent Price Per Share
                                                                                    of MSB Common Stock
                                                                                 Maximum         Minimum
                                     HUBCO                  MSB                  Exchange        Exchange
                                  Common Stock         Common Stock              Ratio (1.03)    Ratio (0.97)
                                  ------------         ------------             -------------    ------------
 <S>                                 <C>                  <C>                   <C>                  <C>  
 December 12, 1997..........         $36.50               $30.50                $37.595              $35.405
 March __, 1998.............         $                    $____                 $____                $_____
                                        -
- --------------------------------------
</TABLE>

         The  calculation  of the  Exchange  Ratio  called  for  by  the  Merger
Agreement  was  intended  by HUBCO  and MSB to  result  in  stockholders  of MSB
receiving HUBCO Common Stock with a value of $36.02 for each share of MSB Common
Stock,  provided  that the Median  Pre-Closing  Price of HUBCO  Common  Stock is
between $34.97 and $37.13.  However,  because of the Minimum  Exchange Ratio and
Maximum  Exchange  Ratio,  and  because the price of HUBCO  Common  Stock at the
Effective  Time  may  not be the  same  as the  Median  Pre-Closing  Price,  MSB
stockholders  are not assured of receiving  any  specific  market value of HUBCO
Common  Stock.  The price of HUBCO  Common  Stock at the  Effective  Time may be
higher or lower than the Median  Pre-Closing  Price,  and may be higher or lower
than the market  price at the time of entering  into the Merger  Agreement,  the
time of mailing this Proxy  Statement-Prospectus  or at the time of the Meeting.
MSB  STOCKHOLDERS  ARE URGED TO OBTAIN CURRENT  MARKET  QUOTATIONS FOR THE HUBCO
COMMON STOCK AND MSB COMMON STOCK.

Limitations on Dividends Under the Merger Agreement

         The Merger  Agreement  prohibits MSB from  declaring,  setting aside or
paying any dividend or other distribution on its capital stock,  except that MSB
may pay  dividends  on the MSB  Stock in the same  amount as was paid in the two
quarters  prior to the date of the Merger  Agreement,  less the amount,  if any,
which MSB may pay to the  holders  of MSB  Common  Stock in order to redeem  the
Rights which currently exist as part of the MSB Common Stock.

Dividend Limitations on HUBCO

         The holders of HUBCO  Common  Stock are  entitled to receive  dividends
when and if  declared  by  HUBCO's  Board  of  Directors  out of  funds  legally
available  therefor.  HUBCO has paid regular cash  dividends on its common stock
since its inception in 1982. The HUBCO Series B Convertible Preferred Stock (the
"HUBCO Series B Preferred Stock") also is entitled to receive dividends when and
if  declared  by  HUBCO's  Board of  Directors  out of funds  legally  available
therefor.  HUBCO  has no  obligation  to pay  dividends  on the  HUBCO  Series B
Preferred  Stock  regardless  of any  dividends  which  may be paid on the HUBCO
Common Stock. The primary source for HUBCO's dividends is dividends from HUBCO's
banking subsidiaries to HUBCO, the payment of which is regulated.  Under the New
Jersey Banking Act of 1948, as amended (the "NJBA"),  Hudson United Bank ("HUB")
may pay dividends only out of retained earnings,  and only out of surplus to the
extent  that  surplus  exceeds 50% of stated  capital.  Under the Banking Law of
Connecticut (the "CBL"),  Lafayette may pay dividends only from its net profits,
and the total of all dividends in any calendar year may not (unless specifically
approved by the  Commissioner of the  Connecticut  Department of Banking) exceed
the total of its net profits of that year combined with its retained net profits
of  the  preceding  two  years.  The  FDIC  has  the  authority  to  prohibit  a
state-chartered  bank from  engaging in conduct  which,  in the FDIC's  opinion,
constitutes an unsafe or unsound banking practice.  Under certain circumstances,
the FDIC could claim that the payment of a dividend or other  distribution  by a
bank to its sole  shareholder  constitutes  an unsafe or  unsound  practice.  In
addition,  upon consummation of HUBCO's  acquisition of its first New York-based
bank (whether BTH or MSB Bank),  that bank will serve as an additional source of
dividends  to HUBCO.  Payment of any such  dividends  by  HUBCO's  New York bank
subsidiary  will be subject to the  regulations of the OTS, if the New York bank
continues  to be  federally  chartered,  or the New York Banking Law, if the New
York bank converts to a New York State-chartered bank.

<PAGE>
                         PRO FORMA FINANCIAL INFORMATION

         The  following  tables  present  certain pro forma  unaudited  combined
condensed financial  information from the pro forma unaudited combined condensed
statements of income for the nine-month  period ended September 30, 1997 and for
the years ended December 31, 1996,  1995 and 1994,  and the pro forma  unaudited
combined  condensed  balance sheet at September 30, 1997.  The HUBCO and MSB pro
forma  combined   financial   information   gives  effect  to  HUBCO's  proposed
acquisition of MSB in a transaction accounted for as a pooling of interests,  as
if such transaction had been consummated for statement of income purposes on the
first day of the applicable  periods and for balance sheet purposes on September
30,  1997.  The pro  forma  information  is  based on the  historical  financial
statements  of HUBCO and MSB,  certain of which are  incorporated  by  reference
herein. The pro forma financial  information assumes a Maximum Exchange Ratio of
1.03 and a Minimum  Exchange Ratio of 0.97 shares of HUBCO Common Stock for each
share of MSB Common Stock outstanding.

         The summary unaudited pro forma financial information should be read in
conjunction  with the pro forma  financial  information  and the  related  notes
thereto  presented  elsewhere  in  the  Proxy  Statement  and  the  consolidated
financial  statements and related notes  incorporated  by reference in the Proxy
Statement.  Anticipated cost savings net of expected Merger-related expenses and
restructuring  charges are not expected to be material and,  therefore,  the pro
forma financial data does not give effect to these items,  nor does it take into
account  HUBCO's  pending  acquisition  of PFC or  Community  Financial  Holding
Corporation ("CFHC"),  HUBCO's purchase of 22 branches from First Union National
Bank (the  "Branch  Purchase")  or HUBCO's  recently  completed  acquisition  of
Security  National  Bank & Trust  Company of New Jersey  ("SNB") and The Bank of
Southington  ("TBOS").   See  "CERTAIN  INFORMATION  REGARDING  HUBCO  -  Recent
Developments."  None of the acquisitions had closed as of September 30, 1997 and
none are sufficiently  material to HUBCO under SEC rules to require inclusion in
this  Proxy   Statement-Prospectus   of  financial   statements   or  pro  forma
presentation  regarding  such  acquisitions.  The pro forma  information  is not
necessarily  indicative  of the  results  of  operations  which  would have been
achieved had the Merger been  consummated as of the beginning of the periods for
which  such  data  are   presented   and  should  not  be   construed  as  being
representative of future periods.


<PAGE>

<TABLE>
<CAPTION>
          Pro Forma Unaudited Combined Condensed Financial Information
                    (In thousands, except for per share data)

                                                               For the Nine
                                                               Months Ended
                                                               September 30, 
                                                               --------------      For the Years Ended December 31,
                                                                                  ------------------------------------
                                                                   1997              1996        1995         1994
                                                               -------------      ------------ ----------  -----------

<S>                                                              <C>              <C>         <C>           <C>
Results of Operations:
Net interest income before provision for possible loan losses    $   124,896      $   154,911 $  147,179    $  131,545
Provision for possible loan losses..........................           5,877           13,695      9,998         9,428
Net interest income after provision for possible loan losses         119,019          141,216    137,181       122,117
Income  before income taxes.................................          65,693           35,911     53,062        37,639
Net income..................................................          39,690           23,208     36,926        24,535
Earnings per share
  Basic-maximum exchange ratio..............................            1.51             0.84       1.44          1.04
  Basic-minimum exchange ratio..............................            1.52             0.84       1.45          1.04
  Diluted-maximum exchange ratio............................            1.49             0.85       1.36          0.95
  Diluted-minimum exchange ratio............................            1.50             0.86       1.37          0.95

                                                                As of September 30,
                                                                        1997
                                                               -----------------------
Balance Sheet:
Total assets................................................    $  3,801,380
Total deposits..............................................       2,984,381
Total stockholders' equity..................................         271,193
Book value per common share
  Maximum exchange ratio....................................           10.70
  Minimum exchange ratio....................................           10.78

</TABLE>

<PAGE>


                       ACTUAL AND PRO FORMA PER SHARE DATA


         The  following  table sets forth per share data  relating to dividends,
net income and book value of HUBCO Common Stock and MSB Common Stock, both on an
actual (historical) basis and on a pro forma combined basis, as adjusted for the
1996 Stock Dividend and 1997 Stock Dividend. The actual per share data have been
derived  from  the   consolidated   financial   statements  of  HUBCO  and  MSB,
respectively, incorporated by reference herein. See "INFORMATION INCORPORATED BY
REFERENCE."

         The pro forma unaudited book value per share data at September 30, 1997
and the pro forma  unaudited net income per share data for the nine months ended
September 30, 1997 and for the years ended December 31, 1996, 1995 and 1994 have
been  derived  from  the  pro  forma  unaudited  combined  condensed   financial
statements  of HUBCO  and MSB,  giving  effect  to  HUBCO's  acquisition  of MSB
accounted for as a pooling of interests.  Pro forma  unaudited per share amounts
have  been  determined  based on the  assumptions  set  forth  in the pro  forma
combined condensed  unaudited financial  statements  presented elsewhere herein.
See "PRO FORMA FINANCIAL INFORMATION."

         The actual,  pro forma and pro forma equivalent per share data included
in the table below should be read in conjunction  with the financial  statements
of HUBCO and MSB  incorporated  by reference  herein and the pro forma  combined
condensed financial  statements of HUBCO and MSB presented elsewhere herein. See
"INFORMATION  INCORPORATED BY REFERENCE" and "PRO FORMA FINANCIAL  INFORMATION."
Anticipated   cost   savings  net  of  expected   Merger-related   expenses  and
restructuring  charges are not expected to be material and,  therefore,  the pro
forma financial data does not give effect to these items,  nor does it take into
account  HUBCO's  pending  acquisition  of PFC or CFHC,  the Branch  Purchase or
HUBCO's recently completed acquisition of SNB and TBOS. See "CERTAIN INFORMATION
REGARDING HUBCO - Recent  Developments."  None of the acquisitions had closed as
of  September  30,  1997 and none are  sufficiently  material to HUBCO under SEC
rules to require  inclusion  in this  Proxy  Statement-Prospectus  of  financial
statements or pro forma presentation regarding such acquisitions.  The pro forma
information  is not  necessarily  indicative of the results of operations  which
would have been achieved had the Merger been  consummated as of the beginning of
the periods for which such data are  presented  and should not be  construed  as
being representative of future periods.


<PAGE>

<TABLE>
<CAPTION>

                                                            For the Nine Months
                                                                 Ended             For the Year Ended December 31
                                                             September 30, 1997    1996         1995        1994
                                                            -------------------    ----         ----        ---- 
<S>                                                             <C>                <C>          <C>          <C> 
CASH DIVIDENDS DECLARED PER COMMON SHARE: (1)
  HUBCO - Actual                                                $ 0.55             $ 0.66       $ 0.56       $ 0.34
  MSB- Actual                                                     0.45               0.60         0.60         0.46
  MSB, Pro forma equivalent: (2)                                  0.57               0.68         0.58         0.35
         Maximum exchange ratio                                   0.53               0.64         0.54         0.33
         Minimum exchange ratio

NET INCOME PER COMMON SHARE:
  HUBCO - Actual
    Basic                                                       $ 1.61             $ 0.91       $ 1.52       $ 1.13
    Diluted                                                       1.53               0.88         1.43         1.02
  MSB - Actual
    Basic                                                         0.85               0.22         1.46         0.70
    Diluted                                                       0.85               0.22         1.42         0.68
Pro Forma:
  Pro forma per share of HUBCO
    Common Stock:
      Basic, maximum exchange ratio                               1.51               0.84         1.44         1.04
      Basic, minimum exchange ratio                               1.52               0.84         1.45         1.04
      Diluted, maximum exchange ratio                             1.49               0.85         1.36         0.95
      Diluted, minimum exchange ratio                             1.50               0.86         1.37         0.95
  MSB, Pro forma equivalent: (2)
      Basic, maximum exchange ratio                               1.56               0.87         1.48         1.07
      Basic, minimum exchange ratio                               1.47               0.81         1.41         1.01
      Diluted, maximum exchange ratio                             1.53               0.88         1.40         0.98
      Diluted, minimum exchange ratio                             1.45               0.83         1.33         0.92

                                                        As of September 30,
                                                                 1997
                                                        -------------------
BOOK VALUE PER COMMON SHARE:

  HUBCO - Actual                                              $ 9.42
  MSB- Actual tangible                                         11.76
    ACTUAL TOTAL                                               22.21
  Pro forma per share of HUBCO
    Maximum exchange ratio                                     10.70
    Minimum exchange ratio                                     10.78
  MSB, Pro forma equivalent (2)
    Maximum exchange ratio                                     11.02
    Minimum exchange ratio                                     10.46

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

</TABLE>

(1)  For information regarding HUBCO's and MSB's dividends, and the market price
     of HUBCO and MSB Common Stock, see "MARKET PRICE AND DIVIDEND MATTERS."

(2)  Equivalent  pro  forma  cash  dividends  per  share  of  MSB  Common  Stock
     represents  HUBCO  historical  dividend rates per share,  multiplied by the
     Exchange  Ratio,  rounded  to the  nearest  tenth  of a cent.  The  current
     annualized  dividend rate per share of HUBCO Common  Stock,  based upon the
     four most recently declared  quarterly dividend rates of $.184 per share of
     HUBCO Common Stock payable on March 1, June 1, September 1 and $.20 payable
     on December 1, would be $0.752.  On an  equivalent  pro forma  basis,  such
     current  annualized  HUBCO  dividend per share of MSB Common Stock would be
     $0.775 based on the Maximum  Exchange Ratio (1.03),  or $0.729 based on the
     Minimum Exchange Ratio (0.97), in each case rounded to the nearest tenth of
     a cent.  See "MARKET PRICE AND DIVIDEND  MATTERS - Limitations on Dividends
     Under The Merger  Agreement."  No assurance can be given as to future HUBCO
     dividend rates.  Future HUBCO dividends are dependent upon the earnings and
     financial  condition  of  HUBCO,  as well  as  government  regulations  and
     policies and other factors.


                                  INTRODUCTION

         This Proxy Statement  solicits,  on behalf of the Board of Directors of
MSB Bancorp, Inc. ("MSB"),  approval by the holders of shares of common stock of
MSB, $0.01 par value per share ("MSB Common  Stock"),  of the Agreement and Plan
of Merger, dated December 15, 1997 (the "Merger Agreement"), by and among HUBCO,
Inc. ("HUBCO"), MSB and MSB's wholly owned subsidiary, MSB Bank. Pursuant to the
Merger Agreement,  MSB will be merged with and into HUBCO (the "Merger"). A copy
of the Merger Agreement is attached as Appendix A to this Proxy Statement.

         Upon  consummation of the Merger,  each outstanding share of MSB Common
Stock, except for Excluded Shares (as defined below), will be converted into the
right to receive a number of shares (the  "Exchange  Ratio") of common  stock of
HUBCO,  no par value  ("HUBCO  Common  Stock"),  equal to $36.02  divided by the
Median  Pre-Closing  Price of HUBCO  Common  Stock (a term defined in the Merger
Agreement  generally  as the median of the closing  prices of HUBCO Common Stock
during the  ten-trading  day period ending on the day the parties  receive final
federal  bank  regulatory  approval for the  Merger),  provided  that the Median
Pre-Closing  Price is between $34.97 and $37.13.  A minimum  Exchange Ratio (the
"Minimum Exchange Ratio") of 0.97 will apply if the Median  Pre-Closing Price is
greater than $37.13, and a maximum Exchange Ratio (the "Maximum Exchange Ratio")
of 1.03 will apply if the Median  Pre-Closing  Price is less than $34.97.  HUBCO
will pay cash to MSB  stockholders in lieu of fractional  shares of HUBCO Common
Stock. The Exchange Ratio is subject to anti-dilution  adjustment provisions set
forth in the Merger  Agreement and more fully described in this Proxy Statement.
If the  Median  Pre-Closing  Price is less than  $27.00,  MSB will have  certain
rights to  terminate  the Merger  Agreement  unless HUBCO agrees to increase the
Exchange Ratio to $27.81 (i.e.,  $27.00  multiplied by the 1.03 Maximum Exchange
Ratio)  divided by the Median  Pre-Closing  Price.  "Excluded  Shares" are those
shares of MSB Common Stock which are (i) held by MSB as treasury shares, or (ii)
held by HUBCO or any of its  subsidiaries  (other than shares held as trustee or
in a fiduciary  capacity and shares held as  collateral  on or in lieu of a debt
previously contracted).

         Holders ("Optionees") of options to purchase shares of MSB Common Stock
("MSB  Options") will be given the election to have their MSB Options  converted
in the Merger into either HUBCO  Common Stock or into options to purchase  HUBCO
Common  Stock  ("New  HUBCO  Options"),  in  accordance  with  certain  formulas
described elsewhere in this Proxy Statement.


         HUBCO currently holds all the  outstanding  shares of 8.75%  Cumulative
Convertible  Preferred  Stock,  Series A, $.01 par value, of MSB ("MSB Preferred
Stock"  and,  together  with the MSB Common  Stock,  the "MSB  Stock").  All MSB
Preferred Stock held by HUBCO will be cancelled in the Merger.  While HUBCO does
not currently anticipate transferring any of the MSB Preferred Stock, if it were
to transfer any of its MSB Preferred Stock, the transferred shares (with certain
limited  exceptions)  would be  converted  in the Merger  into shares of a newly
created series of HUBCO preferred stock having terms substantially  identical to
the MSB Preferred Stock (the "New HUBCO Preferred Stock" and,  together with the
HUBCO Common Stock, the "HUBCO Stock").

         All information  and statements  contained or incorporated by reference
herein  with  respect  to MSB were  supplied  by MSB,  and all  information  and
statements  contained or incorporated by reference  herein with respect to HUBCO
were supplied by HUBCO.


                       CERTAIN INFORMATION REGARDING HUBCO

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 ("Lafayette"),  a
Connecticut-chartered  bank and trust company. HUBCO's corporate headquarters is
located at 1000 MacArthur Boulevard,  Mahwah, New Jersey 07430 and its telephone
number is (201)  236-2600.  HUB's  corporate  headquarters  is  located  at 3100
Bergenline  Avenue,  Union  City,  New  Jersey  07084.   Lafayette's   corporate
headquarters  is located at 1000 Lafayette  Boulevard,  Bridgeport,  Connecticut
06604.  HUB is a full-service  commercial bank which primarily  serves small and
mid-sized  businesses and consumers  through 57 branches in Northern New Jersey.
Lafayette is a full-service  commercial bank which serves  small-to-medium-sized
business firms as well as individuals  through 27 banking offices located mainly
in Fairfield and New Haven  counties in  Connecticut.  As of September 30, 1997,
HUBCO had  consolidated  assets of $3.0 billion,  consolidated  deposits of $2.3
billion and consolidated  stockholders' equity of $212 million.  Based on assets
as of  September  30,  1997,  HUBCO was the fourth  largest  commercial  banking
company headquartered in New Jersey.

         Prior to closing the  Merger,  HUBCO  expects to  complete  its pending
acquisition of Poughkeepsie  Financial Corp. ("PFC") and PFC's subsidiary,  Bank
of the Hudson  ("BTH"),  a New  York-based  bank which had 16 branches  and $884
million in assets as of September  30,  1997.  HUBCO  anticipates  that BTH will
serve as HUBCO's New York bank subsidiary and that MSB's banking subsidiary, MSB
Bank, will be merged into BTH following the Merger.

         HUBCO's  strategy is to enhance  profitability  and build  market share
through both internal  growth and  acquisitions.  Assuming  consummation  of all
other  acquisitions  pending as of the date of this Proxy Statement,  the Merger
will be HUBCO's  twenty-first  acquisition since 1990, and HUBCO will have added
over 100  branches  and over $4  billion  in assets  through  acquisitions  this
decade. HUBCO expects to continue its acquisition strategy. HUBCO is continually
evaluating  acquisition   opportunities  and  frequently  conducts  discussions,
certain financial analyses and diligence  activities in connection with possible
acquisitions.   As  a  result,  acquisition  discussions  and,  in  some  cases,
negotiations  frequently take place and future acquisitions involving cash, debt
or equity securities can be expected. Acquisitions typically involve the payment
of a premium over book and market values, and therefore some dilution of HUBCO's
book  value and net income per  common  share may occur in  connection  with any
future  transactions.  From time to time,  HUBCO  may  issue new  equity or debt
securities to fund its acquisition  plans or for other purposes.  For additional
information,   see  "AVAILABLE   INFORMATION";   "INFORMATION   INCORPORATED  BY
REFERENCE" and "PRO FORMA FINANCIAL INFORMATION".

Recent Developments

         Community Financial Holding Corporation

         On March 2, 1998, HUBCO, HUB, Community  Financial Holding  Corporation
("CFHC")  and  CFHC's   wholly-owned   subsidiary,   Community   National   Bank
("Community"),  signed a  definitive  merger  agreement to merge CFHC into HUBCO
(the "CFHC  Merger") and Community  into HUB. In the CFHC Merger,  each share of
CFHC Common  Stock will be converted  into 0.695  shares of HUBCO Common  Stock.
CFHC's Board of Directors has certain  rights to terminate the Merger  Agreement
if the median price of HUBCO Common Stock during the pricing period prior to the
closing of the CFHC Merger is below $29.00,  unless HUBCO agrees to increase the
exchange  ratio to provide the value per share of CFHC Common  Stock which would
have been received  based on a $29.00 HUBCO price.  CFHC is a $150 million asset
bank  headquartered  in  Westmont,  New  Jersey.  The CFHC Merger is expected to
closing  in the  third  quarter  of  1998  and to be  treated  as a  pooling  of
interests.

         Purchase of 22 branches from First Union National Bank

         On March 2, 1998,  HUBCO signed a  definitive  agreement to purchase 22
branches  of First  Union  National  Bank  located in New  Jersey,  New York and
Connecticut  with deposits of $310 million,  in the  aggregate.  The purchase is
expected to close in the second quarter of 1998. 306358A01031298

         Security National Bank & Trust Company of New Jersey

         On  February  5, 1998  HUBCO  completed  its  acquisition  of  Security
National Bank & Trust Company of New Jersey  ("SNB"),  an $86 million asset bank
and trust company  headquartered in Newark,  New Jersey by merging SNB into HUB.
In the merger, stockholders of SNB received $34.00 in cash for each share of SNB
Common Stock.  Simultaneously  with the merger of SNB into HUB,  HUBCO  acquired
Fiduciary  Investment  Company of New Jersey ("FIC"), a closely held corporation
which owned approximately 79.6% of the outstanding shares of SNB.

         The Bank of Southington

         On January  8, 1998  HUBCO  completed  its  acquisition  of The Bank of
Southington,  a state bank and trust company organized under Connecticut law and
headquartered  in  Southington,  Connecticut  ("TBOS"),  by  merging  TBOS  into
Lafayette.  In the merger,  each share of TBOS common stock was  converted  into
 .618  shares  of HUBCO  Common  Stock.  TBOS had $135  million  in  assets as of
September 30, 1997. The TBOS  acquisition  was treated as a pooling of interests
for accounting purposes.

         Poughkeepsie Financial Corp.

         In October,  1997,  HUBCO, PFC and BTH signed an agreement to merge PFC
into HUBCO whereby BTH would become HUBCO's New York-based bank  subsidiary.  In
the merger, each share of PFC common stock is to be converted into between 0.300
and 0.320 shares of HUBCO Common Stock.  BTH is  headquartered  in Poughkeepsie,
New York and has branches in Dutchess, Orange and Rockland counties in New York.
As of September 30, 1997, PFC had $884 million in assets. HUBCO expects to close
the PFC  acquisition in the second quarter of 1998 and to treat the  acquisition
as a pooling of interests for accounting purposes.

         Fourth Quarter and Full Year 1997 Results

         On January 15, 1998,  HUBCO  reported its fourth  quarter and full year
1997  record  earnings.  Net income  totaled  $49.3  million,  compared to $21.5
million  for 1996 as  reported  and  $39.3  million  in 1996  excluding  special
one-time  charges.  Diluted  earnings  per share  were  $2.10 for the full year,
compared to $0.88 for 1996 as reported, and represented a 30% increase from 1996
excluding  special  one-time  charges.  Basic  earnings per share were $2.20 for
1997, compared to $0.91 as reported for 1996 and $1.71 in 1996 excluding special
charges.

         Fourth quarter 1997 net income totaled $12.9 million,  compared to $3.5
million  for 1996 as  reported  and  $11.1  million  in 1996  excluding  special
one-time charges.  Diluted earnings per share were $0.57 for the fourth quarter,
compared  to $0.14 for  fourth  quarter  1996 as  reported  and $0.46 for fourth
quarter 1996 excluding special charges.  Basic earnings per share were $0.59 for
the fourth  quarter  1997,  compared  to $0.14 as reported in 1996 and $0.49 for
fourth quarter 1996 excluding special charges.


<PAGE>

                        CERTAIN INFORMATION REGARDING MSB

General

         MSB is a registered  savings and loan holding  company and conducts its
business through its wholly owned subsidiary,  MSB Bank. The principal executive
offices of MSB and MSB Bank are located at 35 Matthews Street,  Goshen, New York
10924.  MSB's telephone number is (914) 294-8100.  As of September 30, 1997, MSB
had  total  assets  of  $774  million,   deposits  of  $684  million  and  total
stockholders' equity of $76.1 million.

         MSB Bank was  organized  in 1869 as a New York  state-chartered  mutual
savings  bank.  In 1992,  MSB Bank  converted  from  mutual to stock  form,  and
organized MSB as its holding company.

         On October 27, 1995, MSB Bank converted from a New York state-chartered
savings  bank to a  federal  savings  bank in order  to  facilitate  the  bank's
acquisition of certain assets and liabilities  associated with seven branches of
First Nationwide Bank, a Federal Savings Bank ("First  Nationwide"),  as well as
future  expansion.  At the same time, the bank changed its name from  Middletown
Savings Bank to MSB Bank.  As a consequence  of the  conversion of MSB Bank to a
federal  savings bank, MSB became a savings and loan holding  company subject to
the regulation,  examination and supervision of the OTS. Prior to the conversion
of MSB Bank to a federal savings bank, MSB was a bank holding company subject to
the regulation, examination and supervision of the FRB.

         MSB Bank  provides  a broad  range of  banking  services  from its main
office, which is located in Goshen, New York, and from 15 additional branches in
Orange, Putnam and Sullivan counties. As of September 30, 1997, MSB Bank was the
largest financial institution headquartered in Orange County, New York, based on
assets.  Its principal  business is attracting  and retaining  deposits from the
general public and investing those deposits,  together with funds generated from
operations,  primarily in loans secured by  owner-occupied  one- to four-family,
primary residence  properties,  and short and medium-term  investment grade debt
securities.  MSB Bank's primary mortgage lending base extends throughout Orange,
Sullivan,  Putnam,  Dutchess  and Ulster  Counties  in New York,  Pike County in
Pennsylvania and Sussex County, New Jersey.

         The principal  business of MSB is directing,  planning and coordinating
the business  activities of MSB Bank, and the financial condition and results of
operations of MSB are primarily  dependent  upon the operations of MSB Bank. MSB
also invests in securities,  consisting primarily of U.S. Government and federal
agency securities,  federal funds and investment grade corporate notes. MSB also
organized a wholly-owned subsidiary corporation, MSB Travel, in January 1996, to
offer travel services to MSB Bank's customers.


Recent Developments

         Fourth Quarter and Full Year 1997 Results

         MSB  announced  a net  loss of  $991,000  or  $0.45  per  common  share
(diluted)  for the fourth  quarter of 1997,  as  compared  to net income of $1.1
million or $0.27 per common share  (diluted) for the fourth quarter of 1996. For
the year ended  December 31,  1997,  MSB earned $2.3 million or $0.40 per common
share as compared to $1.7 million or $0.22 per common share in 1996 on a diluted
basis.  The results for the fourth quarter of 1997 included  pre-tax  charges of
$2.8 million related to the termination of the Retirement Plan for Board Members
of MSB  Bancorp,  Inc.  (the "Board  Plan") and  $330,000  related to the Merger
(these pre-tax charges are collectively referred to herein as the "non-recurring
expenses").  Excluding the  non-recurring  expenses,  net income would have been
$918,000  and  $4.2  million  for the  fourth  quarter  and  fiscal  year  1997,
respectively.

         During  the fourth  quarter  of 1997,  net  interest  income  increased
$185,000 to $6.1 million as compared to the same  quarter in 1996.  Non-interest
income  increased  $253,000 or 21.8% to $1.4 million for those same periods, and
non-interest  expense (excluding  non-recurring  expenses) increased $364,000 or
7.5% to $5.2 million.  For the year ended December 31, 1997, net interest income
increased  $927,000 or 3.9% to $24.5 million as compared to 1996. For those same
periods,  non-interest  income increased $711,000 or 17.7% to $4.7 million,  and
non-interest  expense  increased  $280,000 to $20.7 million  (excluding the $3.1
million of  non-recurring  expenses and  excluding  the SAIF  assessment of $2.9
million in 1996).

         MSB's total  assets  were  $765.4  million at  December  31,  1997,  as
compared to $820.9 million at December 31, 1996. This decrease was due primarily
to the  decrease in deposits.  For those same dates,  deposits  decreased  $62.7
million to $673.4 million at December 31, 1997.  Securities and  mortgage-backed
securities  available  for sale  decreased  $94.4  million to $279.8  million at
December 31, 1997,  as compared to $374.1  million at December 31, 1996.  Loans,
net increased  $52.9 million to $391.4 million at December 31, 1997, as compared
to $338.5 million at December 31, 1996. Goodwill decreased $3.7 million to $29.2
million at December 31, 1997, as compared to $32.8 million at December 31, 1996.
Real estate owned increased $1.5 million to $2.4 million at December 31, 1997 as
compared to December 31, 1996. Total stockholders' equity increased $4.0 million
to $74.8  million at December 31, 1997, as compared to $70.8 million at December
31, 1996. This increase was due primarily to a $4.1 million  decrease in the net
unrealized  loss on securities  available  for sale.  The Bank's Tier 1 leverage
capital ratio was 6.2% at December 31, 1997.308546A01031698


                                   THE MEETING

Purpose of the Meeting

         The Meeting will be held on [Day of Week],  [Date],  1998 at [Time], at
the South Street Office of MSB Bank, 4 South Street, Middletown, New York 10940.
At the Meeting,  the holders of MSB Common  Stock will  consider and vote on the
approval  and  adoption  of the Merger  Agreement,  approval  of the  Additional
Proposal and any other matters as may properly be brought before the Meeting and
at any  adjournments  or  postponements  thereof.  This Proxy Statement is first
being mailed to the holders of MSB Common Stock on or about __________, 1998 and
is accompanied by a proxy card furnished in connection with the  solicitation of
proxies by the MSB Board of Directors for use at the Meeting.

         The Board of  Directors  of MSB has  unanimously  approved  the  Merger
Agreement  and  recommends  a vote "FOR"  approval  and  adoption  of the Merger
Agreement and "FOR" the approval of the Additional Proposal.

Record Date; Voting Rights; Proxies

         The  Board of  Directors  of MSB has fixed  the  close of  business  on
________,  1998 as the record  date for  determining  the  holders of MSB Common
Stock  entitled  to receive  notice of and to vote at the Meeting  (the  "Record
Date").  Only  holders of record of MSB Common Stock at the close of business on
that date will be  entitled  to vote at the  Meeting  or at any  adjournment  or
postponement thereof.

         At the close of  business  on the Record  Date,  there  were  2,844,153
shares of MSB Common  Stock issued and  outstanding  and entitled to vote at the
Meeting.  Each share of MSB Common  Stock will be entitled to one vote upon each
matter  properly  submitted at the Meeting or at any adjournment or postponement
thereof.

         As provided in MSB's Certificate of Incorporation, record owners of MSB
Common Stock who beneficially own in excess of 10% of the outstanding  shares of
MSB Common  Stock (the  "Limit")  are not entitled to any vote in respect of the
shares held in excess of the Limit. A person or entity is deemed to beneficially
own shares owned by an affiliate of, as well as persons  acting in concert with,
such person or entity.  MSB's Certificate of Incorporation  authorizes the Board
of Directors (i) to make all determinations necessary to implement and apply the
Limit,  including  determining whether persons or entities are acting in concert
and (ii) to demand that any person who is  reasonably  believed to  beneficially
own stock in excess of the  Limit to  supply  information  to MSB to enable  the
Board to implement and apply the Limit.

         All  properly  executed  proxies  will,  unless such  proxies have been
previously  revoked,  be voted in accordance with the instructions  indicated on
such proxies.  If no  instructions  are indicated  thereon,  such shares will be
voted "FOR" approval and adoption of the Merger Agreement and "FOR" the approval
of the  Additional  Proposal.  The Board of Directors of MSB is not aware of any
matters  other than as  described  in the Notice of Special  Meeting that are to
come before the Meeting.  If any other matter or matters are properly  presented
for action  before the Meeting,  the persons named in the enclosed form of proxy
will have  discretion  to vote on such  matters  in  accordance  with their best
judgment, unless such authorization is withheld.

         A proxy may be revoked at any time prior to its  exercise by the filing
of a written  notice of  revocation  with the Secretary of MSB, by delivering to
MSB a duly executed  proxy bearing a later date, or by attending the Meeting and
voting in person. However, stockholders whose shares are not registered in their
own names will need appropriate documentation from the holder of record of their
shares  to vote  personally  at the  Meeting.  In  order to  revoke  a proxy,  a
stockholder  must either file a written  notice of  revocation  or duly executed
proxy with:  Karen DeLuca,  Secretary,  MSB Bancorp,  Inc., 35 Matthews  Street,
Goshen,  New York 10924,  or attend the Meeting and vote in person as  described
above.

         Votes cast by proxy or in person at the Meeting  will be  tabulated  by
the election inspectors appointed for the Meeting, who will determine whether or
not a quorum is present.

         MSB STOCKHOLDERS  SHOULD NOT FORWARD ANY STOCK  CERTIFICATES WITH THEIR
PROXY  CARDS.  IF THE  MERGER  IS  CONSUMMATED,  STOCK  CERTIFICATES  SHOULD  BE
DELIVERED IN ACCORDANCE WITH  INSTRUCTIONS  SET FORTH IN A LETTER OF TRANSMITTAL
WHICH WILL BE SENT TO MSB  STOCKHOLDERS BY THE EXCHANGE AGENT PROMPTLY AFTER THE
EFFECTIVE TIME.

Solicitation of Proxies

         In addition to using the mails,  the directors,  officers and employees
of MSB may solicit  proxies for the Meeting  from  stockholders  personally,  by
telephone or by facsimile.  These officers,  directors and employees will not be
specifically compensated for their services. MSB has retained D.F. King & Co., a
proxy soliciting firm ("D.F. King"), to assist in the solicitation of proxies at
a fee of $8,650, plus reimbursement of certain out-of-pocket  expenses estimated
to be  approximately  $11,850.  MSB will also make  arrangements  with brokerage
firms and other custodians,  nominees and fiduciaries to send proxy materials to
their principals and will reimburse such parties for their expenses in doing so.
The cost of soliciting proxies for the Meeting,  including the fees and expenses
of D.F. King, will be borne by MSB.

Quorum

         The  presence,  in  person or by proxy,  of the  holders  of at least a
majority  of the total  number of shares of MSB Common  Stock  entitled  to vote
(after subtracting any shares in excess of the Limit) is necessary to constitute
a quorum at the Meeting.

Required Vote

         Each share of MSB Common  Stock will be  entitled to one vote upon each
matter  properly  submitted at the Meeting or at any adjournment or postponement
thereof. As provided in MSB's Certificate of Incorporation, record owners of MSB
Common Stock who beneficially own in excess of 10% of the outstanding  shares of
MSB Common  Stock (the  "Limit")  are not entitled to any vote in respect of the
shares held in excess of the Limit. A person or entity is deemed to beneficially
own shares owned by an affiliate of, as well as persons  acting in concert with,
such person or entity.  MSB's Certificate of Incorporation  authorizes the Board
of Directors (i) to make all determinations necessary to implement and apply the
Limit,  including  determining whether persons or entities are acting in concert
and (ii) to demand that any person who is  reasonably  believed to  beneficially
own stock in excess of the  Limit to  supply  information  to MSB to enable  the
Board to implement and apply the Limit.

         The  affirmative  vote of the holders of a majority of the  outstanding
shares of MSB Common  Stock  (after  giving  effect to the Limit) is required in
order to approve and adopt the Merger  Agreement.  BECAUSE THE REQUIRED  VOTE OF
MSB  STOCKHOLDERS  ON THE MERGER  AGREEMENT  IS BASED  UPON THE TOTAL  NUMBER OF
OUTSTANDING  SHARES OF MSB COMMON STOCK ENTITLED TO VOTE AND NOT UPON THE NUMBER
OF SHARES THAT ARE ACTUALLY VOTED, A FAILURE TO RETURN A PROPERLY EXECUTED PROXY
CARD OR TO VOTE IN PERSON, OR ABSTAINING FROM VOTING,  WILL HAVE THE SAME EFFECT
AS A VOTE AGAINST THE MERGER AGREEMENT.  BROKER NON-VOTES WILL NOT BE COUNTED AS
HAVING  BEEN VOTED IN PERSON OR BY PROXY AT THE  MEETING  AND WILL HAVE THE SAME
EFFECT AS A VOTE AGAINST THE MERGER AGREEMENT.

         The  affirmative  vote of the  holders  of a  majority  of  votes  cast
affirmatively  or  negatively  is  required  in order to  approve  and adopt the
additional  proposal without regard to either broker non-votes or abstentions as
to that matter.

         Record  holders  of MSB  Common  Stock  at the  close  of  business  on
___________, 1998 (the "Record Date") are entitled to vote at the Meeting. As of
the Record Date,  there were  2,844,153  outstanding  shares of MSB Common Stock
held by  approximately  ___ holders of record.  The  directors of MSB as a group
have voting control over 128,199 of these shares (4.50%) and have agreed to vote
them in favor of the Merger  Agreement.  In addition,  HUBCO has voting  control
over ____ of these shares (___%) and the non-director  executive officers of MSB
as a group have voting  control over ____ of these shares  (___%),  all of which
shares  MSB  expects  will  be  voted  in  favor  of the  Merger  Agreement.  No
consideration  was  paid  to any of the  directors  for  this  agreement.  HUBCO
requested that the directors  enter into this agreement in connection with HUBCO
entering into the Merger Agreement.

         The obligations of MSB and HUBCO to consummate the Merger Agreement are
subject,  among other things, to the condition that the Merger Agreement and the
transactions  contemplated  thereby be  approved  by the  requisite  vote of the
stockholders of MSB. See "THE PROPOSED MERGER -- Conditions to the Merger."

         THE MATTERS TO BE CONSIDERED AT THE MEETING ARE OF GREAT  IMPORTANCE TO
THE  STOCKHOLDERS  OF MSB.  ACCORDINGLY,  STOCKHOLDERS  ARE  URGED  TO READ  AND
CAREFULLY  CONSIDER THE INFORMATION  PRESENTED IN THIS PROXY  STATEMENT,  AND TO
COMPLETE,  DATE,  SIGN AND PROMPTLY  RETURN THE  ENCLOSED  PROXY IN THE ENCLOSED
POSTAGE PAID ENVELOPE.


                               THE PROPOSED MERGER

         A copy of the Merger  Agreement is attached as Appendix A to this Proxy
Statement and is  incorporated by reference  herein.  Descriptions of the Merger
and the Merger  Agreement  are  qualified in their  entirety by reference to the
Merger Agreement.

General Description

         The Merger Agreement  provides that, at the Effective Time, MSB will be
merged into HUBCO, with HUBCO as the surviving entity (the "Surviving  Entity").
The separate  identity and existence of MSB will cease upon  consummation of the
Merger, and all property,  rights, powers and franchises of MSB will vest in the
Surviving Entity.

Closing Date; Effective Time

         A closing under the Merger  Agreement (the  "Closing")  will occur on a
date (the  "Closing  Date") to be  determined by HUBCO and set forth in a notice
(the  "Closing  Notice") to MSB. The Closing Date  specified by HUBCO must be at
least five business days after the date of the Closing Notice,  but no less than
seven and no more than ten business days after the satisfaction or waiver of the
conditions to  consummation  of the Merger (other than the delivery of documents
to be  delivered  at the  Closing).  The Closing may also be set for another day
mutually agreed to by HUBCO and MSB. HUBCO and MSB currently  anticipate closing
in the second quarter of 1998.  Simultaneous  with or immediately  following the
Closing,  HUBCO and MSB will file  Certificates  of Merger with the Secretary of
State of the State of New Jersey and with the Secretary of State of the State of
Delaware.  The Merger will become  effective  at a date and time  following  the
Closing  which  HUBCO and MSB will  specify in the  Certificates  of Merger (the
"Effective  Time").  If no Effective  Time is specified in the  Certificates  of
Merger,  the  Effective  Time  will be the  time at which  the  later of the two
Certificates  of Merger are filed.  HUBCO and MSB currently  anticipate that the
Effective  Time will be the close of  business on the  Closing  Date.  The exact
Closing  Date  and  Effective  Time  are  dependent  upon  satisfaction  of  all
conditions precedent, some of which are not under the control of HUBCO or MSB.

Consideration; Median Pre-Closing Price

         At the  Effective  Time,  each  outstanding  share of MSB Common  Stock
(except  for  Excluded  Shares)  will be  converted  into the right to receive a
number of shares  (the  "Exchange  Ratio")  of HUBCO  Common  Stock.  The Merger
Agreement  provides  that the Exchange  Ratio will equal  $36.02  divided by the
Median  Pre-Closing  Price of  HUBCO  Common  Stock,  provided  that the  Median
Pre-Closing  Price is between $34.97 and $37.13.  The Minimum  Exchange Ratio of
0.97 will apply if the Median  Pre-Closing Price is greater than $37.13, and the
Maximum  Exchange  Ratio of 1.03 will apply if the Median  Pre-Closing  Price is
less than $34.97.  HUBCO will pay cash in lieu of issuing  fractional  shares of
HUBCO Common Stock.

         The "Median  Pre-Closing  Price" will be determined by taking the price
half-way  between the closing prices of HUBCO Common Stock left after discarding
the 4 lowest and 4 highest  closing  prices in the 10  consecutive  trading  day
period which ends on (and includes) the Determination  Date. The  "Determination
Date" is  defined  in the  Merger  Agreement  as the date on which  the  parties
receive  the last  approval  or waiver  from a federal  bank  regulatory  agency
necessary to permit consummation of the Merger.

         The Exchange  Ratio is subject to  adjustment  to take into account any
stock  split,  stock  dividend,  reclassification,   recapitalization,   merger,
combination  or exchange  or similar  transaction  by HUBCO with  respect to the
HUBCO Common Stock occurring subsequent to December 15, 1997. The Exchange Ratio
may also be subject to adjustment in connection with provisions  relating to the
termination of the Merger Agreement described in the following paragraph.

         The Merger Agreement may be terminated by MSB if the Median Pre-Closing
Price is less than $27.00, which, given the Maximum Exchange Ratio, would result
in shares of MSB Common  Stock being  exchanged  for HUBCO  Common  Stock with a
value of less than $27.81 (i.e.,  $27.00 multiplied by the 1.03 Maximum Exchange
Ratio).  MSB is obligated to provide notice of such termination to HUBCO,  which
may then elect,  at its sole option,  to increase  the Exchange  Ratio to $27.81
divided by the Median  Pre-Closing  Price.  If HUBCO so elects and increases the
Exchange  Ratio,  the Merger  Agreement will not be terminated.  There can be no
assurance that MSB will exercise its right to terminate the Merger  Agreement if
the conditions  described above exist (a "Termination  Event"),  and if MSB does
exercise its right to terminate the Merger Agreement,  there can be no assurance
that HUBCO will elect to increase the  Exchange  Ratio as provided in the Merger
Agreement and as described above.

         The  effects  of the  above  provisions  on the  Exchange  Ratio may be
illustrated as follows:

<TABLE>
<CAPTION>

<S>                                                            <C>
Median Pre-Closing Price of HUBCO
Common Stock as of the Determination Date                      Exchange Ratio
- ---------------------------------------------------------      --------------

Greater than $37.13......................................      0.97

Between $37.13 and $34.97................................      $36.02 divided by the Median Pre-Closing Price

Less than $34.97 and greater than or equal to $27.00.....      1.03

Less than $27.00.........................................      1.03; Provided, That MSB Will Have The Right
                                                               To Terminate The Merger Agreement And Hubco
                                                               Will Have The Right To Nullify That Termination
                                                               By Agreeing To An Exchange Ratio Of $27.81 divided by
                                                               The Median Median Pre-closing Price.

</TABLE>

         For illustrative purposes,  if, hypothetically,  the Median Pre-Closing
Price of HUBCO  Common Stock were  $35.50,  the  Exchange  Ratio would be 1.0146
($36.02 / 35.50), and the holder of 100 shares of MSB Common Stock would receive
101 whole  shares of HUBCO  Common  Stock and a cash  payment of $16.33  (0.46 x
$35.50) in respect of the fractional share.

         The  calculation  of the  Exchange  Ratio  called  for  by  the  Merger
Agreement  was  intended  by HUBCO  and MSB to  result  in  stockholders  of MSB
receiving HUBCO Common Stock with a value of $36.02 for each share of MSB Common
Stock,  provided  that the Median  Pre-Closing  Price of HUBCO  Common  Stock is
between  $34.97 and $37.13.  However,  there can be no assurance that the Median
Pre-Closing  Price will fall between $34.97 and $37.13 or, even if it does, that
the number of shares of HUBCO  Common  Stock issued in exchange per share of MSB
Common Stock in the Merger will have a value of $36.02 on the Effective  Time or
on the day when certificates  representing such shares of HUBCO Common Stock are
issued or delivered to MSB  stockholders.  The Median  Pre-Closing Price will be
determined  by taking the price  half-way  between the  closing  prices of HUBCO
Common Stock left after  discarding the 4 lowest and 4 highest closing prices in
the 10  consecutive  trading  day  period  which  ends  on  (and  includes)  the
Determination Date. The price of HUBCO Common Stock at the Effective Time may be
higher or lower than the Median  Pre-Closing  Price,  and may be higher or lower
than the market  price at the time of entering  into the Merger  Agreement,  the
time of  mailing  this  Proxy  Statement,  the time of the  Meeting  or the time
certificates representing shares of HUBCO Common Stock are delivered in exchange
for shares of MSB Common Stock following  consummation of the Merger.  Thus, the
value of the HUBCO Common Stock actually received by holders of MSB Common Stock
may be more or less than (i) the Median  Pre-Closing  Price or (ii) the value of
the HUBCO Common Stock on the Effective  Time  resulting from the Exchange Ratio
or any possible  adjustment  to the Exchange  Ratio as  illustrated  above.  MSB
STOCKHOLDERS ARE URGED TO OBTAIN CURRENT MARKET  QUOTATIONS FOR THE HUBCO COMMON
STOCK AND THE MSB COMMON STOCK.

         It is not possible to know whether a Termination Event will occur until
after the  Determination  Date.  MSB has made no decision as to whether it would
exercise its right to terminate  the Merger  Agreement if there is a Termination
Event.  In  considering  whether  to  exercise  its  termination  right  in such
situation,  the MSB Board of  Directors  would,  consistent  with its  fiduciary
duties,  take into account all relevant  facts and  circumstances  that exist at
such time and would  consult  with its  financial  advisors  and legal  counsel.
Approval of the Merger  Agreement by the stockholders of MSB at the Meeting will
confer on the MSB Board of Directors  the power,  consistent  with its fiduciary
duties,  to elect to consummate the Merger following a Termination Event whether
or not there is any  increase  in the  Exchange  Ratio and  without  any further
action by, or  resolicitation  of,  the  stockholders  of MSB.  If MSB elects to
exercise  its  termination  right,  MSB must give  HUBCO  prompt  notice of that
decision by 11:59 p.m. on the third  business day  following  the  Determination
Date (or the third business day following  receipt by MSB of the Closing Notice,
if later).  During a three  business-day  period  commencing with its receipt of
such notice from the MSB Board of Directors,  HUBCO has the option,  in its sole
discretion, to increase the Exchange Ratio in the manner set forth in the Merger
Agreement and as illustrated  above and thereby avoid  termination of the Merger
Agreement.  HUBCO is under no  obligation  to increase the Exchange  Ratio,  and
there can be no assurance  that HUBCO would elect to increase the Exchange Ratio
if MSB were to exercise its right to terminate the Merger Agreement as set forth
above.  Any  decision  would be made by  HUBCO  in  light  of the  circumstances
existing at the time HUBCO has the  opportunity  to make the election.  If HUBCO
elects to increase the Exchange  Ratio as set forth in the Merger  Agreement and
as illustrated  above, it must give MSB notice of that election by 11:59 p.m. on
the third business day following  receipt of the notice of termination from MSB,
in which case no termination of the Merger  Agreement would occur as a result of
a Termination Event.

         The  foregoing  discussion is qualified in its entirety by reference to
the applicable  provisions in the Merger Agreement (a copy of which is set forth
as Appendix A to this Proxy  Statement)  relating to calculation of the Exchange
Ratio  and a  possible  increase  of  the  Exchange  Ratio  as the  result  of a
Termination Event.

Conversion of MSB Options

         Pursuant  to the Merger  Agreement,  holders  ("Optionees")  of options
outstanding at the Effective  Time to purchase  shares of MSB Common Stock ("MSB
Options")  granted under MSB's existing  stock option plans and agreements  will
have the right to elect to have each such MSB Option  converted at the Effective
Time into either HUBCO Common Stock or an option to purchase  HUBCO Common Stock
(a "New HUBCO Option"),  in each case in accordance with the related formula set
forth below.  Optionees may elect to have some of their MSB Options convert into
HUBCO Common Stock and some of their MSB Options convert into New HUBCO Options,
or may elect to have all of their MSB Options convert into one or the other. MSB
Options to be  converted  into HUBCO  Common Stock are referred to in this Proxy
Statement as "Converting  Stock Options --" and MSB Options to be converted into
New HUBCO Options are referred to in this Proxy  Statement as "Continuing  Stock
Options."

         At the Effective Time, each Converting  Stock Option will be assigned a
value (the "Option  Value") equal to (x) the Median  Pre-Closing  Price of HUBCO
Common Stock  multiplied by the Exchange  Ratio,  minus (y) the stated  exercise
price for the MSB  Option.  The holder of the  Converting  Stock  Option will be
entitled  to  receive  a number of shares  of HUBCO  Common  Stock  equal to the
aggregate  Option  Value  for all of such  holder's  Converting  Stock  Options,
divided by the Median Pre-Closing Price of HUBCO Common Stock. Cash will be paid
in lieu of  fractional  shares of HUBCO  Common  Stock,  based  upon the  Median
Pre-Closing Price.

         At the Effective Time,  each Continuing  Stock Option will be converted
into a New HUBCO Option, in which (i) the right to purchase shares of MSB Common
Stock pursuant to the  Continuing  Stock Option will be converted into the right
to purchase  that same number of shares of HUBCO Common Stock  multiplied by the
Exchange  Ratio,  (ii) the option exercise price per share of HUBCO Common Stock
will be the  previous  option  exercise  price per share of the MSB Common Stock
divided by the  Exchange  Ratio,  and (iii) in all other  material  respects the
option  will be  subject  to the same  terms  and  conditions  as  governed  the
Continuing  Stock  Option on which it was  based,  including  the length of time
within which the option may be exercised (which will not be extended except that
the holder of a Continuing Stock Option who continues in the service of HUBCO or
a subsidiary of HUBCO will not be deemed to have terminated service for purposes
of determining  the Continuing  Stock Option exercise  period).  Shares of HUBCO
Common Stock issuable upon exercise of Continuing  Stock Options will be covered
by an  effective  registration  statement  on Form S-8,  and HUBCO  will use its
reasonable  best efforts to file a  registration  statement on Form S-8 covering
those shares as soon as possible after the Effective Time.

Cash in Lieu of Fractional Shares

         No  fractional  shares of HUBCO Common Stock will be issued in exchange
for any MSB Common Stock or MSB Options. Instead, holders of such MSB Securities
will receive  cash equal to the  fractional  share  interest  multiplied  by the
Median Pre-Closing Price of HUBCO Common Stock, without interest.  All shares of
HUBCO  Common  Stock to be issued  to each  holder  of MSB  Common  Stock or MSB
Options will be aggregated to constitute as many whole shares as possible before
determining such person's fractional share interest.

MSB Preferred Stock

         HUBCO currently  holds all the outstanding  shares of the MSB Preferred
Stock.  Shares of MSB  Preferred  Stock  held by HUBCO  will be  cancelled  upon
consummation of the Merger.  If HUBCO transfers any MSB Preferred Stock prior to
consummation of the Merger,  such shares (with certain limited  exceptions) will
be converted in the Merger into shares of New HUBCO Preferred Stock having terms
substantially identical to those of the MSB Preferred Stock.

Stock Option to HUBCO for MSB Shares

         HUBCO  and  MSB  entered  into a Stock  Option  Agreement  dated  as of
December  15,  1997  (the  "Stock  Option  Agreement")  in  connection  with the
negotiation  by HUBCO and MSB of the  Merger  Agreement.  Pursuant  to the Stock
Option Agreement, MSB has granted to HUBCO an option (the "Option"), exercisable
only under certain limited and specifically defined circumstances (none of which
has occurred as of the date hereof),  to purchase up to 600,000  authorized  but
unissued shares of MSB Common Stock,  representing  upon issuance  approximately
17.4% of the shares of MSB Common  Stock,  for an  exercise  price of $29.00 per
share.  HUBCO does not have any voting  rights with respect to the shares of MSB
Common Stock subject to the Option prior to exercise of the Option. Acquisitions
of MSB Common  Stock  pursuant to our exercise of the option would be subject to
prior regulatory approval under certain circumstances.

         The Stock  Option  Agreement  is  attached to this Proxy  Statement  as
Appendix B hereto. If certain specifically  enumerated "Triggering Events" occur
and the Merger is not  consummated,  HUBCO would recognize a gain on the sale of
the shares of MSB Common Stock  received  pursuant to the exercise of the Option
if such  shares of MSB  Common  Stock were sold at prices  exceeding  $29.00 per
share.  The  ability  of  HUBCO to  exercise  the  Option  and to cause up to an
additional  600,000  shares of MSB Common Stock to be issued may be considered a
deterrent  to other  potential  acquisitions  of  control  of MSB,  even if such
potential  acquiror were prepared to pay a higher price per share for MSB Common
Stock,  as it is likely to  increase  the cost of an  acquisition  of all of the
shares of MSB Common Stock which would then be outstanding.  The exercise of the
option  by  HUBCO  may  also  make  pooling-of-interests   accounting  treatment
unavailable to a subsequent acquiror.

         The Option is  exercisable  only upon the  occurrence  of a  Triggering
Event. As used in the Stock Option Agreement,  the term "Triggering Event" means
the occurrence of any of the following events:

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

         a. acquires beneficial ownership (as such term is defined in Rule 13d-3
as  promulgated  under the Exchange Act) of a least 20% of the then  outstanding
shares of MSB Common Stock; or

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

         c. makes a filing  with any bank or thrift  regulatory  authorities  or
publicly  announces a bona fide proposal (a "Proposal") for (i) any merger with,
consolidation  with or  acquisition  of all or a significant  portion of all the
assets or liabilities of, MSB or any other business  combination  involving MSB,
or  (ii) a  transaction  involving  the  transfer  of  beneficial  ownership  of
securities representing, or the right to acquire beneficial ownership or to vote
securities  representing,  a 20% or more of the outstanding shares of MSB Common
Stock, and thereafter, if such Proposal has not been Publicly Withdrawn (as such
term is defined  in the Stock  Option  Agreement)  at least 15 days prior to the
meeting  of  stockholders  of MSB  called  to  vote  on  the  Merger  and  MSB's
stockholders  fail to approve the Merger by the vote required by applicable  law
at the meeting of stockholders called for such purpose; or

         d. makes a bona fide Proposal and thereafter,  but before such Proposal
has been Publicly Withdrawn,  MSB willfully takes any action in any manner which
would  materially  interfere  with its  ability  to  consummate  the  Merger  or
materially reduce the value of the transaction to HUBCO.

         The term  "Triggering  Event"  also  means the  taking of any  material
direct or  indirect  action  by MSB or any of its  directors,  senior  executive
officers,  investment  bankers or other person with actual or apparent authority
to speak for the MSB Board of Directors, inviting, encouraging or soliciting any
proposal  which has as its  purpose a tender  offer for the shares of MSB Common
Stock,  a  merger,  consolidation,  plan of  exchange,  plan of  acquisition  or
reorganization of MSB, or a sale of a significant number of shares of MSB Common
Stock or any significant portion of its assets or liabilities.

         The Stock Option  Agreement will terminate upon either the  termination
of  the  Merger  Agreement  as  provided  therein  or  the  consummation  of the
transactions  contemplated by the Merger Agreement;  provided,  however, that if
termination of the Merger  Agreement occurs after the occurrence of a Triggering
Event,  the Stock  Option  Agreement  will not  terminate  until the later of 18
months  following  the date of the  termination  of the Merger  Agreement or the
consummation of any proposed transactions which constitute the Triggering Event.

Background of the Merger

         The Board of Directors and  management of MSB have focused on enhancing
stockholder  value over time since MSB Bank's conversion to a stock savings bank
in September 1992 and the formation of MSB as the publicly-owned holding company
for MSB Bank. After the conversion, the principal alternatives considered by MSB
have been (i) pursuing a course of increasing  stockholder  value by remaining a
community  bank and growing both  internally and through  acquisitions  of other
institutions or branches of other institutions, (ii) pursuing a merger of equals
with one or more  institutions in its market area or adjoining  market areas and
(iii) an acquisition of MSB by another financial institution.

         In July 1995,  during the time that MSB was  considering  the  purchase
(the "First  Nationwide  Acquisition")  of eight branches from First  Nationwide
Bank, A Federal  Savings Bank ("First  Nationwide"),  MSB received from HUBCO an
unsolicited  expression of interest to explore a business  combination with MSB.
The letter did not propose any specific terms for the business combination.  The
Board of  Directors  of MSB  considered  this letter but chose not to respond to
HUBCO at that time, because (i) the Board had previously adopted a business plan
to increase stockholder value by remaining a community bank and to grow MSB both
internally and through  acquisition of other  institutions and branches of other
institutions  and (ii) in  furtherance of its business plan, MSB was at the time
reviewing financial information regarding the First Nationwide  Acquisition.  On
September  7, 1995,  during  the time that MSB was  negotiating  the  definitive
acquisition agreement with First Nationwide,  MSB received a further unsolicited
letter from HUBCO,  which  contained  a  conditional  proposal to merge MSB into
HUBCO.  Under that  proposal,  the  stockholders  of MSB would receive shares of
HUBCO  Common  Stock  having a market value at the time equal to $35.00 for each
share of MSB Common Stock.  HUBCO's proposal was conditioned upon a satisfactory
due  diligence  review of MSB and the execution of a definitive  agreement.  The
letter stated that the proposal would be automatically  withdrawn if MSB did not
respond within 10 days. The Board of Directors of MSB was informed of the letter
and the  conditional  proposal and  discussed  it at a meeting of the Board.  By
letter dated  September 12, 1995,  MSB advised HUBCO of its intent to respond to
the proposal  following the Board's regularly  scheduled meeting in October.  On
September 29, 1995, the Board met to consider the First Nationwide  Acquisition,
as well as HUBCO's September 7 conditional  proposal. At that meeting, the Board
unanimously  determined  that the First  Nationwide  Acquisition  constituted  a
reasonable alternative for building stockholder value within a reasonable period
of time to that offered by HUBCO's conditional proposal and did not preclude the
Board from considering other strategic alternatives in the future. On October 2,
1995,  MSB  informed  HUBCO that it had  decided to pursue the First  Nationwide
Acquisition  rather than the  conditional  proposal from HUBCO.  The September 7
conditional proposal expired in accordance with its terms.

         On October 26,  1995,  MSB  received  another  unsolicited  conditional
proposal  from  HUBCO  to  merge  MSB  into  HUBCO.  Under  this  proposal,  the
stockholders  of MSB would receive  shares of HUBCO Common Stock having a market
value at the time  equal to $25.00  for each  share of MSB  Common  Stock.  This
letter  was  conditioned  not only upon the  completion  of a  satisfactory  due
diligence  review of MSB and the negotiation of a definitive  merger  agreement,
but  upon  the  cancellation  of  MSB's  proposed  common  stock  offering  (the
"Offering") in connection with the First Nationwide Acquisition. The letter also
stated that the proposal would be automatically withdrawn if MSB did not respond
within 10 days.  At a meeting of the Board of  Directors  of MSB on  November 3,
1995,  the  Board  considered  HUBCO's  October  26  conditional   proposal  and
unanimously  determined  that the First  Nationwide  Acquisition,  together with
MSB's Offering,  constituted a reasonable  alternative for building  stockholder
value  within a  reasonable  period of time to that  offered by HUBCO's  revised
conditional  proposal  and did not  preclude  the Board from  considering  other
strategic  alternatives  in the future.  On November 3, 1995, MSB informed HUBCO
that it had decided to pursue the First Nationwide  Acquisition and the Offering
rather than the revised conditional proposal from HUBCO. The revised conditional
proposal expired in accordance with its terms.

         On December 28, 1995,  MSB  received an  unsolicited  letter from First
Empire  Corporation  ("First  Empire"),  which contained a proposal to merge MSB
into First Empire.  Under the proposal,  the  stockholders of MSB would receive,
for each share of MSB Common Stock, either shares of First Empire's common stock
having a market value at the time equal to $26.00,  or $26.00 in cash,  at MSB's
election.  First Empire's  proposal was  conditioned  upon  cancellation  of the
Offering but was not subject to due  diligence or to other  similar  conditions.
The  proposal  was  accompanied  by a draft of a  definitive  agreement  for the
proposed merger,  and First Empire indicated that it was prepared to execute the
draft  definitive  agreement  immediately.  The  Board of  Directors  of MSB was
informed of the proposal and the draft  definitive  agreement and discussed them
at meetings of the Board held on December 29 and 30,  1995.  At those  meetings,
the Board  unanimously  confirmed its  determination  that the First  Nationwide
Acquisition and the Offering  constituted a reasonable  alternative for building
stockholder  value within a  reasonable  period of time to that offered by First
Empire's  proposal  and  did not  preclude  the  Board  from  considering  other
strategic alternatives for building stockholder value in the future. The Board's
determination was based,  among other things, on the Board's  understanding that
the Offering was nearly ready to be priced and closed and that  accepting  First
Empire's  proposal  would  require the  cancellation  of the  Offering and could
jeopardize the timing of the First Nationwide Acquisition.

         On January 4, 1996,  MSB and HUBCO entered into a definitive  preferred
stock  purchase  agreement,  pursuant  to which MSB  agreed to issue and sell to
HUBCO, and HUBCO agreed to purchase from MSB, subject to certain conditions,  up
to  600,000  shares  of MSB  Preferred  Stock in  connection  with  MSB's  First
Nationwide Acquisition and the related Offering. On January 10, 1996, MSB closed
its Offering of 1,100,000  shares of MSB Common Stock and 600,000  shares of MSB
Preferred  Stock.  On January  12,  1996,  MSB  completed  the First  Nationwide
Acquisition.

         On May 15, 1997, MSB received another unsolicited  conditional proposal
from HUBCO to merge MSB into HUBCO. Under this proposal, the stockholders of MSB
would receive $25 in shares of HUBCO convertible  preferred stock for each share
of MSB Common  Stock.  This  letter was  conditioned  upon the  completion  of a
satisfactory due diligence review of MSB, the negotiation of a definitive merger
agreement  and  the  satisfactory  settlement  of  all  outstanding  stockholder
litigation  against  MSB.  At a  meeting  held on May 30,  1997 at which KBW was
present,  the MSB Board considered  HUBCO's May 15 letter, as well as MSB's then
current  performance and future prospects,  and authorized Mr. William C. Myers,
Chairman, President and Chief Executive Officer of MSB, to meet with Mr. Kenneth
T. Neilson of HUBCO to discuss the terms of the letter in more detail. Mr. Myers
subsequently met with Mr. Neilson and discussed  HUBCO's May 15 letter and other
terms of HUBCO's proposed business  transaction in detail. Mr. Myers reported to
the MSB Board as to these further discussions.  Thereafter, the Board determined
not to pursue  the  proposed  business  transaction  with HUBCO as  outlined  in
HUBCO's May 15 letter and decided to implement a re-engineering  plan, announced
in July 1997, that was designed to enhance earnings and stockholder value.

         By letter,  dated  October 8, 1997,  HUBCO  modified  its May 15,  1997
letter  and  proposed  a  business  combination  with  MSB,  pursuant  to  which
stockholders  of MSB would receive  shares of HUBCO Common Stock having a market
value at the time equal to $30.00 for each share of MSB Common Stock. The letter
also  indicated  that  HUBCO  might  increase  the value of its  proposal  after
completion of due diligence.

         After  receipt  of  HUBCO's  October  8,  1997,  letter,  the  Board of
Directors of MSB requested  KBW to, among other  things,  review and analyze the
proposal and the various strategic alternatives available to MSB, including, but
not limited to, maintaining or modifying MSB's existing business plan in pursuit
of a long-term internal growth strategy or pursuing a possible merger partner or
sale of MSB. The Board of Directors of MSB authorized KBW to identify  potential
merger  partners and acquirors of MSB and to prepare and distribute  information
packages  to  those  parties  that  expressed  interest  in  reviewing  the  MSB
acquisition  opportunity  in order to obtain  expressions  of  interest  as to a
potential  transaction  with MSB.  KBW met with the Board of MSB on October  17,
1997 to discuss these matters.

         By letter,  dated October 30, 1997, HUBCO modified its October 8, 1997,
letter  and  proposed  a  business  combination  with  MSB,  pursuant  to  which
stockholders  of MSB would receive  shares of HUBCO Common Stock having a market
value at the time equal to $34.00 for each share of MSB Common Stock.

         Beginning in [October] 1997, KBW contacted a total of 17  institutions,
including  regional and  super-regional  banks and thrifts  headquartered in New
York,  New Jersey,  Pennsylvania  and North  Carolina,  as well as an  insurance
company  and  a  utility  company,  that  were  identified  by  KBW  as  parties
potentially  interested  in acquiring or merging with MSB and as the most likely
candidates to pay a high premium to acquire or merge with MSB. Of these 17, four
entered  into  confidentiality  agreements  with  MSB and  were  furnished  with
information packages. In November 1997, MSB received written or oral preliminary
indications of interest from these four parties,  which preliminary  indications
of interest were discussed at a meeting of the MSB Board on November 10, 1997 at
which KBW was present.  The  preliminary  indication of interest from each party
was for an  acquisition  transaction  in which  the  stockholders  of MSB  would
receive either common stock,  cash or a combination  thereof.  In each case, the
preliminary  indication  of interest  was subject to,  among other  things,  the
completion  of a  detailed  due  diligence  review of MSB.  HUBCO's  preliminary
indication of interest was $34.00 per share in a 100% common stock  transaction;
a second institution's  preliminary  indication of interest was $30.75 per share
in a 100% stock transaction;  a third  institution's  preliminary  indication of
interest was valued at between  $29.50-$31.50 per share in a part stock and part
cash transaction;  and a fourth institution's preliminary indication of interest
was  valued  at  between  $33.00-$34.00  per  share  in  either  a stock or cash
transaction,  at MSB's choice.  After the November 10, 1997 MSB Board meeting, a
fifth  institution  submitted a  preliminary  indication  of interest for an all
stock  acquisition  transaction  valued at $30.00 per share of MSB Common Stock,
and a sixth  institution  submitted a preliminary  indication of interest for an
all stock  acquisition  transaction  valued at  $35.00  per share of MSB  Common
Stock.

         During   November  and  December  1997,   KBW,   together  with  senior
representatives  of MSB, met with the four parties who had submitted the highest
indications of interest to address specific  questions the parties had regarding
the information package that they had been provided and to permit the parties to
perform a detailed  due  diligence  review of MSB.  Each of the four parties was
given the  opportunity  to resubmit  its  proposal on the basis that its initial
indication of interest was one of those being  considered  but at that point was
not high  enough  for MSB to  grant it an  exclusive  right  to  submit  another
proposal.  Thereafter,  one of the institutions  indicated that it was no longer
interested in pursuing a business  transaction with MSB. Such party's withdrawal
was not  consequential in that its indication was not the highest  indication of
value.  HUBCO's  preliminary  indication  of interest  was revised to $36.02 per
share of MSB Common  Stock.  The  institution  that had  submitted a preliminary
indication  of  interest  valued  at  $35.00  per  share  of  MSB  Common  Stock
reconfirmed its proposal and the remaining  institution  revised its preliminary
indication of interest to $30.00 per share of MSB Common Stock.

         Based upon its evaluation of the three final proposals,  on December 5,
1997,  the Board of Directors of MSB  requested KBW to contact (i) HUBCO and see
if HUBCO would either  increase its  indication  of interest or,  alternatively,
remove the  condition  regarding  the  satisfactory  settlement  of  stockholder
litigation  and (ii)  the  institution  that had  submitted  the  indication  of
interest  with a value of $35.00  per share  and see if it would  increase  such
proposal  or,  alternatively,  modify or  eliminate  certain  conditions  to its
proposal.  KBW subsequently  advised the MSB Board that HUBCO would not increase
its  indication of value but that it would  eliminate the condition  relating to
the  stockholder  litigation  and that  such  other  institution  would  neither
increase its  indication of value nor modify or eliminate the  conditions in its
proposal as requested by KBW.  The Board of Directors of MSB  authorized  senior
management  of MSB and KBW to proceed  with the  negotiation  of an  acquisition
agreement  with  HUBCO on the basis that  HUBCO had  furnished  the bid with the
highest value.  The Board of Directors met again on December 10 and December 11.
At these meetings,  after consideration of the strategic  alternatives available
to MSB  and  reviewing  the  fairness  of the  offer,  the  Board  approved  the
acquisition  of MSB by HUBCO and authorized the execution and delivery by MSB of
the Merger Agreement.

MSB Board's Reasons for the Merger and Recommendation

         The Board of  Directors  of MSB has  unanimously  approved  the  Merger
Agreement  and has  determined  that  the  Merger  is fair  to,  and in the best
interests  of,  MSB  and  its  stockholders.  The  Board  therefore  unanimously
recommends  that the  holders of MSB Common  Stock vote "FOR" the  approval  and
adoption of the Merger Agreement.

         The Board  believes  that the Merger  will  enable  all  holders of MSB
Common Stock to realize  significant value when compared to the market value per
share and book value per share of MSB Common Stock prior to the  announcement of
the  transaction.  The market value per share of MSB Common Stock as represented
by the closing  sale price on December 12,  1997,  as reported on the AMEX,  was
$30.50, and the stated book value per share of MSB Common Stock, as of September
30,  1997 was $22.11.  See "-  Background  of the  Merger," " - Opinion of MSB's
Financial Advisor" and " - Interests of Certain Persons in the Merger."

         In reaching  its  determination  that the Merger is fair to, and in the
best  interests  of, MSB and its  stockholders,  the Board of  Directors  of MSB
considered  a  number  of  factors,  both  from  a  short-term  and  longer-term
perspective, including, but not limited to, the following:

         (i) The Board's familiarity with and review of the business,  financial
         condition,   results  of  operations  and  future  prospectus  of  MSB,
         including,  but not  limited  to, the  potential  growth,  development,
         productivity and profitability of MSB;

         (ii) The current and  prospective  environment  in which MSB  operates,
         including  national  and local  economic  conditions,  the  competitive
         environment for savings and other financial institutions generally, the
         increased regulatory burden on financial  institutions  generally,  the
         trend toward  consolidation in the financial  services industry and the
         likely  effect of the  foregoing  factors  on MSB's  potential  growth,
         development, productivity and profitability;

         (iii) pro forma financial information on the Merger,  including,  among
         other things,  the pro forma book value and earnings per share to MSB's
         stockholders;

         (iv) a comparison of the price being paid in the Merger to that paid in
         other comparable thrift mergers;

         (v) the tax free nature of the  transaction to MSB  stockholders  (see,
         generally, "Certain Federal Income Tax Consequences" herein);

         (vi) the  historical  trading  prices  for MSB  Common  Stock and HUBCO
         Common Stock;

         (vii) the price  protection  afforded to MSB's  stockholders due to the
         method of  calculation  of the Exchange Ratio and the ability of MSB to
         terminate  the Merger  Agreement  under  certain  circumstances  if the
         Median  Pre-Closing Price of HUBCO Common Stock is less than $27.00 per
         share;

         (viii)  MSB's  alternatives  to the  Merger,  including  the  range  of
         possible values of those  alternatives and the timing and likelihood of
         actually receiving those values;

         (ix)  the  extensive  process  followed  by KBW to  obtain  acquisition
         proposals and preliminary bids, and the conclusion that HUBCO's bid was
         more favorable  than any of the other  indications of interest from the
         other companies that also conducted due diligence examinations of MSB;

         (x) the  presentation  of KBW to the MSB Board of Directors on December
         5, 1997 and KBW's oral opinion that, as of such date, the consideration
         to be received by the  stockholders of MSB was fair to the stockholders
         of MSB from a financial point of view;

         (xi) the  expectations  that the Merger  would  provide  holders of MSB
         Common  Stock with an  opportunity  to receive a premium  over the then
         current market and book value of such stock and that the  consideration
         received by MSB stockholders in the Merger would constitute a favorable
         premium  compared to expected future values of MSB Common Stock under a
         variety of circumstances and assumptions;

         (xii) the review by the Board with its legal and financial  advisors of
         the provisions of the Merger Agreement,  the Stock Option Agreement and
         other related documents; and

         (xiii) the  compatibility  of the  respective  business and  management
         philosophies  of HUBCO  and MSB and the  expectation  that  HUBCO  will
         continue to provide  quality  service to the  communities and customers
         served by MSB.

         The  foregoing  does not  purport to be a complete  list of the matters
considered  by the  Board  of  Directors  of MSB in  approving  the  Merger.  In
approving  the  Merger,  the Board did not  identify  any one factor or group of
factors as being more  important  or  significant  than any other  factor in the
decision making process.

HUBCO's Reasons for the Merger

         HUBCO  entered  into the Merger  Agreement  with MSB as part of HUBCO's
ongoing strategy of growth through acquisitions.

         HUBCO's   acquisition   strategy  consists  of  identifying   financial
institutions  with  business  philosophies  that are similar to  HUBCO's,  which
operate in markets  that are  geographically  within or close to those of HUBCO,
and which  provide an ability to enhance  earnings per share over an  acceptable
period  after the  acquisition,  while  providing  acceptable  rates of  return.
Acquisitions  are also evaluated in terms of asset quality,  interest rate risk,
core deposit base stability,  potential  operating  efficiencies  and management
abilities.

         Pursuant to this acquisition  strategy,  HUBCO has pursued acquisitions
of financial  institutions in New York State which are  geographically  close to
HUBCO's  current  markets and which  otherwise meet HUBCO's  acquisition  goals.
HUBCO's initial  investment in,  expressions of interest in, and merger with MSB
are consistent with this strategy,  as is HUBCO's pending acquisition of PFC and
PFC's New York banking subsidiary, BTH. HUBCO anticipates that combining the New
York  State  operations  of BTH and MSB Bank will  enhance  HUBCO's  ability  to
promote operational  efficiencies and services to the combined institutions' New
York State customers.

Interests of Certain Persons in the Merger

         In considering  the  recommendation  of the MSB Board of Directors with
respect to the Merger,  holders of MSB Common Stock should be aware that certain
members of the Board of Directors and  management of MSB have certain  interests
in the Merger in addition to their  interests  generally as stockholders of MSB.
All of such additional  interests are described  below, to the extent  material,
and except as described  below such persons have, to the best  knowledge of MSB,
no material  interest in the Merger apart from those of stockholders  generally.
The MSB Board of Directors  was aware of these  interests of its  directors  and
officers and  considered  them,  among other  matters,  in approving  the Merger
Agreement and the transactions contemplated thereby.

         Ownership of MSB Common Stock and MSB Options

         As of the Record Date, the directors and executive  officers of MSB and
its affiliates beneficially owned (excluding shares which could be acquired upon
the  exercise of options) an  aggregate  of 155,997  shares of MSB Common  Stock
(5.48%  of the  issued  and  outstanding  shares)  and  options  to  acquire  an
additional 73,838 shares of MSB Common Stock.

         Certain  directors,  officers and  executives of MSB and its affiliates
are the holders of stock options to acquire shares of MSB Common Stock. Pursuant
to the Merger Agreement, the holders of options to acquire MSB Common Stock will
have the right to elect to convert all or a portion of these  options into HUBCO
Common  Stock or  options  to  purchase  HUBCO  Common  Stock.  For  information
regarding  the  treatment  of MSB stock  options,  see "THE  PROPOSED  MERGER --
Conversion of MSB Options."

         Board Membership

         The Merger Agreement provides that HUBCO will cause one director of MSB
selected  by MSB (who may be William C.  Myers)  and  acceptable  to HUBCO to be
appointed  at the  Effective  Time to the HUBCO  Board of  Directors.  HUBCO has
agreed to ask each of the current directors of MSB Bank to serve as directors of
its New York bank  subsidiary  and to cause the  directors of that bank board to
receive board fees and be subject to board duties substantially  consistent with
the fees and duties of the directors of other bank subsidiaries of HUBCO.  HUBCO
has agreed to modify or waive the provisions of its mandatory  retirement policy
to the extent  necessary so that those MSB Bank directors who would otherwise be
required to retire as directors of HUBCO's New York bank  subsidiary  in the six
year  period  following  the  Closing  because  they will have  reached  HUBCO's
mandatory  retirement age of 72 will be permitted to continue to serve until age
75.

         Executive Appointments

         At the  Effective  Time,  HUBCO  will  cause  William  C.  Myers  to be
appointed to serve as the Vice Chairman of the Board of Directors of HUBCO's New
York banking subsidiary and the President of the Southern Region of the New York
banking subsidiary.  Immediately after the Effective Time, HUBCO will enter into
an employment  agreement  with Mr. Myers for a one-year  term,  providing for an
annual salary of $200,000,  a guaranteed  bonus of $100,000 and  eligibility for
participation in the incentive  compensation plans and employee benefit programs
maintained by HUBCO (and its affiliates) that are offered to similarly  situated
senior executives and officers.  HUBCO will be permitted to terminate Mr. Myers'
employment  "for cause" as defined in the  agreement.  The  agreement  will also
contain  non-compete  and  non-solicitation  covenants that will run in favor of
HUBCO for a two-year  period and cover all of downstate New York, New Jersey and
Connecticut.  As consideration for these restrictive  covenants,  Mr. Myers will
receive a lump sum cash payment of $800,000,  payable in two equal installments,
the first  upon the  signing of the  agreement  and the  balance  upon the first
anniversary of the signing.

         Employment Agreements

         Under  the  Merger  Agreement,  HUBCO has  agreed  to honor Mr.  Myers'
existing employment  agreement with MSB dated effective as of September 3, 1994,
and amended effective as of September 3, 1995, September 3, 1996 and October 31,
1997 (the  "Myers  Employment  Agreement"),  provided  MSB and Mr.  Myers  adopt
certain amendments to this agreement, described below, effective at the Closing.
The  Myers  Employment  Agreement  provides  for a  five  year  term  that  will
automatically be extended to a full five years upon a "change of control" of MSB
or MSB  Bank,  as  defined  in  the  agreement.  In  addition,  pursuant  to the
amendments  to the Myers  Employment  Agreement  adopted in 1997, if a change of
control of MSB or MSB Bank occurs,  Mr. Myers or, in the event of his death, his
beneficiary,  would be  entitled  to  receive a payment  equal to the  remaining
salary   payments  due  under  the  agreement   together  with  all  other  cash
compensation  and  benefits,  including  life,  health,  dental  and  disability
coverages,  for the full five year term of the agreement,  regardless of whether
his employment  terminates,  on a voluntary or involuntary basis, as a result of
such change of control. The Myers Employment Agreement also provides that in the
event the present  value of the total  payments  to be made to Mr.  Myers upon a
change of control of MSB or MSB Bank  constitute an "excess  parachute  payment"
under  Section  280G of the Code that would  trigger the payment of excise taxes
under Section 4999 of the Code,  MSB will  indemnify Mr. Myers for the amount of
the excise taxes and the amount of any income and  employment tax liability that
would be triggered as a result of such indemnification (a "gross-up provision").

         Since it is  anticipated  that the Merger will  constitute a "change of
control"  of MSB and MSB Bank under the Myers  Employment  Agreement,  and it is
expected that the total  present value of the amounts  payable to Mr. Myers upon
such event would constitute  "excess  parachute  payments" under Section 280G of
the Code, thereby triggering the excise taxes under Section 4999 of the Code and
the application of the gross-up provision in the Myers Employment Agreement, MSB
and Mr. Myers have agreed to amend the Myers Employment  Agreement,  in a manner
acceptable  to HUBCO and  effective at the Closing,  to reduce the total present
value of the  payment to be made to Mr.  Myers under the  agreement  so that the
aggregate amount of such distribution  would not constitute an "excess parachute
payment" under Section 280G of the Code. Based on Mr. Myers' current annual rate
of  salary  of  $199,500  and  pursuant  to the  terms of the  Myers  Employment
Agreement,  as it is anticipated to be amended, if a change of control occurs on
March 31, 1998,  it is expected that Mr. Myers would receive a payment under the
Myers   Employment   Agreement   having  a   present   value  of   approximately
$[560,209.93], including all non-cash benefits.

         The Merger  Agreement  also provides for HUBCO to honor the  employment
agreement  entered  into between MSB and Gill  Mackay,  adopted  effective as of
September 3, 1994, and subsequently  amended  effective as of September 3, 1995,
September 3, 1996 and October 31, 1997, and the employment agreement between MSB
and Anthony J. Fabiano, adopted effective as of January 1, 1996 and subsequently
amended effective as of January 1, 1997 and October 31, 1997 (collectively,  the
"Employment  Agreements").  The Merger Agreement does not require the Employment
Agreements for Messrs.  Mackay and Fabiano to be amended in the manner described
above for Mr. Myers.

         The Employment  Agreements for Messrs.  Mackay and Fabiano each provide
for an initial three year term.  Pursuant to the Amendatory  Agreements to these
agreements  adopted in 1997, the term of each executive's  Employment  Agreement
will automatically be extended to three years in the event a "change of control"
of MSB and MSB Bank  occurs,  as such  term is  defined  in each  Agreement.  In
addition,  pursuant  to such 1997  amendments,  upon a change of  control,  each
executive  will  automatically  be  entitled  to receive a payment  equal to the
remaining salary payments due under the Employment  Agreement  together with all
other  cash  compensation  and  benefits,  including  life,  health,  dental and
disability  coverages,  for the full three year term of the Agreement regardless
of whether the executive's  employment  terminates due to the change of control.
The Employment Agreements each contain a gross-up provision.

         It is anticipated that the Merger will constitute a "change of control"
under each executive's  Employment  Agreement.  Although it is expected that the
payments  to be made and the  benefits to be  provided  to each  executive  will
constitute  "excess  parachute  payments" that would result in the imposition of
excise  taxes,  the  determination  of whether an excise tax will be due and the
amount of any such tax will be made on the basis of the circumstances prevailing
at the Effective  Time.  Assuming a change of control were to occur on March 31,
1998,  based on the current  annual rate of salary in effect for Mr.  Mackay and
Mr. Fabiano of $134,450 and $99,750,  respectively,  it is anticipated  that Mr.
Mackay  and Mr.  Fabiano  would  receive  payments  having  a  present  value of
approximately $[998,965.38] and $[778,606.30], respectively, including the value
of all non-cash  benefits.  Any excess  parachute  payments and  indemnification
amounts paid will not be deductible compensation expenses for MSB or MSB Bank.

         Special Termination Agreements

         In the Merger  Agreement,  HUBCO has also  agreed to honor the  special
termination  agreements  between  MSB  Bank  and Mary  Ellen  Rogulski,  adopted
effective as of January 1, 1996, the special termination  agreements between MSB
Bank and each of Karen  DeLuca,  Frances C. Reilly,  Frank J. Fogg and Steven R.
Gleason,  adopted  effective as of September  3, 1994 and  subsequently  amended
effective as of October 27, 1995, and the special termination  agreement between
MSB Bank and  Catherine  Terwilliger  adopted  effective  as of March  21,  1997
(collectively, the "Special Termination Agreements").

         Effective  upon a "change of control" of MSB or MSB Bank,  each Special
Termination  Agreement  provides for an extension so that the remaining  term of
each Agreement will be three years  effective upon such event, as defined in the
Agreements.  Each Special  Termination  Agreement  also provides that if, at any
time  following  a change of  control  of MSB or MSB Bank and during the term of
such Agreement,  the  executive's  employment is terminated for any reason other
than  "for  cause" as  defined  in the  Agreement  or if the  executive  were to
terminate his or her own employment  following the change of control as a result
of the  executive's  (i)  demotion  or  loss of  title,  office  or  significant
authority; (ii) reduction in the executive's  compensation;  (iii) relocation of
the  executive's  principal  place of  employment;  (iv) material  change in the
executive's working conditions; or (v) failure of MSB Bank (or its successor) to
continue to provide employee benefit programs  substantially similar to those in
effect before the change of control,  the executive,  or, in the event of his or
her death, the executive's beneficiary, would be entitled to receive a severance
payment in the amount equal to the sum of (a) twice the executive's then current
annual base salary;  (b) the contributions that would have been made by MSB Bank
on  the   executive's   behalf  to  its  401(k)  Savings  Plan  (and  any  other
tax-qualified  defined  contribution  plan it maintains  in which the  executive
participates)  for the two-year period following the executive's  termination of
employment;  and (c) the fair  market  value of any stock  that  would have been
awarded or allocated to the executive  under MSB Bank's Employee Stock Ownership
Plan and any  stock-based  incentive  compensation  plan for the two-year period
following the executive's termination of employment.  MSB Bank or MSB would also
be required to continue life, health, and disability  insurance coverage for the
remaining unexpired term of each executive's Special Termination Agreement.

         It is anticipated that the Merger will constitute a "change of control"
under  all  of the  Special  Termination  Agreements.  The  Special  Termination
Agreements  provide  that  if the  total  payment  to be  made  to an  executive
following a change of control  constitutes an "excess  parachute  payment" under
Section 280G of the Code,  the aggregate  amount  payable  under each  Agreement
would be reduced to the greater of (a) one dollar  below the amount  which would
subject  the  executive  to the  payment  of an excise tax or (b) the net amount
otherwise  payable to the executive  excluding the 20% excise tax payable on the
portion of the payment  constituting an "excess parachuse  payment." The current
annual rate of salary for Ms. Rogulski,  Ms. DeLuca,  Ms. Reilly,  Mr. Fogg, Mr.
Gleason and Ms. Terwilliger is $71,400,  $43,365, $67,200, $68,250, $58,820, and
$63,000,  respectively.  Accordingly,  if it is assumed that a change of control
and termination  were to occur on March 31, 1998, the amount payable,  including
non-cash  benefits,  to Ms.  Rogulski,  Ms. DeLuca,  Ms.  Reilly,  Mr. Fogg, Mr.
Gleason  and  Ms.  Terwilliger  under  their  respective   Special   Termination
Agreements would be approximately $[193,454.53],  $[110,922.88],  $[169,801.80],
$[169,438.71], $[192,547.98], and $[158,322.25], respectively.

         Severance Policy

         Under the Merger  Agreement,  HUBCO has assumed  the MSB Bank  Employee
Severance  Compensation  Plan (the "Severance  Plan"),  adopted  effective as of
September 3, 1992, and subsequently  amended  effective as of December 29, 1997.
Pursuant  to the  Severance  Plan,  as  amended,  any  employee  of  MSB  (or an
affiliate), other than an employee covered by an Employment Agreement or Special
Termination Agreement,  who has completed seven years of continuous service with
MSB (or an  affiliate)  or who is an  officer of MSB (or an  affiliate)  will be
eligible to receive  severance  benefits under the Severance Plan. The Severance
Plan further provides that a participant  whose employment is terminated  within
one year  following  a "change of  control"  of MSB or MSB Bank (as such term is
defined in the Severance  Plan) will be entitled to receive a severance  payment
equal to the product of 1/12 of the participant's annual compensation multiplied
by the number of his or her whole years of service  with MSB (or an  affiliate),
up to a maximum of 24 years.  All payments to be made under the  Severance  Plan
would be paid out of the general assets of MSB or its successor.

         HUBCO has also agreed under the Merger  Agreement to provide  severance
payments to  employees  of MSB who are not  covered by the  Severance  Plan,  an
Employment Agreement or a Special Termination  Agreement and whose employment is
terminated  at or following  the Closing by HUBCO or at HUBCO's  direction.  The
Merger Agreement  requires HUBCO to provide severance  payments to those persons
whose employment is terminated within six months of the Closing,  other than for
good cause,  and who have not been  offered  employment  by HUBCO at the same or
better base pay at one of HUBCO's other offices within 50 miles of such person's
current place of employment  (whether in Poughkeepsie,  New York or Mahwah,  New
Jersey,  or some other HUBCO  location  within such  50-mile  area) equal to one
month's pay for each full year of service with MSB and/or the Surviving New York
Bank.

         The approximate  total dollar amount of severance  benefits that may be
payable under the Severance Plan and the foregoing  severance policy to eligible
persons  following  the Merger  cannot be quantified at this time since all such
payments would be triggered by contingencies  the probability of which cannot be
accurately determined at this time.

         Retirement Plan for Outside Directors

         In  accordance  with  the  terms  of  the  Merger  Agreement,  MSB  has
terminated,  effective as of December 31, 1997,  the  Retirement  Plan for Board
Members  of  MSB  Bancorp,  Inc.  (the  "Directors'  Retirement  Plan")  adopted
effective  as of October  21,  1994 and  subsequently  amended  effective  as of
October 31, 1997. The  Directors'  Retirement  Plan was  implemented in order to
provide retirement benefits to directors of MSB and MSB Bank.

         The Directors'  Retirement Plan, as amended effective as of October 31,
1997,  provides for a normal retirement  benefit to be paid to each director who
retires after  attaining age 65 and  completing at least 10 years of "creditable
service"  and  who  agrees  to  provide  consulting  services  to MSB  following
retirement.   "Creditable  service"  is  defined  generally  in  the  Directors'
Retirement Plan to mean service on MSB's Board of Directors,  or on the Board of
Directors (or board of trustees) of MSB Bank,  including  any service  completed
while the  director was a salaried  officer or employee of MSB Bank.  The annual
normal retirement  benefit payable to a director upon retirement at age 65 under
the Directors'  Retirement Plan is calculated based on the annual retainer being
paid to the  director  for service on the Board of  Directors of MSB Bank or MSB
(whichever is greater in the case of a member of both  Boards),  as in effect in
the month in which the director ceases to be a member of such Board. Pursuant to
the  Retirement  Plan, as amended,  "annual  retainer"  means the sum of the (i)
annual  retainer;  (ii)  aggregate  committee  meeting fees;  and (iii) property
inspection fees, if any, paid to the Board member for the relevant  period.  The
Directors'  Retirement Plan also provides for the payment of a vested retirement
benefit upon the  occurrence of certain  events,  including  termination  of the
Plan,  which may  commence  at any time after a director  attains  age 50 at the
director's  election  upon  retirement.  The annual  vested  retirement  benefit
commencing at or after age 65 is equal to the annual normal  retirement  benefit
multiplied  by the lesser of 1.00 or the  subtotal  of the  director's  years of
creditable  service  divided  by 10. If a vested  early  retirement  benefit  is
elected,  the Directors'  Retirement Plan provides for the amount of the benefit
otherwise payable to be reduced by 0.5% for each month the benefit  commencement
date precedes the date on which the director would have attained age 65.

         In the  event of a  "change  of  control"  of MSB,  as  defined  in the
Directors'  Retirement  Plan,  each director  would receive a benefit based upon
credit  for three  additional  years of age and  service.  Additionally,  upon a
change of control, the Directors' Retirement Plan permits each director to elect
a lump sum payment of his or her benefit  under the plan and for such benefit to
be subject to an early retirement reduction factor of 0.25% rather than 0.5% per
month. In the event a director's  service terminates within the period beginning
three months prior to, and ending  three years after,  a change of control,  the
director  would not be  required  to  provide  consulting  services  in order to
receive retirement benefits.

         In accordance with the Merger Agreement, MSB has amended the Directors'
Retirement  Plan to provide for its  termination  effective  as of December  31,
1997. Pursuant to the termination  amendment,  all benefits under the Directors'
Retirement Plan have become vested and non-forfeitable, and all benefit accruals
have ceased effective as of the plan's  termination date. In addition,  pursuant
to the terms of the Merger  Agreement,  the Directors'  Retirement Plan has been
amended to provide for each director's retirement benefit to be determined as if
a change of control of MSB had  occurred  effective  as of December 31, 1997 and
for benefits to be immediately  distributable  to the  directors.  The estimated
average annual benefit payable to a participant  upon retirement at or after age
65 based on an average $29,400 annual retainer currently in effect for directors
of MSB and assuming 10 years of service would be approximately $29,400 per year.

         The Directors' Retirement Plan is unfunded.  All benefits payable under
the Directors'  Retirement Plan will be paid from MSB's current assets.  As soon
as  practicable,  MSB will  either  purchase  an annuity  to pay the  directors'
benefits upon  retirement or will make a lump sum  distribution to each director
of his  or her  plan  benefits  in the  1998  calendar  year.  There  are no tax
consequences  to either the  director or MSB until  benefits are paid out to the
director.  At that time, the director will recognize income in the amount of the
payment,  and MSB will be  entitled  to an  offsetting  deduction.  The  actions
described above will occur whether or not the Merger is consummated.

         Indemnification

         In the Merger Agreement, HUBCO has agreed to indemnify, defend and hold
harmless each person who is, has been, or becomes prior to the Effective Time, a
director,  officer, employee or agent of MSB, or who serves or has served at the
request  of MSB  in any  capacity  with  any  other  entity  (collectively,  the
"Indemnitees"),  to the fullest extent which MSB would have been permitted under
applicable law and MSB's Certificate of Incorporation and By-laws had the Merger
not occurred,  with respect to any claims made against such person because he or
she is or was a  director,  officer,  employee  or agent of MSB or serves or has
served at the  request  of MSB in any  capacity  with any other  entity.  In the
Merger  Agreement,  HUBCO has also agreed to cover MSB's  officers and directors
under either an extension of MSB's existing  directors' and officers'  liability
insurance  policy or a rider to HUBCO's then  current  policy for a period of at
least six years after the Effective Time.

Security Ownership of Certain Beneficial Owners

         The information as to those persons believed by management of MSB to be
beneficial owners of more than 5% of the outstanding shares of MSB Common Stock,
incorporated by reference in MSB's Annual Report on Form 10-K for the year ended
December 31, 1996,  is  incorporated  herein by  reference.  In addition to such
information,  based on a  Schedule  13-D  filed on  December  4,  1997,  Tontine
Partners,  L.P., and Tontine Financial  Partners,  L.P., and Jeffrey Gendell, as
Managing Member of Tontine  Management,  L.L.C.,  and Managing Member of Tontine
Overseas  Associates,  Ltd.,  have the shared  dispositive  power and the shared
voting power over 209,700 shares, or 7.4%, of MSB Common Stock. Such persons are
located at 200 Park Avenue, Suite 3900, New York, NY 10166. Additionally,  based
on an amended Schedule 13-D filed on January 16, 1998, Kahn Brothers & Co., Inc.
disclosed  that it had  reduced its  holdings  of MSB Common  Stock from 5.8% to
4.6%. Kahn Brothers & Co., Inc.  reported that it has the sole dispositive power
and sole voting power over 132,000 shares of MSB Common Stock.  Also, based on a
Schedule 13-D filed on January 16, 1998, Bear,  Stearns & Co., Inc. owns 144,400
shares or 5.1% of MSB  Common  Stock.  Bear  Stearns  reported  that it has sole
voting and  dispositive  power over 128,400 of the shares and shared  voting and
dispositive power over the other 16,000 shares.  The address of Bear,  Stearns &
Co., Inc. is 115 South Jefferson Road, Whippany, NJ 07981.

Opinion of MSB's Financial Advisor

         On  December  5, 1997,  at a meeting  that the MSB Board held to review
indications  of interest from three bidders to evaluate a proposed  Merger,  KBW
delivered to the Board a verbal opinion (which opinion was subsequently  updated
verbally  on  December  12,  1997) to the  effect  that,  as of the date of such
opinion  and based upon and  subject  to certain  matters  stated  therein,  the
Exchange Ratio was fair,  from a financial  point of view, to the holders of the
MSB Common Stock.  In  connection  with its opinion dated the date of this Proxy
Statement, KBW updated certain analyses performed in connection with its opinion
and reviewed the  assumptions  on which such analyses were based and the factors
considered in connection therewith.

         KBW has  delivered to the MSB Board its updated  written  opinion dated
the date of this Proxy Statement to the effect that as of such date the Exchange
Ratio is fair,  from a  financial  point of view,  to the  holders of MSB Common
Stock.  KBW's  opinion is addressed  to the MSB Board and does not  constitute a
recommendation  as to how any stockholder of MSB should vote with respect to the
Merger Agreement.

         The full text of the opinion of KBW,  which sets forth a description of
the procedures followed,  assumptions made, matters considered and limits on the
review  undertaken,  is  attached to this Proxy  Statement  as Appendix C and is
incorporated herein by reference.  Stockholders are urged to read the opinion in
its  entirety.  The  following  summary  of  the  analyses  performed  by KBW in
rendering its opinion is qualified in its entirety by reference to the full text
of the opinion.

         In rendering  its opinion,  KBW (i) reviewed,  among other things,  the
Merger Agreement,  the Annual Reports to stockholders and Annual Reports on Form
10-K of MSB and Annual  Reports  on Form 10-K of HUBCO for the four years  ended
December 31, 1996, certain interim reports to stockholders and Quarterly Reports
on Form 10-Q of MSB and  Quarterly  Reports  on Form  10-Q of HUBCO and  certain
internal financial  analyses and forecasts for MSB prepared by management;  (ii)
held  discussions  with members of senior  management of MSB and HUBCO regarding
past  and  current  business  operations,  regulatory  relationships,  financial
condition  and future  prospects of the  respective  companies;  (iii)  compared
certain  financial and stock market  information  for MSB and HUBCO with similar
information  for certain other  companies  the  securities of which are publicly
traded;   (iv)  reviewed  the  financial   terms  of  certain  recent   business
combinations in the banking  industry;  and (v) performed such other studies and
analyses as it considered appropriate.

         In conducting  its review and arriving at its opinion,  KBW relied upon
and assumed the  accuracy and  completeness  of all of the  financial  and other
information  provided  to it or publicly  available,  and KBW did not attempt to
verify such information independently.  KBW relied upon the management of MSB as
to the reasonableness and achievability of the financial and operating forecasts
and projections (and assumptions and bases therefor) provided to KBW and assumed
that such forecasts and projections  reflected the best available  estimates and
judgments of such  management  and that such forecasts and  projections  will be
realized in the amounts and in the time periods  estimated  by such  management.
KBW  also  assumed,  without  independent   verification,   that  the  aggregate
allowances  for loan losses for MSB and HUBCO are adequate to cover such losses.
KBW did not make or obtain any  evaluations or appraisals of the property of MSB
or HUBCO, nor did KBW examine any individual credit files.

         The following is a summary of the material  financial analyses employed
by KBW in connection with providing its opinion.

         (a)  Financial  Summary of the HUBCO Offer.  KBW  calculated  multiples
which were based on the assumed per share purchase  price of $36.02  (derived by
multiplying  $36.25,  the last  reported  sale price for HUBCO  Common  Stock on
December 2, 1997,  by 0.9936,  which would be the Exchange  Ratio if $36.25 were
the Median Pre-Closing Price). MSB's September 30, 1997 stated and tangible book
value were $22.40 and $13.72, respectively, its 1997 and 1998 earnings per share
estimates (provided by MSB) were $1.35 and $1.98, respectively, and its trailing
12 months  (September  30, 1996 to September  30,  1997)  earnings per share was
$1.16.  Based on this data, the price to stated and fully diluted  tangible book
value  multiples were 1.61 and 2.63 times,  respectively,  the price to the 1997
and 1998 earnings  estimates  per share were 26.8 and 18.2 times,  respectively,
and the multiple of price to the trailing 12 months earnings was 31.1 times.

         (b) Analysis of Selected  Merger  Transactions.  KBW  reviewed  certain
financial  data related to a set of recent  comparable  acquisitions  nationwide
from January 1, 1996 to October 27, 1997,  where the seller was a thrift and had
assets  over $500  million,  with a return on assets  ("ROA")  under  1.0% and a
tangible equity ratio under 10.0%.  This criteria produced a list of 33 sellers.
The comparable thrift-only  transactions,  where the seller had assets over $500
million in the  Northeast  (NY,  NJ, CT, MA, PA) from January 1, 1996 to October
27, 1997,  produced a list of 20 sellers. In the New York area comparable group,
the  criterion  was any thrift sold from  January 1, 1994 to October  27,  1997,
which produced a list of 17 sellers.  The last comparable group included thrifts
with assets  greater  than $100  million,  which had a ROA less than 0.50% and a
tangible equity ratio under 10.0%, which produced a list of 28 sellers.

         KBW  calculated an average of the nationwide  transactions  multiple of
price to the targets' earnings  (trailing 12 months) as 17.0 times compared to a
multiple of 31.1 times for the Merger; an average premium to the targets' stated
book value of 181% compared to a premium of 161% associated with the Merger;  an
average  premium  to the  targets'  tangible  book value of 194%  compared  to a
premium of 263% associated  with the Merger;  an average premium to the targets'
core deposits  (net of tangible  equity) of 10.7%  compared to 11.6%  associated
with the  Merger;  and an  average  price as a  percentage  of  assets  of 13.6%
compared to 16.3% associated with the Merger.

         For the  Northeastern  region,  KBW  calculated an average  multiple of
price to the targets' earnings  (trailing 12 months) of 16.2 times compared to a
multiple of 31.1 times  associated  with the Merger;  an average  premium to the
targets' stated book value of 193% compared to a premium of 161% associated with
the  Merger;  an average  premium to the  targets'  tangible  book value of 204%
compared to a premium of 263% associated with the Merger;  an average premium to
the targets' core deposits (net of tangible equity) of 10.4% compared to a 11.6%
associated  with the Merger;  and an average  price as a percentage of assets of
14.8% compared to 16.3% associated with the Merger.

         For the New York area transactions,  KBW calculated an average multiple
of price to the targets' earnings (trailing 12 months) of 16.9 times compared to
a multiple of 31.1 times  associated with the Merger;  an average premium to the
targets' stated book value of 178% compared to a premium of 161% associated with
the  Merger;  an average  premium to the  targets'  tangible  book value of 182%
compared to a premium of 263% associated with the Merger;  an average premium to
the targets' core deposits (net of tangible  equity) of 10.7%  compared to 11.6%
associated  with the Merger;  and an average  price as a percentage of assets of
15.3% compared to 16.3% associated with the Merger.

         For the  high  price  to  last  twelve  months  EPS  transactions,  KBW
calculated an average  multiple of price to the targets'  earnings  (trailing 12
months) of 29.7 times compared to a multiple of 31.1 times  associated  with the
Merger; an average premium to the targets' stated book value of 154% compared to
a premium of 161% associated with the Merger; an average premium to the targets'
tangible  book value of 166% compared to a premium of 263%  associated  with the
Merger;  an average  premium to the  targets'  core  deposits  (net of  tangible
equity) of 7.5%  compared to 11.6%  associated  with the Merger;  and an average
price as a percentage of assets of 12.7% compared to 16.3%  associated  with the
Merger.

         No company or transaction used for comparison in the analysis described
above was identical to MSB, HUBCO or the Merger. Accordingly, an analysis of the
results of the  foregoing  is not  mathematical;  rather,  it  involves  complex
considerations and judgments  concerning  differences in financial and operating
characteristics  of the companies and other factors that could affect the public
trading value of the companies to which they are being compared.

         (c)  Selected   Peer  Group   Analysis.   KBW  compared  the  financial
performance and market  performance of HUBCO based on various financial measures
of  earnings  performance,  operating  efficiency,  capital  adequacy  and asset
quality  and  various  measures  of market  performance,  including  market/book
values,  price to earnings and dividend yields to those of a group of comparable
holding  companies.  This group  consisted  of KBW  covered  banks  with  market
capitalizations between $1-5 billion, which produced a list of 46 companies. For
purposes of such analysis,  the financial  information used by KBW was as of and
for the quarter ended September 30, 1997 and the market price information was as
of  December 4, 1997.  The  companies  in the peer group were KBW covered  banks
which had market  capitalizations  ranging from  approximately  $1 billion to $5
billion.

         KBW's  analysis  showed  the  following  concerning  HUBCO's  financial
performance:  that HUBCO's  return on equity on an  annualized  basis was 24.6%,
compared  to an  average of 16.3% for the peer  group;  that  HUBCO's  return on
assets on an annualized basis was 1.75%, compared to an average of 1.40% for the
peer group;  that HUBCO's net interest margin on an annualized  basis was 5.38%,
compared  to an average of 4.56% for the peer  group;  that  HUBCO's  efficiency
ratio on an  annualized  basis was 52.01%,  compared to an average of 56.99% for
the peer group;  that HUBCO's  equity to assets ratio was 6.96%,  compared to an
average of 8.67% for the peer group; that HUBCO's ratio of nonperforming  assets
to total loans and other real estate owned was 2.02%,  compared to an average of
0.68%  for  the  peer  group;  that  HUBCO's  ratio  of  loan  loss  reserve  to
nonperforming loans was 116%, compared to an average of 337% for the peer group.

         KBW's analysis further showed the following  concerning  HUBCO's market
performance:  that HUBCO's price to earnings  multiple  based on 1997  estimated
earnings  was 16.86,  compared to an average for the peer group of 19.66  times;
and HUBCO's dividend yield was 2.21%,  compared to an average for the peer group
of 1.86%. For purposes of the above  calculations,  all earnings  estimates were
based upon the  published  estimates of KBW's  equity  research  department  for
HUBCO.

         (d) Financial Impact Analysis.  KBW performed pro forma merger analysis
that  combined   projected  income  statement  and  balance  sheet  information.
Assumptions regarding the accounting treatment,  acquisition  adjustments,  cost
savings,  revenue  enhancements and treatment of MSB employee stock options were
used to  calculate  the  financial  impact that the Merger would have on certain
projected financial results of HUBCO. This analysis indicated that the Merger is
expected  to  dilute  estimated  earnings  in 1998  (excluding  the  effect of a
non-recurring  merger and restructuring charge to be incurred in connection with
the Merger),  and increase the fully diluted book value. In order for the Merger
to not be dilutive to 1998 estimated  earnings,  HUBCO would have to save 18.17%
of MSB's pre-tax  non-interest  expense.  This analysis was based on analyst and
the respective managements' estimates of HUBCO and MSB's 1998 earnings per share
and  on  HUBCO  managements'   estimates  of  expected  cost  savings,   revenue
enhancements and a non-recurring  merger and restructuring charge to be realized
or incurred by HUBCO in connection with the Merger.  The actual results achieved
by HUBCO  following  the Merger will vary from the  projected  results,  and the
variations may be material.

         (e) Discounted  Cash Flow Analysis.  KBW estimated the present value of
the future  cash  flows  that would  accrue to a holder of a share of MSB Common
Stock  assuming the  stockholder  held the stock  through the year 2002 and then
sold it at the end of year 2002. The analysis was based on several  assumptions,
including  an earnings  per share of $1.98 in 1998 and a post-1999  earnings per
share growth rate of 8%. A 40% dividend payout ratio was assumed for MSB through
the year 2002. A terminal value was  calculated  for 2002 by  multiplying  MSB's
projected  2002  earnings  by a  price/earnings  multiple  of 16 times  trailing
earnings.  The terminal valuation and the estimated dividends were discounted at
a rate of 12%,  producing a present value of $32.50.  KBW also presented a table
showing the foregoing  analysis  with a range of discount  rates from 10% to 18%
and a range of  price-to-earnings  multiples of 12x to 22x, resulting in a range
of present  values for a share of MSB  Common  Stock of $19.83 to $47.23.  These
values were  determined by adding (i) the present value of the estimated  future
dividend stream that MSB could generate over the period  beginning  January 1998
and ending in December 2002, and (ii) the present value of the "terminal  value"
of the MSB Common Stock.

         KBW repeated this analysis using a post-2000 earnings growth rate of 6%
and  earnings  per  share  projections  for 1998 and  1999 of $1.98  and  $2.51,
respectively, for MSB. The result of this analysis was a present value of $30.86
at a 16 times trailing  earnings  terminal multiple and a 12% discount rate. KBW
also  presented a table showing the foregoing  analysis with a range of discount
rates from 10% to 18% and a range of price-to-earnings  multiples of 12x to 20x,
resulting in a range of present values for a share of MSB Common Stock of $18.86
to $41.06.

         KBW stated that the  discounted  cash flow  analysis  is a  widely-used
valuation  methodology  but  noted  that  it  relies  on  numerous  assumptions,
including  asset and earnings  growth rates,  dividend  payout  rates,  terminal
values and discount rates.  The analysis did not purport to be indicative of the
actual values or expected values of MSB Common Stock.

         (f) HUBCO  Stock Price  Performance.  KBW  reviewed  and  analyzed  the
historical  trading price of HUBCO's Common Stock on a weekly basis from January
3, 1997 to  November  28,  1997 as  compared  to the S&P 500 and the Keefe  Bank
Index. During this same time period HUBCO had outperformed both indices.

         (g) MSB Stock Trading  Analysis.  KBW compared the trading multiples of
MSB to the Keefe Bank Scan,  a  nationwide  thrift  peer group and a  nationwide
commercial  bank peer group.  This  analysis  indicated  that on a price to 1997
earnings  basis,  MSB was  trading at a higher  multiple  than each of the three
groups.  KBW also  compared  the  profitability  ratios  and  found  that  MSB's
performance was less than each of the three groups. This analysis indicated that
MSB was trading at a premium to earnings  and may suggest that this was based on
takeout speculation rather than fundamentals.

         (h) Other  Analysis.  KBW also reviewed  selected  investment  research
reports, earnings estimates,  historical stock price performance relative to the
S&P 500 and to an index of bank and thrift stocks and other  financial  data for
MSB and HUBCO.

         The summary  contained  herein  provides a description  of the material
analyses  prepared by KBW in connection  with the rendering of its opinion.  The
summary  set forth above does not  purport to be a complete  description  of the
analyses  performed by KBW in connection with the rendering of its opinion.  The
preparation  of a fairness  opinion is not  necessarily  susceptible  to partial
analysis or summary description.  KBW believes that its analyses and the summary
set forth above must be considered as a whole and that selecting portions of its
analyses  without  considering  all  analyses,  or  selecting  part of the above
summary,   without  considering  all  factors  and  analyses,  would  create  an
incomplete  view of the  processes  underlying  the  analyses set forth in KBW's
presentations  and  opinion.   The  ranges  of  valuations  resulting  from  any
particular  analysis described above should not be taken to be KBW's view of the
actual  value of MSB and HUBCO.  The fact that any  specific  analysis  has been
referred to in the summary above is not meant to indicate that such analysis was
given greater weight than any other analyses.

         In performing its analyses,  KBW made numerous assumptions with respect
to industry  performance,  general  business and economic  conditions  and other
matters,  many of which are beyond the  control of MSB and HUBCO.  The  analyses
performed  by KBW are not  necessarily  indicative  of  actual  values or actual
future results, which may be significantly more or less favorable than suggested
by such analyses.  Such analyses were prepared  solely as part of KBW's analysis
of the fairness,  from a financial  point of view, of the Exchange  Ratio in the
Merger.  These  analyses were  provided to the MSB Board in connection  with the
delivery of KBW's  opinion.  The analyses do not purport to be  appraisals or to
reflect  the prices at which a company  actually  might be sold or the prices at
which any securities may trade at the present time or at any time in the future.
In addition,  as described above, KBW's opinion,  along with its presentation to
the MSB Board, was just one of many factors taken into  consideration by the MSB
Board in unanimously approving the Merger Agreement.

         KBW, as part of its investment banking business, is continually engaged
in the valuation of banking  businesses and their  securities in connection with
mergers  and  acquisitions,  negotiated  underwritings,   competitive  biddings,
secondary  distributions of listed and unlisted  securities,  private placements
and valuations for estate,  corporate and other purposes.  As specialists in the
securities of banking  companies,  KBW has  experience in, and knowledge of, the
valuation of banking  enterprises.  In the ordinary  course of its business as a
broker-dealer,  KBW may, from time to time,  purchase  securities from, and sell
securities to, MSB and HUBCO, and, as a market maker in securities, KBW may from
time to time have a long or short  position in, and buy or sell,  debt or equity
securities  of MSB and HUBCO for KBW's own account  and for the  accounts of its
customers.

         Pursuant to the  executed  Engagement  Letter  dated  October 28, 1997,
between MSB and KBW, MSB has agreed to pay KBW a cash fee equal to 1.125% of the
market value of the total consideration paid to MSB stockholders upon closing of
the  transaction,  which fee is  estimated to be  $1,415,450,  assuming a Median
Pre-Closing  Price of HUBCO Common Stock equal to $34.875 and an Exchange  Ratio
equal to $36.02 divided by that Median Pre-Closing Price. In connection with the
execution and delivery of the Merger Agreement, a cash fee of $200,000 was paid,
and an  additional  cash fee of $200,000  will be paid at the time of mailing of
this Proxy Statement-Prospectus. Both amounts will be credited against the total
fee to be paid at the  closing of the  Merger.  Pursuant  to the KBW  Engagement
Letter, MSB also agreed to reimburse KBW for reasonable  out-of-pocket  expenses
and disbursements incurred in connection with its retention and to indemnify KBW
against certain liabilities,  including liabilities under the federal securities
laws.

Resale Considerations With Respect to the HUBCO Stock

         The  shares  of HUBCO  Stock  that  will be  issued  if the  Merger  is
consummated  have been  registered  under the Securities Act of 1933, as amended
(the  "Securities  Act")  and will be freely  transferable,  except  for  shares
received by persons,  including directors and executive officers of MSB, who may
be  deemed  to be  "affiliates"  of MSB  under  Rule 145  promulgated  under the
Securities Act. An "affiliate" of an issuer is defined generally as a person who
"controls" the issuer. Directors, executive officers and 10% stockholders may be
deemed to control  the  issuer.  Affiliates  may not sell their  shares of HUBCO
Stock  acquired  pursuant  to  the  Merger,  except  pursuant  to  an  effective
registration  statement  under the Securities Act covering the HUBCO Stock or in
compliance with Rule 145 or another  applicable  exemption from the registration
requirements of the Securities Act.

         Persons  who may be deemed  to be  "affiliates"  of MSB have  delivered
letters to HUBCO in which  they have  agreed to  certain  restrictions  on their
ability to sell,  transfer or otherwise  dispose of ("transfer")  any MSB Common
Stock owned by them and any HUBCO Common  Stock  acquired by them in the Merger.
Pursuant to the accounting rules governing a pooling-of-interests,  such persons
have agreed not to transfer the shares during the period beginning 30 days prior
to the Effective Time and ending on the date on which financial results covering
at least 30 days of post-merger  combined  operations of HUBCO and MSB have been
published or filed by HUBCO.  Also, in connection with the  pooling-of-interests
rules,  such persons  have agreed not to transfer  their MSB Common Stock in the
period prior to 30 days before the Effective  Time without  giving HUBCO advance
notice  and an  opportunity  to  object if the  transfer  would  interfere  with
pooling-of-interests  accounting  for the  Merger.  Pursuant  to Rule 145,  such
persons  have also  agreed to  refrain  from  transferring  HUBCO  Common  Stock
acquired by them in the Merger,  except in compliance with certain  restrictions
imposed by Rule 145. Certificates  representing the shares of HUBCO Common Stock
acquired  by  each  such  person  pursuant  to the  Merger  will  bear a  legend
reflecting  that the shares are restricted in accordance  with the letter signed
by such  person  and may not be  transferred  except  in  compliance  with  such
restrictions.

         Persons  who may be deemed  "affiliates"  of HUBCO have also  delivered
letters  to HUBCO  in  which  they  have  agreed  not to  transfer  HUBCO  Stock
beneficially owned by them in violation of the pooling-of-interests restrictions
set forth above with respect to MSB.

Conditions to the Merger

         The  obligation  of each party to  consummate  the Merger is subject to
satisfaction  or waiver of certain  conditions,  including  (i)  approval of the
Merger Agreement and the transactions contemplated thereby by the requisite vote
of the holders of MSB Common Stock; (ii) the receipt of all consents,  approvals
and authorizations of all necessary federal and state government authorities and
expiration of all required  waiting  periods,  necessary for the consummation of
the Merger  (see "--  Regulatory  Approvals");  (iii) the  effectiveness  of the
registration statement covering the shares of HUBCO Common Stock to be issued to
MSB stockholders, and the qualification of the issuance of HUBCO Common Stock in
every  state  where  such  qualification  is  required  under  applicable  state
securities  laws;  (iv) the  absence of any  litigation  that would  restrain or
prohibit the  consummation of the Merger;  (v) receipt by HUBCO of an opinion of
Pitney,  Hardin, Kipp & Szuch, counsel to HUBCO, to the effect that the exchange
of MSB Common Stock for HUBCO Common Stock is a tax-free  reorganization  within
the  meaning  of  Section  368  of  the  Code.   See  "--  Federal   Income  Tax
Consequences",  (vi) receipt by MSB of an opinion of Thacher  Proffitt & Wood to
the effect that the  exchange of MSB Common  Stock for HUBCO  Common  Stock is a
tax-free  reorganization within the meaning of Section 368 of the Code and (vii)
the receipt of a letter from  HUBCO's  independent  accountants  that the Merger
will  qualify to be treated by HUBCO as a  pooling-of-interests  for  accounting
purposes.

         The  obligation of HUBCO to consummate  the Merger is also  conditioned
on, among other things,  (i) the continued  accuracy in all material respects of
the  representations  and  warranties of MSB contained in the Merger  Agreement;
(ii) the  performance by MSB, in all material  respects,  of all its obligations
under the  Merger  Agreement;  and (iii)  receipt  of an  opinion  from  Thacher
Proffitt & Wood, counsel to MSB, as to certain matters.

         The obligation of MSB to consummate the Merger is also  conditioned on,
among other things,  (i) the continued  accuracy in all material respects of the
representations and warranties of HUBCO contained in the Merger Agreement;  (ii)
the performance by HUBCO, in all material respects, of all its obligations under
the Merger Agreement;  (iii) receipt of KBW's fairness opinion;  (iv) receipt of
an  opinion  from  Pitney,  Hardin,  Kipp & Szuch  as to  certain  matters;  (v)
acceptance and assumption by HUBCO of certain  employment  contracts between MSB
and its  officers  and  directors;  and (vi)  the  appointment  of one  nominee,
designated by MSB, to the Board of Directors of HUBCO, and the offer by HUBCO of
the position,  Vice Chairman of the Board of the Surviving Bank and President of
the Southern Region of the Surviving Bank, to William C. Myers.

Conduct of Business Pending the Merger

         The Merger Agreement  requires MSB to conduct its business prior to the
Effective  Time only in the  ordinary  course of business  and  consistent  with
prudent banking  practices,  except as permitted  under the Merger  Agreement or
with the written  consent of HUBCO  (which will not be  unreasonably  withheld).
Under the Merger  Agreement,  MSB has agreed not to take certain actions without
the prior written consent of HUBCO or unless permitted by the Merger  Agreement,
including,  among other things,  the following:  (a) change any provision of its
Certificate of Incorporation or By-laws;  (b) change the number of shares of its
authorized or issued capital  stock,  grant any option or similar right relating
to its  capital  stock,  or  declare,  set  aside or pay any  dividend  or other
distribution in respect of its capital stock,  except that MSB may pay dividends
on the MSB  Preferred  Stock and  dividends  on the MSB Common Stock in the same
amount  as was  paid  in the  two  quarters  prior  to the  date  of the  Merger
Agreement,  less the  amount,  if any,  which MSB may pay to the  holders of MSB
Common  Stock in order to redeem  the  Preferred  Share  Purchase  Rights  which
currently  exist as part of the MSB Common  Stock;  (c) grant any  severance  or
termination pay (other than pursuant to written  policies or contracts of MSB in
effect on the date of the Merger  Agreement and disclosed to HUBCO) to, or enter
into or amend any employment or severance  agreement with, any of its directors,
officers or employees,  or adopt any new employee benefit plan or arrangement or
award an  increase  in  compensation  or  benefits;  (d) sell or  dispose of any
substantial  amount of assets or voluntarily  incur any significant  liabilities
other than in the ordinary course of business consistent with past practices and
policies or in response to substantial financial demands upon its business;  (e)
make any capital  expenditures other than capital  expenditures which are either
pursuant to binding commitments  existing on the date of the Merger Agreement or
necessary to maintain existing assets in good repair and expenditures  described
in  business  plans or  budgets  previously  furnished  to  HUBCO;  (f) file any
applications or make any contracts with respect to branching or site location or
relocation; (g) agree to acquire in any manner whatsoever (other than to realize
upon  collateral  for a  defaulted  loan)  any  business  or  entity or make any
investments in securities other than,  investments in government or agency bonds
having a maturity of less than five years;  (h) make any material  change in its
accounting methods or practices,  other than changes required in accordance with
generally accepted accounting principles or regulatory authorities; (i) take any
action that would result in any of MSB's  representations  or  warranties  being
untrue or incorrect at the Effective Time in any material  respect or that would
cause any of its  conditions to closing not to be  satisfied;  (j) without first
conferring with HUBCO, make or commit to make any new loan or other extension or
credit in excess of $1 million or renew for a period  greater  than one year any
existing  loan in an amount of $1 million or more,  or increase by $1 million or
more the aggregate  credit  outstanding  to any existing  borrower or affiliated
group; or (k) agree to do any of the foregoing.

         Under  the  Merger  Agreement,  MSB  cannot,  directly  or  indirectly,
encourage or solicit or hold  discussions or  negotiations  with, or provide any
information  to, any person,  entity or group (other than HUBCO)  concerning any
merger,  sale of  shares  of  capital  stock or sale of  substantial  assets  or
liabilities not in the ordinary course of business or similar  transactions  (an
"Acquisition   Transaction");   provided,   however,  that  notwithstanding  the
foregoing,  MSB may enter  into  discussions  or  negotiations  or  provide  any
information in connection with an unsolicited possible  Acquisition  Transaction
if the Board of Directors of MSB, after  consulting with counsel,  determines in
the  exercise  of  its  fiduciary  responsibilities  that  such  discussions  or
negotiations  should be commenced or such information  should be furnished.  MSB
has agreed to promptly  communicate to HUBCO the terms of any proposal,  whether
written or oral,  which it may  receive  with  respect  to any such  Acquisition
Transaction,  and the fact that it is having  discussions or negotiations with a
third party about an Acquisition Transaction.

Employee Benefits

         HUBCO  will  make  available  to  MSB  and  MSB  Bank  employees  whose
employment  continues following the Merger coverage under employee benefit plans
and programs generally  available to HUB employees and officers on the terms and
conditions  available to HUB employees and officers.  On and after the Effective
Time,  the employee  pension and welfare  benefit plans of HUBCO and MSB and MSB
Bank may,  at HUBCO's  election,  continue  to be  maintained  separately  or be
consolidated.  In the event of a  consolidation  of any such plans,  MSB and MSB
Bank  employees  will receive credit for service with MSB and MSB Bank under any
HUBCO  benefit plan or new HUBCO benefit plan in which such  employees  would be
eligible to enroll,  for  eligibility  and vesting  purposes but not for benefit
accrual under HUBCO's or HUB's pension benefit plans.

Representations, Warranties and Covenants

         The Merger  Agreement  contains  customary mutual  representations  and
warranties, as well as covenants, relating to, among other things, (a) corporate
organization and similar corporate  matters;  (b) the capital structures of each
of HUBCO  and MSB;  (c)  authorization,  execution,  delivery,  performance  and
enforceability  of  the  Merger  Agreement,  no  conflict,  between  the  Merger
Agreement and each party's governing documents, and material contracts, required
governmental   consents  and  approvals  and  related  matters;   (d)  financial
statements and other  documents filed by each of HUBCO and MSB with the SEC, and
the accuracy of information  contained therein;  (e) the accuracy of information
supplied by each of HUBCO and MSB in connection with the Registration  Statement
and this Proxy  Statement;  (f) compliance with applicable laws; (g) the absence
of material  litigation;  (h) filing of tax  returns  and payment of taxes;  (i)
matters  relating  to certain  material  contracts;  (j)  director  and  officer
contracts and payments  thereunder,  and retirement and other employee plans and
matters  relating to the Employee  Retirement  Income  Security Act of 1974,  as
amended; (k) insurance matters; (l) certain bank regulatory matters; (m) absence
of certain  material  changes or events from September 30, 1997; (n) the absence
of actions that would prevent there being a tax-free  reorganization  or the use
of the  "pooling-of-interests"  method to account for the  Merger;  (o) title to
properties;   (p)  the  adequacy  of  loan  loss  reserves;   (q)  environmental
compliance;  (r) brokers' and finders' fees; (s) cooperation on applications and
filings;  (t) the accuracy of all minute books;  (u) the absence of an agreement
with bank regulators which restricts materially the conduct of HUBCO's or any of
its subsidiaries' or MSB's business; and (v) HUBCO's regulatory capital adequacy
after giving effect to the Merger and matters relating to the HUBCO Common Stock
to be issued in the Merger.

Regulatory Approvals

         Consummation  of the Merger is subject,  among other  things,  to prior
receipt  of all  necessary  regulatory  approvals.  Consummation  of the  Merger
requires approval of the Merger by the FRB under the Bank Holding Company Act of
1948 (the  "BHCA"),  which  requires the FRB to take into  consideration,  among
other factors,  the financial and managerial  resources and future  prospects of
the  institutions and the convenience and needs of the communities to be served.
The BHCA  prohibits the FRB from  approving a merger (1) if it would result in a
monopoly or be in furtherance of any  combination or conspiracy to monopolize or
to  attempt  to  monopolize  the  business  of banking in any part of the United
States;  (2) if its effect in any section of the country may be substantially to
lessen competition or to tend to create a monopoly,  or if it would in any other
manner be a restraint of trade,  unless the FRB finds that the  anti-competitive
effects of the merger  are  clearly  outweighed  in the public  interest  by the
probable  effect of the  transaction in meeting the convenience and needs of the
communities to be served;  or (3) if the applicant has failed to provide the FRB
with adequate  assurances  that it will make available  such  information on the
operations or activities of the applicant and its affiliates  that the FRB deems
appropriate  to  determine  and  enforce  compliance  with the  BHCA  and  other
applicable federal banking laws and regulations. The FRB considers the financial
condition and managerial  resources of the applicant,  it  subsidiaries  and the
bank to be acquired,  and also has the  authority to deny an  application  if it
concludes  that the  combined  organization  would  have an  inadequate  capital
position.  The FRB also considers the  convenience  and needs of the communities
and whether the acquiring  organization  meets the requirements of the Community
Reinvestment  Act of 1977 (the  "CRA").  Under the BHCA,  the  Merger may not be
consummated until the 30th day following the date of the FRB's approval thereof,
during which time the United  States  Department  of Justice may  challenge  the
Merger on antitrust grounds. The post-approval  waiting period may be reduced by
the FRB to 15 days,  with the  concurrence  of the  Department  of Justice.  The
commencement of an antitrust  action would stay the  effectiveness  of the FRB's
approval  unless  a court  specifically  orders  otherwise  An  application  for
approval  was  filed on  February  24,  1998 with the FRB.  While  HUBCO and MSB
anticipate  receiving such  approval,  there can be no assurance that it will be
granted, or that it will be granted on a timely basis or that it will be granted
without conditions unacceptable to HUBCO or MSB

         Pursuant to the Bank Merger Act,  the Home Owners' Loan Act and the OTS
Regulations promulgated thereunder, the Merger is subject to the approval of the
OTS. HUBCO and MSB filed an application  for approval of the Merger with the OTS
on January 28, 1998.  This  application  is  currently  under review by the OTS.
There can be no assurance as to the timing of such approval or that the OTS will
approve the Merger.  The OTS is required to evaluate the  application  by taking
into  consideration,  among other  things,  the capital  level of the  resulting
institution,  the financial and managerial resources and future prospects of the
institutions involved, the convenience and needs of the communities to be served
and  the  conformity  of the  transaction  to  applicable  law,  regulation  and
supervisory  policies.  In  addition,  the  OTS  may not  approve  any  proposed
acquisition  (i)  which  would  result  in a  monopoly  or  which  would  be  in
furtherance  of any  combination  or  conspiracy  to monopolize or to attempt to
monopolize  the  savings and loan  business in any part of the United  States or
(ii) which in any section of the  country  may have the effect of  substantially
lessening  competition  or tending  to create a  monopoly  or which in any other
manner  would  be  in  restraint  of  trade,  unless  the  OTS  finds  that  the
anti-competitive  effects of the proposed  acquisition are clearly outweighed in
the public  interest by the probable  effect of the  acquisition  in meeting the
convenience and needs of the community to be served. Under the CRA, the OTS must
take into account  HUBCO's  record of performance in meeting the credit needs of
the entire community, including low- and moderate-income  neighborhoods,  served
by  HUBCO.  The OTS  also  considers,  among  other  things,  the  fairness  and
disclosure of the plan of merger (including compensation to officers,  directors
and  controlling  persons  of the  disappearing  association  by  the  surviving
association),  the  justification,  need for and  compensation to be paid to any
advisory  board,  fees  paid to each  person  or firm  rendering  legal or other
professional  services in connection  with a merger and the  accounting  and tax
treatment  of the  merger.  The  regulations  of the OTS  also  provide  for the
publication of notice and the opportunity  for public  comments  relating to the
application for approval discussed above.

         In  addition,  under  federal  law,  a period  of 30 days  must  expire
following  approval by the OTS within which period the Department of Justice may
file   objections  to  the  Merger  under  the  federal   antitrust   laws.  The
post-approval  waiting  period may be  reduced  by the OTS to 15 days,  with the
concurrence of the  Department of Justice.  The Department of Justice could take
such action under the antitrust  laws as it deems  necessary or desirable in the
public interest, including seeking to enjoin the Merger unless divestiture of an
acceptable  number of branches to a  competitively  suitable  purchaser could be
made.  While HUBCO believes that the likelihood of such action by the Department
of Justice is remote in this case, there can be no assurance that the Department
of Justice will not initiate such  proceeding,  or that the Attorney  General of
the State of New York or of New Jersey will not challenge the Merger, or if such
proceeding is instituted or challenge is made, as to the result thereof.

Management and Operations After the Merger

         At the Effective  Time,  as a result of the Merger,  MSB will be merged
with and into HUBCO,  with HUBCO as the Surviving  Entity.  Prior to closing the
Merger,  HUBCO  expects to complete  its  pending  acquisition  of  Poughkeepsie
Financial Corp.  ("PFC") and its subsidiary,  Bank of the Hudson ("BTH"),  a New
York-based bank. HUBCO  anticipates that BTH will serve as HUBCO's New York bank
subsidiary  and that MSB Bank,  will be merged  into BTH  following  the Merger.
HUBCO will cause William Myers,  currently MSB's  Chairman,  President and Chief
Executive Officer, to be appointed at the Effective Time as Vice Chairman of the
Board of HUBCO's New York bank  subsidiary and President of the Southern  Region
of HUBCO's New York bank subsidiary.

         The Merger Agreement provides that HUBCO will cause one director of MSB
selected  by MSB  (who  may be  William  Myers)  and  acceptable  to HUBCO to be
appointed  at the  Effective  Time to the HUBCO  Board of  Directors.  HUBCO has
agreed to ask each of the current directors of Bank to serve as directors of its
New York  subsidiary  bank and has agreed that the  directors of that bank board
will receive fees and be subject to board duties  substantially  consistent with
the fees and duties of the directors of other bank subsidiaries of HUBCO.  HUBCO
has agreed to modify or waive the provisions of its mandatory  retirement policy
to the extent  necessary so that those directors who would otherwise be required
to retire in the six year period  following  the Closing  because they will have
reached HUBCO's mandatory  retirement age of 72 will be permitted to continue to
serve until age 75.

Exchange of Certificates, Issuance of New Options

         At the Effective Time,  holders of certificates  formerly  representing
shares of MSB Stock will cease to have any rights as MSB  stockholders and their
certificates  automatically  will represent the shares of HUBCO Stock into which
their shares of MSB Stock will have been converted by the Merger. Promptly after
the  Effective  Time,  but in no event later than five days after the  Effective
Time,  HUBCO will send written  instructions and a letter of transmittal to each
holder  of  MSB  Stock,   indicating  the  method  for  exchanging  their  stock
certificates for certificates representing shares of HUBCO Stock. Holders of MSB
Stock  should  not  send  in  their  stock   certificates   until  they  receive
instructions from HUBCO.

         Each share of HUBCO Stock for which  shares of MSB Stock are  exchanged
will be deemed to have been issued at the Effective Time.  Accordingly,  holders
of MSB Stock who  receive  HUBCO Stock in the Merger will be entitled to receive
any dividend or other  distribution which may be payable to holders of record of
such  HUBCO  Stock as of  dates on or after  the  Effective  Time.  However,  no
dividend or other  distribution will actually be paid with respect to any shares
of HUBCO Stock  until the  certificate  or  certificates  formerly  representing
shares of MSB Stock have been  surrendered,  at which time any accrued dividends
and other  distributions  on such  shares of HUBCO  Stock  will be paid  without
interest. See "-- Consideration".

         Holders  of  outstanding   certificates  for  MSB  Stock,  upon  proper
surrender  of such  certificates  to HUBCO,  will  receive,  promptly  after the
Effective  Time, a certificate  representing  the full number of shares of HUBCO
Stock  into  which  the  shares  of  MSB  Stock  previously  represented  by the
surrendered certificates have been converted. At the time of issuance of the new
stock  certificate,  each  stockholder  so entitled will receive a check for the
amount of the fractional share interest, if any, to which the stockholder may be
entitled.

         As  discussed  above under the  caption  "Conversion  of MSB  Options,"
Optionees  will  have  the  right to elect  to have  each of their  MSB  Options
converted  at the  Effective  Time into either HUBCO Common Stock or a New HUBCO
Option. Optionees may elect to have some of their MSB Options convert into HUBCO
Common Stock and some of their MSB Options  convert into New HUBCO  Options,  or
may elect to have all of their MSB Options convert into one or the other.  HUBCO
and MSB will make arrangements with each Optionee to enable the Optionee to make
the necessary election on a timely basis.

Amendments; Termination

         The Merger  Agreement  may be amended,  modified or  supplemented  with
respect to any of its terms by the  mutual  consent of HUBCO and MSB at any time
prior to the Effective Time. However,  after approval of the Merger Agreement by
the  stockholders  of MSB, no amendment  can be made which reduces the amount or
changes the form of  consideration  to be delivered to the  stockholders  of MSB
without the approval of such stockholders.

         The Merger Agreement may be terminated by the mutual consent of MSB and
HUBCO.  The Merger  Agreement  may also be  terminated by MSB or HUBCO if, among
other things, (i) the Effective Time has not occurred on or before June 30, 1998
(the "Cutoff Date") unless the failure of such  occurrence is due to the failure
of the party  seeking to  terminate  to perform or observe its  covenants in the
Merger  Agreement;  (ii) a vote of the stockholders of MSB to approve the Merger
Agreement is taken and such stockholders fail to approve the Merger Agreement at
their  meeting;  or (iii) any regulatory  approvals  necessary to consummate the
transaction  have been  denied or  withdrawn  at the  request of the  regulatory
agency or such  approval  is given with  conditions  which would have a material
adverse effect on HUBCO (but then only by HUBCO).

         HUBCO may terminate  the Merger  Agreement if there has been a material
adverse change in the business, operations, assets or financial condition of MSB
and MSB  Bank,  taken as a whole,  from  that  disclosed  by MSB to HUBCO in its
Quarterly  Report on Form 10-Q for the quarter ended  September 30, 1997, or MSB
breaches  in a  material  respect  any  representation,  warranty  or  covenant,
agreement or obligation under the Merger Agreement and does not cure such breach
within  30 days  after  receipt  by MSB of a notice  of  breach.  HUBCO may also
terminate the Merger Agreement if the conditions to HUBCO's obligations to close
are not satisfied and are not capable of being satisfied by the Cutoff Date.

         MSB may  terminate  the Merger  Agreement  if there has been a material
adverse  change in the business,  operations,  assets or financial  condition of
HUBCO and its subsidiaries  taken as a whole from that disclosed by HUBCO in its
Quarterly  Report on Form 10-Q for the quarter ended September 30, 1997,  except
for the effects of HUBCO's previously announced acquisitions of PFC, CFHC, TBOS,
SNB or the 22 branches from First Union National Bank, or if HUBCO breaches in a
material  respect  any  representation,   warranty  or  covenant,  agreement  or
obligation  under the Merger  Agreement  and does not cure such breach within 30
days  after  receipt  by HUBCO  of a  notice  of  breach,  or if MSB's  Board of
Directors  approves another  acquisition  transaction  after  determining,  upon
advice of counsel,  that approval was necessary in the exercise of its fiduciary
obligations  under  applicable laws. MSB may also terminate the Merger Agreement
if the  conditions  for MSB to close are not  satisfied  and are not  capable of
being satisfied by the Cutoff Date.

         In  addition,  the  Merger  Agreement  may be  terminated  by MSB  upon
occurrence of a  Termination  Event,  as described  above under the caption "THE
PROPOSED MERGER -- Consideration."

         If the Merger Agreement is terminated,  the  transactions  contemplated
thereby will be abandoned  without further action by any party,  each party will
bear its own  expenses and each party will retain all rights and remedies it may
have at law or equity under the Merger Agreement.

Accounting Treatment of the Merger

         The  Merger  is  expected  to be  accounted  for  by  HUBCO  under  the
pooling-of-interests  method of accounting in accordance with generally accepted
accounting  principles.  Each of HUBCO's and MSB's  obligation to consummate the
Merger is conditioned  upon HUBCO's  receipt of assurances  from its independent
public accountants,  Arthur Andersen LLP, that the Merger will be so treated. As
required by generally accepted accounting principles, under pooling-of-interests
accounting,  as of the Effective Time the assets and liabilities of MSB would be
added to those of HUBCO at their  recorded  book  values  and the  stockholders'
equity  accounts  of HUBCO and MSB would be  combined  on  HUBCO's  consolidated
balance sheet.  On a  pooling-of-interests  accounting  basis,  income and other
financial  statements of HUBCO issued after  consummation of the Merger would be
restated  retroactively to reflect the consolidated  combined financial position
and  results of  operations  of HUBCO and MSB as if the  Merger had taken  place
prior  to the  periods  covered  by such  financial  statements.  The pro  forma
financial  information contained in this Proxy Statement has been prepared using
the  pooling-of-interests  accounting basis to account for the Merger.  See "PRO
FORMA FINANCIAL INFORMATION".

Federal Income Tax Consequences

         THE FEDERAL  INCOME TAX  DISCUSSION  SET FORTH  BELOW IS  INCLUDED  FOR
GENERAL  INFORMATION  ONLY.  IT MAY NOT BE  APPLICABLE  TO  CERTAIN  CLASSES  OF
TAXPAYERS,   INCLUDING  INSURANCE  COMPANIES,   SECURITIES  DEALERS,   FINANCIAL
INSTITUTIONS, TAX EXEMPT ORGANIZATIONS, FOREIGN PERSONS AND PERSONS WHO ACQUIRED
SHARES OF MSB COMMON STOCK PURSUANT TO THE EXERCISE OF EMPLOYEE STOCK OPTIONS OR
RIGHTS  OR  OTHERWISE  AS  COMPENSATION  OR AS  PART  OF A  STRADDLE,  HEDGE  OR
CONVERSION  TRANSACTION.  MSB  STOCKHOLDERS  ARE URGED TO CONSULT  THEIR OWN TAX
ADVISERS AS TO THE SPECIFIC TAX  CONSEQUENCES  TO THEM OF THE MERGER,  INCLUDING
THE APPLICABILITY AND EFFECT OF FEDERAL, STATE, LOCAL AND OTHER TAX LAWS.

General.  The Merger is  structured as a tax-free  reorganization  as defined in
Section  368(a)(1)(A)  of the Code  and,  accordingly,  no gain or loss  will be
recognized  by HUBCO or MSB or by the  stockholders  of MSB upon the exchange of
their  shares of MSB  Common  Stock  solely  for  shares of HUBCO  Common  Stock
pursuant  to the  Merger  (except  with  respect to cash  received  in lieu of a
fractional  share  interest in HUBCO  Common  Stock).  It is a condition  to the
obligation  of HUBCO and MSB to  consummate  the Merger  that  HUBCO  shall have
received an opinion,  dated as of the Effective Time, of Pitney,  Hardin, Kipp &
Szuch, reasonably satisfactory in form and substance to HUBCO,and MSB shall have
received an opinion, dated as of the Effective Time, of Thacher Proffitt & Wood,
reasonably  satisfactory  in form and substance to MSB, to the effect that:  (i)
the Merger will be treated for federal  income tax purposes as a  reorganization
qualifying under the provisions of Section 368 of the Code; (ii) no gain or loss
will be  recognized  by MSB;  (iii) no gain or loss  will be  recognized  by MSB
shareholders  upon the  exchange  of MSB Common  Stock  solely for HUBCO  Common
Stock;  (iv) the basis of any HUBCO  Common  Stock  received in exchange for MSB
Common  Stock  shall  equal  the  basis  of the  recipient's  MSB  Common  Stock
surrendered on the exchange,  reduced by the amount of cash received, if any, on
the exchange, and increased by the amount of the gain recognized, if any, on the
exchange (whether characterized as dividend or capital gain income); and (v) the
holding  period for any HUBCO Common  Stock  received in exchange for MSB Common
Stock will include the period during which MSB Common Stock  surrendered  on the
exchange was held,  provided  such stock was held as a capital asset on the date
of the exchange. As an exhibit to the Registration Statement of which this Proxy
Statement is part,  Pitney,  Hardin,  Kipp & Szuch has provided an opinion that,
based upon the  circumstances  as they presently exist, it expects to be able to
render the required tax opinion to both HUBCO and MSB.  While HUBCO and MSB have
the  contractual  right to waive this condition to closing,  neither will do so,
and the Merger will not take place if the opinion is not obtained.

         Consequences  of Receipt  of Cash in Lieu of  Fractional  Shares.  Cash
received by an MSB stockholder in lieu of any fractional  share interest will be
treated as having been received as a payment in  redemption  of such  fractional
share interest as if a fractional share of HUBCO Common Stock had been issued in
the Merger and then redeemed by HUBCO,  and, provided the fractional share would
have  constituted  a  capital  asset  in the  hands  of  such  stockholder,  the
stockholder  should in general recognize capital gain or loss in an amount equal
to the  difference  between the amount of cash  received  and the portion of the
adjusted basis in MSB Common Stock allocable to the fractional share interest.

         Basis of HUBCO Common Stock.  The basis of HUBCO Common Stock  received
by an MSB stockholder who receives solely HUBCO Common Stock will be the same as
the  basis of such  stockholder's  MSB  Common  Stock  surrendered  in  exchange
therefor.

         Holding  Period.  The holding  period of shares of HUBCO  Common  Stock
received  in the Merger by holders of MSB Common  Stock will  include the period
during which such shares of MSB Common Stock  surrendered  in exchange  therefor
were held by the holder  thereof,  provided such shares of MSB Common Stock were
held as capital assets.

No Dissenters' Rights

         Holders of MSB Common Stock do not have dissenters' rights of appraisal
in  connection  with the  Merger.  Under the DGCL,  stockholders  of a  Delaware
corporation who dissent from a merger or consolidation of the corporation may be
entitled to appraisal rights,  unless such  corporation's  shares are either (i)
listed on a national  securities  exchange or  designated  as a national  market
system security on an inter dealer quotation system by the National  Association
of  Securities  Dealers,  Inc.,  or (ii)  held of  record  by  more  than  2,000
stockholders,  and such stockholders  receive only shares of stock or depository
receipts  of  the  corporation   surviving  or  resulting  from  the  merger  or
consolidation of shares of stock or depository receipts of any other corporation
which at the effective date of the merger or consolidation will be either listed
on a national  securities  exchange or  designated  as a national  market system
security on an inter  dealer  quotation  system by the National  Association  of
Securities  Dealers,  Inc.  or held of record by more than  2,000  stockholders.
Since the MSB Common Stock is presently  listed on the AMEX and the HUBCO Common
Stock  to be  received  pursuant  to  the  Merger  is  presently  listed  on the
NASDAQ/NMS, the stockholders of MSB are not entitled to appraisal rights.

         On the Record Date,  HUBCO held all the outstanding MSB Preferred Stock
and will not exercise its  dissenters'  rights of appraisal with respect to such
shares in connection with the Merger.

The Rights Agreement

         On September 16, 1994,  MSB adopted a Rights  Agreement (as amended the
"Rights  Agreement"),  pursuant  to which  MSB's  stockholders  each  received a
dividend of one preferred share purchase right (a "Right") for each Common Share
of MSB  outstanding  at the close of  business  on October  7, 1994.  Each Right
represents the right to purchase one  one-hundredth  interest in a new series of
preferred  stock  of  MSB  under  certain  circumstances  (generally,  upon  the
acquisition  by an  "acquiring  person" (as defined in the Rights  Agreement) of
beneficial  ownership  of 10% or more of the  outstanding  shares of MSB  Common
Stock).  In connection with the execution and delivery of the Merger  Agreement,
MSB amended the Rights  Agreement to provide that,  for purposes of  determining
whether  HUBCO (as well as its  affiliates)  is an  acquiring  person  under the
Rights Agreement,  HUBCO will not be deemed to be a beneficial owner, as defined
in the Rights  Agreement,  or to beneficially  own any securities as a result of
the  transactions  contemplated  by the Merger  Agreement  and the Stock  Option
Agreement.  Pursuant  to the Merger  Agreement,  MSB will cause all  outstanding
Rights to be redeemed prior to the Effective Time of the Merger.


                             THE ADDITIONAL PROPOSAL

         The  Bylaws  of MSB  require  that no  business  be  transacted  and no
corporate  action be taken at a special meeting of stockholders  other than that
stated in the Notice of the Special  Meeting.  The MSB Board is not aware of any
other  business that may properly  come before the Meeting.  The MSB Board seeks
the  authorization  of the MSB stockholders to direct the vote of the proxies if
matters incident to the conduct of the Meeting properly come before the Meeting,
including,  without limitation,  a motion to adjourn the Meeting to another time
or place for the  purpose  of  soliciting  additional  proxies  if there are not
sufficient  votes at the time of the Meeting to  constitute  a quorum or approve
the Merger  Agreement.  As to all such matters,  the MSB Board intends to direct
the voting of such shares in the manner  determined by the Board of Directors in
its discretion, and in the exercise of its duties and responsibilities, to be in
the best interests of MSB, and its stockholders, taken as a whole.

         If it is necessary  to adjourn the  Meeting,  no notice of the time and
place of the  adjourned  Meeting is required to be given to  stockholders  other
than an announcement of such time and place at the Meeting.  Only proxies marked
"FOR" this proposal will be voted for adjournment, if such vote is necessary.

         THE MSB BOARD  UNANIMOUSLY  RECOMMENDS THAT ITS STOCKHOLDERS VOTE "FOR"
THE ADDITIONAL  PROPOSAL,  AUTHORIZING ITS BOARD OF DIRECTORS TO DIRECT THE VOTE
OF THE PROXIES UPON SUCH OTHER MATTERS INCIDENT TO THE CONDUCT OF THE MEETING AS
MAY PROPERLY COME BEFORE SUCH MEETING, INCLUDING WITHOUT LIMITATION, A MOTION TO
ADJOURN SUCH MEETING.


<PAGE>


                         PRO FORMA FINANCIAL INFORMATION

              Pro Forma Unaudited Combined Condensed Balance Sheet
                                of HUBCO and MSB

         The  following pro forma  unaudited  combined  condensed  balance sheet
combines  the  historical  consolidated  balance  sheets of HUBCO and MSB giving
effect to the Merger which will be accounted for as a  pooling-of-interests,  as
if the  Merger  had been  effective  on  September  30,  1997 and the pro  forma
adjustments  described  in the notes to pro  forma  financial  information.  The
information  set forth below should be read in  conjunction  with the historical
consolidated  financial  statements of HUBCO and MSB, including their respective
notes  thereto,  certain of which are  incorporated  by  reference in this Proxy
Statement-Prospectus.  Anticipated  cost savings net of expected  Merger-related
expenses  and  restructuring  charges  are  not  expected  to be  material  and,
therefore, the pro forma financial data does not give effect to these items, nor
does it take into account HUBCO's pending acquisition of PFC or CFHC, the Branch
Purchase or HUBCO's recently  completed  acquisition of Security National Bank &
Trust Company of New Jersey  ("SNB") and The Bank of Southington  ("TBOS").  See
"CERTAIN  INFORMATION  REGARDING  HUBCO  -  Recent  Developments."  None  of the
acquisitions  had  closed as of  September  30,  1997 and none are  sufficiently
material  to  HUBCO  under  SEC  rules  to  require   inclusion  in  this  Proxy
Statement-Prospectus of financial statements or pro forma presentation regarding
such  acquisitions.  The pro forma information is not necessarily  indicative of
the results of  operations  which would have been  achieved  had the Merger been
consummated as of the beginning of the periods for which such data are presented
and should not be construed as being representative of future periods.


<PAGE>


<TABLE>
<CAPTION>
Pro forma Unaudited Combined Condensed Balance Sheet
As of September 30, 1997
(Dollars in thousands, except per share data)

                                                                                     Pro forma             Pro forma
                                                     HUBCO            MSB           Adjustments            Combined
                                                  --------------------------------------------------------------------
<S>                                                <C>                <C>          <C>                  <C>           
Assets:
Cash and due from banks                          $    165,157      $   16,901       $      --           $    182,058
Federal funds sold                                    100,000          16,020                                116,020
Securities                                            886,850         312,916         (18,645 )            1,181,121
Loans                                               1,781,414         374,635                              2,156,049
Less:  Allowance for loan losses                      (37,622)         (2,353)                              (39,975 )
                                                                   -                                    --
                                                 -------------      ----------      ----------            -----------
   Total loans                                      1,743,792         372,282              --              2,116,074
                                                 -------------     -----------      ----------          -------------
Other assets                                          124,657          26,138                                150,795
Intangibles, net of amortization                       25,578          29,734                                 55,312
                                                 =============     ===========     ===========          =============
     Total Assets                                 $ 3,046,034      $  773,991      $  (18,645)          $  3,801,380
                                                 =============     ===========     ===========          =============

Liabilities and Stockholders' Equity
Deposits:
     Noninterest bearing                         $    581,402      $   50,889              --           $    632,291
     Interest bearing                               1,716,919         635,171                              2,352,090
                                                 -------------     -----------    ------------          -------------
         Total Deposits                             2,298,321         686,060                              2,984,381
                                                 -------------     -----------                          -------------
Borrowings                                            362,354             273                                362,627
Other liabilities                                      23,466          11,521         (1,808)                 33,179
                                                 -------------     -----------      ----------          -------------
     Total Liabilities                              2,684,141         697,854              --              3,380,187
Subordinated debt                                     100,000              --                                100,000
Capital Trust Securities                               50,000              --                                 50,000
Stockholders' Equity:
     Preferred stock                                    2,216               6              (6)                 2,216
     Common stock                                      38,448              30           5,079                 43,557
     Additional paid in capital                        83,959          48,059         (23,140)               108,878
     Retained earnings                                 80,518          33,168                                113,686
     Treasury Stock                                        --          (3,941)          3,941                     --
     Restricted Stock                                   (486)             (75)             --                   (561)
     Unallocated ESOP Stock                               --             (273)             --                   (273) 
     Unrealized gain (loss) on securities
       available for sale                               7,238            (837)         (2,711)                 3,342
                                                 -------------     -----------     -----------          -------------
         Total Stockholders' Equity                   211,893          76,137         (16,837)               271,193
                                                 =============     ===========     ===========          =============
Total Liabilities and Stockholders' Equity          3,046,034         773,991         (18,645)          $  3,801,380
                                                 =============     ===========     ===========          =============

Common shares outstanding (in thousands)
                   - maximum                           22,273                                                 25,147
                   - minimum                           22,273                                                 24,979

Book value per common share
                   - maximum                             9.42                                           $      10.70
                   - minimum                             9.42                                                  10.78


</TABLE>

See notes to pro forma financial information.


<PAGE>


         Pro Forma Unaudited Combined Condensed Statements of Income of
                                  HUBCO and MSB

         The  following pro forma  unaudited  combined  condensed  statements of
income combine the historical consolidated statements of income of HUBCO and MSB
giving   effect   to   the   Merger   which   will   be   accounted   for  as  a
pooling-of-interests,  as if the  Merger  had  occurred  on the first day of the
applicable periods indicated herein, and the pro forma adjustments  described in
the notes to the pro forma combined  financial  statements.  The information set
forth  below  should  be read in  conjunction  with the  condensed  consolidated
historical  and other  pro  forma  financial  information,  including  the notes
thereto,  incorporated  by  reference  or  appearing  elsewhere  in  this  Proxy
Statement-Prospectus.  Anticipated  cost savings net of expected  Merger-related
expenses and restructuring charges are not expected to be material and therefore
the pro forma financial data does not give effect to these items.  The pro forma
financial data does not take into account HUBCO's acquisition of PFC expected to
close in the second  quarter of 1998,  CFHC  expected to in the third  quater of
1998,  TBOS, which closed on January 8, 1998 or SNB, which closed on February 5,
1998, or the Branch Purchase which is expected to close in the second quarter of
1998 and none are  sufficiently  material  to HUBCO  under SEC rules to  require
inclusion in this Proxy Statement-Prospectus of financial statement or pro forma
presentation  regarding the entity to be acquired.  The pro forma financial data
is not necessarily  indicative of the actual  financial  results that would have
occurred had the Merger been  consummated  on September  30, 1997 or that may be
obtained in the future.


<TABLE>
<CAPTION>

Pro forma Unaudited Combined Condensed Statement of Income
For the Nine Months Ended September 30, 1997
(Dollars  in thousands, except per share data)
                                                                                                              Pro forma
                                                       HUBCO                        MSB                        Combined
                                                  -----------------         --------------------           -----------------

<S>                                                  <C>                           <C>                       <C>
Interest on loans                                    $ 120,579                     $ 21,757                  $  142,336
Interest on securities                                  43,860                       16,976                      60,825
Other interest income                                      810                        1,608                       2,429
                                                     ----------                    ---------                 -----------
     Total Interest Income                             165,249                       40,341                     205,590
                                                     ----------                    ---------                 -----------
Interest on deposits                                    41,000                       21,901                      62,901
Interest on borrowings                                  17,772                           21                      17,793
                                                     ----------                    ---------                 -----------
     Total Interest Expense                             58,772                       21,922                      80,694
                                                     ----------                    ---------                 -----------
         Net Interest Income before
         provision for loan losses                     106,477                       18,419                     124,896

Provision for possible loan losses                       5,027                          850                       5,877
                                                     ----------                    ---------                 -----------
     Net Interest Income                               101,450                       17,569                     119,019
Noninterest income                                      28,993                        3,325                      32,318
Noninterest expenses                                    70,165                       15,479                      85,644
                                                     ----------                    ---------                 -----------
     Income before income taxes                         60,278                        5,415                      65,693
Income tax provision                                    23,860                        2,143                      26,003
                                                     ----------                    ---------                 -----------
     Net Income                                      $  36,418                     $  3,272                  $   39,690
                                                     ==========                    =========                 ===========

Earnings per share:
     Basic - maximum                                 $    1.61                     $   0.85                  $     1.51
     Basic- minimum                                       1.61                         0.85                        1.52
     Diluted - maximum                                    1.53                         0.85                        1.49
     Diluted - minimum                                    1.53                         0.85                        1.50

Weighted Average Shares Outstanding
(in thousands):
     Basic - maximum                                    22,207                        2,837                      25,081
     Basic - minimum                                    22,207                        2,837                      24,913
     Diluted - maximum                                  23,751                        2,865                      26,680
     Diluted - minimum                                  23,751                        2,865                      26,509

</TABLE>

See notes to pro forma financial information.


<PAGE>


<TABLE>
<CAPTION>

Pro forma Unaudited Combined Condensed Statement of Income
For the Year Ended December 31, 1996
(Dollars in thousands, except per share data)

                                                                                                              Pro forma
                                                        HUBCO                       MSB                        Combined
                                                  ------------------         -------------------           -----------------
<S>                                                  <C>                           <C>                       <C>  

Interest on loans                                    $  149,548                     $24,636                  $  174,184
Interest on securities                                   53,581                      28,437                      82,018
Other interest income                                     1,053                       1,277                       2,330
                                                     -----------                    --------                 -----------
     Total Interest Income                              204,182                      54,350                     258,532
                                                     -----------                    --------                 -----------
Interest on deposits                                     62,704                      30,710                      93,414
Interest on borrowings                                   10,124                          83                      10,207
                                                     -----------                    --------                 -----------
     Total Interest Expense                              72,828                      30,793                     103,621
                                                     -----------                    --------                 -----------
         Net Interest Income before
         provision for loan losses                      131,354                      23,557                     154,911

Provision for loan losses                                12,295                       1,400                      13,695
                                                       ---------                     -------                   ---------
         Net Interest Income                            119,059                      22,157                     141,216

Noninterest income                                       30,276                       4,027                      34,303
Noninterest expenses (1)                                116,239                      23,369                     139,608
                                                     -----------                    --------                 -----------
     Income before income taxes                          33,096                       2,815                      35,911
Income tax provision                                     11,599                       1,104                      12,703
                                                     -----------                    --------                 -----------
     Net Income                                      $   21,497                     $ 1,711                  $   23,208
                                                     ===========                    ========                 ===========

Earnings per share:
     Basic - maximum                                 $     0.91                        0.22                  $     0.84
     Basic - minimum                                       0.91                        0.22                        0.84
     Diluted - maximum                                     0.88                        0.22                        0.85
     Diluted - minimum                                     0.88                        0.22                        0.86

Weighted Average Shares Outstanding:
(in thousands)
     Basic - maximum                                     22,508                       2,780                      25,382
     Basic - minimum                                     22,508                       2,780                      25,214
     Diluted - maximum                                   24,309                       2,809                      27,238
     Diluted - minimum                                   24,309                       2,809                      27,067

</TABLE>

See notes to pro forma financial information.


<PAGE>

<TABLE>
<CAPTION>

Pro forma Unaudited Combined Condensed Statement of Income
For the Year Ended December 31, 1995
(Dollars in thousands, except per share data)

                                                                                                               Pro forma
                                                       HUBCO                         MSB                       Combined
                                                  -----------------         ----------------------          ----------------

<S>                                                  <C>                           <C>                       <C>  
Interest on loans                                    $  147,087                     $  19,831                 $ 166,918
Interest on securities                                   54,929                         8,592                    63,521
Other interest income                                     1,635                           728                     2,363
                                                     -----------                    ----------                ----------
     Total Interest Income                              203,651                        29,151                   232,802
                                                     -----------                    ----------                ----------
Interest on deposits                                     61,677                        13,742                    75,419
Interest on borrowings                                    8,763                         1,441                    10,204
                                                     -----------                    ----------                ----------
     Total Interest Expense                              70,440                        15,183                    85,623
                                                     -----------                    ----------                ----------
         Net Interest Income before
         provision for loan losses                      133,211                        13,968                   147,179

Provision for loan losses                                 9,515                           483                     9,998
                                                       ---------                     ---------                  --------
         Net Interest Income                            123,696                        13,485                   137,181

Noninterest income                                       28,225                         2,168                    30,393
Noninterest expenses                                    102,842                        11,670                   114,512
                                                     -----------                    ----------                ----------
     Income before income taxes                          49,079                         3,983                    53,062
Income tax provision                                     14,514                         1,622                    16,136
                                                     -----------                    ----------                ----------
     Net Income                                      $   34,565                     $   2,361                 $  36,926
                                                     ===========                    ==========                ==========

Earnings per share:
     Basic - maximum                                 $     1.52                          1.46                 $    1.44
     Basic - minimum                                       1.52                          1.46                      1.45
     Diluted - maximum                                     1.43                          1.42                      1.36
     Diluted - minimum                                     1.43                          1.42                      1.37

Weighted Average Shares Outstanding:
(in thousands)                                           22,127                         1,616                    25,001
     Basic - maximum                                     22.127                         1,616                    24,833
     Basic - minimum                                     24,205                         1,664                    27,134
     Diluted - maximum                                   24,205                         1,664                    26,963
     Diluted - minimum

</TABLE>

See notes to pro forma financial information.


<PAGE>

<TABLE>
<CAPTION>

Pro forma Unaudited Combined Condensed Statement of Income
For the Year Ended December 31, 1994
(Dollars in thousands, except per share data)

                                                                                                              Pro forma
                                                       HUBCO                        MSB                        Combined
                                                  -----------------         --------------------           -----------------

<S>                                                  <C>                           <C>                       <C>  
Interest on loans                                    $  116,593                     $14,586                  $  131,179
Interest on securities                                   52,488                       9,399                      61,887
Other interest income                                     1,848                         529                       2,377
                                                     -----------                    --------                 -----------
     Total Interest Income                              170,929                      24,514                     195,443
                                                     -----------                    --------                 -----------
Interest on deposits                                     47,853                      10,683                      58,536
Interest on borrowings                                    5,273                          89                       5,362
                                                     -----------                    --------                 -----------
     Total Interest Expense                              53,126                      10,772                      63,898
                                                     -----------                    --------                 -----------
         Net Interest Income before
         provision for loan losses                      117,803                      13,742                     131,545

Provision for loan losses                                 9,309                         119                       9,428
                                                       ---------                     -------                   ---------
         Net Interest Income                            108,494                      13,623                     122,177

Noninterest income                                       22,420                       1,753                      24,173
Noninterest expenses (1)                                 94,931                      13,720                     108,651
                                                     -----------                    --------                 -----------
     Income before income taxes                          35,983                       1,656                      37,639
Income tax provision                                     12,595                         626                      13,221
                                                     -----------                    --------                 -----------
     Income before cumulative effect of accounting
       change                                        $   23,388                     $ 1,030                  $   24,418
                                                     ===========                    ========                 ===========

Cumulative effect of accounting change                       --                         117                         117
                                                     ===========                    -------                 ===========
     Net income                                      $   23,388                     $ 1,147                  $   24,535
                                                     ===========                    =======                 ===========

Earnings per share:
     Basic - maximum                                 $     1.13                        0.70                  $     1.04
     Basic - minimum                                       1.13                        0.70                        1.04
     Diluted - maximum                                     1.02                        0.68                        0.95
     Diluted - minimum                                     1.02                        0.68                        0.95

Weighted Average Shares Outstanding:
(in thousands)
     Basic - maximum                                     20,367                       1,633                      23,241
     Basic - minimum                                     20,367                       1,633                      23,073
     Diluted - maximum                                   23,013                       1,681                      25,942
     Diluted - minimum                                   23,013                       1,681                      25,771

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

</TABLE>

Notes to Pro Forma Financial Information

(1)      Pro forma financial  information  assumes the Merger was consummated as
         of September 30, 1997 for the pro forma  unaudited  combined  condensed
         balance sheet and as of the beginning of each of the periods  indicated
         for the pro forma unaudited  combined  condensed  statements of income.
         The pro forma  information  presented is not necessarily  indicative of
         the results of operations or the combined financial position that would
         have resulted had the Merger been  consummated  at the beginning of the
         periods indicated,  nor is it necessarily  indicative of the results of
         operations in future  periods or the future  financial  position of the
         combined entities.

(2)      It  is  assumed   that  the  Merger   will  be   accounted   for  on  a
         pooling-of-interests accounting basis, and accordingly, the related pro
         forma adjustments herein reflect, where applicable,  a Maximum Exchange
         Ratio of 1.03 and a  Minimum  Exchange  Ratio of 0.97  shares  of HUBCO
         Common Stock for each of the 2,844,153 shares of MSB Common Stock which
         were outstanding at September 30, 1997.

(3)      The pro forma financial  information  presented  herein gives effect to
         the cancellation of 54,200 shares owned by HUBCO of MSB Common Stock at
         a cost of $1,165,899 and unrealized gain of $378,801,  the cancellation
         of 600,000  shares owned by HUBCO of MSB  Preferred  Stock at a cost of
         $12,960,000 and unrealized gain of $4,140,000,  and the cancellation of
         200,847  shares of MSB Common Stock held in MSB's treasury at a cost of
         $3,941,000.

         In summary,  the pro forma  information  reflects  adjustments  for the
         Merger accounted for using the  pooling-of-interests  accounting method
         assuming the Maximum Exchange Ratio, as follows:


<TABLE>
<CAPTION>
                                                                                         ($ in 000's)
                                                                                         ------------
               <S>      <C>                                                              <C>
               (i)      Issuance of 2,873,652 shares of HUBCO Common Stock
                        (stated value of $1.778 per share)                               $      5,109

               (ii)     Elimination of 3,045,000 shares of MSB Common Stock
                        ($0.01 par value)                                                        ( 30)

                                                                                         -------------
                                          Adjustment to common stock                            5,079

               (iii)    Elimination  of 600,000  shares of MSB  Preferred  Stock ($0.01            (6)
                        par value)

               (iv)     Eliminate MSB's treasury stock                                          3,941

               (v)      Eliminate HUBCO's investment in MSB Common Stock                        1,545

               (vi)     Eliminate HUBCO's investment in MSB Preferred Stock                    17,100

               (vii)    Tax effect on unrealized  gain on HUBCO's  investment in
                        MSB Common Stock and Preferred Stock (1,808)

               (viii)   Elimination of unrealized  gain on securities  available
                        for sale related to HUBCO's  ownership in MSB Common and
                        Preferred Stock, net of tax (2,711)
                                                                                         -------------
                                          Adjustment   offset  to  additional
                                          paid-in  capital                                    $ 23,140

</TABLE>


(4)      Earnings  per  share  data has  been  computed  based  on the  combined
         historical net income applicable to common  shareholders of HUBCO using
         the  historical  weighted  average  shares  outstanding of HUBCO Common
         Stock  for the  given  period  and the  Common  Stock to be  issued  in
         connection with the Merger.

(5)      The pro forma  information  presented  above does not  reflect  HUBCO's
         pending  acquisition of Poughkeepsie  Financial Corp., Inc.,  Community
         National  Bank,  and  the  pending   Branch   Purchase.   See  "CERTAIN
         INFORMATION REGARDING HUBCO - Recent Developments."


<PAGE>


                       DESCRIPTION OF HUBCO CAPITAL STOCK


General

         The authorized  capital stock of HUBCO presently consists of 53,045,000
shares of HUBCO Common Stock and  10,300,000  shares of preferred  stock.  As of
December  1, 1997,  21,911,502  shares of HUBCO  Common  Stock  were  issued and
outstanding,   and  1,250  shares  of  HUBCO  Series  B  Preferred   Stock  were
outstanding.

         Under the terms of HUBCO's  Certificate of Incorporation,  the Board of
Directors has  authority at any time (i) to divide any or all of the  authorized
but  unissued   shares  of  preferred   stock  into  series  and  determine  the
designations,  number of shares, relative rights, preferences and limitations of
any such  series and (ii) to  increase  the number of shares of any such  series
previously determined by it and to decrease such previously determined number of
shares  to a  number  not less  than  that of the  shares  of such  series  then
outstanding.  HUBCO Series A Convertible  Preferred Stock was issued pursuant to
such authority in connection  with HUBCO's  acquisition  of Washington  Bancorp,
Inc. on July 1, 1994; no HUBCO Series A Preferred Stock remains outstanding.  In
December, 1996, as part of the acquisition of Westport Bancorp, Inc. on December
13, 1997, HUBCO issued HUBCO Series B Convertible  Preferred Stock; 1,250 shares
of HUBCO Series B Convertible  Preferred Stock remain outstanding as December 1,
1997. See " -- Description of HUBCO Preferred Stock".

         HUBCO's Certificate of Incorporation  authorizes the Board of Directors
of HUBCO (except in connection with certain business combinations), from time to
time and without further  shareholder  action, to issue new shares of authorized
but  unissued  HUBCO  Common  Stock or  preferred  stock.  Because  of its broad
discretion  with  respect to the  creation and issuance of HUBCO Common Stock or
preferred  stock  without  shareholder  approval,  the Board of Directors  could
adversely  affect the voting power of holders of HUBCO Common Stock or preferred
stock and, by issuing shares of preferred stock with certain voting,  conversion
and/or redemption rights, could discourage any attempt to gain control of HUBCO.

Description of HUBCO Common Stock

         The following  description of the HUBCO Common Stock sets forth certain
general terms of the HUBCO Common Stock. For an additional  description relating
to the HUBCO Common Stock,  see "COMPARISON OF THE RIGHTS OF STOCKHOLDERS OF MSB
AND HUBCO".

         Dividend Rights

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

         As a New  Jersey  chartered  commercial  bank,  Hudson  United  Bank is
subject to the  restrictions on the payment of dividends  contained in the NJBA.
Under  the NJBA,  Hudson  United  Bank may pay  dividends  only out of  retained
earnings,  and out of surplus to the extent that  surplus  exceeds 50% of stated
capital.  Under the CBL,  Lafayette may pay dividends only from its net profits,
and the total of all dividends in any calendar year may not (unless specifically
approved by the  Commissioner)  exceed the total of its net profits of that year
combined  with its retained net profits of the  preceding  two years.  Under the
Financial   Institutions   Supervisory   Act,  the  Federal  Deposit   Insurance
Corporation  ("FDIC") has the authority to prohibit a state-chartered  bank from
engaging  in conduct  which,  in the FDIC's  opinion,  constitutes  an unsafe or
unsound banking practice. Under certain circumstances, the FDIC could claim that
the  payment  of a  dividend  or other  distribution  by Hudson  United  Bank or
Lafayette to HUBCO constitutes an unsafe or unsound practice.

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

         At September 30, 1997,  Hudson United Bank had $116.7 million available
for the payment of dividends to HUBCO,  and as of September  30, 1997  Lafayette
had $10.6 million  available for the payment of dividends to HUBCO. At September
30, 1997,  HUBCO had $122.2 million  available for  shareholder  dividends,  the
payment of which  would not reduce any of its capital  ratios  below the minimum
regulatory requirements.

         Voting Rights

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

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

         The exact number of directors and the number constituting each class is
fixed from time to time by resolution  adopted by a majority of the entire Board
of Directors.  Stockholders  may remove any director from office for cause.  The
affirmative vote of at least  three-quarters  of the shares of HUBCO entitled to
vote  thereon  is  required  to  amend  or  repeal  the  provisions  of  HUBCO's
Certificate  of  Incorporation  relating to the  classification  of the Board of
Directors and the removal of directors.

         HUBCO's  Certificate  of  Incorporation   contains  a  "minimum  price"
provision. If a "related person" (defined in the Certificate of Incorporation to
include persons who, together with their affiliates,  own 10% or more of HUBCO's
Common Stock)  proposes to enter into a Business  Combination (as defined in the
Certificate of Incorporation) with HUBCO, the proposed  transaction will require
the  affirmative  vote of at  least  three-quarters  of the  outstanding  shares
entitled to vote on the transaction,  unless either (i) the proposed transaction
is first  approved  by a majority  of HUBCO's  Board of  Directors,  or (ii) the
stockholders  of HUBCO are  offered  consideration  in an amount  equal to or in
excess of an amount  determined  in accordance  with a formula  contained in the
Certificate  of  Incorporation.  If either of these tests are met,  the proposed
transaction  need only be approved by the vote  otherwise  required by law,  the
Certificate  of  Incorporation  and any  agreement  with a  national  securities
exchange.

         Liquidation Rights

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

         Assessment and Redemption

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

         Preemptive and Conversion Rights

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

Description of HUBCO Preferred Stock

         General

         1,250  shares of HUBCO Series B  Convertible  Preferred  Stock  ("HUBCO
Series B Preferred Stock") remain  outstanding as of December 1, 1997.  Pursuant
to the Merger  Agreement,  HUBCO is required  to create and issue  shares of New
HUBCO Preferred  Stock in exchange for MSB Preferred Stock on a  share-for-share
basis.  However,  shares of MSB Preferred  Stock owned by HUBCO at the Effective
Time will be cancelled  in the Merger.  As of the Record Date HUBCO owns all the
outstanding MSB Preferred Stock and HUBCO currently anticipates that it will not
transfer any of the MSB Preferred  Stock prior to the  Effective  Time. If HUBCO
continues to own all shares of MSB Preferred  Stock at the Effective  Time,  all
such shares will be cancelled and no New HUBCO  Preferred  Stock will be created
or issued.  The  following  is a  description  of the  existing  HUBCO  Series B
Preferred  Stock and of the New HUBCO Preferred Stock which may be issued in the
Merger.

         HUBCO Series B Preferred Stock

         Dividend  Rights.  The holders of HUBCO  Series B  Preferred  Stock are
entitled to receive, when, as and if declared by the Board of Directors of HUBCO
out of funds legally available  therefore,  dividends at a rate to be determined
by the  Corporation's  Board of Directors.  All dividends  declared on the HUBCO
Series B  Preferred  Stock are pro rata per share  and  noncumulative.  The only
statutory  limitation  is that  such  dividends  may not be paid  when  HUBCO is
insolvent.

         Liquidation  Rights.  The holders of HUBCO Series B Preferred Stock are
entitled to receive $100.00 per share in any liquidation, dissolution or winding
up of HUBCO, subject to the rights of creditors.  In a liquidation,  dissolution
or winding  up, the  preferential  amounts  with  respect to the HUBCO  Series B
Preferred  Stock and any stock on parity with HUBCO  Series B  Preferred  Stock,
shall be  distributed  pro rata in accordance  with the  aggregate  preferential
amounts of the HUBCO Series B Preferred Stock and such stock on parity,  if any,
out of or to the extent of the net assets of HUBCO  legally  available  for such
distribution  before any distributions are made with respect to any stock junior
to the rights of HUBCO Series B Preferred Stock.

         Redemption. The HUBCO Series B Preferred Stock is not redeemable at the
option of the issuer or the holders thereof.

         Preemptive and Conversion  Rights.  Holders of HUBCO Series B Preferred
Stock  have an option to convert  such  stock into fully paid and  nonassessable
shares of HUBCO Common Stock.  As of September 30, 1997, the conversion rate was
33.2175 shares of Common Stock for each share of HUBCO Series B Preferred  Stock
(the  "Conversion  Ratio").  The Conversion  Ratio is subject to adjustment upon
certain events,  including the issuance of HUBCO Common Stock as a dividend with
respect to the  outstanding  HUBCO Common Stock,  subdivision or combinations of
HUBCO Common Stock,  the issuance to holders of HUBCO Common Stock  generally of
rights or warrants to subscribe for HUBCO Common Stock,  or the  distribution to
holders of HUBCO Common Stock  generally  of evidences of  indebtedness,  assets
(excluding  dividends in cash out of retained earnings) or rights or warrants to
subscribe  for   securities  of  HUBCO  other  than  those   mentioned   herein.
Notwithstanding the foregoing, the Conversion Ratio is not subject to adjustment
to the  extent  HUBCO  issues  any HUBCO  Common  Stock in  connection  with any
employee compensation and benefits plans, employee agreements and contracts.

         Voting Rights. Holders of shares of HUBCO Series B Preferred Stock vote
together  as a class with  holders of HUBCO  Common  Stock for the  election  of
directors  and all other  matters  to which  holders of HUBCO  Common  Stock are
entitled to vote.  Each share of HUBCO Series B Preferred Stock is entitled to a
number of votes equal to the  Conversion  Ratio as the same may be adjusted from
time to time.

         New HUBCO Preferred Stock

         Dividend  Rights.  The  holders  of New HUBCO  Preferred  Stock will be
entitled to receive, when, as and if declared by the Board of Directors of HUBCO
out of funds  legally  available  therefore,  dividends  which  are  cumulative,
payable quarterly,  at a rate of 8.75% per annum ($1.89 per annum per share) and
are subject to  increase  if there are  changes to the  Federal  income tax laws
relating to the dividends received deduction. Dividends will accrue quarterly in
arrears,  on  January  15,  April 15,  July 15 and  October  15,  in each  year.
Dividends  payable  for any period of less than a quarter  will be paid on a pro
rata basis.  When a dividends payment date falls on a day that is not a business
day, the dividend will be paid on the next business day.

         Liquidation  Rights.  The holders of New HUBCO  Preferred Stock will be
entitled to receive $21.60 per share plus accrued and unpaid dividends  (whether
or not earned or  declared)  in any  liquidation,  dissolution  or winding up of
HUBCO,  subject to the rights of creditors or any other class or series of stock
ranking  senior  to  the  New  HUBCO  Preferred  Stock  upon  liquidation.  In a
liquidation, dissolution or winding up, the preferential amounts with respect to
the New HUBCO  Preferred  Stock and any stock on parity with New HUBCO Preferred
Stock,   shall  be  distributed  pro  rata  in  accordance  with  the  aggregate
preferential  amounts of the New HUBCO Preferred Stock and such stock on parity,
if any, out of or to the extent of the net assets of HUBCO legally available for
such  distribution  before any  distributions are made with respect to any stock
junior to the rights of New HUBCO Preferred Stock.

         Redemption. The New HUBCO Preferred Stock will be perpetual in duration
and will not be redeemable  prior to January 10, 1999.  The New HUBCO  Preferred
Stock will be  redeemable  at any time on or after January 10, 1999, in whole or
in part, at the option of HUBCO, at the following per share prices (expressed as
a percentage  of the  liquidation  preference  per share of New HUBCO  Preferred
Stock ) during the 12-month period beginning January 10 in each of the following
years:

<TABLE>
<CAPTION>
                                                           Redemption
Year                                                          Price
                                                         ------------
<S>                                                      <C>
1999.................................................... 106.125%
2000.................................................... 105.250
2001.................................................... 104.375
2002.................................................... 103.500
2003.................................................... 102.625
2004.................................................... 101.750
2005.................................................... 100.875
2006.................................................... 100.000

</TABLE>


together,  in each case,  with an amount equal to accrued plus unpaid  dividends
(whether or not earned or declared) to the date fixed for redemption.

         In addition to the redemption  rights set forth above, upon exercise of
the conversion privilege, HUBCO will be able to redeem all or part of the shares
of  New  HUBCO  Preferred  Stock  surrendered  for  conversion  at a  per  share
redemption  price  equal to the higher of the  applicable  redemption  price set
forth above or the average of the last  reported  sale prices per share of HUBCO
Common Stock for the 10 consecutive  trading days on the Nasdaq  National Market
System  preceding the date on which the shares of New HUBCO Preferred Stock were
surrendered for  conversion,  multiplied by the number of shares of HUBCO Common
Stock into which the shares of New HUBCO Preferred Stock then subject to HUBCO's
notice of redemption would have been convertible.

         Preemptive  and Conversion  Rights.  Subject to HUBCO's right to redeem
shares of New HUBCO  Preferred Stock  surrendered for conversion,  each share of
New HUBCO  Preferred  Stock will be  convertible  into one share of HUBCO Common
Stock on or after January 10, 1999, subject to adjustment in certain events.

         Voting Rights.  Except as indicated below, the holders of the New HUBCO
Preferred  Stock  will  have no  voting  rights.  If  HUBCO  fails  to pay  full
cumulative  dividends on all the  outstanding  shares of the New HUBCO Preferred
Stock for four dividend periods, whether or not consecutive,  the holders of the
New HUBCO Preferred Stock will have the right to elect two additional  directors
at a special  meeting of holders of the New HUBCO Preferred Stock and thereafter
at each  successive  annual  meeting of  stockholders.  This right will continue
until full cumulative  dividends for all past dividend periods have been paid or
declared and set apart for payment.


                    COMPARISON OF THE RIGHTS OF STOCKHOLDERS
                                OF MSB AND HUBCO


General

         MSB is a business  corporation  incorporated in Delaware under the DGCL
and HUBCO is a business corporation  incorporated in New Jersey under the NJBCA.
The  rights of MSB  stockholders  are  currently  governed  by the DGCL.  At the
Effective Time, each MSB stockholder  will become a shareholder of HUBCO and the
rights of  stockholders  of HUBCO are governed by New Jersey  corporate law. The
following is a comparison of certain  provisions of New Jersey corporate law and
Delaware  corporate law and the respective  certificates  of  incorporation  and
by-laws of each of MSB and HUBCO.  This  summary does not purport to be complete
and is qualified  in its entirety by reference to the DGCL and the NJBCA,  which
statutes  may  change  from time to time,  and the  respective  certificates  of
incorporation and by-laws of HUBCO and MSB, which also may be changed.

Voting Requirements

         Under the New Jersey Business Corporation Act, unless a greater vote is
specified in the certificate of incorporation,  the amendment to the certificate
of incorporation of a New Jersey corporation,  the voluntary  dissolution of the
corporation,  the sale or other  disposition of all, or substantially all of the
assets of the  corporation  other than in the ordinary course of business or the
merger or consolidation of the corporation with another corporation, requires in
each case,  a  majority  of the votes cast by  stockholders  of the  corporation
entitled to vote thereon. The HUBCO Certificate requires the affirmative vote of
75% of the outstanding shares entitled to vote on certain transactions involving
"related persons" unless the proposed  transaction is either first approved by a
majority  of  the  HUBCO  Board  or  the   stockholders  of  HUBCO  are  offered
consideration  in an amount  equal to or in excess  of an amount  determined  in
accordance with a formula contained in the HUBCO  Certificate.  See "DESCRIPTION
OF HUBCO CAPITAL STOCK -- Description of HUBCO Common Stock -- Voting Rights."

         Under Delaware Law,  unless  otherwise  specified in the Certificate of
Incorporation  of a Delaware  corporation,  the amendment to the  certificate of
incorporation,  the sale or other disposition of all or substantially all of the
assets of a corporation,  or the merger or consolidation of a stock  corporation
with another stock  corporation  requires the affirmative  vote of a majority of
the outstanding stock entitled to vote thereon (with respect to the amendment of
the  Certificate of  Incorporation,  the  affirmative  vote of a majority of the
outstanding  shares of stock of each  class  entitled  to vote  thereon  is also
required).  Under the MSB Certificate of Incorporation,  the affirmative vote of
the holders of a majority of the  outstanding  shares of MSB Common Stock (after
giving effect to the Limit) is required in order to approve and adopt the Merger
Agreement.  The  affirmative  vote of the  holders of a  majority  of votes cast
affirmatively  or  negatively  is  required  in order to  approve  and adopt the
Additional Proposal.  An Amendment to MSB's Certificate of Incorporation must be
approved by a majority  vote of its Board of Directors  and by a majority of the
outstanding shares of its voting stock,  provided,  however, that an affirmative
vote of at least 80% of the  outstanding  voting  stock  entitled to vote (after
giving effect to the Limit) is required to amend or repeal certain provisions of
the  Certificate  of  Incorporation,  including the provisions  limiting  voting
rights,  the provisions  relating to approval of certain business  combinations,
shareholder action,  calling special meetings,  the number and classification of
the Board of Directors and director and officer indemnification.

         All  stockholder  voting  rights  of MSB  presently  are  vested in the
holders of MSB Common Stock.  All  shareholder  voting rights of HUBCO presently
are vested in the holders of the HUBCO Common Stock.

Removal of Directors; Number of Directors

         The  NJBCA  allows  for the  removal  of  directors  for  cause  by the
affirmative  vote of the  majority  of the votes  cast by the  holders of shares
entitled  to  vote  for  the  election  of  directors.  HUBCO's  Certificate  of
Incorporation  states that  shareholders  may remove a director from office only
for cause.  HUBCO's  Certificate of  Incorporation  also allows  shareholders to
increase  or  decrease  the number of  directors  constituting  the Board by the
affirmative vote of at least  three-quarters of all of the outstanding shares of
common stock entitled to vote.

         Under the DGCL,  unless  the  certificate  of  incorporation  otherwise
provides,  in the case of a corporation whose board is classified,  shareholders
may remove a director only for cause. MSB's Certificate of Incorporation follows
the DGCL, and requires that,  subject to the rights of the holders of any series
of preferred stock then outstanding,  any director,  or the entire board, may be
removed from office at any time, but only for cause and only by the  affirmative
vote  of  the  holders  of at  least  80%  of  the  voting  power  of all of the
then-outstanding shares entitled to vote generally in the election of directors.
MSB's  Certificate  of  Incorporation  provides that only a majority vote of the
Board of Directors may increase or decrease the number of directors constituting
the Board of Directors.

Preferred Stock

         The authorized  capital stock of HUBCO consists of 53,045,000 shares of
HUBCO Common Stock and 10,300,000  shares of preferred  stock. As of December 1,
1997,  21,911,502 shares of HUBCO Common Stock were issued and outstanding,  and
1,250 shares of HUBCO Series B Preferred Stock were outstanding. Under the terms
of the HUBCO  Certificate,  the HUBCO Board has  authority at any time to divide
any or all of the authorized but unissued shares of preferred stock into series,
determine the designations,  number of shares, relative rights, preferences, and
limitations  of any such series and authorize  the issuance of such series.  See
"DESCRIPTION OF HUBCO CAPITAL STOCK -- General."

         The authorized capital stock of MSB consists of 5,000,000 shares of MSB
Common Stock and  1,000,000  shares of MSB Preferred  Stock.  As of December 10,
1997,  there were  3,045,000  shares of MSB Common  Stock  issued and  2,844,153
shares of MSB Common Stock outstanding and 600,000 shares of MSB Preferred Stock
issued and outstanding. Under the terms of the MSB Certificate of Incorporation,
the MSB  Board is  authorized  to  provide  for the  issuance  of the  shares of
Preferred  Stock in series,  to establish the number of shares to be included in
each series, and to fix the designation,  powers, preferences, and rights of the
series shares and any possible qualifications,  limitations or restrictions. The
number of authorized shares of Preferred Shares may be increased or decreased by
the affirmative vote of the holders of a majority of the Common Stock, without a
vote of the holders of the Preferred Stock, unless a vote of any such holders is
required pursuant to the terms of any Preferred Stock Designation.

Classified Board of Directors

         The NJBCA permits a New Jersey  corporation to provide for a classified
board. HUBCO currently has a classified Board of Directors. The Board is divided
into  three  classes,  with  one  class of  directors  generally  elected  for a
three-year term at each annual meeting.

         The  DGCL   permits  a  Delaware   corporation   to  provide   for  the
classification  of directors in its  certificate  of  incorporation  or by-laws.
MSB's Certificate of Incorporation contains such a provision and divides the MSB
Board  into  three  classes,  to be as nearly  equal in number of  directors  as
possible,  and with one class of  directors  generally  elected for a three-year
term at each annual meeting.

Rights of Dissenting Stockholders

         Stockholders  of a New Jersey  corporation  who dissent  from a merger,
consolidation,  sale of all or substantially all of the corporation's  assets or
certain other corporate transactions are generally entitled to appraisal rights.
No statutory  right of  appraisal  exists,  however,  where the stock of the New
Jersey corporation is (i) listed on a national securities exchange, (ii) is held
of record by not less than 1,000 holders, or (iii) where the consideration to be
received  pursuant  to the  merger,  consolidation  or sale  consists of cash or
securities or other obligations which, after the transaction,  will be listed on
a national securities exchange or held of record by not less than 1,000 holders.
HUBCO's shares are presently held by more than 1,000 holders.

         Stockholders  of a Delaware  corporation  who dissent  from a merger or
consolidation of the corporation may be entitled to appraisal rights.  There are
no statutory  rights of appraisal with respect to  stockholders of a corporation
whose  shares  are  either  (i)  listed on a  national  securities  exchange  or
designated as a national  market  system  security on an  interdealer  quotation
system by the National Association of Securities Dealers,  Inc., or (ii) held of
record by more than 2,000  stockholders,  where such  stockholders  receive only
shares of stock or depository receipts of the corporation surviving or resulting
from the merger or  consolidation  or shares of stock or depository  receipts of
any other corporation which at the effective date of the merger or consolidation
will be either  listed on a national  securities  exchange  or  designated  as a
national  market  system  security  on an  interdealer  quotation  system by the
National Association of Securities Dealers,  Inc. or held of record by more than
2,000 stockholders (or cash in lieu of fractional share interests therein).  The
exceptions  from the  Delaware  statutory  right of  appraisal  apply to the MSB
Common Stock since the MSB Common Stock is presently  listed on the AMEX and the
HUBCO Common Stock to be received  pursuant to the Merger is presently listed on
the NASDAQ/NMS. See "THE MERGER -- No Dissenters Rights of Appraisal".

Inspection Rights

         The NJBCA states that upon the written  request of any  shareholder,  a
corporation shall mail to the shareholder its balance sheet as at the end of the
preceding  fiscal year, and its profit and loss and surplus  statements for such
fiscal year.  Also, any person who has been a shareholder of record for at least
six months  immediately  preceding his or her demand,  or any person  holding or
authorized in writing by the holders of, at least 5% of the  outstanding  shares
of any  class,  upon at least  five  days'  written  demand has the right to any
proper  purpose  to  examine  in person or by agent or  attorney,  during  usual
business hours, its minutes of the proceedings of its shareholders and record of
shareholders and to make extracts therefrom, at the places where the records are
kept.

         Under the DGCL,  any  stockholder,  in person or by  attorney  or other
agent shall,  upon written demand under oath stating the purpose  thereof,  have
the right during the usual hours for business to inspect for any proper  purpose
the corporation's stock ledger, a list of its stockholders,  and its other books
and records, and to make copies or extracts therefrom.

Shareholder Consent to Corporate Action

         Except as otherwise  provided by the certificate of incorporation  (and
the HUBCO Certificate  presently is silent on this issue), the NJBCA permits any
action  required  or  permitted  to be taken at any  meeting of a  corporation's
stockholders, other than the annual election of directors, to be taken without a
meeting upon the written consent of stockholders who would have been entitled to
cast the minimum number of votes necessary to authorize such action at a meeting
of  stockholders  at which all  stockholders  entitled to vote were  present and
voting.  The annual  election of directors,  if not conducted at a stockholders'
meeting,  may only be effected by unanimous written consent.  Under the NJBCA, a
shareholder  vote on a plan of merger or  consolidation,  if not  conducted at a
stockholders'  meeting,  may only be effected by either:  (i) unanimous  written
consent of all stockholders entitled to vote on the issue with advance notice to
any other  stockholders,  or (ii) written consent of stockholders who would have
been entitled to cast the minimum  number of votes  necessary to authorize  such
action at a meeting,  together  with advance  notice to all other  stockholders.
HUBCO's By-laws provide that a special meeting of shareholders may be called for
any  purpose  by the  Chairman  of the  Board,  the  President  or the  Board of
Directors.

         Unless otherwise provided in the certificate of incorporation, Delaware
law  provides  that any  corporate  action to be taken at any  annual or special
meeting of stockholders may be taken without a meeting,  if a consent in writing
to such action is signed by the  holders of  outstanding  stock  having not less
than the minimum  number of votes  necessary  to approve  such  action.  The MSB
By-laws  provide  that  any  action  required  or  permitted  to be taken by the
stockholders  must be  effected at a duly  called  annual or special  meeting of
stockholders  and may not be  effected  by and  consented  to in writing by such
stockholders. MSB's By-laws provide that special meetings of stockholders may be
called  only by the Board of  Directors  pursuant to a  resolution  adopted by a
majority of the total number of directors  which MSB would have if there were no
vacancies on the Board of Directors.

Dividends

         Unless there are other  restrictions  contained in its  certificate  of
incorporation  (and the HUBCO  Certificate  presently  contains none), the NJBCA
generally  provides that a New Jersey  corporation may declare and pay dividends
on its  outstanding  stock so long as the corporation is not insolvent and would
not become insolvent as a consequence of the dividend payment. Because funds for
the payment of  dividends by HUBCO come  primarily  from the earnings of HUBCO's
bank subsidiaries,  as a practical matter, restrictions on the ability of Hudson
United Bank or Lafayette to pay dividends act as  restrictions  on the amount of
funds  available  for the payment of dividends by HUBCO.  At September 30, 1997,
HUBCO had approximately $112.0 million available for shareholder dividends.  For
a description  of the  regulatory  restrictions  on dividend  payments by Hudson
United  Bank  and  Lafayette,   see  "DESCRIPTION  OF  HUBCO  CAPITAL  STOCK  --
Description of HUBCO Common Stock -- Dividend Rights."

         Subject to any restrictions contained in a corporation's certificate of
incorporation  (and MSB's  Certificate of  Incorporation  is presently silent on
this issue),  Delaware law generally provides that a corporation may declare and
pay dividends out of surplus (defined as net assets minus stated capital) or, if
no such  surplus  exists,  out of net  profits  for the fiscal year in which the
dividend is declared and/or the preceding fiscal year. However, the directors of
a  Delaware  corporation  may not pay any  dividends  out of net  profits if the
capital of the  corporation  has been diminished by depreciation in the value of
its property,  or by losses, or otherwise,  to an amount less than the aggregate
amount of the capital  represented  by the issued and  outstanding  stock of all
classes.

By-laws

         Under the NJBCA, the board of directors of a New Jersey corporation has
the power to adopt,  amend,  or repeal the  corporation's  by-laws,  unless such
powers are reserved in the certificate of incorporation to the stockholders (the
HUBCO Certificate does not reserve such power).

         Under  Delaware  law,  the  authority  to adopt,  amend,  or repeal the
by-laws  of a  Delaware  corporation  is held  exclusively  by the  stockholders
entitled to vote, unless such authority is conferred upon the board of directors
in the  certificate  of  incorporation,  which  shall not  limit or  divest  the
stockholders  of such power.  MSB's  Certificate  of  Incorporation  and By-laws
provide  that a majority of the Board of  Directors  may amend the  By-laws.  In
addition,  MSB's  By-laws  may be  amended  by a vote of 80% of the total  votes
eligible to be voted at a duly constituted meeting of stockholders.

Shareholder Protection Legislation

         The New Jersey Stockholders Protection Act (the "NJSPA") limits certain
transactions  involving an  "interested  shareholder"  and a "resident  domestic
corporation." An "interested  shareholder" is one that is directly or indirectly
a beneficial owner of 10% or more of the voting power of the outstanding  voting
stock of a resident domestic  corporation.  The NJSPA prohibits certain business
combinations   between  an  interested   shareholder  and  a  resident  domestic
corporation for a period of five years after the date the interested shareholder
acquired its stock, unless the business combination was approved by the resident
domestic corporation's board of directors prior to the interested  shareholder's
stock acquisition  date. After the five-year period expires,  the prohibition on
certain  business  combinations  continues unless the combination is approved by
the affirmative vote of two-thirds of the voting stock not beneficially owned by
the interested  shareholder,  the  combination is approved by the board prior to
the  interested  shareholder's  stock  acquisition  date or  certain  fair price
provisions are satisfied.

         Section  203 of the DGCL  ("Section  203"),  in  general,  prohibits  a
"business  combination"  between a corporation  and an "interested  stockholder"
within  three  years  of  the  date  such  stockholder   became  an  "interested
stockholder,"  unless  (i)  prior to such  date the  board of  directors  of the
corporation  approved either the business  combination or the transaction  which
resulted  in the  stockholder  becoming  an  interested  stockholder,  (ii) upon
consummation  of the transaction  which resulted in the stockholder  becoming an
interested  stockholder,  the interested  stockholder  owned at least 85% of the
voting  stock  of the  corporation  outstanding  at  the  time  the  transaction
commenced,  exclusive of shares owned by directors  who are also officers and by
certain  employee  stock  plans,  or (iii) on or after such date,  the  business
combination is approved by the board of directors and authorized at an annual or
special meeting of stockholders,  and not by written consent, by the affirmative
vote of at least 66 2/3% of the  outstanding  voting stock which is not owned by
the  interested  stockholder.  The term  "business  combination"  is  defined to
include the following  transactions  between the interested  stockholder and the
corporation or any direct or indirect  majority-owned  subsidiary  thereof:  any
merger or consolidation;  any sale, lease, exchange,  mortgage, pledge, transfer
or other  disposition  (including as part of a dissolution)  of assets having an
aggregate market value equal to 10% or more of either the aggregate market value
of all assets of the corporation on a consolidated basis or the aggregate market
value of all the  outstanding  stock of the  corporation;  certain  transactions
which result in the issuance or transfer by the  corporation or such  subsidiary
of their stock to the interested  stockholders;  certain transactions that would
increase the interested stockholder's proportion of share ownership of the stock
of any class or series of the corporation or such subsidiary; and any receipt by
the interested  stockholder of the benefit of any loans,  advances,  guarantees,
pledges or other  financial  benefits  provided by or through the corporation or
any  such  subsidiary.  In  general,  and  subject  to  certain  exceptions,  an
"interested  stockholder"  is any  person who (i) is the owner of 15% or more of
the  outstanding  voting  stock of the  corporation,  or (ii) is an affiliate or
associate of the corporation and was the owner of 15% or more of the outstanding
voting  stock of the  corporation  at any time within a three-year  period,  and
(iii) the affiliates or associates of such a person. The term "owner" is broadly
defined  to  include  any  person  that  individually  or  with or  through  its
affiliates or associates,  among other things,  beneficially owns such stock, or
has the  right  to  acquire  such  stock  (whether  such  right  is  exercisable
immediately  or only  after the  passage  of time)  pursuant  to any  agreement,
arrangement  or  understanding  or upon the  exercise  of warrants or options or
otherwise  or has the  right  to vote  such  stock  pursuant  to any  agreement,
arrangement or understanding, or has an agreement,  arrangement or understanding
with the beneficial  owner of such stock for the purpose of acquiring,  holding,
voting or disposing of such stock.  The restrictions of Section 203 generally do
not apply, in certain instances,  including  instances where the corporation has
elected, in the manner provided in Section 203, not to be subject to Section 203
or the corporation  that does not have a class of voting stock that is listed on
a national securities exchange or authorized for quotation on the NASDAQ or held
of record by more than 2,000  stockholders.  The  restrictions of Section 203 do
not apply to this Merger  because  HUBCO  shares are listed on the NASDAQ  Stock
Market.

Evaluation of Offers

         Under the NJBCA, directors of a New Jersey corporation may consider, in
discharging  their duties to the corporation  and in determining  what he or she
reasonably  believes to be in the best interest of the  corporation,  any of the
following   (in   addition  to   considering   the  effects  of  any  action  on
shareholders):  (i) the  effects of the action on the  corporation's  employees,
suppliers,  creditors  and  customers,  (ii) the  effects  of the  action on the
community in which the  corporation  operates and (iii) the long-term as well as
the short-term interests of the corporation and its shareholders,  including the
possibility   that  these   interests  may  be  best  served  by  the  continued
independence of the corporation.  If, on the basis of the foregoing factors, the
board of  directors  determines  that any  proposal  or  offer  to  acquire  the
corporation is not in the best interest of the  corporation,  it may reject such
proposal  or offer,  in which case the board of  directors  will have no duty to
facilitate,  remove any  obstacles to, or refrain from impeding such proposal or
offer.  HUBCO's  Certificate of  Incorporation  contains no additional  language
regarding this issue.

         The MSB  Certificate  of  Incorporation  provides  that  the  Board  of
Directors of MSB, when  evaluating any offer of a person to (i) make a tender or
exchange  offer for any equity  security of MSB, (ii) merge or  consolidate  MSB
with another corporation or entity or (iii) purchase or otherwise acquire all or
substantially  all of the properties and assets of MSB, may, in connection  with
the exercise of its judgment in determining what is in the best interest of MSB,
MSB Bank and the  stockholders  of MSB, give due  consideration  to all relevant
factors,  including,  without  limitation,  the social and  economic  effects of
acceptance of such offer on MSB's  customers  and MSB Bank's  present and future
account  holders,  borrowers and employees;  on the communities in which MSB and
MSB Bank  operate or are  located;  and on the  ability  of MSB to  fulfill  its
corporate  objectives  as a  financial  institution  holding  company and on the
ability of MSB Bank to fulfill  the  objectives  of a stock  savings  bank under
applicable statutes and regulations.

Stockholder Rights Plan

         HUBCO. HUBCO does not have a stockholder rights plan.

         MSB. MSB maintains a Stockholder  Rights Plan, which is designed to (i)
protect  stockholders  from  attempts  to  acquire  control of MSB  without  the
approval  of the MSB Board  and (ii)  prevent  abusive  tactics  from  potential
acquirors that do not treat all stockholders fairly. Under the Rights Plan, each
outstanding  share of MSB Common  Stock has attached to it one  preferred  share
purchase right (a "Right"),  which  entitles the  registered  holder to purchase
from MSB one one-hundredth  interest in a share of Series A Junior Participating
Preferred Stock, par value $.01 per share (the "Preferred Shares"), of MSB, at a
price of $100.00 (the "Purchase Price"),  subject to adjustment.  The Rights are
not  currently  exercisable  or  transferable,   and  no  separate  certificates
evidencing  such Rights will be  distributed,  unless certain events occur.  The
description  and terms of the  Rights are set forth in a Rights  Agreement  (the
"Rights  Agreement") dated as of September 16, 1994 and amended as of January 9,
1996, between MSB and Mellon Bank, N.A., as Rights Agent (the "Rights Agent").

         The Purchase  Price  payable,  and the number of interests in Preferred
Shares or other securities or property issuable, upon exercise of the Rights are
subject  to  adjustment  from time to time to  prevent  dilution.  Interests  in
Preferred Shares purchasable upon exercise of the Rights will not be redeemable.
Each  Preferred  Share  will be  entitled  to a minimum  preferential  quarterly
dividend  payment of $1 per share but will be entitled to an aggregate  dividend
of 100  times  the  dividend  declared  per  share  of MSB  Common  Stock.  In a
liquidation,  the holders of the interests in Preferred  Shares will be entitled
to a  minimum  preferential  liquidation  payment  of $100 per share but will be
entitled to an aggregate  payment of 100 times the payment made per share of MSB
Common Stock. Each Preferred Share will have 100 votes, voting together with the
MSB Common Stock. Finally, in any merger,  consolidation or other transaction in
which the shares of MSB Common Stock are exchanged, each Preferred Share will be
entitled to receive 100 times the amount received per share of MSB Common Stock.
These rights are protected by customary antidilution provisions.

         The Rights are not exercisable  until the  Distribution  Date. The term
"Distribution  Date" means the earlier of (a) the 20th  business day following a
public  announcement that a person or group of affiliated or associated  persons
has acquired  beneficial  ownership of 10% or more of the outstanding  shares of
MSB Common Stock (collectively,  an "Acquiring Person") or (b) the 20th business
day (or such later date as may be  determined  by the Board of Directors of MSB)
following the commencement of, or announcement of an intention to make, a tender
offer or exchange offer the consummation of which would result in the beneficial
ownership by a person or group of  affiliated  or  associated  persons of 10% or
more of such  outstanding  shares of MSB Common Stock.  In  connection  with the
execution and delivery of the Merger Agreement, MSB amended the Rights Agreement
to provide  that,  for  purposes of  determining  whether  HUBCO (as well as its
affiliates) is an Acquiring Person, HUBCO shall not be deemed to be a beneficial
owner, as defined in the Rights Agreement, or to beneficially own any securities
as a result of the  transactions  contemplated  by the Merger  Agreement and the
Stock Option Agreement.

         If any person  becomes an  Acquiring  Person  (unless such person first
acquires 10% or more of the outstanding MSB Common Stock by a purchase  pursuant
to a tender  offer for all of the MSB  Common  Stock for  cash,  which  purchase
increases such person's  beneficial  ownership to 80% or more of the outstanding
MSB Common Stock),  each holder of a Right, other than Rights beneficially owned
by the Acquiring  Person (which will  thereafter be void),  will thereafter have
the right to receive  upon  exercise  that number of MSB Common  Stock  having a
market  value  equal to two times the  purchase  price of the  Right.  If MSB is
acquired in a merger or other business combination transaction or 50% or more of
its consolidated  assets or earning power is sold, proper provision will be made
so that each holder of a Right will thereafter  have the right to receive,  upon
the  exercise  thereof at the then  current  purchase  price of the Right,  that
number of shares of common  stock of the  acquiring  company that at the time of
such  transaction will have a market value equal to two times the purchase price
of the Right.

         At any time after a person or group of affiliated or associated persons
becomes an Acquiring Person and prior to the acquisition by such person or group
of persons of 50% or more of the  outstanding  MSB  Common  Stock,  the Board of
Directors of MSB may exchange the Rights (other than Rights owned by such person
or group  which have become  void),  in whole or in part,  at an exchange  ratio
(subject  to  adjustment)  of one share of MSB Common  Stock per  Right.  At its
option, the MSB Board may substitute interests in Preferred Shares (or shares of
a class or series of MSB's preferred stock having equivalent rights, preferences
and privileges) for MSB Common Stock  exchangeable for Rights at an initial rate
(subject to adjustment) of one  one-hundredth  interest in a Preferred Share (or
equivalent preferred share) for each share of MSB Common Stock.

         The  Rights  will  expire  on  October  7,  2004,  unless  such date is
extended,  or the Rights are  earlier  redeemed by MSB. At any time prior to the
acquisition  by a  person  or group  of  affiliated  or  associated  persons  of
beneficial  ownership of 10% or more of the outstanding MSB Common Stock and for
a period of 15 days  thereafter,  the Board of  Directors  of MSB may redeem the
Rights in whole, but not in part, at a price of $0.01 per Right (the "Redemption
Price").  In  connection  with the  Merger,  MSB has agreed to redeem the Rights
prior to the Effective Date.  Immediately upon any redemption of the Rights, the
right to exercise the Rights will  terminate,  and the only right of the holders
of Rights will be to receive the Redemption Price.

Limitations of Liability of Directors and Officers

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

         Under New Jersey  law, a director or officer  cannot be  relieved  from
liability or otherwise  indemnified  for any breach of duty based upon an act or
omission (i) in breach of such  person's duty of loyalty to the  corporation  or
its  stockholders,  (ii) not in good faith or  involving a knowing  violation of
law,  or (iii)  resulting  in receipt  by such  person of an  improper  personal
benefit.  HUBCO's Certificate of Incorporation contains a provision which limits
a director's or officer's  liability to the full extent  permitted by New Jersey
law.

         Under Delaware law, a director  cannot be relieved of liability (i) for
breaches of the duty of loyalty to the corporation or its stockholders, (ii) for
acts or omissions not in good faith or which involve intentional misconduct or a
knowing  violation  of law,  (iii) for the  payment  of  unlawful  dividends  or
expenditure of funds for unlawful stock  purchases or  redemptions,  or (iv) for
transactions from which such director derived an improper personal benefit.  The
MSB Certificate of Incorporation  limits a director's or an officer's  liability
to the fullest extent permitted by the DGCL.

Indemnification of Directors and Officers

         The NJBCA  provides  that a  corporation  has the power to  indemnify a
director,  officer,  employee or agent  ("Corporate  Agent")  against his or her
expenses  and  liabilities  in  connection  with any  proceeding  involving  the
Corporate Agent by reason of his or her being or having been a Corporate  Agent,
other  than a  proceeding  by or in the right of the  corporation,  if:  (i) the
Corporate  Agent was acting in good  faith and in a manner he or she  reasonably
believed to be in or not opposed to the best interests of the  corporation;  and
(ii)  with  respect  to any  criminal  proceeding,  the  Corporate  Agent had no
reasonable cause to believe that his or her conduct was unlawful.  A corporation
has the power to  indemnify a  Corporate  Agent  against his or her  expenses in
connection  with any proceeding by or in the right of the corporation to procure
a judgment in its favor which involves the Corporate Agent because he or she was
or is a  Corporate  Agent,  if he or she acted in good faith and in a manner the
Corporate  Agent  reasonably  believed  to be in or  not  opposed  to  the  best
interests of the corporation.

         HUBCO's   Certificate  of  Incorporation   provides  that  HUBCO  shall
indemnify  its  current and former  officers,  directors,  employees  and agents
against expenses  incurred in connection with any pending or threatened  action,
suit, or proceeding,  with respect to which the officer,  director,  employee or
agent is a  party,  or is  threatened  to be made a  party,  to the full  extent
permitted by the NJBCA.  HUBCO  maintains  directors'  and  officers'  liability
insurance on behalf of such persons.

         The DGCL permits a Delaware  corporation  to indemnify  its  directors,
officers, employees and agents if such persons have acted in good faith and in a
manner that such persons reasonably believed was in, or not opposed to, the best
interests of the  corporation.  A Delaware  corporation  also may indemnify such
individuals with respect to criminal actions or proceedings,  provided that such
individuals  had no  reasonable  cause to believe  such  conduct  was  unlawful.
Indemnification  shall  be  made by the  corporation  only  as  authorized  in a
specific  case  upon a  determination  that  indemnification  of  the  director,
officer,  employee or agent is proper in the  circumstances  because such person
has met the applicable standard of conduct set forth above.

         MSB's  Certificate of  Incorporation  provides that MSB shall indemnify
its directors,  officers,  employees and agents if such persons are made a party
to or are  threatened  to be made a party  to any  action,  suit or  proceeding,
whether civil, criminal,  administrative or investigative, by reason of the fact
that he or she is or was a director  or  officer of MSB or is or was  serving at
the request of MSB as a director,  officer, employee or agent, whether the basis
of such  proceeding  is alleged  action in an official  capacity or in any other
capacity while serving as a director,  officer, employee or agent. These persons
shall be indemnified  and held harmless by the corporation to the fullest extent
authorized  by the DGCL, as it exists or may be amended (but, in the case of any
such  amendment,  only to the extent that such amendment  permits MSB to provide
broader  indemnification  rights than such law permitted MSB to provide prior to
such amendment),  against all expense, liability and loss reasonably incurred or
suffered by the  indemnitee.  MSB maintains  directors' and officers'  liability
insurance on behalf of such persons.

Preemptive Rights

Neither the holders of HUBCO  Common  Stock nor MSB Common Stock are entitled to
preemptive rights.


                              STOCKHOLDER PROPOSALS

         The  Merger  may be  consummated  prior to the 1998  Annual  Meeting of
Stockholders of MSB, in which event there would be no MSB Annual Meeting. If MSB
holds a 1998  Annual  Meeting  of  Stockholders,  unless  such 1998  meeting  is
delayed,  any proposal  which a MSB  stockholder  wishes to have included in the
proxy  materials of MSB must have been  presented to MSB not later than December
6, 1997. No such proposal was received prior to December 6, 1997.


                                  OTHER MATTERS

         As of the date of this  Proxy  Statement,  the MSB  Board of  Directors
knows of no other matters to be presented for action by the  stockholders at the
Meeting. If any other matters are properly  presented,  the persons named in the
enclosed  proxy intend to vote in  accordance  with their best  judgment on such
matters.


                                  LEGAL OPINION

         Certain legal  matters  relating to the issuance of the shares of HUBCO
Common Stock offered hereby will be passed upon by Pitney, Hardin, Kipp & Szuch,
counsel to HUBCO.  Attorneys  in the law firm of Pitney,  Hardin,  Kipp & Szuch,
beneficially  owned 791  shares  of HUBCO  Common  Stock as of March  13,  1998.
Certain legal matters in connection  with the Merger will be passed upon for MSB
by Thacher Proffitt & Wood, counsel to MSB.


                                     EXPERTS

         The  consolidated  financial  statements  of MSB as of and for the year
ended December 31, 1996, have been  incorporated by reference  herein and in the
Registration Statement in the reliance upon the report of KPMG Peat Marwick LLP,
independent certified public accountants,  incorporated herein by reference, and
upon the authority of said firm as experts in accounting and auditing.

         The  consolidated  financial  statements of MSB as of December 31, 1995
and 1994 and for the years  then  ended,  have been  incorporated  by  reference
herein and in the  Registration  Statement in reliance upon the report of Nugent
and Haeussler,  P.C.,  independent  certified public  accountants,  incorporated
herein  by  reference,  and  upon  the  authority  of said  firm as  experts  in
accounting and auditing.

         The consolidated  financial statements of HUBCO as of December 31, 1996
and 1995 and for each of the years in the three year period  ended  December 31,
1996,  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.

         KPMG Peat  Marwick  LLP will have a  representative  at the Meeting who
will have an opportunity to make a statement if such representative desires, and
who will be available to respond to appropriate questions.

<PAGE>

                                                                     Appendix A





                                  AGREEMENT AND

                                 PLAN OF MERGER



                                       by

                                       and

                                      among


                                   HUBCO, INC.

                                       and

                                MSB BANCORP, INC.

                                       and

                                    MSB BANK









                            Dated: December 15, 1997


<PAGE>



                                TABLE OF CONTENTS

                                                                            Page



ARTICLE I - THE
         MERGER................................................................1
         1.1 The Merger........................................................1
         1.2 Effect of the Merger..............................................1
         1.3 Certificate of Incorporation......................................2
         1.4 By-laws...........................................................2
         1.5 Directors and Officers............................................2
         1.6  Closing Date, Closing and Effective Time.........................2
         1.7 The Bank Merger...................................................2


ARTICLE II - CONVERSION OF MSB SHARES, OPTIONS AND WARRANTS....................3
         2.1 Conversion of MSB Stock...........................................3
         2.2 Exchange of Certificates..........................................4
         2.3 Stock Transfer Books..............................................6
         2.4 Dissenting Shares.................................................6
         2.5 MSB Stock Options.................................................6
         2.6 MSB Preferred Share Purchase Rights...............................7


ARTICLE III - REPRESENTATIONS AND WARRANTIES OF MSB............................7
         3.1 Corporate Organization............................................7
         3.2 Capitalization....................................................8
         3.3 Authority; No Violation...........................................8
         3.4 Financial Statements..............................................9
         3.5 Broker's and Other Fees..........................................10
         3.6 Absence of Certain Changes or Events.............................10
         3.7 Legal Proceedings................................................10
         3.8 Taxes and Tax Returns............................................11
         3.9 Employee, Director and Officer Benefit Plans.....................11
         3.10 Reports.........................................................13
         3.11 MSB and Bank Information........................................14
         3.12 Compliance with Applicable Law..................................14
         3.13 Certain Contracts...............................................14
         3.14 Properties and Insurance........................................14
         3.15 Minute Books....................................................15
         3.16 Environmental Matters...........................................15
         3.17 Reserves........................................................16
         3.18 No Parachute Payments...........................................16
         3.19 Agreements with Bank Regulators.................................16
         3.20 Disclosure......................................................16


ARTICLE IV - REPRESENTATIONS AND WARRANTIES OF HUBCO..........................16
         4.1 Corporate Organization...........................................17
         4.2 Capitalization...................................................17
         4.3 Authority; No Violation..........................................17
         4.4 Financial Statements.............................................18
         4.5 Broker's and Other Fees..........................................19
         4.6 Absence of Certain Changes or Events.............................19
         4.7 Legal Proceedings................................................19
         4.8 Tax Returns......................................................19
         4.9 Employee Benefit Plans...........................................20
         4.10 Reports.........................................................21
         4.11 HUBCO Information...............................................21
         4.12 Compliance With Applicable Law..................................21
         4.13 Contracts.......................................................21
         4.14 Properties and Insurance........................................21
         4.15 Funding and Capital Adequacy....................................22
         4.16 Environmental Matters...........................................22
         4.17 Reserves........................................................22
         4.18 HUBCO Stock.....................................................22
         4.19 Agreements with Bank Regulators.................................22
         4.20 Minute Books....................................................23
         4.21 Disclosure......................................................23


ARTICLE V - COVENANTS OF THE PARTIES..........................................23
         5.1 Conduct of the Business of MSB...................................23
         5.2 Negative Covenants...............................................23
         5.3 No Solicitation..................................................24
         5.4 Current Information..............................................24
         5.5 Access to Properties and Records; Confidentiality................25
         5.6 Regulatory Matters...............................................25
         5.7 Approval of Stockholders.........................................27
         5.8 Further Assurances...............................................27
         5.9 Public Announcements.............................................28
         5.10 Failure to Fulfill Conditions...................................28
         5.11 Employee Matters................................................28
         5.12 Disclosure Supplements..........................................29
         5.13 Transaction Expenses of MSB and HUBCO...........................29
         5.14 Indemnification.................................................29
         5.15 Bank Policies and Bank Merger...................................31
         5.16 Compliance with Antitrust Laws..................................31
         5.17 Pooling and Tax-Free Reorganization Treatment...................31
         5.18 Comfort Letters.................................................32
         5.19 Affiliates......................................................32
         5.20 Appointments....................................................32
         5.21 Director Retirement Program.....................................32


ARTICLE VI - CLOSING CONDITIONS...............................................32
         6.1 Conditions to Each Party's Obligations Under this
                  Agreement...................................................32
         6.2 Conditions to the Obligations of HUBCO Under this
                  Agreement...................................................33
         6.3 Conditions to the Obligations of MSB Under this
                  Agreement...................................................34


ARTICLE VII - TERMINATION, AMENDMENT AND WAIVER...............................35
         7.1 Termination......................................................35
         7.2 Effect of Termination............................................36
         7.3 Amendment........................................................36
         7.4 Extension; Waiver................................................37


ARTICLE VIII - MISCELLANEOUS..................................................37
         8.1 Expenses.........................................................37
         8.2 Survival.........................................................37
         8.3 Notices..........................................................37
         8.4 Parties in Interest; Assignability...............................38
         8.5 Entire Agreement.................................................38
         8.6 Counterparts.....................................................38
         8.7 Governing Law....................................................38
         8.8 Descriptive Headings.............................................38
         8.9 Knowledge........................................................38

EXHIBITS

2.1(a) - TERMS OF NEW HUBCO PREFERRED STOCK
5.19-1 - FORM OF MSB AFFILIATE LETTER
5.19-2 - FORM OF AFFILIATE LETTER FOR HUBCO AFFILIATES


<PAGE>


                          AGREEMENT AND PLAN OF MERGER



                  THIS  AGREEMENT  AND PLAN OF MERGER,  dated  December 15, 1997
(this "Agreement"), is among HUBCO, Inc. ("HUBCO"), a New Jersey corporation and
registered  bank  holding  company,  MSB Bancorp,  Inc., a Delaware  corporation
("MSB")  and  registered  savings  and loan  holding  company,  and MSB Bank,  a
federally chartered savings bank wholly owned by MSB ("Bank").

                  WHEREAS,  the respective  Boards of Directors of HUBCO and MSB
have each determined that it is in the best interests of HUBCO and MSB and their
respective  stockholders  for HUBCO to acquire  MSB by (i)  merging MSB with and
into HUBCO with HUBCO surviving and MSB shareholders receiving the consideration
hereinafter set forth, and (ii) in HUBCO's  discretion,  simultaneously with the
merger  of MSB into  HUBCO,  by  merging  Bank  with a New York  bank or  thrift
subsidiary of HUBCO; and

                  WHEREAS,   as  a  condition  for  HUBCO  to  enter  into  this
Agreement,  HUBCO has required  that it receive an option on certain  authorized
but  unissued  shares  of  MSB  Common  Stock  (as  hereinafter   defined)  and,
simultaneously with the execution of this Agreement, MSB is issuing an option to
HUBCO to purchase 600,000 shares of the authorized and unissued MSB Common Stock
at an option price of $29.00 per share, subject to adjustment and subject to the
terms and  conditions  set forth in the  agreement  governing  such  option (the
"HUBCO Option"); and

                  WHEREAS,  the respective Boards of Directors of MSB, HUBCO and
Bank  have  each duly  adopted  and  approved  this  Agreement  and the Board of
Directors of MSB has directed  that it be  submitted to MSB's  shareholders  for
approval;

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

                             ARTICLE I - THE MERGER

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

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

                  1.3  Certificate of  Incorporation.  As of the Effective Time,
the  certificate  of  incorporation  of  HUBCO  shall  be  amended  to  fix  the
preferences,  limitations  and relative  rights of the series of HUBCO Preferred
Stock the shares of which are to be issued in the Merger  pursuant to Article II
hereof.  On or prior to the Effective Time, HUBCO shall deliver to the Secretary
of State of the State of New Jersey for  filing,  pursuant to Section 7-2 of the
NJBCA, a certificate of amendment,  in form mutually acceptable to HUBCO and MSB
(the "Certificate of Amendment"),  giving effect to the foregoing and containing
any  other  provisions  with  respect  to the  aforementioned  series  of  HUBCO
Preferred  Stock  necessary to permit  consummation  of the Merger in accordance
with the terms of this Agreement.  The certificate of incorporation of HUBCO, as
so amended,  at the Effective Time shall be the certificate of  incorporation of
the Surviving  Corporation  and shall not otherwise be amended by this Agreement
or the Merger but thereafter may be amended as provided by law.

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

                  1.5  Directors and Officers.  As of the  Effective  Time,  the
directors  of  the  Surviving  Corporation  shall  be  the  directors  of  HUBCO
(including the one director appointed pursuant to Section 6.3(f) hereof).  As of
the  Effective  Time,  the officers of the  Surviving  Corporation  shall be the
officers of HUBCO.

                  1.6  Closing  Date,  Closing  and  Effective  Time.  Unless  a
different  date,  time  and/or  place are agreed to by the parties  hereto,  the
closing of the Merger (the  "Closing")  shall take place at 10:00  a.m.,  at the
offices of Pitney,  Hardin,  Kipp & Szuch,  200 Campus Drive,  Florham Park, New
Jersey, on a date determined by HUBCO on at least five business days notice (the
"Closing  Notice")  given to MSB,  which date (the "Closing  Date") shall be not
less than seven nor more than 10  business  days  following  the  receipt of all
necessary regulatory and governmental  approvals and consents and the expiration
of all statutory  waiting  periods in respect  thereof and the  satisfaction  or
waiver of all of the conditions to the  consummation of the Merger  specified in
Article VI hereof (other than the delivery of  certificates,  opinions and other
instruments  and  documents  to be  delivered  at the  Closing).  In the Closing
Notice, HUBCO shall specify the "Determination Date" for purposes of determining
the Median Pre-Closing Price (as hereinafter defined), which date is the date on
which the  parties  receive  the last  approval  or waiver  from a federal  bank
regulatory agency necessary to permit  consummation of the Merger.  Simultaneous
with or immediately following the Closing, HUBCO and MSB shall cause to be filed
certificates  of merger,  in form and substance  satisfactory  to HUBCO and MSB,
with the  Secretary  of  State  of the  State of New  Jersey  (the  "New  Jersey
Certificate of Merger") and with the Secretary of State of the State of Delaware
(the "Delaware Certificate of Merger"). The New Jersey Certificate of Merger and
the Delaware  Certificate of Merger shall specify as the "Effective Time" of the
Merger a date and time  following the Closing  agreed to by HUBCO and MSB (which
date and time the parties currently  anticipate will be the close of business on
the Closing Date). In the event the parties fail to specify the date and time in
the  merger  certificates,  the  Merger  shall  become  effective  upon (and the
"Effective Time" shall be) the later of the filing of the New Jersey Certificate
of Merger and the Delaware Certificate of Merger.

                  1.7 The Bank Merger. At HUBCO's option, at the Effective Time,
and  simultaneously  with the Merger,  Bank shall be merged (the "Bank  Merger")
with HUBCO's  principal New York bank or thrift subsidiary (the "New York Bank")
or with another subsidiary of HUBCO, if HUBCO has no New York bank subsidiary at
the Effective  Time, in accordance with the provisions of the Banking Law of New
York and/or the Home Owners' Loan Act of 1933  ("HOLA") and the  regulations  of
the Office of Thrift Supervision  ("OTS")  thereunder,  and/or the provisions of
the National Bank Act and the  regulations  of the Office of the  Comptroller of
the Currency  (the "OCC")  thereunder.  If the Bank Merger is  consummated,  the
directors of the surviving bank (the "Surviving Bank") (or if the Bank Merger is
not consummated,  the directors of Bank at the Effective Time) shall include all
current directors of the Bank in accordance with Section 5.20 hereof. At HUBCO's
option,  at any time following the execution of this Agreement,  Bank shall, and
HUBCO shall cause the New York Bank to, execute and deliver a merger  agreement,
in form and substance  reasonably  satisfactory to the parties hereto (the "Bank
Merger  Agreement") for delivery to the New York  Superintendent of Banking (the
"New York  Superintendent"),  the Federal  Deposit  Insurance  Corporation  (the
"FDIC"),  the OTS and/or  the OCC,  as  appropriate,  for  approval  of the Bank
Merger,  subject to consummation of the Merger.  The Bank Merger Agreement shall
contain  provisions  whereby the surviving  entity (if not Bank) shall expressly
assume Bank's liquidation account and its obligations related thereto.

           ARTICLE II - CONVERSION OF MSB SHARES, OPTIONS AND WARRANTS

                  2.1 Conversion of MSB Stock.  Each share of common stock, $.01
par value, of MSB ("MSB Common Stock"), issued and outstanding immediately prior
to the Effective Time, and each share of 8.75% Cumulative  Convertible Preferred
Stock,  Series A, $.01 par value,  of MSB ("MSB Preferred  Stock" and,  together
with the MSB Common Stock,  "MSB  Stock"),  issued and  outstanding  immediately
prior to the Effective Time (other than Dissenting  Shares as defined in Section
2.4)  shall,  by virtue of the Merger and  without any action on the part of the
holder thereof, be converted as follows:

                           (a) Exchange of Common Stock;  Exchange Ratio; Median
Pre-Closing  Price;  Exchange of Preferred  Stock.  Subject to the provisions of
this  Section  2.1,  each  share of MSB  Common  Stock  issued  and  outstanding
immediately  prior to the  Effective  Time  (excluding  any treasury  shares and
shares to be cancelled  pursuant to Section 2.1(d) hereof) shall be converted at
the  Effective  Time into the right to  receive  the  number of shares of Common
Stock, no par value, of HUBCO ("HUBCO Common Stock") equal to the exchange ratio
(the "Exchange Ratio") determined as follows:

                                (i)  If  the   Median   Pre-Closing   Price  (as
hereinafter  defined) is not greater than $37.13 and not less than  $34.97,  the
Exchange Ratio shall be the number  determined by dividing  $36.02 by the Median
Pre-Closing Price;

                                (ii) If the Median  Pre-Closing Price is greater
than $37.13, the Exchange Ratio shall be 0.97; and

                                (iii) If the  Median  Pre-Closing  Price is less
than $34.97, the Exchange Ratio shall be 1.03;  provided,  however,  that if the
Median  Pre-Closing  Price is less  than  $27.00,  MSB  shall  have  the  right,
exercisable only until 11:59 p.m. on the third business day following receipt by
MSB of the Closing Notice, to terminate this Agreement by giving HUBCO notice of
such  termination,  referring to this Section 2.1, and this  Agreement  shall be
terminated  pursuant to such  notice,  subject to Section  7.1,  effective as of
11:59 p.m. on the third business day following  receipt of such notice by HUBCO,
provided,  further, that if HUBCO sends notice to MSB prior to 11:59 p.m. on the
third business day following  receipt of such  termination  notice agreeing that
the Exchange  Ratio shall be equal to the quotient  obtained by dividing  $27.81
(i.e.,  1.03  multiplied by $27.00) by the Median  Pre-Closing  Price,  then the
notice of termination shall be voided.

                           The "Median Pre-Closing Price" shall be determined by
taking the price half-way between the Closing Prices left after discarding the 4
lowest and 4 highest  Closing  Prices in the 10  consecutive  trading day period
which ends on (and includes) the  Determination  Date. The "Closing Price" shall
mean the closing  price of HUBCO  Common  Stock as supplied by the NASDAQ  Stock
Market and  published in The Wall Street  Journal.  A "trading day" shall mean a
day for which a Closing  Price is so supplied and  published.  (The NASDAQ Stock
Market, or such other national  securities  exchange on which HUBCO Common Stock
may be traded after the date hereof, is referred to herein as "NASDAQ")

                           Subject to the  provisions  of this Section 2.1, each
share of MSB Preferred  Stock issued and  outstanding  immediately  prior to the
Effective  Time  (excluding  any  treasury  shares,  shares  held by  HUBCO  and
Dissenting  Shares) shall be converted at the  Effective  Time into the right to
receive one share of a newly created series of HUBCO Preferred Stock ("New HUBCO
Preferred  Stock" and,  together with the HUBCO Common Stock, the "HUBCO Stock")
having terms (to be set forth in the  Certificate  of  Amendment)  substantially
identical to those of the MSB Preferred Stock as they exist immediately prior to
the  Effective  Time,  adjusted  to reflect  the  economic  consequences  of the
conversion  of MSB Common Stock into HUBCO  Common Stock at the Exchange  Ratio.
Such terms are set forth on Exhibit 2.1(a) hereto.

                           (b)  Cancellation  of  MSB  Certificates.  After  the
Effective  Time,  all such  shares  of MSB Stock  (other  than  those  cancelled
pursuant  to  Section   2.1(d))  shall  no  longer  be  outstanding   and  shall
automatically  be  cancelled  and  retired  and shall  cease to exist,  and each
certificate  previously evidencing any such shares (other than Dissenting Shares
and those cancelled  pursuant to Section 2.1(d)) shall thereafter  represent the
right to receive the Merger  Consideration  (as defined in Section 2.2(b)).  The
holders of such  certificates  previously  evidencing  such  shares of MSB Stock
outstanding  immediately  prior to the  Effective  Time shall  cease to have any
rights with  respect to such shares of MSB Stock  except as  otherwise  provided
herein or by law. Such  certificates  previously  evidencing  such shares of MSB
Stock  (other than  Dissenting  Shares and those  cancelled  pursuant to Section
2.1(d)) shall be exchanged for  certificates  evidencing  shares of HUBCO Common
Stock or New HUBCO Preferred  Stock, as the case may be, issued pursuant to this
Article II, upon the  surrender of such  certificates  in  accordance  with this
Article II. No fractional shares of HUBCO Common Stock shall be issued,  and, in
lieu thereof, a cash payment shall be made pursuant to Section 2.2(e).

                           (c) Capital  Changes.  If between the date hereof and
the Effective Time the outstanding  shares of HUBCO Common Stock shall have been
changed into a different number of shares or a different class, by reason of any
stock  dividend,  stock  split,  reclassification,   recapitalization,   merger,
combination  or exchange of shares,  the Exchange  Ratio and the  definition  of
Closing Price (as set forth in Section 2.1(a) shall be correspondingly  adjusted
to reflect such stock dividend, stock split, reclassification, recapitalization,
merger, combination or exchange of shares.

                           (d) Treasury Shares.  All shares of MSB Stock held by
MSB in its  treasury  or  owned  by  HUBCO  or by  any of  HUBCO's  wholly-owned
subsidiaries  which is a constituent party to the Bank Merger (other than shares
held as trustee or in a fiduciary  capacity and shares held as  collateral on or
in lieu of a debt previously contracted) immediately prior to the Effective Time
shall be cancelled.

                  2.2  Exchange of Certificates.

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

                           (b)  Exchange  Procedures.   As  soon  as  reasonably
practicable either before or after the Effective Time but in no event later than
five days after the Effective  Time,  HUBCO will instruct the Exchange  Agent to
mail to each holder of record of a certificate or certificates which immediately
prior to the Effective  Time  evidenced  outstanding  shares of MSB Stock (other
than Dissenting Shares) (the  "Certificates"),  (i) a letter of transmittal (the
form and  substance of which is  reasonably  agreed to by HUBCO and MSB prior to
the Effective Time and which shall specify that delivery shall be effected,  and
risk of loss and title to the Certificates shall pass, only upon proper delivery
of the  Certificates  to the  Exchange  Agent and which  shall  have such  other
provisions as HUBCO may reasonably  specify) and (ii) instructions for effecting
the surrender of the Certificates in exchange for certificates evidencing shares
of HUBCO Stock. Upon surrender of a Certificate for cancellation to the Exchange
Agent (or in the case of a lost  Certificate,  an appropriate  Affidavit of Loss
and Indemnity Agreement and/or a bond as may be reasonably required in each case
by HUBCO),  together with such letter of  transmittal,  duly executed,  and such
other customary documents as may be required pursuant to such instructions,  the
holder of such  Certificate  shall be entitled  to receive in exchange  therefor
(and HUBCO shall  cause the  Exchange  Agent to send to such  holder  within ten
business  days  after  receipt  of  all  necessary  documentation):  (A)  if the
Certificate  formerly  represented  MSB  Common  Stock,  then  (x)  certificates
evidencing  that number of whole  shares of HUBCO Common Stock which such holder
has the right to receive in respect of the shares of MSB Common  Stock  formerly
evidenced by such  Certificate  in  accordance  with Section 2.1 and (y) cash in
lieu of  fractional  shares of HUBCO  Common  Stock to which such  holder may be
entitled  pursuant  to  Section  2.2(e),  and  (B) if the  Certificate  formerly
represented MSB Preferred  Stock,  then  certificates  evidencing that number of
whole or partial shares of New HUBCO  Preferred  Stock which such holder has the
right to  receive  in respect  of the  shares of MSB  Preferred  Stock  formerly
evidenced  by such  Certificate  in  accordance  with Section 2.1 (the shares of
HUBCO Stock and cash  described in clauses (A) and (B) being  collectively,  the
"Merger  Consideration")  and the Certificate so surrendered  shall forthwith be
cancelled.  In the event of a transfer of ownership of shares of MSB Stock which
is not registered in the transfer  records of MSB, a certificate  evidencing the
proper  number of shares of HUBCO Stock and/or cash may be issued and/or paid in
accordance  with this Article II to a transferee if the  Certificate  evidencing
such shares of MSB Stock is presented to the Exchange Agent,  accompanied by all
documents required to evidence and effect such transfer and by evidence that any
applicable   stock  transfer  taxes  have  been  paid.   Until   surrendered  as
contemplated by this Section 2.2, each  Certificate  shall be deemed at any time
after  the  Effective  Time to  evidence  only the  right to  receive  upon such
surrender the Merger Consideration.

                           (c) Distributions  with Respect to Unexchanged Shares
of HUBCO Stock. No dividends or other  distributions  declared or made after the
Effective  Time  with  respect  to HUBCO  Stock  with a record  date  after  the
Effective Time shall be paid to the holder of any unsurrendered Certificate with
respect to the shares of HUBCO Stock evidenced thereby, and no other part of the
Merger  Consideration shall be paid to any such holder, until the holder of such
Certificate  shall surrender such  Certificate (or a suitable  affidavit of loss
and  customary  bond).  Subject  to the  effect of  applicable  laws,  following
surrender  of any such  Certificate,  there  shall be paid to the  holder of the
certificates  evidencing  shares of HUBCO  Stock  issued in  exchange  therefor,
without interest, (i) promptly, the amount of any cash payable with respect to a
fractional  share of HUBCO  Stock to which such  holder  may have been  entitled
pursuant to Section  2.2(e) and the amount of dividends  or other  distributions
with a record date on or after the Effective Time  theretofore paid with respect
to such shares of HUBCO Stock,  and (ii) at the  appropriate  payment date,  the
amount of dividends or other  distributions,  with a record date on or after the
Effective  Time but  prior to  surrender  and a  payment  date  occurring  after
surrender, payable with respect to such shares of HUBCO Stock.

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

                           (e) No Fractional  Shares of HUBCO Common  Stock.  No
certificates or scrip evidencing  fractional  shares of HUBCO Common Stock shall
be issued upon the surrender for exchange of  Certificates  and such  fractional
share interests will not entitle the owner thereof to vote or to any rights of a
stockholder of HUBCO.  Cash shall be paid in lieu of fractional  shares of HUBCO
Common Stock, based upon the Median Pre-Closing Price of HUBCO Common Stock.

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

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

                           (h)  Withholding  Rights.  HUBCO shall be entitled to
deduct and withhold,  or cause the Exchange  Agent to deduct and withhold,  from
funds  provided  by the  holder  or from  the  consideration  otherwise  payable
pursuant  to this  Agreement  to any holder of MSB Stock  Options (as defined in
Section 3.2), the minimum  amounts (if any) that HUBCO is required to deduct and
withhold  with respect to the making of such payment  under the Code (as defined
in Section  3.8),  or any  provision of state,  local or foreign tax law. To the
extent that amounts are so withheld by HUBCO,  such  withheld  amounts  shall be
treated for all purposes of this  Agreement as having been paid to the holder of
the MSB Stock  Options in respect of which such  deduction and  withholding  was
made by HUBCO.

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

                2.4 Notwithstanding  anything in this Agreement to the contrary,
any holder of MSB Preferred  Stock shall have the right to dissent in the manner
provided in Section 262 of the DGCL,  and if all necessary  requirements  of the
DGCL are met, such shares shall be entitled to payment of the fair value of such
shares in  accordance  with the  provisions of the DGCL  ("Dissenting  Shares"),
provided,   however,   that  (i)  if  any  holder  of  Dissenting  Shares  shall
subsequently  withdraw such holder's  demand for appraisal of such shares within
60 days of the  Effective  Time,  or, with the written  consent of the Surviving
Corporation,  any time  thereafter,  or (ii) if any  holder  fails to follow the
procedures for  establishing  such holder's  entitlement to appraisal  rights as
provided in the DGCL,  the right to  appraisal of such shares shall be forfeited
and such shares shall  thereupon be deemed to have been converted into the right
to receive and to have become  exchangeable  for, as of the Effective  Time, the
Merger Consideration.

                2.5  MSB Stock Options

                           (a)  Converting  Stock  Options.   Holders  of  Stock
Options  (as  defined in Section  3.2)  which,  as of the  Effective  Time,  are
outstanding  shall be given the right to elect to have all or a portion  of such
Stock  Options  convert  at the  Effective  Time  into  HUBCO  Common  Stock  in
accordance with the formula set forth below,  to the extent  permitted under the
MSB Stock Option Plans (as defined in Section 3.2) and the  agreements  pursuant
to which such Stock Options were granted  (each,  an "Option Grant  Agreement").
Each Stock  Option to be so  converted  is referred  to herein as a  "Converting
Stock Option."

                                    (i) Each outstanding Converting Stock Option
                  shall be valued on the basis of the Median  Pre-Closing  Price
                  of  HUBCO  Common   Stock  (as  defined  in  Section   2.2(e))
                  multiplied by the Exchange  Ratio and  subtracting  the stated
                  exercise  price  for each  Converting  Stock  Option  from the
                  product therefrom (the "Option Value"), and

                                    (ii) Each holder of Converting Stock Options
                  shall  receive at the  Effective  Time,  a number of shares of
                  HUBCO Common Stock equal to the aggregate Option Value for all
                  of such  holder's  Converting  Stock  Options,  divided by the
                  Median Pre-Closing Price of HUBCO Common Stock.

                                    (iii)   Cash   shall  be  paid  in  lieu  of
                  fractional shares,  based upon the Median Pre-Closing Price of
                  HUBCO Common Stock.

                           (b)  Continuing  Stock  Options.  Each  Stock  Option
outstanding at the Effective  Time which is not a Converting  Stock Option (each
of the foregoing, a "Continuing Stock Option") shall be converted into an option
to purchase HUBCO Common Stock,  wherein (i) the right to purchase shares of MSB
Common Stock pursuant to the Continuing Stock Option shall be converted into the
right to purchase that same number of shares of HUBCO Common Stock multiplied by
the Exchange  Ratio,  (ii) the option  exercise  price per share of HUBCO Common
Stock shall be the previous  option  exercise  price per share of the MSB Common
Stock divided by the Exchange  Ratio,  and (iii) in all other material  respects
the option  shall be subject to the same terms and  conditions  as governed  the
Continuing  Stock  Option on which it was  based,  including  the length of time
within  which the option may be exercised  (which  shall not be extended  except
that the holder of a Stock  Option who  continues  in the  service of HUBCO or a
subsidiary of HUBCO shall not be deemed to have terminated  service for purposes
of  determining  the  Continuing  Stock  Option  exercise  period)  and  for all
Continuing  Stock  Options,  such  adjustments  shall be and are  intended to be
effected in a manner which is  consistent  with  Section  424(a) of the Code (as
defined in Section 3.2  hereof).  Shares of HUBCO  Common  Stock  issuable  upon
exercise  of  Continuing   Stock  Options  shall  be  covered  by  an  effective
registration  statement  on Form S-8,  and HUBCO shall use its  reasonable  best
efforts to file a  registration  statement on Form S-8  covering  such shares as
soon as possible after the Effective Time.

               2.6  At or  before  the  Effective  Time,  MSB  shall  cause  its
Preferred Share Purchase Rights issued pursuant to the Rights Agreement  between
MSB and Mellon Bank, N.A. dated as of September 16, 1994 (the  "Preferred  Share
Purchase  Rights")  to be  redeemed  for $.01 per Right or  otherwise  to become
inoperable.

               ARTICLE III - REPRESENTATIONS AND WARRANTIES OF MSB

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

                  3.1  Corporate Organization.

                           MSB is a corporation duly organized, validly existing
and in good standing under the laws of the State of Delaware.  MSB is registered
as a savings and loan holding  company under HOLA.  MSB has the corporate  power
and authority to own or lease all of its  properties  and assets and to carry on
its business as it is now being conducted,  and is duly licensed or qualified to
do business and is in good standing in each  jurisdiction in which the nature of
the business  conducted by it or the character or location of the properties and
assets owned or leased by it makes such  licensing or  qualification  necessary,
except where the failure to be so licensed,  qualified or in good standing would
not have a Material Adverse Effect on MSB. As used herein,  the capitalized term
"Material  Adverse Effect," when used with respect to a particular  corporation,
means an  adverse  effect on the  assets,  financial  condition  or  results  of
operations of the  corporation  or any of its  subsidiaries  which is materially
adverse  to the  business,  operations,  assets or  financial  condition  of the
corporation  and its  subsidiaries,  taken as a  whole,  other  than a  material
adverse  effect  caused by any  change  occurring  after the date  hereof in any
federal  or state law,  rule or  regulation  or in GAAP,  which  change  affects
banking  institutions  generally,   including  any  change  affecting  the  Bank
Insurance Fund ("BIF") or the Savings Association Insurance Fund ("SAIF") of the
FDIC.

                           Bank, MSB Financial Services,  Inc. ("MSB Financial")
and MSB Travel Inc.  ("MSB Travel") are the only current MSB  Subsidiaries.  For
purposes of this Agreement,  the term "MSB  Subsidiary"  means any  corporation,
partnership,  joint  venture or other  legal  entity in which MSB,  directly  or
indirectly, owns at least a 50% stock or other equity interest or for which MSB,
directly or indirectly,  acts as a general partner,  provided that to the extent
that any  representation  or warranty set forth  herein  covers a period of time
prior to the date of this Agreement, the term "MSB Subsidiary" shall include any
entity which was an MSB  Subsidiary  at any time during such  period.  Bank is a
federally-chartered  savings bank duly  organized and validly  existing in stock
form and in good  standing  under the laws of the United  States.  All  eligible
accounts of depositors  issued by Bank are insured either by the BIF or the SAIF
to the fullest extent  permitted by law. Each of MSB Financial and MSB Travel is
a corporation duly organized and in active status under the laws of the State of
New York.  Each MSB Subsidiary  has the corporate  power and authority to own or
lease all of its properties and assets and to carry on its business as it is now
being  conducted and is duly licensed or qualified to do business and is in good
standing in each  jurisdiction in which the nature of the business  conducted by
it or the character or location of the  properties and assets owned or leased by
it makes such licensing or qualification necessary,  except where the failure to
be so licensed,  qualified or in good standing would not have a Material Adverse
Effect on MSB.

                           The MSB  Disclosure  Schedule  sets  forth  true  and
complete copies of the Certificate of Incorporation and By-laws, as in effect on
the date hereof, of MSB, Bank, MSB Financial and MSB Travel.

                3.2 The  authorized  capital  stock of MSB consists of 5,000,000
shares of MSB Common Stock and 1,000,000  shares of MSB Preferred  Stock.  As of
December 10, 1997,  there were  3,045,000  shares of MSB Common Stock issued and
2,844,153  outstanding  and 600,000  shares of MSB  Preferred  Stock  issued and
outstanding.  As of December  10, 1997,  there were 73,838  shares of MSB Common
Stock  issuable upon exercise of outstanding  stock options.  The MSB Disclosure
Schedule  sets forth (i) all options  which may be exercised for issuance of MSB
Common Stock  (collectively,  the "Stock  Options") and the terms upon which the
options may be exercised,  and (ii) true and complete  copies of each plan and a
specimen  of each form of  agreement  pursuant  to which any  outstanding  Stock
Option was granted,  including a list of each  outstanding  Stock Option  issued
pursuant thereto. All Stock Options are fully vested and will be fully vested on
the Closing  Date,  in each case in  accordance  with the terms of the MSB Stock
Option Plans and Option Grant  Agreements  pursuant to which such Stock  Options
were granted. All issued and outstanding shares of MSB Stock, and all issued and
outstanding  shares  of  capital  stock of each MSB  Subsidiary,  have been duly
authorized and validly issued, are fully paid, and nonassessable. The authorized
capital stock of Bank is as set forth in the charter documents of Bank contained
in Section 3.1 of the MSB Disclosure Schedule.  All of the outstanding shares of
capital stock of each MSB Subsidiary are owned (directly in the case of Bank and
MSB Travel, and indirectly in the case of MSB Financial) by MSB and are free and
clear of any  liens,  encumbrances,  charges,  restrictions  or  rights of third
parties. Except for the Stock Options and the HUBCO Option, neither MSB nor Bank
has granted nor is bound by any outstanding  subscriptions,  options,  warrants,
calls,  commitments  or agreements  of any  character  calling for the transfer,
purchase, subscription or issuance of any shares of capital stock of MSB or Bank
or any  securities  representing  the right to purchase,  subscribe or otherwise
receive any shares of such capital stock or any securities  convertible into any
such  shares,  and there are no  agreements  or  understandings  with respect to
voting of any such shares.

                  3.3  Authority; No Violation.

                           (a) Subject to the approval of this Agreement and the
transactions contemplated hereby by all applicable regulatory authorities and by
the  stockholders  of MSB,  and  except as set forth in  Section  3.3 of the MSB
Disclosure Schedule, MSB and Bank have the full corporate power and authority to
execute  and  deliver  this  Agreement  and  to  consummate   the   transactions
contemplated  hereby in  accordance  with the terms  hereof.  The  execution and
delivery of this  Agreement  and,  except as set forth in Section 3.3 of the MSB
Disclosure  Schedule,  the consummation of the transactions  contemplated hereby
have been duly and validly  approved by all of the  directors of MSB and Bank in
accordance with their respective  Certificates of  Incorporation  and applicable
laws and  regulations.  Except  for such  approvals,  and except as set forth in
Section 3.3 of the MSB Disclosure Schedule,  no other corporate  proceedings not
otherwise  contemplated  hereby  on the  part of MSB or Bank  are  necessary  to
consummate the  transactions so  contemplated.  This Agreement has been duly and
validly  executed and delivered by MSB and Bank, and  constitutes  the valid and
binding obligation of each of MSB and Bank,  enforceable against MSB and Bank in
accordance with its terms,  except to the extent that enforcement may be limited
by (i)  bankruptcy,  insolvency,  reorganization,  moratorium,  conservatorship,
receivership  or other  similar laws now or  hereafter in effect  relating to or
affecting  the  enforcement  of  creditors'  rights  generally  or the rights of
creditors of federally-chartered  savings banks or their holding companies, (ii)
general  equitable  principles,  and  (iii)  laws  relating  to the  safety  and
soundness of insured  depository  institutions and except that no representation
is made as to the effect or  availability  of equitable  remedies or  injunctive
relief..

                           (b)  Neither  the  execution  and  delivery  of  this
Agreement  by  MSB  or  Bank,  nor  the  consummation  by  MSB  or  Bank  of the
transactions  contemplated  hereby  in  accordance  with the  terms  hereof,  or
compliance by MSB or Bank with any of the terms or provisions  hereof,  will (i)
violate  any  provision  of MSB's or  Bank's  Certificate  of  Incorporation  or
By-laws,  (ii) assuming that the consents and approvals set forth below are duly
obtained,  violate any statute,  code, ordinance,  rule,  regulation,  judgment,
order,  writ,  decree  or  injunction  applicable  to MSB,  Bank or any of their
respective  properties  or  assets,  or  (iii)  except  as set  forth in the MSB
Disclosure  Schedule,  violate,  conflict  with,  result  in  a  breach  of  any
provisions of,  constitute a default (or an event which, with notice or lapse of
time, or both, would constitute a default) under,  result in the termination of,
accelerate the  performance  required by, or result in the creation of any lien,
security  interest,  charge  or other  encumbrance  upon  any of the  respective
properties  or assets of MSB or Bank  under,  any of the  terms,  conditions  or
provisions  of any note,  bond,  mortgage,  indenture,  deed of trust,  license,
lease,  agreement or other  instrument  or  obligation to which MSB or Bank is a
party, or by which they or any of their  respective  properties or assets may be
bound or  affected  except,  with  respect  to (ii)  and  (iii)  above,  such as
individually or in the aggregate will not have a Material Adverse Effect on MSB,
and  which  will  not  prevent  or  materially  delay  the  consummation  of the
transactions  contemplated  hereby.  Except for  consents  and  approvals  of or
filings  or  registrations  with or  notices  to the Board of  Governors  of the
Federal  Reserve System (the "FRB"),  the OTS, the OCC, the FDIC, the Securities
and Exchange Commission (the "SEC"),  other applicable  government  authorities,
the stockholders of MSB, no consents or approvals of or filings or registrations
with or notices to any third party or any public body or authority are necessary
on behalf of MSB or Bank in  connection  with (x) the  execution and delivery by
MSB and Bank of this  Agreement and (y) the  consummation  by MSB of the Merger,
the consummation by Bank of the Bank Merger, if any, and the consummation by MSB
and Bank of the other transactions  contemplated hereby,  except (i) such as are
listed in the MSB Disclosure  Schedule and (ii) such as  individually  or in the
aggregate  will not (if not obtained)  have a Material  Adverse Effect on MSB or
prevent or materially delay the  consummation of the  transactions  contemplated
hereby.  To the best of MSB's  knowledge,  no fact or condition exists which MSB
has reason to believe will prevent it from obtaining the aforementioned consents
and approvals.

                  3.4  Financial Statements.

                           (a) MSB has  previously  delivered to HUBCO copies of
the consolidated balance sheets of MSB as of December 31, 1995 and 1996, and the
related consolidated  statements of income,  changes in stockholders' equity and
cash flows for the periods  ended  December  31, in each of the three years 1994
through 1996, in each case  accompanied  by the audit report of the  independent
public accountants with respect to MSB (KPMG Peat Marwick,  LLP ("Peat Marwick")
with respect to 1996 and Nugent & Haeussler, P.C. with respect to 1995 and 1994)
and the unaudited consolidated statement of condition of MSB as of September 30,
1997 and the  related  unaudited  statements  of  income  for the three and nine
months  ended  September  30,  1997 and 1996 and cash flows for the nine  months
ended September 30, 1997 and 1996, as reported in MSB's Quarterly Report on Form
10-Q, filed with the SEC (collectively, the "MSB Financial Statements"). The MSB
Financial  Statements  (including  the  related  notes)  have been  prepared  in
accordance with generally accepted accounting  principles ("GAAP")  consistently
applied during the periods  involved  (except as may be indicated  therein or in
the notes  thereto and except for the omission of notes from  interim  financial
statements),  and fairly present the consolidated  financial condition of MSB as
of the  respective  dates  set  forth  therein,  and  the  related  consolidated
statements  of income,  changes in  stockholders'  equity and cash flows  fairly
present the results of the  consolidated  operations,  changes in  stockholders'
equity and cash flows of MSB for the respective periods set forth therein.

                           (b) The books and  records  of MSB and Bank are being
maintained  in  material   compliance  with  applicable   legal  and  accounting
requirements.

                           (c) Except as and to the extent reflected,  disclosed
or  reserved  against  in the MSB  Financial  Statements  (including  the  notes
thereto), as of September 30, 1997, or except as set forth in Section 3.4 of the
MSB Disclosure Schedule, neither MSB nor any MSB Subsidiary had any liabilities,
whether absolute,  accrued,  contingent or otherwise,  material to the business,
operations, assets or financial condition of MSB and the MSB Subsidiaries, taken
as a whole, which were required by GAAP  (consistently  applied) to be disclosed
in MSB's  consolidated  statement of  condition as of September  30, 1997 or the
notes  thereto.  Since  September  30, 1997,  MSB and Bank have not incurred any
liabilities  except in the  ordinary  course of  business  and  consistent  with
prudent banking practice,  except as related to the transactions contemplated by
this Agreement or except as set forth in the MSB Disclosure Schedule.

                3.5 Except for Keefe, Bruyette & Woods, Inc. ("Keefe"),  neither
MSB or Bank nor any of their  directors  or officers  has employed any broker or
finder  or  incurred  any  liability  for  any  broker's  or  finder's  fees  or
commissions  in connection  with any of the  transactions  contemplated  by this
Agreement. The agreement with Keefe is set forth in the MSB Disclosure Schedule.
Other than pursuant to the  agreement  with Keefe or as set forth in Section 3.5
of the MSB Disclosure  Schedule,  there are no fees (other than time charges and
disbursements  billed at usual and customary  rates) payable to any consultants,
including lawyers and accountants,  in connection with this transaction or which
would be triggered by consummation of this transaction or the termination of the
services of such consultants by MSB or Bank.

                  3.6  Absence of Certain Changes or Events.

                           (a)  Except  as  disclosed  in  the  MSB   Disclosure
Schedule,  there  has not been any  material  adverse  change  in the  business,
operations, assets or financial condition of MSB and the MSB Subsidiaries, taken
as a whole,  since  September 30, 1997, and to the best of MSB's  knowledge,  no
fact or condition  exists which MSB believes will cause such a material  adverse
change in the future.;  provided,  however, that a material adverse change shall
not be deemed to include (i) any change  occurring  after the date hereof in any
federal  or state law,  rule or  regulation  or in GAAP,  which  change  affects
banking  institutions  generally,  including any change affecting the BIF or the
SAIF,  (ii) reasonable  expenses  incurred in connection with this Agreement and
the transactions  contemplated  hereby,  or (iii) actions or omissions of MSB or
any  MSB  Subsidiary   taken  with  the  prior  written   consent  of  HUBCO  in
contemplation  of  the  transactions   contemplated  hereby  (including  without
limitation  any actions  taken by MSB or Bank  pursuant to Section  5.15 of this
Agreement).

                           (b)  Except  as  set  forth  in  the  MSB  Disclosure
Schedule,  neither  MSB nor Bank has taken or  permitted  any of the actions set
forth in Section 5.2 hereof between  September 30, 1997 and the date hereof and,
except for  execution of this  Agreement  and the other  documents  contemplated
hereby,  MSB has conducted its business only in the ordinary course,  consistent
with past practice.

                3.7 Except as  disclosed  in the MSB  Disclosure  Schedule,  and
except for ordinary routine litigation incidental to the business of MSB and the
MSB  Subsidiaries,  neither MSB nor any MSB  Subsidiary  is a party to any,  and
there are no  pending  or,  to the best of MSB's  knowledge,  threatened  legal,
administrative,  arbitral or other proceedings,  claims, actions or governmental
investigations of any nature against MSB or any MSB Subsidiary which, if decided
adversely to MSB or an MSB Subsidiary,  are reasonably likely to have a Material
Adverse  Effect on MSB.  Except as  disclosed  in the MSB  Disclosure  Schedule,
neither MSB nor any MSB  Subsidiary is a party to any order,  judgment or decree
entered  in any  lawsuit  or  proceeding  which is  material  to MSB or such MSB
Subsidiary.

                3.8  Except as disclosed in the MSB Disclosure Schedule:

                           (a) MSB and each MSB  Subsidiary  has duly filed (and
until  the  Effective  Time will so file) all  returns,  declarations,  reports,
information returns and statements  ("Returns") required to be filed by it on or
before  the  Effective  Time in respect of any  federal,  state and local  taxes
(including withholding taxes, penalties or other payments required) and has duly
paid (and until the Effective  Time will so pay) all such taxes due and payable,
other than taxes or other charges  which are being  contested in good faith (and
disclosed to HUBCO in writing) or against which reserves have been  established.
MSB and each MSB Subsidiary has  established  (and until the Effective Time will
establish)  on its books and records  reserves that are adequate for the payment
of all federal,  state and local taxes not yet due and payable, but are incurred
in respect of MSB or such MSB Subsidiary  through such date. None of the federal
or state income tax returns of MSB or any MSB  Subsidiary  have been examined by
the Internal  Revenue  Service (the "IRS") or the New York  Division of Taxation
within the past six years.  To the best knowledge of MSB, there are no audits or
other  administrative  or court  proceedings  presently  pending  nor any  other
disputes  pending with respect to, or claims  asserted for, taxes or assessments
upon MSB or any MSB  Subsidiary,  nor has MSB or any MSB  Subsidiary  given  any
currently  outstanding  waivers or comparable consents regarding the application
of the statute of limitations with respect to any taxes or Returns.

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

                  3.9  Employee, Director and Officer Benefit Plans.

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

                           (b) MSB has delivered to HUBCO in the MSB  Disclosure
Schedules (or  previously  made available to HUBCO) a complete and accurate copy
of each of the  following  with respect to each of the MSB Pension Plans and MSB
Welfare Plans, if any: (i) plan document, summary plan description,  and summary
of material  modifications  (if not  available,  a detailed  description  of the
foregoing);  (ii) trust  agreement or  insurance  contract,  if any;  (iii) most
recent IRS  determination  letter, if any; (iv) most recent actuarial report, if
any; and (v) most recent annual report on Form 5500.

                           (c) The present value of all accrued  benefits,  both
vested and  non-vested,  under each of the MSB Pension Plans subject to Title IV
of ERISA, based upon the actuarial  assumptions used for funding purposes in the
most recent actuarial valuation prepared by such MSB Pension Plan's actuary, did
not exceed the then current value of the assets of such plans  allocable to such
accrued benefits. To the best of MSB's knowledge, the actuarial assumptions then
utilized for such plans were reasonable and appropriate as of the last valuation
date and reflect then current market conditions.

                           (d) During the last six years,  the  Pension  Benefit
Guaranty  Corporation  ("PBGC") has not asserted any claim for liability against
MSB or any MSB Subsidiary which has not been paid in full.

                           (e) All premiums (and interest  charges and penalties
for late  payment,  if  applicable)  due to the PBGC  with  respect  to each MSB
Pension Plan have been paid. All  contributions  required to be made to each MSB
Pension Plan under the terms  thereof,  ERISA or other  applicable law have been
timely made,  and all amounts  properly  accrued to date as  liabilities  of MSB
which have not been paid have been properly recorded on the books of MSB.

                           (f)  Except  as  disclosed  in  the  MSB   Disclosure
Schedule,  each of the MSB  Pension  Plans,  MSB  Welfare  Plans and each  other
employee benefit plan and arrangement  identified on the MSB Disclosure Schedule
has been operated in compliance in all material  respects with the provisions of
ERISA,  the Code,  all  regulations,  rulings and  announcements  promulgated or
issued thereunder,  and all other applicable  governmental laws and regulations.
Furthermore,  except  as  disclosed  in  the  MSB  Disclosure  Schedule,  if MSB
maintains  any MSB  Pension  Plan,  MSB has  received or applied for a favorable
determination letter from the IRS which takes into account the Tax Reform Act of
1986  and  subsequent  legislation,  and  MSB  is  not  aware  of  any  fact  or
circumstance which would disqualify any plan.

                           (g) To the  best  knowledge  of  MSB,  no  non-exempt
prohibited  transaction,  within  the  meaning  of  Section  4975 of the Code or
Section 406 of ERISA,  has occurred  with respect to any MSB Welfare Plan or MSB
Pension Plan that would result in any material tax or penalty for MSB or any MSB
Subsidiary.

                           (h)  Except  as  disclosed  in  the  MSB   Disclosure
Schedule,  no MSB  Pension  Plan  or  any  trust  created  thereunder  has  been
terminated, nor have there been any "reportable events" (notice of which has not
been waived by the PBGC),  within the meaning of Section 4034(b) of ERISA,  with
respect to any MSB Pension Plan.

                           (i) No "accumulated  funding  deficiency," within the
meaning of Section 412 of the Code,  has been  incurred  with respect to any MSB
Pension Plan.

                           (j) There are no  material  pending,  or, to the best
knowledge of MSB, material  threatened or anticipated claims (other than routine
claims for  benefits)  by, on behalf of, or against any of the MSB Pension Plans
or the MSB Welfare  Plans,  any trusts  created  thereunder or any other plan or
arrangement identified in the MSB Disclosure Schedule.

                           (k)  Except  as  disclosed  in  the  MSB   Disclosure
Schedule,  no MSB Pension  Plan or MSB Welfare  Plan  provides  medical or death
benefits  (whether or not  insured)  beyond an  employee's  retirement  or other
termination of service,  other than (i) coverage  mandated by law or pursuant to
conversion or  continuation  rights set out in such Plan or an insurance  policy
providing  benefits  thereunder,  or (ii) death  benefits  under any MSB Pension
Plan.

                           (l) Except with respect to customary health, life and
disability  benefits,  there are no unfunded benefit  obligations  which are not
accounted for by reserves shown on the MSB Financial  Statements and established
under GAAP or otherwise noted on such Financial Statements.

                           (m) With  respect  to each MSB  Pension  Plan and MSB
Welfare  Plan that is funded  wholly or partially  through an insurance  policy,
there will be no liability of MSB or any MSB Subsidiary as of the Effective Time
under any such  insurance  policy or  ancillary  agreement  with respect to such
insurance policy in the nature of a retroactive  rate  adjustment,  loss sharing
arrangement or other actual or contingent  liability arising wholly or partially
out of events occurring prior to the Effective Time.

                           (n) Except (i) for  payments  and other  benefits due
pursuant  to the  employment  agreements  included  within  the  MSB  Disclosure
Schedule,  and  (ii) as set  forth  in  Section  3.9(n)  of the  MSB  Disclosure
Schedule,  or as expressly agreed to by HUBCO in writing either pursuant to this
Agreement or otherwise,  the  consummation of the  transactions  contemplated by
this Agreement will not (x) entitle any current or former employee of MSB or any
MSB  Subsidiary  to  severance  pay,  unemployment  compensation  or any similar
payment,  or (y)  accelerate  the time of payment or vesting,  or  increase  the
amount of any  compensation  or benefits  due to any current or former  employee
under any MSB Pension Plan or MSB Welfare Plan.

                           (o)  Except  for the MSB  Pension  Plans  and the MSB
Welfare Plans, and except as set forth on the MSB Disclosure  Schedule,  MSB has
no deferred compensation agreements,  understandings or obligations for payments
or benefits to any current or former director, officer or employee of MSB or any
MSB Subsidiary or any  predecessor of any thereof.  The MSB Disclosure  Schedule
sets forth (or lists, if previously  delivered to HUBCO):  (i) true and complete
copies of the deferred  compensation  agreements,  understandings or obligations
with respect to each such current or former director,  officer or employee,  and
(ii) the most recent actuarial or other calculation of the present value of such
payments or benefits.

                           (p)  Except  as  set  forth  in  the  MSB  Disclosure
Schedule,  MSB does not maintain or otherwise  pay for life  insurance  policies
(other than group term life policies on employees) with respect to any director,
officer or  employee.  The MSB  Disclosure  Schedule  lists each such  insurance
policy and any agreement with a party other than the insurer with respect to the
payment,  funding or assignment of such policy.  To the best of MSB's knowledge,
neither MSB nor any MSB Pension Plan or MSB Welfare Plan owns any  individual or
group  insurance  policies  issued  by an  insurer  which  has been  found to be
insolvent or is in rehabilitation pursuant to a state proceeding.

                           (q)  Except  as  set  forth  in  the  MSB  Disclosure
Schedule,  MSB does not  maintain any  retirement  plan for  directors.  The MSB
Disclosure  Schedule  sets  forth  the  complete   documentation  and  actuarial
evaluation of any such plan.

                  3.10  Reports.

                           (a) The MSB Disclosure Schedule lists, and as to item
(i) below MSB has  previously  delivered  to HUBCO a complete  copy of, each (i)
final registration statement,  prospectus,  annual,  quarterly or special report
and definitive  proxy  statement  filed by MSB since January 1, 1995 pursuant to
the  Securities  Act of 1933,  as amended  (the "1933 Act"),  or the  Securities
Exchange Act of 1934, as amended (the "1934 Act"), and (ii) communication (other
than general  advertising  materials  and press  releases)  mailed by MSB to its
stockholders as a class since January 1, 1995, and each such  communication,  as
of its date,  complied in all material  respects with all  applicable  statutes,
rules and  regulations  and did not contain any untrue  statement  of a material
fact or omit to state  any  material  fact  required  to be  stated  therein  or
necessary  in  order  to make  the  statements  made  therein,  in  light of the
circumstances  under  which  they  were  made,  not  misleading;  provided  that
information  as of a later date shall be deemed to modify  information  as of an
earlier date.

                           (b)  Since  January  1,  1995,  (i) MSB has filed all
reports  that it was  required to file with the SEC under the 1934 Act, and (ii)
MSB and Bank each has duly filed all material forms, reports and documents which
they were required to file with each agency  charged with  regulating any aspect
of their  business,  in each case in form  which  was  correct  in all  material
respects,  and,  subject to permission  from such  regulatory  authorities,  MSB
promptly will deliver or make available to HUBCO accurate and complete copies of
such reports. As of their respective dates, each such form, report, or document,
and each such final registration  statement,  prospectus,  annual,  quarterly or
special report,  definitive  proxy statement or  communication,  complied in all
material  respects with all applicable  statutes,  rules and regulations and did
not  contain  any  untrue  statement  of a  material  fact or omit to state  any
material  fact  required to be stated  therein or necessary in order to make the
statements  made therein,  in light of the  circumstances  under which they were
made, not misleading;  provided that information  contained in any such document
as of a later date shall be deemed to modify  information as of an earlier date.
The MSB Disclosure  Schedule lists the dates of all  examinations of MSB or Bank
conducted  by  either  the OTS,  the FDIC or the New York  Superintendent  since
January 1, 1995 and the dates of any responses thereto submitted by MSB or Bank.

               3.11 The  information  relating to MSB and Bank,  this Agreement,
and the transactions contemplated hereby (except for information relating solely
to HUBCO) to be  contained  in the Proxy  Statement-Prospectus  (as  defined  in
Section 5.6(a) hereof) to be delivered to stockholders of MSB in connection with
the  solicitation  of their  approval  of the  Merger,  as of the date the Proxy
Statement-Prospectus  is mailed to  stockholders of MSB, and up to and including
the date of the meeting of stockholders to which such Proxy Statement-Prospectus
relates,  will not contain any untrue  statement  of a material  fact or omit to
state a material  fact  required to be stated  therein or  necessary to make the
statements  therein,  in light of the circumstances  under which they were made,
not misleading.

               3.12 Except as set forth in the MSB Disclosure Schedule,  MSB and
each MSB Subsidiary holds all licenses,  franchises,  permits and authorizations
necessary  for the lawful  conduct of its business and has complied  with and is
not in default in any respect under any applicable law,  statute,  order,  rule,
regulation,  policy and/or guideline of any federal, state or local governmental
authority relating to MSB or such MSB Subsidiary (including, without limitation,
consumer, community and fair lending laws) (other than where the failure to have
a  license,  franchise,  permit  or  authorization  or  where  such  default  or
noncompliance  will not result in a Material Adverse Effect on MSB), and MSB has
not received notice of violation of, and does not know of any violations of, any
of the above.

                  3.13  Certain Contracts.

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

                           (b)  Except  as  disclosed  in  the  MSB   Disclosure
Schedule and except for loan  commitments,  loan agreements and loan instruments
entered into or issued in the ordinary course of business, (i) as of the date of
this Agreement, neither MSB nor any MSB Subsidiary is a party to or bound by any
commitment,  agreement or other  instrument  which is material to the  business,
operations,  assets or financial condition of MSB and the MSB Subsidiaries taken
as a whole,  (ii) no commitment,  agreement or other  instrument to which MSB or
any MSB  Subsidiary  is a party or by  which  any of them is  bound  limits  the
freedom of MSB or any MSB  Subsidiary to compete in any line of business or with
any  person,  and (iii)  neither  MSB nor any MSB  Subsidiary  is a party to any
collective bargaining agreement.

                           (c)  Except  as  disclosed  in  the  MSB   Disclosure
Schedule,  neither MSB nor any MSB  Subsidiary or, to the best knowledge of MSB,
any other  party  thereto,  is in  default  in any  material  respect  under any
material lease,  contract,  mortgage,  promissory  note, deed of trust,  loan or
other  commitment  (except those under which Bank is or will be the creditor) or
arrangement,  except for defaults which  individually  or in the aggregate would
not have a Material Adverse Effect on MSB.

                  3.14  Properties and Insurance.

                           (a)  Except  as  set  forth  in  the  MSB  Disclosure
Schedule,  MSB or a MSB  Subsidiary  has good and,  as to owned  real  property,
marketable  title  to all  material  assets  and  properties,  whether  real  or
personal, tangible or intangible,  reflected in MSB's consolidated balance sheet
as of December 31, 1996, or owned and acquired subsequent thereto (except to the
extent that such assets and  properties  have been disposed of for fair value in
the  ordinary  course of  business  since  December  31,  1996),  subject  to no
encumbrances,  liens, mortgages, security interests or pledges, except (i) those
items that secure  liabilities  that are  reflected in said balance sheet or the
notes  thereto or that secure  liabilities  incurred in the  ordinary  course of
business after the date of such balance sheet,  (ii) statutory liens for amounts
not yet  delinquent  or which are being  contested  in good  faith,  (iii)  such
encumbrances,   liens,   mortgages,   security  interests,   pledges  and  title
imperfections   that  are  not  in  the  aggregate  material  to  the  business,
operations,  assets,  and  financial  condition of MSB and the MSB  Subsidiaries
taken  as a  whole,  and  (iv)  with  respect  to  owned  real  property,  title
imperfections  noted  in title  reports  delivered  to  HUBCO  prior to the date
hereof. Except as affected by the transactions contemplated hereby, MSB and Bank
as lessees  have the right under  valid and  subsisting  leases to occupy,  use,
possess  and control all real  property  leased by MSB and Bank in all  material
respects as presently occupied, used, possessed and controlled by MSB and Bank.

                           (b)  The  business   operations   and  all  insurable
properties  and  assets of MSB and each MSB  Subsidiary  are  insured  for their
benefit against all risks which, in the reasonable judgment of the management of
MSB, should be insured  against,  in each case under policies or bonds issued by
insurers of recognized responsibility, in such amounts with such deductibles and
against  such risks and losses as are in the  opinion of the  management  of MSB
adequate for the business engaged in by MSB and the MSB Subsidiaries.  As of the
date  hereof,  neither MSB nor any MSB  Subsidiary  has  received  any notice of
cancellation or notice of a material  amendment of any such insurance  policy or
bond,  and to the best of MSB's  knowledge,  is not in  default  under  any such
policy or bond,  no coverage  thereunder  is being  disputed,  and all  material
claims  thereunder  have  been  filed in a timely  fashion.  The MSB  Disclosure
Schedule sets forth in summary form a list of all insurance  policies of MSB and
the MSB Subsidiaries.

              3.15  The  minute  books of MSB and Bank  contain  records  of all
meetings and other corporate  action held of their  respective  stockholders and
Boards  of  Directors  (including  committees  of  their  respective  Boards  of
Directors) that are complete and accurate in all material respects.

              3.16   Except as set forth in the MSB Disclosure Schedule:

                           (a) Neither MSB nor any MSB  Subsidiary  has received
any written notice, citation,  claim, assessment,  proposed assessment or demand
for abatement  alleging that MSB or such MSB Subsidiary (either directly or as a
trustee or  fiduciary,  or as a  successor-in-interest  in  connection  with the
enforcement of remedies to realize the value of properties serving as collateral
for  outstanding  loans) is  responsible  for the  correction  or cleanup of any
condition   resulting  from  the  violation  of  any  law,  ordinance  or  other
governmental  regulation regarding  environmental  matters,  which correction or
cleanup  would be  material to the  business,  operations,  assets or  financial
condition of MSB and the MSB Subsidiaries taken as a whole. MSB has no knowledge
that  any  toxic  or  hazardous  substances  or  materials  have  been  emitted,
generated,  disposed of or stored on any real property owned or leased by MSB or
any MSB Subsidiary,  as OREO or otherwise,  or owned or controlled by MSB or any
MSB Subsidiary as a trustee or fiduciary  (collectively,  "Properties"),  in any
manner that  violates  any  presently  existing  federal,  state or local law or
regulation  governing  or  pertaining  to such  substances  and  materials,  the
violation  of which  would have a Material  Adverse  Effect on MSB.  None of the
Properties is in the State of New Jersey.

                           (b) MSB has no knowledge  that any of the  Properties
has been  operated  in any manner in the three  years  prior to the date of this
Agreement that violated any applicable federal, state or local law or regulation
governing or  pertaining to toxic or hazardous  substances  and  materials,  the
violation of which would have a Material Adverse Effect on MSB.

                           (c) To the best of  MSB's  knowledge,  MSB,  each MSB
Subsidiary  and any and all of their  tenants or  subtenants  have all necessary
permits  and have  filed all  necessary  registrations  material  to permit  the
operation of the  Properties in the manner in which the operations are currently
conducted  under all  applicable  federal,  state or local  environmental  laws,
excepting  only those permits and  registrations  the absence of which would not
have a material  adverse  effect  upon the  operations  requiring  the permit or
registration.

                           (d) To the knowledge of MSB, there are no underground
storage tanks on, in or under any of the Properties  and no underground  storage
tanks have been closed or removed from any of the Properties  while the property
was owned, operated or controlled by MSB or any MSB Subsidiary.

               3.17 As of September  30, 1997,  each of the  allowance  for loan
losses and the reserve for OREO  properties in the MSB Financial  Statements was
adequate pursuant to GAAP  (consistently  applied),  and the methodology used to
compute  each of the loan  loss  reserve  and the  reserve  for OREO  properties
complies in all  material  respects  with GAAP  (consistently  applied)  and all
applicable policies of the OTS.

               3.18  Except  as set  forth on the MSB  Disclosure  Schedule,  no
officer, director,  employee or agent (or former officer, director,  employee or
agent) of MSB or any MSB  Subsidiary is entitled now, or will or may be entitled
to as a consequence of this  Agreement or the Merger,  to any payment or benefit
from MSB,  an MSB  Subsidiary,  HUBCO or any HUBCO  Subsidiary  which if paid or
provided would constitute an "excess  parachute  payment," as defined in Section
280G of the Code or regulations promulgated thereunder.

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

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

              ARTICLE IV - REPRESENTATIONS AND WARRANTIES OF HUBCO

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

                  4.1  Corporate Organization.

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

                           (b) Each of the HUBCO  Subsidiaries  is listed in the
HUBCO  Disclosure  Schedule.  For  purposes of this  Agreement,  the term "HUBCO
Subsidiary"  means any  corporation,  partnership,  joint venture or other legal
entity in which  HUBCO,  directly  or  indirectly,  owns at least a 50% stock or
other equity  interest or for which  HUBCO,  directly or  indirectly,  acts as a
general  partner.  Each HUBCO  Subsidiary is duly organized and validly existing
and in good standing under the laws of the  jurisdiction  of its  incorporation.
Hudson United is a  state-chartered  commercial  bank duly organized and validly
existing  and in good  standing  under the laws of the State of New Jersey.  All
eligible  accounts of depositors  issued by Hudson United are insured by the BIF
to the fullest extent  permitted by law. Each HUBCO Subsidiary has the corporate
power and  authority  to own or lease all of its  properties  and  assets and to
carry on its  business  as it is now being  conducted  and is duly  licensed  or
qualified to do business and is in good standing in each  jurisdiction  in which
the nature of the business  conducted by it or the  character or location of the
properties   and  assets  owned  or  leased  by  it  makes  such   licensing  or
qualification necessary,  except where the failure to be so licensed,  qualified
or in good standing would not have a Material Adverse Effect on HUBCO. The HUBCO
Disclosure  Schedule sets forth true and complete  copies of the  Certificate of
Incorporation and By-laws of HUBCO as in effect on the date hereof.

                4.2 The  authorized  capital stock of HUBCO  consists  solely of
53,045,000  common shares,  no par value ("HUBCO Common Stock"),  and 10,609,000
shares of preferred stock ("HUBCO Authorized  Preferred Stock").  As of December
1,  1997,  there  were  21,530,237  shares  of HUBCO  Common  Stock  issued  and
outstanding,  and no  shares  of  treasury  stock,  and  1,250  shares  of HUBCO
Authorized  Preferred Stock outstanding,  all of which were designated Series B,
no par value, Convertible Preferred Stock. From time to time hereafter,  subject
to the covenant in Section 5.17 below,  HUBCO may sell or  repurchase  shares of
HUBCO Common Stock.  Except for shares issuable under or arising from the merger
agreements  by which  HUBCO is to  acquire  Bank of the Hudson  ("BTH")  and its
parent corporation, Poughkeepsie Financial Corp. (the "BTH Agreement"), Security
National Bank & Trust Company of New Jersey ("SNB") and its parent  corporation,
Fiduciary Investment Company of New Jersey (the "SNB Agreements"),  and The Bank
of Southington (the  "Southington  Agreement"),  and the HUBCO 1995 Stock Option
Plan (the "HUBCO Stock Option Plans"), there are no shares of HUBCO Common Stock
issuable upon the exercise of outstanding stock options or otherwise. All issued
and  outstanding  shares of HUBCO Common Stock,  and all issued and  outstanding
shares of capital stock of the HUBCO Subsidiaries, have been duly authorized and
validly issued, are fully paid, nonassessable and free of preemptive rights, and
are free and clear of all liens, encumbrances,  charges,  restrictions or rights
of third parties.  All of the  outstanding  shares of capital stock of the HUBCO
Subsidiaries  are  owned by HUBCO  free and  clear of any  liens,  encumbrances,
charges, restrictions or rights of third parties. Except for the shares issuable
under  the  HUBCO  Stock  Option  Plans and  HUBCO's  obligations  under the BTH
Agreement, neither HUBCO nor any HUBCO Subsidiary has granted or is bound by any
outstanding  subscriptions,  options, warrants, calls, commitments or agreements
of any character calling for the transfer, purchase or issuance of any shares of
capital stock of HUBCO or any HUBCO  Subsidiary or any  securities  representing
the right to purchase, subscribe or otherwise receive any shares of such capital
stock or any  securities  convertible  into any such  shares,  and  there are no
agreements or understandings with respect to voting of any such shares.

                  4.3  Authority; No Violation.

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

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

                  4.4  Financial Statements.

                           (a) The HUBCO  Disclosure  Schedule sets forth copies
of the  consolidated  statements of financial  condition of HUBCO as of December
31, 1995 and 1996, and the related consolidated statements of income, changes in
stockholders'  equity and of cash flows for the periods  ended  December  31, in
each of the three fiscal years 1994 through  1996, in each case  accompanied  by
the audit report of Arthur  Andersen,  LLP independent  public  accountants with
respect to HUBCO ("Arthur Andersen"),  and the unaudited  consolidated statement
of  condition  of HUBCO as of  September  30,  1997  and the  related  unaudited
consolidated  statements  of income  and cash flows for the three  months  ended
September  30, 1997 and 1996,  as reported in HUBCO's  Quarterly  Report on Form
10-Q, filed with the SEC under the 1934 Act (collectively,  the "HUBCO Financial
Statements").  The HUBCO Financial Statements (including the related notes) have
been prepared in accordance  with GAAP  consistently  applied during the periods
involved  (except  as may be  indicated  therein or in the notes  thereto),  and
fairly present the consolidated financial position of HUBCO as of the respective
dates set forth  therein,  and the related  consolidated  statements  of income,
changes in stockholders'  equity and of cash flows (including the related notes,
where applicable) fairly present the consolidated results of operations, changes
in  stockholders'  equity  and cash  flows of HUBCO  for the  respective  fiscal
periods set forth therein.

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

                           (c) Except as and to the extent reflected,  disclosed
or  reserved  against in the HUBCO  Financial  Statements  (including  the notes
thereto),  as of  September  30,  1997  neither  HUBCO  nor  any  of  the  HUBCO
Subsidiaries  had  any  obligation  or  liability,  whether  absolute,  accrued,
contingent  or  otherwise,  material  to the  business,  operations,  assets  or
financial  condition  of  HUBCO  or any of the  HUBCO  Subsidiaries  which  were
required by GAAP (consistently  applied) to be disclosed in HUBCO's consolidated
statement of condition as of September 30, 1997 or the notes thereto. Except for
the transactions contemplated by this Agreement, and other proposed acquisitions
by HUBCO since  September 30, 1997 reflected in any Form 8-K filed by HUBCO with
the SEC,  neither HUBCO nor any HUBCO  Subsidiary  has incurred any  liabilities
since  September  30,  1997  except  in the  ordinary  course  of  business  and
consistent with past practice.

               4.5  Neither  HUBCO nor any of its  directors  or  officers  has
employed  any broker or finder or incurred  any  liability  for any  broker's or
finder's  fees  or  commissions  in  connection  with  any of  the  transactions
contemplated by this Agreement.

               4.6. There  has not  been  any  material  adverse  change  in the
business,  operations,  assets  or  financial  condition  of HUBCO  and  HUBCO's
Subsidiaries  taken  as a whole  since  September  30,  1997  and to the best of
HUBCO's  knowledge,  except  for any  merger  related  charges  arising  from or
connected with the  consummation  of the  transactions  contemplated  by the BTH
Agreement and the effect of the consummation of other publicly announced mergers
or acquisitions,  not yet consummated (the "Effects of Announced Acquisitions"),
no facts or  condition  exists which HUBCO  believes  will cause such a material
adverse change in the future.

               4.7. Except as disclosed in the HUBCO  Disclosure  Schedule,  and
except for ordinary  routine  litigation  incidental to the business of HUBCO or
its  Subsidiaries,  neither HUBCO nor any of its Subsidiaries is a party to any,
and there are no pending or, to the best of HUBCO's knowledge, threatened legal,
administrative,  arbitral or other proceedings,  claims, actions or governmental
investigations of any nature against HUBCO or any of its Subsidiaries  which, if
decided adversely to HUBCO or its Subsidiaries,  are reasonably likely to have a
Material  Adverse Effect on HUBCO.  Except as disclosed in the HUBCO  Disclosure
Schedule,  neither  HUBCO  nor  HUBCO's  Subsidiaries  is a party to any  order,
judgment  or decree  entered in any lawsuit or  proceeding  which is material to
HUBCO or its Subsidiaries.

                  4.8  Tax Returns.

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

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

                  4.9  Employee Benefit Plans.

                           (a) HUBCO and its subsidiaries maintain or contribute
to certain "employee pension benefit plans" (the "HUBCO Pension Plans"), as such
term is defined  in Section  3(2)(A) of ERISA,  and  "employee  welfare  benefit
plans" (the "HUBCO Welfare  Plans"),  as such term is defined in Section 3(1) of
ERISA.  Since  September  2,  1974,  neither  HUBCO  nor its  subsidiaries  have
contributed  to any  "Multiemployer  Plan",  as such term is  defined in Section
3(37) of ERISA.

                           (b) Each of the HUBCO  Pension  Plans and each of the
HUBCO Welfare  Plans has been  operated in  compliance in all material  respects
with  the  provisions  of  ERISA,  the  Code,  all   regulations,   rulings  and
announcements  promulgated  or  issued  thereunder,  and  all  other  applicable
governmental  laws  and  regulations.   HUBCO  is  not  aware  of  any  fact  or
circumstance  which would  disqualify  any plan that could not be  retroactively
corrected (in accordance with the procedures of the IRS).

                           (c) The present value of all accrued  benefits  under
each of the HUBCO  Pension  Plans  subject to Title IV of ERISA,  based upon the
actuarial  assumptions used for purposes of the most recent actuarial  valuation
prepared by such HUBCO Pension Plan's  actuary,  did not exceed the then current
value of the assets of such plans allocable to such accrued benefits.

                           (d)  During  the last  five  years,  the PBGC has not
asserted any claim for liability against HUBCO or any of its subsidiaries  which
has not been paid in full.

                           (e) All premiums (and interest  charges and penalties
for late  payment,  if  applicable)  due to the PBGC with  respect to each HUBCO
Pension Plan have been paid. All contributions required to be made to each HUBCO
Pension Plan under the terms  thereof,  ERISA or other  applicable law have been
timely made,  and all amounts  properly  accrued to date as liabilities of HUBCO
which have not been paid have been properly  recorded on the books of HUBCO. (f)
No "accumulated  funding  deficiency",  within the meaning of Section 412 of the
Code, has been incurred with respect to any of the HUBCO Pension Plans.

                           (g) There are no pending or, to the best knowledge of
HUBCO, threatened or anticipated claims (other than routine claims for benefits)
by, on behalf of or against any of the HUBCO  Pension Plans or the HUBCO Welfare
Plans, any trusts created thereunder or any other plan or arrangement identified
in the HUBCO Disclosure Schedule.

                           (h) Except with respect to customary health, life and
disability benefits or as disclosed in the HUBCO Disclosure Schedule,  HUBCO has
no unfunded benefit obligations which are not accounted for by reserves shown on
the financial  statements and established  under GAAP or otherwise noted on such
financial statements.

              4.10. Since  January 1, 1995,  HUBCO has filed all reports that it
was required to file with the SEC under the 1934 Act,  all of which  complied in
all material  respects with all applicable  requirements of the 1934 Act and the
rules and regulations  adopted  thereunder.  As of their respective  dates, each
such report and each  registration  statement,  proxy  statement,  form or other
document  filed  by  HUBCO  with  the SEC,  including  without  limitation,  any
financial  statements or schedules included therein,  did not contain any untrue
statement  of a material  fact or omit to state a material  fact  required to be
stated therein or necessary to make the statements made therein, in light of the
circumstances  under  which  they  were  made,  not  misleading,  provided  that
information  as of a later date shall be deemed to modify  information  as of an
earlier date.  Since January 1, 1995,  HUBCO and each HUBCO  Subsidiary has duly
filed all material forms, reports and documents which they were required to file
with each agency charged with regulating any aspect of their business.

             4.11 . The  information  relating  to  HUBCO  and its  Subsidiaries
(including,  without limitation,  information regarding other transactions which
HUBCO is required to disclose), this Agreement and the transactions contemplated
hereby in the Registration Statement and Proxy  Statement-Prospectus (as defined
in  Section  5.6(a)  hereof),  as of the  date  of  the  mailing  of  the  Proxy
Statement-Prospectus,  and up to and  including  the  date  of  the  meeting  of
stockholders of MSB to which such Proxy  Statement-Prospectus  relates, will not
contain any untrue statement of a material fact or omit to state a material fact
required  to be stated  therein  or  necessary  in order to make the  statements
therein,  in  light  of  the  circumstances  under  which  they  are  made,  not
misleading.  The Registration  Statement shall comply as to form in all material
respects  with the  provisions  of the 1933 Act,  the 1934 Act and the rules and
regulations promulgated thereunder.

              4.12. Except as set forth in the HUBCO Disclosure  Schedule,  each
of HUBCO and  HUBCO's  Subsidiaries  holds all  material  licenses,  franchises,
permits and authorizations necessary for the lawful conduct of its business, and
has complied with and is not in default in any respect under any applicable law,
statute, order, rule, regulation,  policy and/or guideline of any federal, state
or local  governmental  authority  relating  to HUBCO  or  HUBCO's  Subsidiaries
(including without limitation consumer,  community and fair lending laws) (other
than where such default or  noncompliance  will not result in a Material Adverse
Effect on HUBCO) and HUBCO has not received notice of violation of, and does not
know of any violations of, any of the above.

              4.13.  Except  as  disclosed  in the  HUBCO  Disclosure  Schedule,
neither HUBCO nor its Subsidiaries, or to the best knowledge of HUBCO, any party
thereto,  is in  default  in any  material  respect  under any  material  lease,
contract,  mortgage,  promissory  note, deed of trust,  loan or other commitment
(except those under which Hudson  United or another HUBCO  Subsidiary is or will
be the creditor) or  arrangement,  except for defaults which  individually or in
the aggregate would not have a Material Adverse Effect on HUBCO.

                  4.14 Properties and Insurance.

                           (a) HUBCO and the HUBCO  Subsidiaries  have good and,
as to  owned  real  property,  marketable  title  to  all  material  assets  and
properties,  whether  real or  personal,  tangible or  intangible,  reflected in
HUBCO's  consolidated  balance  sheet as of  September  30,  1997,  or owned and
acquired  subsequent  thereto  (except  to  the  extent  that  such  assets  and
properties  have  been  disposed  of for fair  value in the  ordinary  course of
business  since  September  30,  1997),  subject  to  no  encumbrances,   liens,
mortgages,  security  interests  or pledges,  except (i) those items that secure
liabilities  that are  reflected in said balance  sheet or the notes  thereto or
that secure  liabilities  incurred in the ordinary  course of business after the
date of such balance sheet,  (ii) statutory liens for amounts not yet delinquent
or which are being  contested  in good faith,  (iii) such  encumbrances,  liens,
mortgages,  security interests,  pledges and title imperfections that are not in
the  aggregate  material to the  business,  operations,  assets,  and  financial
condition  of HUBCO  and the HUBCO  Subsidiaries  taken as a whole and (iv) with
respect to owned real  property,  title  imperfections  noted in title  reports.
Except  as  disclosed  in the  HUBCO  Disclosure  Schedule,  HUBCO and the HUBCO
Subsidiaries  as lessees  have the right  under valid and  subsisting  leases to
occupy,  use,  possess  and control  all  property  leased by HUBCO or the HUBCO
Subsidiaries in all material respects as presently occupied, used, possessed and
controlled by HUBCO and the HUBCO Subsidiaries.

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

              4.15. At the Effective Time,  after giving pro forma effect to the
Merger and any other  acquisition which HUBCO or its Subsidiaries have agreed to
consummate,  HUBCO  will have  sufficient  capital  to  satisfy  all  applicable
regulatory capital requirements.

              4.16.  Except  as  disclosed  in the  HUBCO  Disclosure  Schedule,
neither  HUBCO  nor any  HUBCO  Subsidiary  has  received  any  written  notice,
citation,  claim,  assessment,  proposed  assessment  or  demand  for  abatement
alleging that HUBCO or any HUBCO Subsidiary (either directly, or as a trustee or
fiduciary, or as a  successor-in-interest  in connection with the enforcement of
remedies  to  realize  the  value  of  properties   serving  as  collateral  for
outstanding loans) is responsible for the correction or cleanup of any condition
resulting  from the  violation  of any  law,  ordinance  or  other  governmental
regulation regarding  environmental matters which correction or cleanup would be
material to the business, operations, assets or financial condition of HUBCO and
the  HUBCO  Subsidiaries  taken as a whole.  Except  as  disclosed  in the HUBCO
Disclosure  Schedule,  HUBCO  has no  knowledge  that  any  toxic  or  hazardous
substances or materials have been emitted,  generated,  disposed of or stored on
any property  currently owned or leased by HUBCO or any HUBCO  Subsidiary in any
manner that  violates  any  presently  existing  federal,  state or local law or
regulation  governing  or  pertaining  to such  substances  and  materials,  the
violation of which would have a Material Adverse Effect on HUBCO.

               4.17 As of September  30, 1997,  each of the  allowance  for loan
losses and the reserve for OREO properties in the HUBCO Financial Statements was
adequate pursuant to GAAP  (consistently  applied),  and the methodology used to
compute  each of the loan  loss  reserve  and the  reserve  for OREO  properties
complies in all  material  respects  with GAAP  (consistently  applied)  and all
applicable policies of the FDIC and the New Jersey Department of Banking.

              4.18. As of the date  hereof,  HUBCO has  available  and  reserved
shares of HUBCO Common Stock sufficient for issuance  pursuant to the Merger and
upon conversion of New HUBCO Preferred Stock subsequent thereto. The HUBCO Stock
to be issued hereunder pursuant to the Merger and upon the conversion of the New
HUBCO  Preferred  Stock,  when so issued,  will be duly  authorized  and validly
issued, fully paid, nonassessable,  free of preemptive rights and free and clear
of all liens,  encumbrances or restrictions created by or through HUBCO, with no
personal  liability  attaching to the ownership  thereof.  The HUBCO Stock to be
issued hereunder pursuant to the Merger and upon the conversion of the New HUBCO
Preferred  Stock,  when so  issued,  will be  registered  under the 1933 Act and
issued in  accordance  with all  applicable  state and federal  laws,  rules and
regulations.

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

              4.20. The minute books of HUBCO and its bank subsidiaries  contain
records of all  meetings  and other  corporate  action held of their  respective
stockholders and Boards of Directors  (including  committees of their respective
Boards of Directors) that are complete and accurate in all material respects.

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

                      ARTICLE V - COVENANTS OF THE PARTIES

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

               5.2. From  the date  hereof  to the  Effective  Time,  except  as
otherwise  approved by HUBCO in writing,  or as set forth in the MSB  Disclosure
Schedule,  or as permitted or required by this  Agreement,  neither MSB not Bank
will:

                           (a)  change  any  provision  of  its  Certificate  of
Incorporation or By-laws or any similar governing documents;

                           (b) change the number of shares of its  authorized or
issued  capital  stock  (other than upon  exercise of stock  options or warrants
described on the MSB Disclosure  Schedule in accordance  with the terms thereof)
or issue or grant any option, warrant, call, commitment,  subscription, right to
purchase or  agreement of any  character  relating to its  authorized  or issued
capital  stock,  or any  securities  convertible  into shares of such stock,  or
split,  combine or reclassify any shares of its capital stock,  or declare,  set
aside or pay any  dividend,  or other  distribution  (whether in cash,  stock or
property or any combination thereof) in respect of its capital stock;  provided,
however,  from the date hereof to the Effective Time, MSB may declare, set aside
or pay  only  the  cumulative  dividends  due on the  MSB  Preferred  Stock  and
dividends  on the MSB  Common  Stock in the same  amount  as was paid in the two
quarters  prior to the date  hereof,  less the  amount,  if any,  used by MSB to
redeem the Preferred Share Purchase Rights pursuant to Section 2.6 hereof.

                           (c) grant any  severance  or  termination  pay (other
than  pursuant  to written  policies or  contracts  of MSB in effect on the date
hereof and disclosed to HUBCO in the MSB Disclosure  Schedule) to, or enter into
or amend any  employment  or severance  agreement  with,  any of its  directors,
officers or employees; adopt any new employee benefit plan or arrangement of any
type;  or award any  increase in  compensation  or  benefits  to its  directors,
officers or  employees,  except in each case as  specified in Section 5.2 of the
MSB Disclosure Schedule;

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

                           (e) make any capital expenditures other than pursuant
to binding commitments  existing on the date hereof,  expenditures  necessary to
maintain existing assets in good repair, and expenditures  described in business
plans or budgets previously furnished to HUBCO;

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

                           (g) agree to acquire in any manner  whatsoever (other
than to realize upon  collateral for a defaulted loan) any business or entity or
make any  investments  in  securities  other than  investments  in government or
agency bonds having a maturity of less than five years;

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

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

                           (j) without  first  conferring  with  HUBCO,  make or
commit  to make  any new loan or other  extension  of  credit  in an  amount  of
$1,000,000  or more,  renew for a period in excess of one year any existing loan
or other  extension of credit in an amount of $1,000,000 or more, or increase by
$1,000,000 or more the aggregate credit  outstanding to any borrower or group of
affiliated borrowers,  except such loan initiations,  renewals or increases that
are  committed  as of the  date  of this  Agreement  and  identified  on the MSB
Disclosure  Schedule and residential  mortgage loans made in the ordinary course
of business in accordance with past practice; or

                           (k) agree to do any of the foregoing.

               5.3. MSB and Bank shall not, directly or indirectly, encourage or
solicit or hold discussions or negotiations with, or provide any information to,
any person,  entity or group (other than HUBCO) concerning any merger or sale of
shares of capital stock or sale of substantial  assets or liabilities not in the
ordinary course of business,  or similar transactions  involving MSB or Bank (an
"Acquisition  Transaction").  Notwithstanding the foregoing,  MSB may enter into
discussions  or  negotiations  or  provide  information  in  connection  with an
unsolicited possible  Acquisition  Transaction if the Board of Directors of MSB,
after  consulting  with  counsel,  determines  in the exercise of its  fiduciary
responsibilities  that such  discussions or negotiations  should be commenced or
such information  should be furnished.  MSB shall promptly  communicate to HUBCO
the terms of any  proposal,  whether  written or oral,  which it may  receive in
respect  of any such  Acquisition  Transaction  and the fact  that it is  having
discussions or negotiations with a third party about an Acquisition Transaction.

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

                  5.5  Access to Properties and Records; Confidentiality.

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

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

                  5.6  Regulatory Matters.

                           (a) For the  purposes  of  holding  the  Stockholders
Meeting (as such term is defined in Section 5.7 hereof),  and  qualifying  under
applicable federal and state securities laws the HUBCO Stock to be issued to MSB
stockholders in connection  with the Merger,  the parties hereto shall cooperate
in the preparation and filing by HUBCO or MSB (as applicable)  with the SEC of a
Registration  Statement and a combined proxy statement and prospectus satisfying
all applicable  requirements of applicable state and federal laws, including the
1933 Act, the 1934 Act and applicable  state  securities  laws and the rules and
regulations  thereunder  (such proxy statement and prospectus in the form mailed
by MSB and HUBCO to the MSB shareholders together with any and all amendments or
supplements    thereto,    being    herein    referred    to   as   the   "Proxy
Statement-Prospectus"  and the various  documents to be filed by HUBCO under the
1933 Act with the SEC to register the HUBCO Stock for sale,  including the Proxy
Statement-Prospectus, are referred to herein as the "Registration Statement").

                           (b) HUBCO  shall  furnish  MSB with such  information
concerning  HUBCO  and  its   Subsidiaries   (including,   without   limitation,
information regarding other transactions which HUBCO is required to disclose) as
is  necessary  in order to cause the Proxy  Statement-Prospectus,  insofar as it
relates to such corporations, to comply with Section 5.6(a) hereof. HUBCO agrees
promptly  to advise MSB if at any time prior to the  Stockholders  Meeting,  any
information  provided  by  HUBCO  in  the  Proxy  Statement-Prospectus   becomes
incorrect  or  incomplete  in any  material  respect and to provide MSB with the
information  needed to correct such inaccuracy or omission.  HUBCO shall furnish
MSB with such supplemental information as may be necessary in order to cause the
Proxy Statement-Prospectus, insofar as it relates to HUBCO and its Subsidiaries,
to comply with Section 5.6(a) after the mailing thereof to MSB shareholders.

                           (c) MSB shall  furnish  HUBCO  with such  information
concerning MSB as is necessary in order to cause the Proxy Statement-Prospectus,
insofar as it relates to MSB, to comply with Section 5.6(a)  hereof.  MSB agrees
promptly to advise HUBCO if at any time prior to the Stockholders  Meeting,  any
information provided by MSB in the Proxy Statement-Prospectus  becomes incorrect
or incomplete in any material  respect and to provide HUBCO with the information
needed to correct such inaccuracy or omission. MSB shall furnish HUBCO with such
supplemental  information  as may be  necessary  in  order to  cause  the  Proxy
Statement-Prospectus,  insofar  as it  relates to MSB,  to comply  with  Section
5.6(a) after the mailing thereof to MSB shareholders.

                           (d) HUBCO shall as promptly as practicable  make such
filings as are necessary in connection with the offering of the HUBCO Stock with
applicable  state  securities  agencies and shall use all reasonable  efforts to
qualify the offering of such stock under applicable state securities laws at the
earliest   practicable   date.  MSB  shall  promptly  furnish  HUBCO  with  such
information  regarding  MSB  shareholders  as HUBCO  requires  to  enable  it to
determine what filings are required  hereunder.  MSB authorizes HUBCO to utilize
in such filings the  information  concerning MSB provided to HUBCO in connection
with, or contained in, the Proxy Statement-Prospectus. HUBCO shall furnish MSB's
counsel  with  copies of all such  filings  and keep MSB  advised  of the status
thereof.  HUBCO shall file as promptly as practicable,  and shall use reasonable
business efforts to file within 45 days after the date hereof,  the Registration
Statement  containing the Proxy  Statement-Prospectus  with the SEC, and each of
HUBCO and MSB shall  promptly  notify the other of all  communications,  oral or
written,  with the SEC  concerning  the  Registration  Statement  and the  Proxy
Statement-Prospectus.

                           (e) HUBCO shall cause the HUBCO Common Stock issuable
pursuant to the Merger to be listed on the NASDAQ at the Effective  Time.  HUBCO
shall  cause  the  HUBCO  Common  Stock  which  shall be  issuable  pursuant  to
conversion of New HUBCO Preferred Stock to be accepted for listing on the NASDAQ
when issued.

                           (f) The parties hereto will cooperate with each other
and use their reasonable best efforts to prepare all necessary documentation and
applications,  to effect  all  necessary  filings  and to obtain  all  necessary
permits,  consents,  approvals  and  authorizations  of all  third  parties  and
governmental  bodies  necessary to consummate the  transactions  contemplated by
this  Agreement  as soon  as  possible,  including,  without  limitation,  those
required by the FDIC, the FRB, the OTS, the OCC and the New York Superintendent.
Without  limiting  the  foregoing,  the parties  shall use  reasonable  business
efforts  to file for  approval  or waiver  by the  appropriate  bank  regulatory
agencies  within 45 days after the date hereof.  The parties shall each have the
right to  review  in  advance  (and  shall do so  promptly)  all  filings  with,
including all information  relating to the other, as the case may be, and any of
their respective subsidiaries, which appears in any filing made with, or written
material  submitted to, any third party or governmental body (including the SEC)
in connection with the transactions contemplated by this Agreement.

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

                           (h) MSB  acknowledges  that  HUBCO is in or may be in
the process of  acquiring  other banks and  financial  institutions  and that in
connection with such acquisitions, information concerning MSB may be required to
be included in the registration  statements,  if any, for the sale of securities
of HUBCO or in SEC reports in connection with such  acquisitions.  MSB agrees to
provide HUBCO with any information,  certificates,  documents or other materials
about MSB as are  reasonably  necessary to be included in such other SEC reports
or registration statements, including registration statements which may be filed
by HUBCO prior to the Effective  Time. MSB shall use its  reasonable  efforts to
cause its attorneys and  accountants to provide HUBCO and any  underwriters  for
HUBCO  with  any  consents,   comfort  letters,   opinion  letters,  reports  or
information  which are  necessary to complete the  registration  statements  and
applications  for any such  acquisition or issuance of  securities.  HUBCO shall
reimburse  MSB  for  reasonable  expenses  thus  incurred  by  MSB  should  this
transaction  be  terminated  for any reason  other than as  described in Section
7.1(f).  HUBCO  shall  not  file  with  the SEC any  registration  statement  or
amendment thereto or supplement  thereof  containing  information  regarding MSB
unless MSB shall have  consented  to such  filing,  which  consent  shall not be
unreasonably delayed or withheld.

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

                  If it becomes  necessary under NASDAQ rules or applicable laws
to obtain HUBCO  shareholder  approval,  HUBCO shall take all steps necessary to
obtain the approval of its  shareholders as promptly as possible.  In connection
therewith,  HUBCO shall take all steps  necessary to duly call,  give notice and
convene a meeting of its shareholders for such purpose.

                  5.8  Further Assurances.

                           (a)  Subject  to  the  terms  and  conditions  herein
provided,  each of the parties hereto agrees to use its reasonable  best efforts
to take,  or cause to be taken,  all action and to do, or cause to be done,  all
things  necessary,  proper or advisable under applicable laws and regulations to
satisfy the  conditions  to Closing and to  consummate  and make  effective  the
transactions  contemplated by this  Agreement,  including,  without  limitation,
using reasonable  efforts to lift or rescind any injunction or restraining order
or other order adversely  affecting the ability of the parties to consummate the
transactions  contemplated  by this  Agreement  and  using its  reasonable  best
efforts  to prevent  the breach of any  representation,  warranty,  covenant  or
agreement  of such party  contained  or  referred  to in this  Agreement  and to
promptly  remedy the same.  If any time  after the  Effective  Time any  further
action is necessary  or  desirable to carry out the purposes of this  Agreement,
the proper officers and directors of each party to this Agreement shall take all
such necessary action. Nothing in this section shall be construed to require any
party to participate in any threatened or actual legal,  administrative or other
proceedings (other than proceedings,  actions or investigations to which it is a
party or subject or threatened to be made a party or subject) in connection with
consummation  of the  transactions  contemplated  by this Agreement  unless such
party  shall  consent in advance  and in writing to such  participation  and the
other party agrees to reimburse and indemnify such party for and against any and
all costs and damages related thereto if the Merger is not consummated.

                           (b) HUBCO  agrees  that  from the date  hereof to the
Effective Time,  except as otherwise  approved by MSB in writing or as permitted
or required by this  Agreement,  HUBCO will use reasonable  business  efforts to
maintain and  preserve  intact its business  organization,  properties,  leases,
employees and advantageous business relationships,  and HUBCO will not, nor will
it permit any HUBCO Subsidiary to, take any action: (i) that would result in any
of its representations and warranties  contained in Article IV of this Agreement
not being true and correct in any material  respect at the  Effective  Time,  or
(ii) that would cause any of its  conditions to Closing not to be satisfied,  or
(iii) that would  constitute a breach or default of its  obligations  under this
Agreement.

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

              5.10 In the event  that HUBCO or MSB  determines  that a material
condition to its obligation to consummate the transactions  contemplated  hereby
cannot be  fulfilled on or prior to July 2, 1998 and that it will not waive that
condition,  it will promptly notify the other party.  Except for any acquisition
or merger  discussions  HUBCO may enter into with other  parties,  MSB and HUBCO
will  promptly  inform  the  other  of any  facts  applicable  to MSB or  HUBCO,
respectively, or their respective directors or officers, that would be likely to
prevent or materially delay approval of the Merger by any Governmental Entity or
which would otherwise prevent or materially delay completion of the Merger.

                  5.11  Employee Matters.

                           (a)  Following  consummation  of  the  Merger,  HUBCO
agrees  with MSB to honor the  existing  written  contracts  with  officers  and
employees  of MSB and Bank that are  included  in the MSB  Disclosure  Schedule,
except as otherwise specified in Section 5.20 and 6.3(e) hereof.

                           (b) Following consummation of the Merger, HUBCO shall
make available to all employees and officers of Bank thereafter  employed by any
of HUBCO's  bank  subsidiaries  (which may  include  Bank) (the "New  Employer")
coverage  under  the  benefit  plans  generally  available  to  Hudson  United's
employees and officers (including pension and health and hospitalization) on the
terms and conditions  available to Hudson  United's  employees and officers.  As
soon as practicable,  but in any event prior to December 31, 1997, the MSB Board
of Directors  shall amend the MSB Bank Employee  Severance  Plan the  "Severance
Plan") as set forth in  Section  5.11(b)(1)  of the HUBCO  Disclosure  Schedule.
HUBCO shall provide severance payments in accordance with the Severance Plan, as
so amended,  to employees  and officers of MSB who are covered by the  Severance
Plan and whose  employment is terminated at or following the Closing by HUBCO or
at HUBCO's direction.  HUBCO shall provide severance payments in accordance with
Section 5.11(b)(2) of the HUBCO Disclosure  Schedule to employees of MSB who are
not covered by the  Severance  Plan and whose  employment  is  terminated  at or
following the Closing by HUBCO or at HUBCO's direction.  On or prior to December
31, 1997, Bank shall contribute to its Employee Stock Ownership Plan ("ESOP") an
amount sufficient to repay all currently outstanding loans that were obtained by
the ESOP in order to finance its  purchase  of MSB Common  Stock and shall cause
the shares of MSB Common Stock released from the suspense account as a result of
such repayment to be allocated  among the persons  eligible for such  allocation
("ESOP  Participants") as soon as practicable  thereafter in accordance with the
terms of the ESOP and the  requirements  of all  applicable  laws.  In the event
that, due to the  limitations of any applicable  law, a portion of the shares of
MSB Common Stock  released  following  the ESOP's  repayment of the  outstanding
loans cannot be immediately allocated to the ESOP Participants,  all such shares
shall  be  held  in the  ESOP's  suspense  account  and  allocated  to the  ESOP
Participants as soon as practicable thereafter. If the participation of all or a
portion  of the  ESOP  Participants  shall  cease  during  the one  year  period
beginning on the Closing,  HUBCO shall treat such  terminations of participation
as one or more "partial terminations" of the ESOP (within the meaning of section
411 of the Code) and HUBCO shall take,  or cause to be taken,  all actions  that
may be necessary or required to be taken as a result of a partial termination of
a tax-qualified  plan. After the Effective Time,  HUBCO may terminate,  merge or
change  existing  MSB and Bank  benefit  plans  to the  extent  permitted  under
applicable  law.  Employees of Bank  employed by the New  Employer  will receive
credit  for prior  employment  by Bank for the  purposes  of  determining  their
eligibility  to  participate  in all  employee  benefit  plans of New  Employer.
Service  completed  while  employed by Bank will also be taken into  account for
purposes of determining  benefit levels under New Employer's  vacation plan, and
severance plan (after the initial six month period has lapsed). Credit for prior
service will be given for purposes of vesting, but not for benefit accrual under
New Employer's  pension benefit plans. No pre-existing  condition  limitation or
evidence of  insurability  shall be imposed  under New  Employer's  group health
plans,  unless such employee was subject to such a limitation under Bank's group
health plan.

               5.12 From time to time prior to the  Effective  Time,  each party
hereto will promptly  supplement  or amend (by written  notice to the other) its
respective  Disclosure  Schedules  delivered pursuant hereto with respect to any
matter hereafter  arising which, if existing,  occurring or known at the date of
this  Agreement,  would have been  required to be set forth or described in such
Schedules  or which is necessary to correct any  information  in such  Schedules
which has been  rendered  materially  inaccurate  thereby.  For the  purpose  of
determining  satisfaction  of the conditions set forth in Article VI and subject
to  Sections  6.2(a) and 6.3(a),  a  supplement  or  amendment  to the  parties'
respective  Disclosure  Schedules which corrects any  representation or warranty
which was untrue when made shall not  eliminate the other party's right (if any)
to terminate this Agreement based on the original untruth of the  representation
or warranty;  provided, that the other party shall be deemed to have waived such
right if it does not  exercise  such right  within 15 days after  receiving  the
correcting supplement or amendment.

                  5.13 Transaction Expenses of MSB and HUBCO.

                           (a) For planning purposes,  MSB shall, within 15 days
from  the  date   hereof,   provide   HUBCO   with  its   estimated   budget  of
transaction-related  expenses  reasonably  anticipated  to be  payable by MSB in
connection  with this  transaction,  including the fees and expenses of counsel,
accountants,  investment  bankers and other  professionals.  MSB shall  promptly
notify HUBCO if or when it determines that it will expect to exceed its budget.

                           (b) Promptly  after the execution of this  Agreement,
MSB shall ask all of its attorneys and other professionals to render current and
correct  invoices  for all  unbilled  time and  disbursements.  MSB shall accrue
and/or pay all of such amounts as soon as possible.

                           (c)  MSB   shall   advise   HUBCO   monthly   of  all
out-of-pocket   expenses  which  MSB  has  incurred  in  connection   with  this
transaction.

                           (d) HUBCO, in reasonable consultation with MSB, shall
make all  arrangements  with  respect to the  printing  and mailing of the Proxy
Statement-Prospectus.

                  5.14  Indemnification

                           (a) For a period  of six years  after  the  Effective
Time, HUBCO shall indemnify, defend and hold harmless each person who is now, or
has  been at any  time  prior to the date  hereof  or who  becomes  prior to the
Effective Time, a director,  officer, employee or agent of MSB or Bank or serves
or has  served  at the  request  of MSB or Bank in any  capacity  with any other
person (collectively,  the "Indemnitees")  against any and all claims,  damages,
liabilities,  losses, costs, charges,  expenses (including,  without limitation,
reasonable costs of investigation,  and the reasonable fees and disbursements of
legal  counsel and other  advisers and experts as incurred),  judgments,  fines,
penalties  and amounts  paid in  settlement,  asserted  against,  incurred by or
imposed  upon any  Indemnitee  by  reason of the fact that he or she is or was a
director,  officer,  employee or agent of MSB or Bank or serves or has served at
the request of MSB or Bank in any capacity with any other person,  in connection
with,  arising out of or relating to (i) any  threatened,  pending or  completed
claim,  action, suit or proceeding (whether civil,  criminal,  administrative or
investigative),  including,  without  limitation,  any and all claims,  actions,
suits,  proceedings or  investigations  by or on behalf of or in the right of or
against MSB or Bank or any of their respective affiliates, or by any shareholder
of MSB (collectively,  "Claims"), including, without limitation, any Claim which
is  based  upon,  arises  out of or in any  way  relates  to  the  Merger,  this
Agreement,  any  of  the  transactions   contemplated  by  this  Agreement,  the
Indemnitee's  service as a member of the Board of Directors of MSB or Bank or of
any  committee of MSB's or Bank's Board of Directors,  the events  leading up to
the execution of this Agreement,  any statement,  recommendation or solicitation
made in  connection  therewith or related  thereto and any breach of any duty in
connection with any of the foregoing, or (ii) the enforcement of the obligations
of HUBCO set forth in this  Section  5.14,  in each case to the  fullest  extent
permitted under any of (x) applicable law, (y) the Certificate of  Incorporation
of MSB or Bank, as applicable,  or (z) the By-Laws of MSB or Bank, as applicable
(and HUBCO  shall also  advance  expenses  as  incurred  to the  fullest  extent
permitted under any thereof).

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

                           (c) In the event  HUBCO or any of its  successors  or
assigns  (i)  reorganizes  or  consolidates  with or merges  into or enters into
another business combination  transaction with any other person or entity and is
not the  resulting,  continuing  or  surviving  corporation  or  entity  of such
consolidation, merger or transaction, or (ii) liquidates, dissolves or transfers
all or  substantially  all of its properties and assets to any person or entity,
then,  and in each  such  case,  proper  provision  shall  be  made so that  the
successors and assigns of HUBCO assume the obligations set forth in this Section
5.14.

                           (d) HUBCO shall cause MSB's and Bank's  officers  and
directors to be covered  under  HUBCO's then current  officers'  and  directors'
liability  insurance  policy for a period of six years after the Effective Time,
or, in the  alternative,  to be covered  under an  extension of MSB's and Bank's
existing officers' and directors'  liability  insurance policy.  However,  HUBCO
shall only be  required  to insure  such  persons  upon terms and for  coverages
substantially  similar to MSB's and Bank's  existing  officers'  and  directors'
liability insurance.

                           (e) Any Indemnitee  wishing to claim  indemnification
under this Section 5.14 shall promptly  notify HUBCO upon learning of any Claim,
but the failure to so notify  shall not relieve  HUBCO of any  liability  it may
have to such Indemnitee if such failure does not materially  prejudice HUBCO. In
the event of any Claim (whether  arising before or after the Effective  Time) as
to which indemnification under this Section 5.14 is applicable,  (x) HUBCO shall
have the right to assume the  defense  thereof  and HUBCO shall not be liable to
such  Indemnitees  for any legal expenses of other counsel or any other expenses
subsequently incurred by such Indemnitee in connection with the defense thereof,
except  that if HUBCO  elects not to assume  such  defense,  or counsel  for the
Indemnitees  advises  that there are issues  which raise  conflicts  of interest
between  HUBCO  and  the   Indemnitees,   the  Indemnitees  may  retain  counsel
satisfactory  to them, and HUBCO shall pay the  reasonable  fees and expenses of
such counsel for the Indemnitees as statements therefor are received;  provided,
however,  that HUBCO shall be obligated  pursuant to this Section 5.14(e) to pay
for  only one firm of  counsel  for all  Indemnitees  in any  jurisdiction  with
respect to a matter unless the use of one counsel for multiple Indemnitees would
present such counsel with a conflict of interest that is not waived, and (y) the
Indemnitees will cooperate in the defense of any such matter. HUBCO shall not be
liable for settlement of any claim,  action or proceeding  hereunder unless such
settlement is effected with its prior written consent.  Notwithstanding anything
to the  contrary  in this  Section  5.14,  HUBCO  shall not have any  obligation
hereunder to any Indemnitee when and if a court of competent  jurisdiction shall
ultimately  determine,  and such  determination  shall  have  become  final  and
nonappealable,  that  the  indemnification  of  such  Indemnitee  in the  manner
contemplated hereby is prohibited by applicable law or public policy.

                  5.15.  Bank Policies and Bank Merger

                           (a)  Notwithstanding  that MSB  believes  that it has
established  all reserves  and taken all  provisions  for  possible  loan losses
required by GAAP and applicable laws, rules and regulations, MSB recognizes that
HUBCO may have adopted different loan,  accrual and reserve policies  (including
loan classifications and levels of reserves for possible loan losses).  From and
after the date of this Agreement to the Effective Time and in order to formulate
the plan of  integration  for the Bank Merger,  MSB and HUBCO shall  consult and
cooperate  with  each  other  with  respect  to (i)  conforming  to  the  extent
appropriate,  based upon such  consultation,  MSB's  loan,  accrual  and reserve
policies and MSB's other policies and procedures regarding applicable regulatory
matters, including without limitation Federal Reserve, Bank Secrecy Act and FDIC
matters, to those policies of HUBCO as HUBCO may reasonably identify to MSB from
time to time,  (ii) new  extensions of credit or material  revisions to existing
terms of credits  by Bank,  in each case where the  aggregate  exposure  exceeds
$500,000, and (iii) conforming, based upon such consultation, the composition of
the investment portfolio and overall asset/liability  management position of MSB
and Bank to the extent  appropriate;  provided that any required change in MSB's
practices in connection with the matters  described in clause (i) or (iii) above
need not be  effected  until the  parties  receive  all  necessary  governmental
approvals and consents to consummate the transactions contemplated hereby,

                           (b) If the Bank  Merger is  consummated,  HUBCO shall
cause  the New York  Bank to hold  its  meetings  alternatively  in  Goshen  and
Poughkeepsie.

              5.16. Each of HUBCO and MSB shall use its reasonable  best efforts
to resolve such  objections,  if any,  which may be asserted with respect to the
Merger   under   antitrust   laws,    including,    without   limitation,    the
Hart-Scott-Rodino  Act.  In  the  event  a  suit  is  threatened  or  instituted
challenging  the Merger as violative of  antitrust  laws,  each of HUBCO and MSB
shall use its reasonable  best efforts to avoid the filing of, resist or resolve
such suit.  HUBCO and MSB shall use their  reasonable  best efforts to take such
action as may be required:  (a) by the Antitrust  Division of the  Department of
Justice or the Federal Trade  Commission in order to resolve such  objections as
either  of them may  have to the  Merger  under  antitrust  laws,  or (b) by any
federal or state court of the United  States,  in any suit  brought by a private
party or  governmental  entity  challenging the Merger as violative of antitrust
laws,  in order to avoid the entry of, or to  effect  the  dissolution  of,  any
injunction,  temporary restraining order, or other order which has the effect of
preventing  the  consummation  of the  Merger.  Reasonable  best  efforts  shall
include,  but not be limited  to, the  proffer  by HUBCO of its  willingness  to
accept an order agreeing to the  divestiture,  or the holding  separate,  of any
assets  of HUBCO or MSB,  except to the  extent  that any such  divestitures  or
holding separate  arrangement would have a Material Adverse Effect on HUBCO. The
entry by a court, in any suit brought by a private party or governmental  entity
challenging  the Merger as violative of  antitrust  laws,  of an order or decree
permitting the Merger,  but requiring that any of the businesses,  product lines
or assets of HUBCO or MSB be divested or held separate  thereafter  shall not be
deemed a failure to  satisfy  the  conditions  specified  in Section  6.1 hereof
except to the extent that any divestitures or holding separate arrangement would
have a Material  Adverse  Effect on HUBCO and HUBCO  shall not have  voluntarily
consented  to  such  divestitures  or  holding  separate  arrangements.  For the
purposes of this Section  5.16,  the  divestiture  or the holding  separate of a
branch or  branches  of Hudson  United,  the New York Bank or Bank with,  in the
aggregate,  less than $20 million in assets  shall not be  considered  to have a
Material Adverse Effect on HUBCO.

              5.17. Prior to the date hereof, neither HUBCO or MSB has taken any
action or failed to take any  action  which  would  disqualify  the  Merger  for
pooling of interests  accounting  treatment.  Before the Effective Time, neither
HUBCO nor MSB shall  intentionally  take,  fail to take, or cause to be taken or
not taken any action within its control,  which would disqualify the Merger as a
"pooling-of-interests"  for accounting purposes or as a "reorganization"  within
the meaning of Section  368(a) of the Code.  Subsequent to the  Effective  Time,
HUBCO shall not take and shall cause the Surviving  Corporation  not to take any
action  within  their  control  that  would  disqualify  the  Merger  as  such a
"reorganization" under the Code.

              5.18. HUBCO shall cause Arthur  Andersen,  its independent  public
accountants,  to  deliver  to  MSB,  and  MSB  shall  cause  Peat  Marwick,  its
independent  public  accountants,  to deliver to HUBCO and to its  officers  and
directors who sign the Registration Statement for this transaction, a short-form
"comfort  letter"  or "agreed  upon  procedures"  letter,  dated the date of the
mailing of the Proxy  Statement-Prospectus  for the Stockholders Meeting of MSB,
in the form customarily  issued by such accountants at such time in transactions
of this type.

              5.19.  Promptly,  but in any event  within  two  weeks,  after the
execution  and  delivery  of this  Agreement,  MSB shall  deliver to HUBCO (a) a
letter identifying all persons who, to the knowledge of MSB, may be deemed to be
affiliates  of MSB under  Rule 145 of the 1933 Act and the  pooling-of-interests
accounting rules,  including,  without  limitation,  all directors and executive
officers of MSB and (b) copies of letter  agreements,  each substantially in the
form of  Exhibit  5.19-1,  executed  by each  such  person so  identified  as an
affiliate  of  MSB  agreeing  to  comply  with  Rule  145  and to  refrain  from
transferring  shares as required by the  pooling-of-interests  accounting rules.
Within two weeks after the date  hereof,  HUBCO shall  cause its  directors  and
executive officers to enter into letter agreements in the form of Exhibit 5.19-2
with HUBCO concerning the  pooling-of-interests  accounting rules.  HUBCO hereby
agrees  to  publish,  or file a Form  8-K,  Form  10-K or Form  10-Q  containing
financial results covering at least 30 days of post-Merger  combined  operations
of HUBCO and MSB as soon as  practicable  (but in no event  later  than 30 days)
following  the  close of the  first  calendar  month  ending  30 days  after the
Effective Time, in form and substance  sufficient to remove the restrictions set
forth in paragraph "B" of Exhibit 5.19-1.

              5.20. HUBCO agrees to cause  William  Myers to be appointed at the
Effective  Time as Vice Chairman of the Board of the New York Bank and President
of the Southern Region of the New York Bank and immediately  after the Effective
Time to enter  into an  employment  agreement  with  William  Myers on terms and
conditions to be mutually agreed upon by HUBCO and William Myers (but containing
the specific terms set forth in Section 5.20 of the HUBCO Disclosure  Schedule).
William Myers and MSB shall amend Myers' current employment  agreement effective
at the Closing to reduce any payout under his current employment  contract so it
would not constitute an "excess parachute payment" as defined in Section 280G of
the Code. Such amendment shall be acceptable to HUBCO. HUBCO agrees to cause one
director of MSB  selected by MSB (who may be William  Myers) and  acceptable  to
HUBCO to be appointed  at the  Effective  Time to the HUBCO Board of  Directors.
HUBCO shall ask each of the current  directors  of Bank to serve as directors of
the Surviving Bank (if the Bank Merger is  consummated)  or to continue to serve
as directors of Bank (if the Bank Merger is not  consummated)  and  directors of
such Board shall receive Board fees and be subject to Board duties substantially
consistent with the fees and duties of the directors of other bank  subsidiaries
of HUBCO. HUBCO shall modify or waive the provisions of its mandatory retirement
policy to the extent  necessary so that such  directors  who would  otherwise be
required to retire in the six year period  following  the Closing  because  they
will have reached HUBCO's  mandatory  retirement age of 72 shall be permitted to
continue to serve until age 75.

              5.21.  The  MSB  Director   Retirement  Program  shall  have  been
terminated on or before  December 31, 1997 and the present value of all benefits
(including any accelerated  benefits) shall have been paid to directors  covered
thereby prior to the Closing and all  obligations  of MSB,  Bank,  HUBCO and all
HUBCO Subsidiaries thereby released, to the satisfaction of HUBCO.

                         ARTICLE VI - CLOSING CONDITIONS

                 6.0 The  respective   obligations  of  each  party  under  this
Agreement to  consummate  the Merger shall be subject to the  satisfaction,  or,
where permissible under applicable law, waiver at or prior to the Effective Time
of the following conditions:

                           (a) Approval of Stockholders; SEC Registration.  This
Agreement and the transactions  contemplated  hereby shall have been approved by
the requisite  vote of the  stockholders  of MSB and, if necessary  under NASDAQ
rules or applicable  laws, the  stockholders  of HUBCO.  The HUBCO  Registration
Statement and Proxy  Statement-Prospectus  shall have been declared effective by
the SEC and shall not be subject to a stop order,  and the issuance of the HUBCO
Stock  shall have been  qualified  in every state  where such  qualification  is
required under the applicable state securities laws.

                           (b) Regulatory Filings.  All necessary  regulatory or
governmental  approvals and consents  (including without limitation any required
approval of the FDIC, the FRB, the OTS, the OCC and the New York Superintendent)
required to  consummate  the  transactions  contemplated  hereby shall have been
obtained  without  any term or  condition  which  would have a Material  Adverse
Effect on HUBCO. All conditions  required to be satisfied prior to the Effective
Time by the terms of such approvals and consents shall have been satisfied;  and
all   statutory   waiting   periods   in   respect   thereof    (including   the
Hart-Scott-Rodino waiting period if applicable) shall have expired.

                           (c)  Suits  and  Proceedings.  There  shall not be in
effect  any  order,  judgment,  injunction  or  decree  of a court of  competent
jurisdiction  which  enjoins  or  prohibits  consummation  of  the  transactions
contemplated hereby.

                           (d)  Tax  Opinion.   HUBCO  shall  have  received  an
opinion,  dated as of the  Effective  Time,  of  Pitney,  Hardin,  Kipp & Szuch,
reasonably  satisfactory  in form and  substance  to HUBCO,  and MSB shall  have
received an opinion, dated as of the Effective Time, of Thacher Proffitt & Wood,
reasonably  satisfactory  in form and  substance to MSB, in each case based upon
representation  letters reasonably  required by such counsel,  dated on or about
the date of such  opinion,  and such  other  facts and  representations  as such
counsel may reasonably deem relevant, to the effect that

                  (i) the Merger will be treated for federal income tax purposes
                  as a reorganization qualifying under the provisions of Section
                  368 of the Code;  (ii) no gain or loss will be  recognized  by
                  MSB;  (iii)  no gain  or loss  will  be  recognized  upon  the
                  exchange of MSB Stock solely for HUBCO  Stock;  (iv) the basis
                  of any HUBCO Stock  received  in exchange  for MSB Stock shall
                  equal the basis of the  recipient's  MSB Stock  surrendered on
                  the exchange,  reduced by the amount of cash received, if any,
                  on the  exchange,  and  increased  by the  amount  of the gain
                  recognized,  if any, on the exchange (whether characterized as
                  dividend or capital gain income);  and (v) the holding  period
                  for any HUBCO Stock  received  in exchange  for MSB Stock will
                  include the period during which MSB Stock  surrendered  on the
                  exchange was held,  provided  such stock was held as a capital
                  asset on the date of the exchange.

                           (e) Pooling of Interests. HUBCO shall have received a
letter,  dated  the  Closing  Date,  from  its  accountants,   Arthur  Andersen,
reasonably satisfactory to HUBCO and MSB, to the effect that the Merger shall be
qualified  to be  treated  by HUBCO  as a  pooling-of-interests  for  accounting
purposes.

               6.1. The  obligations  of HUBCO  under  this  Agreement  shall be
further  subject to the  satisfaction  or waiver,  at or prior to the  Effective
Time, of the following conditions:

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

                           (b) Opinion of Counsel.  HUBCO shall have received an
opinion  of  counsel  to MSB,  dated the  Closing  Date,  in form and  substance
reasonably  satisfactory to HUBCO,  covering the matters  customarily covered in
opinions of counsel in transactions of this type.

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

                           (d)  Director  Retirement  Program.  The MSB Director
Retirement  Program shall have been  terminated on or before the Closing and the
present value of all benefits  (including any  accelerated  benefits) shall have
been paid to directors  covered thereby and all obligations of MSB, Bank,  HUBCO
and all HUBCO Subsidiaries thereby released, to the satisfaction of HUBCO.

                           (e) Myers  Contract.  The  current  Myers  employment
agreement shall have been amended to limit payments  thereunder to those that do
not constitute an "excess parachute payment" under the Code.

                           (f) Legal Fees. MSB shall have  furnished  HUBCO with
letters from all attorneys  representing MSB and Bank in any matters  confirming
that all  legal  fees have been  paid in full for  services  rendered  as of the
Effective Time.

                           (g) Merger-Related  Expenses. MSB shall have provided
HUBCO with an accounting of all  merger-related  expenses incurred by it through
the Closing Date,  including a good faith estimate of such expenses incurred but
as to which invoices have not been submitted as of the Closing Date.

                           (h) MSB Preferred Share Purchase Rights. At or before
the Effective  Time, MSB shall cause the Preferred  Share Purchase  Rights to be
redeemed for $.01 per Right or otherwise to become inoperable.

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

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

                           (b)  Opinion  of  Counsel  to HUBCO.  MSB shall  have
received  an opinion of counsel to HUBCO,  dated the Closing  Date,  in form and
substance  reasonably  satisfactory  to MSB,  covering  the matters  customarily
covered in opinions of counsel in transactions of this type.

                           (c)  Fairness  Opinion.  MSB shall have  received  an
opinion  from  Keefe,  dated no more than three days prior to the date the Proxy
Statement-Prospectus  is mailed to MSB's  stockholders  (and, if it shall become
necessary to resolicit proxies  thereafter,  dated no more than three days prior
to the date of any substantive amendment to the Proxy  Statement-Prospectus)  to
the effect that, in its opinion, the consideration to be paid to stockholders of
MSB  hereunder  is fair to such  stockholders  from a  financial  point  of view
("Fairness  Opinion"),  and HUBCO shall not have taken any action (including the
announcement of any other proposed  acquisition)  which causes Keefe to withdraw
its Fairness Opinion prior to the Closing.

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

                           (e) Certain Contracts.  HUBCO shall have specifically
acknowledged,  accepted  and  assumed  (in a  document  in  form  and  substance
reasonably  satisfactory  to MSB) any written  employment,  severance  and other
compensation  contracts  between MSB and its officers and  directors  (including
former  officers and directors)  contained in the MSB Disclosure  Schedules in a
writing  delivered to the officers and  directors  covered  thereby,  unless the
employment  contract is  terminated  or, if  applicable,  the  employment of the
officer by MSB is  terminated  for any reason  prior to the  Closing,  or if the
employment,  severance  and  other  contracts  have  been  amended  as  provided
hereunder HUBCO shall assume the amended written contracts.

                           (f) Directors. One nominee,  designated by MSB (which
may be William  Myers) and  acceptable to HUBCO,  shall be duly appointed by the
Board of  Directors  of HUBCO to HUBCO's  Board of  Directors,  effective at the
Effective  Time.  Provision  shall have been made such that all directors of MSB
shall have been  appointed as directors of the Surviving Bank (or shall continue
as  directors  of Bank if the Bank Merger is not  consummated  at the  Effective
Time).  HUBCO shall have caused William Myers to be elected Vice Chairman of the
Board of the New York Bank and President of the Southern  Region of the New York
Bank.  HUBCO  shall have  presented  to William  Myers,  for his  acceptance  by
countersignature,  an employment  agreement executed by HUBCO which contains (i)
the specific  terms set forth in Section 5.20 of the HUBCO  Disclosure  Schedule
and (ii) terms which are  otherwise  reasonable  and which are not  inconsistent
with the terms set forth in Section 5.20 of the HUBCO Disclosure Schedule.

                 ARTICLE VII - TERMINATION, AMENDMENT AND WAIVER

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

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

                           (b) by HUBCO or MSB (i) if the  Effective  Time shall
not have  occurred  on or prior to June 30,  1998  unless  the  failure  of such
occurrence  shall be due to the failure of the party  seeking to terminate  this
Agreement to perform or observe its  agreements set forth herein to be performed
or observed by such party at or before the Effective  Time, or (ii) if a vote of
the  stockholders  of MSB is taken and such  stockholders  fail to approve  this
Agreement at the meeting (or any adjournment or  postponement  thereof) held for
such  purpose,  or (iii) if a vote of the  stockholders  of HUBCO is required by
applicable  NASDAQ  rules,  such  vote is taken  and such  stockholders  fail to
approve  this  Agreement  at the meeting  (or any  adjournment  or  postponement
thereof) held for such purpose;

                           (c) by HUBCO or MSB upon written  notice to the other
if  any  application  for  regulatory  or  governmental  approval  necessary  to
consummate the Merger and the other transactions  contemplated hereby shall have
been denied or  withdrawn  at the request or  recommendation  of the  applicable
regulatory agency or Governmental  Entity or by HUBCO upon written notice to MSB
if any such application is approved with conditions (other than conditions which
are customary in such regulatory  approvals) which would have a Material Adverse
Effect on HUBCO;

                           (d) by HUBCO  if (i)  there  shall  have  occurred  a
change in the business,  operations,  assets, or financial  condition of MSB and
Bank, taken as a whole,  from that disclosed by MSB in MSB's Quarterly Report on
Form 10-Q for the three months ended  September 30, 1997 which change shall have
resulted in a Material  Adverse  Effect on MSB (it being  understood  that those
matters  disclosed in the MSB  Disclosure  Schedule  shall not be deemed to have
caused such a Material  Adverse  Effect) or (ii) there was a material  breach in
any representation, warranty, covenant, agreement or obligation of MSB hereunder
and such breach shall not have been remedied within 30 days after receipt by MSB
of notice in writing from HUBCO to MSB  specifying the nature of such breach and
requesting that it be remedied;

                           (e) by MSB, if (i) there shall have occurred a change
in the  business,  operations,  assets or  financial  condition of HUBCO and its
Subsidiaries  taken as a whole from that disclosed by HUBCO in HUBCO's Quarterly
Report on Form 10-Q for the three months ended September 30, 1997 except for the
Effects  of  Announced  Acquisitions,  which  change  shall have  resulted  in a
Material  Adverse  Effect on HUBCO  (it  being  understood  that  those  matters
disclosed in the HUBCO  Disclosure  Schedule  shall not be deemed to have caused
such a Material  Adverse  Effect);  or (ii)  there was a material  breach in any
representation,  warranty,  covenant, agreement or obligation of HUBCO hereunder
and such breach  shall not have been  remedied  within 30 days after  receipt by
HUBCO of notice in writing  from MSB  specifying  the nature of such  breach and
requesting that it be remedied;

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

                           (g) by HUBCO if the  conditions  set forth in Section
6.2 are not satisfied and are not capable of being satisfied by June 30, 1998;

                           (h) by MSB if the conditions set forth in Section 6.3
are not satisfied and are not capable of being satisfied by June 30, 1998; or

                           (i) by MSB, in accordance with Section 2.1(a)(iii).

               7.2. In the  event of the  termination  and  abandonment  of this
Agreement by either HUBCO or MSB pursuant to Section 7.1, this Agreement  (other
than Section 5.5(b),  the penultimate  sentence of Section 5.6(h),  this Section
7.2 and Section 8.1) shall forthwith become void and have no effect, without any
liability on the part of any party or its officers,  directors or  stockholders.
Nothing  contained herein,  however,  shall relieve any party from any liability
for any breach of this Agreement.

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

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

                          ARTICLE VIII - MISCELLANEOUS

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

               8.2. The respective  representations,  warranties,  covenants and
agreements  of the parties to this  Agreement  shall not  survive the  Effective
Time, but shall terminate as of the Effective Time,  except for Article II, this
Section 8.2 and Sections 5.5(b), 5.8(a), 5.11 and 5.14.

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

                           (a) If to HUBCO, to:

                                     HUBCO, Inc.
                                     1000 MacArthur Blvd.
                                     Mahwah, New Jersey  07430
                                     Attn.:  Kenneth T. Neilson, Chairman,
                                       President and Chief Executive Officer

                                     Copy to: 1000 MacArthur Blvd.
                                     Mahwah, New Jersey 07430
                                     Attn.:  D. Lynn Van Borkulo-Nuzzo, Esq.

                                     And copy to:  Pitney, Hardin, Kipp & Szuch
                                     (Delivery) 200 Campus Drive
                                     Florham Park, New Jersey
                                     (Mail) P.O. Box 1945
                                     Morristown, New Jersey 07962-1945
                                     Attn.:       Ronald H. Janis, Esq.
                                                  Michael W. Zelenty, Esq.

                           (b) If to MSB or Bank, to:

                                     MSB Bancorp, Inc.
                                     35 Matthews Street
                                     Goshen, New York  10924
                                     Attn.:  William C. Myers,
                                             Chairman of the Board, President
                                                 and Chief Executive Officer

                                     Copy to: Thacher Proffitt & Wood
                                     Two World Trade Center
                                     New York, NY  10048
                                     Attn.:  Omer S.J. Williams, Esq.

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

               8.4. This Agreement  shall be binding upon and shall inure to the
benefit of the  parties  hereto and their  respective  successors  and  assigns.
Nothing in this  Agreement is intended to confer,  expressly or by  implication,
upon any  other  person  any  rights  or  remedies  under or by  reason  of this
Agreement  except the Indemnitees  described in Section 5.14. This Agreement and
the rights and obligations of the parties hereunder may not be assigned.

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

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

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

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

               8.9.  Representations  made  herein  which are  qualified  by the
phrase to the best of MSB's  knowledge or similar  phrases  refer as of the date
hereof to the best knowledge of the Chief Executive Officer, the Chief Financial
Officer and the Executive Vice President and Chief Operating  Officer of MSB and
thereafter  refer to the best  knowledge of any senior officer of MSB or any MSB
Subsidiary. Representations made herein which are qualified by the phrase to the
best of HUBCO's  knowledge or similar phrases refer as of the date hereof to the
best of the knowledge of the Chairman,  President and Chief  Executive  Officer,
the Executive Vice  President/Legal and the Chief Financial Officer of HUBCO and
thereafter  refer to the best  knowledge  of any senior  officer of HUBCO or any
HUBCO Subsidiary.  Any reference to a person's knowledge or best knowledge shall
mean,  as of the  date  of the  statement  in  question,  such  person's  actual
knowledge or what such person should have known in the ordinary exercise of that
person's duties in the capacity referred to herein.

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

ATTEST:                             HUBCO, INC.

    D. LYNN VAN BORKULO-NUZZO           KENNETH T. NEILSON
By: __________________________      By: _____________________________
   D. Lynn Van Borkulo-Nuzzo,           Kenneth T. Neilson, Chairman,
   Secretary                            President and Chief Executive Officer

ATTEST:                             MSB BANCORP, INC.

    KAREN DELUCA                        WILLIAM C. MYERS
By: _________________________       By: _____________________________
   Karen DeLuca, Secretary              William C. Myers, Chairman of  the
                                        Board, President and Chief Executive 
                                        Officer

ATTEST:                             MSB BANK
    KAREN DELUCA                        WILLIAM C. MYERS
By: _________________________       By: ____________________________
   Karen DeLuca, Secretary              William C. Myers, Chairman of  the
                                        Board, President and Chief Executive 
                                        Officer


<PAGE>



                      CERTIFICATE OF MSB AND MSB DIRECTORS

                  Reference is made to the Agreement  and Plan of Merger,  dated
December 15, 1997 (the "Agreement"),  among HUBCO, Inc., MSB Bancorp,  Inc., and
MSB Bank.  Capitalized  terms used herein have the meanings given to them in the
Agreement.

                  Each of the following  persons,  being all of the directors of
MSB and Bank,  agrees to vote or cause to be voted all shares of MSB Stock which
are held by such person, or over which such person exercises full voting control
(except as trustee or in a fiduciary capacity,  or as nominee),  in favor of the
Merger.

WILLIAM C. MYERS                            NICHOLAS J. SCALI
- ------------------------------------        ------------------------------------
William C. Myers                            Nicholas J. Scali

FREDERICK B. WILDFOERSTER, JR.              JOHN L. KRAUSE
- ------------------------------------        ------------------------------------
Frederick B. Wildfoerster, Jr.              John L. Krause

DOUGLAS PORTO                               RALPH W. DECKER
- ------------------------------------        ------------------------------------
Douglas Porto                               Ralph W. Decker

JOAN M. COSTELLO                            JOSEPH R. DONOVAN
- ------------------------------------        ------------------------------------
Joan M. Costello                            Joseph R. Donovan


Dated: December 15, 1997


<PAGE>



                                 EXHIBIT 2.1(a)

                        TERMS OF SERIES C PREFERRED STOCK

         Section 1. General.

         The Series C  Preferred  Stock,  shall have a stated  value of $.01 per
share,  and the shares  therefore,  when issued for such amount,  shall be fully
paid and  non-assessable.  The Series C Preferred Stock shall consist of _______
shares, which number may be increased (but only in connection with a stock split
or stock  dividend)  or  decreased  from time to time (but not below the  number
thereof then  outstanding) by the Board of Directors.  Upon the reacquisition of
any of the Series C Preferred  Stock,  through  conversion  or  otherwise,  such
reacquired  Shares shall be canceled and shall become part of the authorized and
unissued  Preferred  Stock,  but shall not be authorized  and unissued  Series C
Preferred  Stock.  The  rights,  preferences  and  limitations  of the  Series C
Preferred Stock are as follows:

         Section 2. Dividends.

         (a)  Dividends  shall  accrue  daily on each share of this Series C for
each dividend  payment period at the rate of 8.75% per annum  (multiplied by the
liquidation  preference  per share) or $___ per share per annum from the date of
their  original  issuance to and  including  [the first of January 15, April 15,
July 15 or October 15,  1998 to follow the  Effective  Time of the Merger]  (the
"Initial  Dividend  Period")  and for each  quarterly  dividend  payment  period
thereafter,  commencing  on January 15,  April 15, July 15 and October 15 as the
case may be, of each year and ending on and including the day next preceding the
first day of the next  such  quarterly  dividend  payment  period (a  "Quarterly
Dividend  Period" and,  together with the Initial  Dividend  Period, a "Dividend
Period"). Such dividends shall accrue from the date of original issuance of such
shares,  shall be payable in arrears,  when,  as and if declared by the Board of
Directors and out of funds of the Corporation  legally available for the payment
of dividends,  on the 15th day of January, April, July and October of each year,
commencing  [the first of January  15,  April 15, July 15 or October 15, 1998 to
follow the Effective  Time of the Merger] and shall cumulate if not paid on such
payment dates,  whether or not in any Dividend  Period or Periods there shall be
funds of the Corporation  legally  available for the payment of dividends.  Each
such dividend  shall be paid to the holders of record of shares of this Series C
as they  appear  on the  books of the  Corporation  on such  record  dates,  not
exceeding  30 days  preceding  the  payment  dates  thereof  ("Dividend  Payment
Dates"),  as shall be fixed by the Board of Directors of the Corporation or by a
duly authorized committee thereof (each a "Dividend Record Date").

         (b) The amount of dividends per share of this Series C payable for each
Quarterly  Dividend Period shall be $_____.  The amount of dividends payable for
the Initial Dividend Period or any period shorter than a full Quarterly Dividend
Period shall be computed on the basis of 30-day  months,  a 360-day year and the
actual number of days elapsed in the period.

         (c) No dividends  shall be declared or paid or set apart for payment on
any series of preferred  stock or any class of capital stock of the  Corporation
ranking, as to dividends or upon liquidation, on a parity with or junior to this
Series C for any period (other than dividends payable in Common Stock or another
stock ranking junior to this Series C as to dividends and upon liquidation), nor
shall the  Corporation  make any other  distribution  on the Common Stock of the
Corporation or on any other stock of the  Corporation  ranking junior to or on a
parity with this Series C as to dividends or upon  liquidation,  unless (i) full
cumulative  dividends  have been or  contemporaneously  are declared and paid or
declared and a sum sufficient  for the payment  thereof set apart for payment on
this Series C for all past Dividend  Periods for this Series C terminating on or
prior to the date of payment of any such  dividends  on the Common Stock or such
other series of preferred  stock and (ii)  sufficient  funds have been set apart
for payment of dividends on this Series C for the Dividend  Period  during which
payment is to be made for such current  Dividend  Period.  When full  cumulative
dividends  for all past and  current  Dividend  Periods are not paid or provided
for,  as  aforesaid,  upon the shares of this  Series C and any other  series of
preferred stock and any other class of capital stock of the Corporation ranking,
as to dividends, on a parity with this Series C (herein referred to as "Dividend
Parity  Stock"),  all  dividends  declared  upon shares of this Series C and any
other  Dividend  Parity  Stock shall be declared  pro rata so that the amount of
dividends  declared  per share on this  Series C and all other  Dividend  Parity
Stock  shall in all  cases  bear to each  other  the  same  ratio  that  accrued
dividends  per share on the  shares  of this  Series C and such  other  Dividend
Parity Stock bear to each other. Holders of shares of this Series C shall not be
entitled to any dividends, whether payable in cash, property or stock, in excess
of full cumulative dividends,  as herein provided, on this Series C. No interest
or sum of money in lieu of interest  shall be payable in respect of any dividend
payment  or  payments  on this  Series  C which  may have  accumulated  or be in
arrears.  As used  herein,  the phrase  "set apart" in respect of the payment of
dividends  shall require deposit of any funds in a bank or trust company that is
not an Affiliate of the Corporation in a separate deposit account maintained for
the benefit of the holders of this Series C.

         (d) Unless full cumulative  dividends on all outstanding shares of this
Series C shall have been paid for all past dividend  payment periods or declared
and set  apart  for  payment,  so  long  as any  shares  of  this  Series  C are
outstanding,  no Common  Stock or any  other  stock of the  Corporation  ranking
junior to or on a parity with this Series C as to dividends or upon  liquidation
and no warrants,  calls,  options or other rights to acquire  Common Stock,  any
equity security of the Corporation or other security exercisable or exchangeable
into Common Stock or any such other stock of the Corporation  shall be redeemed,
purchased or otherwise  acquired or retired for any consideration (or any moneys
be paid to or made available for a sinking fund for the redemption of any shares
of any such  stock) by the  Corporation  or any entity  directly  or  indirectly
controlled by the  Corporation  (except by conversion into or exchange for stock
of the  Corporation  or  such  entity  ranking  junior  to this  Series  C as to
dividends and upon liquidation).

         (e) If the percentage of dividends payable on the shares of this Series
C that is  deductible  under Section  243(a)(i) of the Internal  Revenue Code of
1986, as amended, is reduced below 70%, the dividend rate of this Series C shall
be increased,  during any period any such  deduction is in effect,  by an amount
equal to 5.829 basis points for each  percentage  point the 70% rate is reduced.
Thus,  for example,  if the dividend  rate on this Series C is then 8.75% and if
such  percentage  changes from 70% to 65%,  the  dividend  rate on this Series C
shall be increased to 9.04145%.

         Section 3. Redemption.

         (a) After  January  10,  1999,  the  shares  of this  Series C shall be
redeemable  by the  Corporation  in whole or,  from time to time,  in part.  The
shares of this Series C shall be redeemable by the Corporation at the redemption
prices  (expressed as a percentage of the  liquidation  preference  per share of
Series  C) as  follows,  plus in each case an amount  equal to all  accrued  and
unpaid  dividends  thereon (whether or not earned or declared) to the date fixed
for redemption.

         If redeemed during the twelve-month  period beginning January 10 of the
year indicated:

               Year                       Redemption Price Per Share
               ----                       --------------------------
               1999                                106.125%
               2000                                105.250
               2001                                104.375
               2002                                103.500
               2003                                102.625
               2004                                101.750
               2005                                100.875

         and at 100% per share thereafter.

         (b) In the event  that fewer  than all the  outstanding  shares of this
Series C are to be redeemed as permitted by this Section 3, the number of shares
to be redeemed shall be determined by the Board of Directors,  and the shares to
be redeemed  shall be  determined by lot or pro rata as may be determined by the
Board of  Directors  or by such other  method as may be approved by the Board of
Directors  that is  required to conform to any rule or  regulation  of any stock
exchange upon which the shares of this Series C may at the time be listed.

         (c) Notice of any redemption of shares of this Series C, specifying the
date fixed for  redemption  (herein  referred to as the  "Redemption  Date") and
place of redemption, shall be given by first class mail to each holder of record
of the shares to be  redeemed,  at his  address of record,  not more than 60 nor
less than 30 days prior to the  Redemption  Date.  Each such  notice  shall also
specify the  redemption  price  applicable to the shares to be redeemed and that
dividends on shares to be redeemed  shall cease to accrue and  accumulate on the
Redemption  Date. If less than all the shares owned by such stockholder are then
to be redeemed, the notice shall also specify the number of shares thereof which
are  to be  redeemed  and  the  fact  that  a new  certificate  or  certificates
representing any unredeemed shares shall be issued without cost to such holder.

         (d) Notice of  redemption  of shares of this Series C having been given
as provided in  paragraph  (c) of this Section 3, then,  unless the  Corporation
shall have defaulted in providing for the payment of the redemption price and an
amount  equal to all  accrued  and  unpaid  dividends  to the  Redemption  Date,
dividends  shall  cease to accrue  on the  shares  of this  Series C called  for
redemption at the Redemption Date, all rights of the holders thereof (except the
right to receive the  redemption  price and all accrued and unpaid  dividends to
the  Redemption  Date) shall  cease with  respect to such shares and such shares
shall not, after the Redemption  Date, be deemed to be outstanding and shall not
have  the  status  of  preferred  stock.  In case  fewer  than  all  the  shares
represented by any certificate are redeemed,  a new certificate  shall be issued
representing the unredeemed shares without cost to the holder thereof.

         (e) Any  shares  of this  Series C which  shall at any time  have  been
redeemed or converted  shall,  after such  redemption  or  conversion,  have the
status of authorized but unissued shares of preferred stock, without designation
as to series until such shares are once more  designated as part of a particular
series by the Board of Directors.

         (f) In the event that full  cumulative  dividends on this Series C have
not been  paid or  declared  and set  apart for  payment  for all past  Dividend
Periods,  no shares of this  Series C shall be redeemed  unless all  outstanding
shares of this Series C are simultaneously redeemed, and neither the Corporation
nor any entity  directly  or  indirectly  controlled  by the  Corporation  shall
purchase or otherwise  acquire any shares of this Series C;  provided,  however,
that the foregoing  shall not prevent the purchase or  acquisition  of shares of
this Series C pursuant to a purchase or exchange offer made on the same terms to
all  holders  of all  outstanding  shares of this  Series C or  pursuant  to the
exercise of the conversion right provided in Section 4.

         (g) Shares of this  Series C are not subject or entitled to the benefit
of a sinking fund.

         (h) In addition to the Corporation's  right to redeem any or all of the
Series C as provided in this  Section 3, upon the exercise by a holder of Series
C of the conversion  privilege pursuant to Section 4 below, the Corporation may,
by notice of redemption  given  pursuant to this Section 3 prior to the close of
business on the 10th business day after the date on which all of the  conditions
specified in paragraph  (b)(1) of Section 4 hereof are satisfied redeem all or a
part of the  shares of Series C so  surrendered  for  conversion  at a per share
redemption  price equal to (i) the Current  Market  Price (as defined in Section
4(d)(4) hereof) of the Corporation's Common Stock on the date the shares of this
Series C are  surrendered  for conversion  multiplied by the number of shares of
Common  Stock into which the Series C shares then  subject to the  Corporation's
notice of redemption would have been  convertible,  or (ii) the redemption price
specified in Section 3(a),  whichever of (i) or (ii) is higher.  This redemption
must be funded and completed  within three  business  days of the  Corporation's
notice, or the Corporation's right to redeem the shares of this Series C subject
to  the   Corporation's   notice   pursuant  to  this  paragraph  (h)  shall  be
extinguished.

         Section 4. Conversion.

         (a) Subject to and upon  compliance with the provisions of this Section
4,  and  subject  to the  Corporation's  right  to  redeem  shares  of  Series C
surrendered for conversion  pursuant to Section 3(h) hereof, on or after January
10, 1999, the holder of any shares of this Series C shall have the right, at its
option,  to  convert  the shares  into a number of fully paid and  nonassessable
shares of Common Stock  (calculated as to each conversion to the nearest 1/100th
of a share) equal to $_____ for each share surrendered for conversion divided by
the  Conversion  Price (as defined in paragraph  (d) of this Section 4 below) by
surrendering the shares to be converted, in the manner provided in paragraph (b)
of this Section 4 below;  provided  however,  that if the Corporation shall have
called  some or all of the shares of this  Series C for  redemption,  such right
shall  terminate  on the  close  of  business  on the  third  business  day next
preceding the date fixed for redemption  unless the Corporation has defaulted in
making or  providing  for the  payment  due on the date  fixed  for  redemption.
Anything  herein to the  contrary  notwithstanding,  the shares of this Series C
shall become immediately convertible under the circumstances, and subject to the
terms and conditions, set forth in paragraph (i) of this Section 4.

         (b) (1) In order to exercise the  conversion  privilege,  the holder of
         each  share  of this  Series  C to be  converted  shall  surrender  the
         certificate  representing  such share to the Conversion  Agent for this
         Series C appointed for such purpose by the Corporation (the "Conversion
         Agent"), or, if no Conversion Agent has been appointed or if the holder
         has not received notice of such  appointment,  then to the Corporation,
         with the Notice of Election to Convert on the back of said  certificate
         duly  completed  and signed,  together with funds equal to the Dividend
         Amount,  if any,  required  to be paid under  paragraph  (b)(2) of this
         Section 4 below, at the principal office of the Conversion Agent or the
         Corporation,  as the  case  may  be.  Unless  the  shares  issuable  on
         conversion  are to be  issued in the same name as the name in which the
         shares of this  Series C are  registered,  each share  surrendered  for
         conversion  shall be accompanied  by  instruments of transfer,  in form
         satisfactory  to the  Corporation,  duly  executed by the holder or its
         duly  authorized  attorney and by funds in an amount  sufficient to pay
         any transfer or similar tax.

                  (2) The  holders  of shares  of this  Series C at the close of
         business  on a Dividend  Record  Date shall be  entitled to receive the
         dividend payable on those shares on the corresponding  Dividend Payment
         Date  notwithstanding  the  conversion of the shares after the Dividend
         Record Date or the Corporation's default in payment of the dividend due
         on the  Dividend  Payment  Date.  However,  shares  of  this  Series  C
         surrendered  for  conversion  during  the period  between  the close of
         business on any Dividend Record Date and the opening of business on the
         corresponding   Dividend   Payment  Date  (except   shares  called  for
         redemption on a date fixed for  redemption  during that period) must be
         accompanied  by payment of an amount equal to the  dividend  payable on
         the shares on the Dividend  Payment Date (the "Dividend  Amount").  The
         dividend with respect to a share of this Series C called for redemption
         during the period  from the close of business on the Record Date to the
         opening of business on the corresponding  Dividend Payment Date will be
         payable upon such Dividend Payment Date, and the holder converting such
         share of this  Series C need not  include  a payment  of such  dividend
         amount  upon  surrender  of such share of this Series C. The holders of
         shares  of this  Series  C on a  Dividend  Record  Date  who (or  whose
         transferees)  convert any of those shares on or after the corresponding
         Dividend  Payment  Date  will  receive  the  dividend  payable  by  the
         Corporation  on those shares of this Series C on the  Dividend  Payment
         Date,  and  need  not  include  payment  of the  Dividend  Amount  upon
         surrender of those shares for conversion. Except as provided above, the
         Corporation  shall make no payment or adjustment for accrued and unpaid
         dividends  on shares of this Series C,  whether or not in  arrears,  on
         conversion  of those  shares,  or for dividends on the shares of Common
         Stock issued upon the conversion.

                  (3) As promptly as practicable after the surrender by a holder
         of the certificates for shares of this Series C in accordance with this
         paragraph (b), and subject to the Corporation's  right to redeem all or
         a part of such Series C shares as provided in Section 3(h) hereof,  the
         Corporation  shall  issue  and  shall  deliver  at  the  office  of the
         Conversion Agent to the holder,  or on its written order, a certificate
         or certificates  for the number of full shares of Common Stock issuable
         upon the  conversion of those shares in accordance  with the provisions
         of this paragraph (b)(3),  and any fractional  interest in respect of a
         share of Common Stock arising upon the  conversion  shall be settled as
         provided in paragraph (c) of this Section 4 below.

                  (4) Unless the  Corporation  shall have exercised its right to
         redeem the shares of Series C surrendered  for  conversion  pursuant to
         this Section 4, each  conversion  shall be deemed to have been effected
         as of the close of business on the 10th  business day after the date on
         which  all of the  conditions  specified  in  paragraph  (b)(1) of this
         Section 4 above shall have been  satisfied,  and, the person or persons
         in whose name or names any  certificate or  certificates  for shares of
         Common Stock shall be issuable upon such conversion  shall be deemed to
         have  become  the  holder or  holders of record of the shares of Common
         Stock  represented by those  certificates at such time on such date and
         such conversion shall be at the Conversion Price in effect at such time
         on such date,  unless the stock transfer books of the Corporation shall
         be closed on that date,  in which event such person or persons shall be
         deemed to have  become such holder or holders of record at the close of
         business on the next  succeeding day on which such stock transfer books
         are  open,  but such  conversion  shall be at the  Conversion  Price in
         effect on the 10th  business  day after the date upon  which all of the
         conditions  specified in paragraph (b)(1) of this Section 4 above shall
         have  been  satisfied.  All  shares  of  Common  Stock  delivered  upon
         conversion  of this  Series C will upon  delivery  be duly and  validly
         issued and fully paid and nonassessable,  free of all liens and charges
         and not  subject  to any  preemptive  rights.  Upon  the  surrender  of
         certificates  representing  shares of this Series C to be converted and
         the  failure of the  Corporation  to  provide  to the holder  thereof a
         notice of  redemption  pursuant  to  paragraph  (h) of Section 3 hereof
         prior to the  10th  business  day  after  the date on which  all of the
         conditions  specified in paragraph  (b)(1) of this Section 4 shall have
         been satisfied,  the shares shall no longer be deemed to be outstanding
         and all rights of a holder with respect to the shares  surrendered  for
         conversion shall immediately  terminate except the right to receive the
         Common  Stock  or other  securities,  cash or other  assets  as  herein
         provided   (including   without  limitation  any  dividend  payable  as
         specified in paragraph (b)(1) of this Section 4 above).

         (c) No fractional shares or securities  representing  fractional shares
of Common Stock shall be issued upon conversion of this Series C. Any fractional
interest in a share of Common Stock resulting from conversion of a share of this
Series C shall be paid in cash (computed to the nearest cent) based on the price
(as defined in paragraph  (d)(4) of this Section 4 below) of the Common Stock on
the Trading Day (as defined in paragraph (d)(4) below) next preceding the day of
conversion.  If more than one share shall be  surrendered  for conversion at one
time by the same holder,  the number of whole  shares of Common  Stock  issuable
upon the conversion shall be computed on the basis of the aggregate  Liquidation
Preference  (as such term is defined in paragraph (a) of Section 7 below) of the
shares of this Series C so surrendered.

         (d) The  "Conversion  Price" per share of this Series C shall be $____,
subject to adjustment from time to time as follows:

                  (1) In case the Corporation shall (1) pay a dividend or make a
         distribution  on its Common  Stock in shares of its Common  Stock,  (2)
         subdivide its outstanding Common Stock into a greater number of shares,
         or (3) combine its  outstanding  Common Stock into a smaller  number of
         shares,  the Conversion Price in effect immediately prior to such event
         shall be  proportionally  adjusted  so that the  holder of any share of
         this Series C thereafter  surrendered for conversion  shall be entitled
         to  receive  the  number  and kind of  shares  of  Common  Stock of the
         Corporation  which such holder would have been  entitled to receive had
         the share been  converted  immediately  prior to the  happening of such
         event.  An  adjustment  made  pursuant to this  paragraph  (d)(1) shall
         become  effective  immediately  after the record  date in the case of a
         dividend or distribution except as provided in paragraph (d)(7) of this
         Section  4 below,  and shall  become  effective  immediately  after the
         effective  date  in the  case of  subdivision  or  combination.  If any
         dividend or distribution is not paid or made, the Conversion Price then
         in effect shall be appropriately readjusted.

                  (2) In case the Corporation  shall issue rights or warrants to
         all holders of its Common Stock  entitling them (for a period  expiring
         within 45 days after the record date mentioned  below) to subscribe for
         or  purchase  Common  Stock at a price per share less than the  Current
         Market Price (as defined in  paragraph  (d)(4) of this Section 4 below)
         of the  Common  Stock  at the  record  date  for the  determination  of
         stockholders entitled to receive the rights or warrants, the Conversion
         Price in effect  immediately  prior to the  issuance  of such rights or
         warrants shall be adjusted so that it shall equal the price  determined
         by multiplying the Conversion Price in effect  immediately prior to the
         date of  issuance  of the rights or warrants by a fraction of which the
         numerator shall be the number of shares of Common Stock  outstanding on
         the date of  issuance  of the  rights or  warrants  plus the  number of
         shares of Common Stock which the aggregate  offering price of the total
         number of  shares  of  Common  Stock so  offered  for  subscription  or
         purchase  would  purchase  at the Current  Market  Price at that record
         date,  and of which the  denominator  of which  shall be the  number of
         shares of  Common  Stock  outstanding  on the date of  issuance  of the
         rights or warrants plus the number of additional shares of Common Stock
         for  subscription  or  purchase.  The  adjustment  provided for in this
         paragraph (d)(2) shall be made successively whenever any such rights or
         warrants are issued, and shall become effective immediately,  except as
         provided in paragraph  (d)(7) of this Section 4 below after such record
         date. In determining whether any rights or warrants entitle the holders
         of the Common Stock to subscribe for or purchase shares of Common Stock
         at less than the Current Market Price, and in determining the aggregate
         offering price of the shares of Common Stock so offered, there shall be
         taken into account any  consideration  received by the  Corporation for
         such rights or warrants, the value of such consideration, if other than
         cash, to be determined  by the Board (whose  determination,  if made in
         good  faith,  shall be  conclusive).  If any or all of such  rights  or
         warrants are not so issued or expire or terminate  without  having been
         exercised,  the Conversion  Price then in effect shall be appropriately
         readjusted.

                  (3) In case the Corporation shall distribute to all holders of
         its Common Stock any shares of capital stock of the Corporation  (other
         than Common Stock) or evidences of  indebtedness  or assets  (excluding
         cash  dividends or  distributions  paid from  retained  earnings of the
         Corporation)  or rights or warrants to subscribe for or purchase any of
         its securities (excluding those referred to in paragraph (d)(2) of this
         Section 4 above) then, in each such case, the Conversion Price shall be
         adjusted so that it shall equal the price determined by multiplying the
         Conversion  Price  in  effect  immediately  prior  to the  date  of the
         distribution  by a fraction the numerator of which shall be the Current
         Market  Price of the Common  Stock on the record date  mentioned  below
         less the then fair  market  value (as  determined  by the Board,  whose
         determination,  if made in good  faith,  shall be  conclusive)  of that
         portion of the capital stock or assets or evidences of  indebtedness so
         distributed, or of the rights or warrants so distributed, applicable to
         one share of Common Stock,  and the  denominator  of which shall be the
         Current  Market  Price of the  Common  Stock on the record  date.  Such
         adjustment  shall become effective  immediately,  except as provided in
         paragraph (d)(4) of this Section 4 below, after the record date for the
         determination of stockholders entitled to receive such distribution. If
         any such  distribution  is not made or if any or all of such  rights or
         warrants  expire  or  terminate  without  having  been  exercised,  the
         Conversion Price then in effect shall be appropriately readjusted.

                  (4) For the purpose of any computation under paragraphs (d)(2)
         or (d)(3) of this Section 4 above,  the "Current  Market  Price" of the
         Common Stock at any date shall be the average of the last reported sale
         prices  per  share for the ten  consecutive  Trading  Days (as  defined
         below) preceding the date of such  computation.  The last reported sale
         price for each day  shall be (i) the last  reported  sale  price of the
         Common Stock on the National Market System of the National  Association
         of Securities  Dealers,  Inc.  Automated  Quotation System (the "Nasdaq
         National   Market   System"),   or  any  similar  system  of  automated
         dissemination of quotations of securities prices then in common use, if
         so quoted,  or (ii) if not quoted as  described in clause (i), the mean
         between the high bid and low asked  quotations  for the Common Stock as
         reported by the National Quotation Bureau  Incorporated if at least two
         securities  dealers have inserted both bid and asked quotations for the
         Common Stock on at least five of the ten  preceding  days,  or (iii) if
         the Common  Stock is listed or  admitted  for  trading on any  national
         securities  exchange,  the last sale price, or the closing bid price if
         no sale  occurred,  of the  Common  Stock on the  principal  securities
         exchange on which the Common  Stock is listed.  If the Common  Stock is
         quoted on a national  securities or central market system, in lieu of a
         market or quotation  system  described  above,  the last  reported sale
         price shall be determined in the manner set forth in clause (ii) of the
         preceding  sentence if bid and asked quotations are reported but actual
         transactions  are not,  and in the manner set forth in clause  (iii) of
         the preceding sentence if actual transactions are reported.  If none of
         the  conditions set forth above is met, the last reported sale price of
         the Common Stock on any day or the average of such last  reported  sale
         prices for any period  shall be the fair market  value of such class of
         stock as  determined  by a member firm of the New York Stock  Exchange,
         Inc.  selected by the  Corporation.  As used  herein the term  "Trading
         Days"  means (x) if the Common  Stock is quoted on the Nasdaq  National
         Market  System or any  similar  system of  automated  dissemination  of
         quotations  of securities  prices,  days on which trades may be made on
         such system,  or (y) if not quoted as described in clause (x),  days on
         which  quotations  are  reported  by  the  National   Quotation  Bureau
         Incorporated,  or (z) if the  Common  Stock is listed or  admitted  for
         trading  on any  national  securities  exchange,  days  on  which  such
         national securities exchange is open for business.

                  (5) No  adjustment in the  Conversion  Price shall be required
         unless such  adjustment  would require a change of at least one percent
         in the Conversion Price; provided,  however, that any adjustments which
         by reason of this paragraph (d)(5) are not required to be made shall be
         carried  forward and taken into account in any  subsequent  adjustment;
         and provided,  further,  that adjustment  shall be required and made in
         accordance  with the  provisions  of this  Section  4 (other  than this
         paragraph  (d)(5)) not later than such time as may be required in order
         to  preserve  the tax free nature of a  distribution  to the holders of
         shares of Common Stock. All calculations  under this Section 4 shall be
         made to the nearest cent or the nearest one  hundredth  of a share,  as
         the  case  may be.  Anything  in  this  paragraph  (d) to the  contrary
         notwithstanding,  the  Corporation  shall  be  entitled  to  make  such
         reductions in the  Conversion  Price,  in addition to those required by
         this  paragraph  (d), as it in its  discretion  shall  determine  to be
         advisable in order that any stock dividend,  subdivision or combination
         of shares,  distribution  of  capital  stock or rights or  warrants  to
         purchase  stock  or  securities,   or   distribution  of  evidences  of
         indebtedness or assets (other than cash dividends or distributions paid
         from retained  earnings)  hereinafter  made by the  Corporation  to its
         stockholders  shall be a tax free  distribution  for federal income tax
         purposes.

                  (6)  Whenever  the  Conversion  Price is  adjusted,  as herein
         provided, the Corporation shall promptly file with the Conversion Agent
         an officers'  certificate  setting forth the Conversion Price after the
         adjustment and setting forth a brief  statement of the facts  requiring
         the adjustment,  which certificate shall be conclusive  evidence of the
         correctness  of  the   adjustment.   Promptly  after  delivery  of  the
         certificate,  the Corporation  shall prepare a notice of the adjustment
         of the Conversion Price setting forth the adjusted Conversion Price and
         the date on which the adjustment  becomes  effective and shall mail the
         notice of such adjustment of the Conversion Price to the holder of each
         share of this Series C at such  holder's  last  address as shown on the
         stock books of the Corporation.

                  (7) In any case in which this  paragraph  (d) provides that an
         adjustment shall become effective  immediately  after a record date for
         an event,  the  Corporation may defer until the occurrence of the event
         (i) issuing to the holder of any share of this Series C converted after
         the record date and before the  occurrence of the event the  additional
         shares of Common Stock  issuable  upon the  conversion by reason of the
         adjustment  required  by the  event  over and above  the  Common  Stock
         issuable upon such  conversion  before giving effect to the  adjustment
         and  (ii)  paying  to the  holder  any  amount  in  cash in lieu of any
         fractional share pursuant to paragraph (c) of this Section 4 above.

         (e)      If:

                  (1)  the  Corporation  shall  authorize  the  granting  to the
         holders of the Common Stock of rights or warrants to  subscribe  for or
         purchase any shares of any class or any other rights or warrants; or

                  (2) there shall be any  reclassification  of the Common  Stock
         (other than a subdivision  or  combination  of the  outstanding  Common
         Stock and other than a change in the par value, or from par value to no
         par value,  or from no par value to par value),  or any  consolidation,
         merger,  or  statutory  share  exchange to which the  Corporation  is a
         party, or any sale or transfer of all or  substantially  all the assets
         of the Corporation; or

                  (3) there shall be a voluntary or an involuntary  dissolution,
         liquidation or winding up of the Corporation;

then the  Corporation  shall cause to be filed with the  Conversion  Agent,  and
shall  cause to be mailed  to the  holders  of shares of this  Series C at their
addresses as shown on the stock books of the Corporation, at least 15 days prior
to the applicable date hereinafter  specified,  a notice stating (i) the date on
which a record is to be taken for the purpose of the dividend,  distribution  or
rights or warrants, or, if a record is not to be taken, the date as of which the
holders of Common Stock of record to be entitled to the  dividend,  distribution
or  rights  or  warrants  are to be  determined  or (ii) the  date on which  the
reclassification,   consolidation,   merger,  statutory  share  exchange,  sale,
transfer,  dissolution,   liquidation  or  winding  up  is  expected  to  become
effective,  and the date as of which it is expected that holders of Common Stock
of record  shall be  entitled  to  exchange  their  shares  of Common  Stock for
securities   or  other   property   deliverable   upon   the   reclassification,
consolidation,  merger, statutory share exchange,  sale, transfer,  dissolution,
liquidation  or winding up. Failure to give any such notice or any defect in the
notice shall not affect the legality or validity of the proceedings described in
this paragraph (e).

         (f) (1) The Corporation covenants that it will at all times reserve and
         keep available,  free from preemptive  rights,  out of the aggregate of
         its authorized but unissued shares of Common Stock or its issued shares
         of Common  Stock  held in its  treasury,  or both,  for the  purpose of
         effective  conversions  of this  Series C the full  number of shares of
         Common Stock deliverable upon the conversion of all outstanding  shares
         of this  Series  C not  theretofore  converted.  For  purposes  of this
         paragraph  (f),  the number of shares of Common  Stock  which  shall be
         deliverable  upon the  conversion  of all  outstanding  shares  of this
         Series C shall be  computed  as if at the time of  computation  all the
         outstanding shares were held by a single holder.

                  (2) Before  taking any action which would cause an  adjustment
         reducing the Conversion  Price below the then par value (if any) of the
         shares of Common Stock  deliverable  upon  conversion of this Series C,
         the  Corporation  will take any  corporate  action  which  may,  in the
         opinion of its counsel,  be necessary in order that the Corporation may
         validly and legally issue fully paid and nonassessable shares of Common
         Stock at the adjusted Conversion Price.

                  (3) The Corporation will endeavor to list the shares of Common
         Stock required to be delivered upon  conversion of this Series C, prior
         to the delivery,  upon each national securities exchange,  if any, upon
         which the outstanding Common Stock is listed at the time of delivery.

                  (4)  Prior  to  the  delivery  of  any  securities  which  the
         Corporation  shall be  obligated  to deliver  upon  conversion  of this
         Series  C,  the  Corporation  will  endeavor,  in  good  faith  and  as
         expeditiously  as  possible,  to comply with all federal and state laws
         and  regulations   thereunder   requiring  the  registration  of  those
         securities  with, or any approval of or consent to the delivery thereof
         by, any governmental authority.

         (g) The Corporation  will pay any and all documentary  stamp or similar
issue or transfer taxes payable in respect of the issue or delivery of shares of
Common Stock on conversion of this Series C pursuant hereto; provided,  however,
that the  Corporation  shall not be required to pay any tax which may be payable
in respect of any transfer involved in the issue or delivery of shares of Common
Stock in a name other than that of the holder of this  Series C to be  converted
and no such  issue or  delivery  shall  be made  unless  and  until  the  person
requesting the issue or delivery has paid to the  Corporation  the amount of any
such tax or has established,  to the  satisfaction of the Corporation,  that the
tax has been paid.

         (h) In case of any  reclassification or change of outstanding shares of
Common Stock (other than change in par value,  or as a result of  subdivision or
combination), or in case of any consolidation of the Corporation with, or merger
of the Corporation  with or into, any other entity that requires the vote of the
holders  of  Common  Stock  or  that  results  in  a  reclassification,  change,
conversion,  exchange or cancellation  of outstanding  shares of Common Stock or
any  sale  or  transfer  of  all or  substantially  all  of  the  assets  of the
Corporation,  each holder of shares of this Series C then outstanding  shall, in
connection with such  transaction,  have the right to convert the shares of this
Series C held by the  holder  into the kind and amount of  securities,  cash and
other  property  which the holder would have been  entitled to receive upon such
reclassification,  change, consolidation, merger, sale or transfer if the holder
had held the Common Stock  issuable  upon the  conversion  of the shares of this
Series C  immediately  prior  to the  reclassification,  change,  consolidation,
merger, sale or transfer.

         (i)  In  the  event  that  the   Corporation   shall   consummate   any
consolidation or merger or similar business  combination,  pursuant to which the
outstanding  shares of Common Stock are by operation of law exchanged solely for
or changed,  reclassified  or converted  into stock,  securities  or cash or any
other property, or any combination thereof, then provision shall be made so that
shares of this  Series C that are not  immediately  converted  and  receive  the
consideration  provided in paragraph (h) of this Section 4, shall, in connection
with such consolidation,  merger or similar business combination,  be assumed by
and shall become  preferred  stock of such  successor or resulting  corporation,
having in respect of such  corporation,  insofar as  possible,  the same powers,
preferences  and  relative  rights,  and  the  qualifications,   limitations  or
restrictions  thereon,  that  this  Series  C  had  immediately  prior  to  such
transaction,  except  that after such  transaction  each share of this  Series C
shall be immediately convertible, otherwise on the terms and conditions provided
by  Section  4, into the nature and kind of  consideration  so  receivable  by a
holder of the number of shares of Common  Stock  into which such  shares of this
Series C could have been converted  immediately prior to such  transaction.  The
rights  of this  Series C as  preferred  stock of such  successor  or  resulting
corporation shall  successively be subject to adjustments  pursuant to Section 4
and paragraph (d) of this Section 4 hereof after any such  transaction as nearly
equivalent as practicable to the adjustment provided for by such paragraph prior
to such  transaction.  The  Corporation  shall not  consummate  any such merger,
consolidation or similar  transaction unless all then outstanding shares of this
Series C (other than such shares that are converted pursuant to paragraph (h) of
this Section 4) shall be assumed and  authorized  by the  successor or resulting
corporation as aforesaid.

         Section 5. Preemptive Rights.  Shares of this Series C are not entitled
to any  preemptive  rights to acquire  any  unissued  shares of any stock of the
Corporation,  now or  hereafter  authorized,  or  any  other  securities  of the
Corporation,  whether or not convertible into shares of stock of the Corporation
or carrying a right to subscribe to or acquire any such shares of stock.

         Section 6. Voting. Except as required by law, the shares of this Series
C shall  not have any  voting  powers,  either  general  or  special,  except as
provided in this Section 6:

         (a) Unless the vote of the holders of a greater  number of shares shall
then be required by law, the affirmative vote of the holders of at least 66-2/3%
of all of the shares of this Series C at the time outstanding given in person or
by proxy,  at a meeting  called for the purpose,  on which matter the holders of
shares of this  Series C shall  vote  together  as a  separate  class,  shall be
necessary to authorize,  effect or validate any amendment,  alteration or repeal
of any of the provisions of the Certificate of  Incorporation of the Corporation
or of any  certificate,  amendatory or  supplemental  thereto  which  amendment,
alteration  or  repeal  would,  if  effected,   adversely   affect  the  powers,
preferences, rights or privileges of this Series C other than any such amendment
or alteration subject to paragraph (b) of this Section 6.

         (b)  Notwithstanding  anything  set forth herein to the  contrary,  the
Board of Directors of the Corporation  without the vote of the holders of shares
of this Series C may authorize and issue  additional  shares of Common Stock and
preferred  stock ranking on a parity as to dividends and upon  liquidation  with
the  shares of this  Series C. No class or  series of equity  securities  of the
Corporation  may  rank  senior  to  this  Series  C  as  to  dividends  or  upon
liquidation.

         (c) (1) So long as any shares of this Series C are outstanding,  if the
         Corporation  shall have failed to pay full cumulative  dividends on all
         outstanding shares of this Series C for four Dividend Periods,  whether
         or not  consecutive,  the number of directors of the Corporation  shall
         automatically  be  increased  by two,  and the holders of this Series C
         shall have the right,  voting  together as a class and separately  from
         all other classes and series, to elect such two additional directors at
         a special  meeting of holders of the shares of this Series C to be held
         for the purpose of electing directors and thereafter at each successive
         annual meeting of stockholders. The right of the holders of this Series
         C to elect such members of the Board of  Directors  as aforesaid  shall
         continue until full cumulative  dividends for all past Dividend Periods
         on this Series C have been paid or declared and set apart for payment.

                  (2) Each  director  elected by the  holders  of this  Series C
         shall  comply with the  requirements  of New Jersey law  applicable  to
         directors  of a New  Jersey  corporation  and  with  all  federal  laws
         applicable to directors of a savings and loan holding  company.  Unless
         otherwise  required  by law,  directors  elected by the holders of this
         Series C shall  not  become  members  of any of the  three  classes  of
         directors  otherwise  required by the Certificate of Incorporation  and
         By-laws of the  Corporation  with  respect to the  remaining  directors
         elected by other  classes or series of stock  entitled to vote therefor
         but shall serve until the next annual meeting or until their respective
         successors  shall be  elected  and shall  qualify.  At such time as all
         cumulative  dividends  have been paid in full,  the voting right of the
         holders of this  Series C shall,  without  further  action,  terminate,
         subject to revesting in the event of each and every subsequent  failure
         of the  Corporation to pay such  dividends for the requisite  number of
         periods described above.

                  (3) The term of office of all directors elected by the holders
         of this Series C in office at any time when the aforesaid  voting right
         is vested in such holders  shall  terminate  upon the election of their
         successors  at any  meeting  of  stockholders  held for the  purpose of
         electing directors,  provided,  however,  that, without further action,
         and unless otherwise required by law, any director that shall have been
         elected by holders of this Series C as  provided  herein may be removed
         at any time,  either with or without cause, by the affirmative  vote of
         the  holders  of record of a  majority  of  outstanding  shares of this
         Series C, voting separately as one class, at a duly held meeting of the
         holders of this Series C.

                  (4) Upon the later of any termination of the aforesaid  voting
         right in accordance with the foregoing  provisions or the expiration of
         the minimum  term of office  required by law, the term of office of all
         directors elected by the holders of this Series C pursuant thereto then
         in office shall,  without further action,  thereupon  terminate  unless
         otherwise  required  by law.  Upon  such  termination,  the  number  of
         directors constituting the board of directors of the Corporation shall,
         without  further  action,  be  reduced  by two,  subject  always to the
         increase of the number of directors  pursuant to the provisions of this
         paragraph  (c) in the case of the future  right of such holders of this
         Series C to elect directors as provided herein.

                  (5) Unless  otherwise  required by law, in case of any vacancy
         occurring  among the directors so elected by the holders of this Series
         C, the  remaining  director  may appoint a successor to hold office for
         the unexpired term of the director whose place shall be vacant,  and if
         all directors so elected shall cease to serve as directors before their
         term shall expire,  the holders of this Series C then  outstanding may,
         at a meeting of such holders duly held, elect successors to hold office
         for the unexpired terms of the directors whose places shall be vacant.

                  (6) The  directors  elected by the holders of this Series C in
         accordance  with the provisions of this paragraph (c) shall be entitled
         to one vote per director on any matter and otherwise to the same rights
         and privileges as all other directors of the Corporation.

                  (7) So long as any  shares of this  Series C are  outstanding,
         the Certificate of Incorporation  and By-laws of the Corporation  shall
         contain  provisions  ensuring  that  the  number  of  directors  of the
         Corporation  shall at all times be such that the exercise by the holder
         of shares of this  Series C of the right to elect  directors  under the
         circumstances  provided in this  paragraph (c) will not  contravene any
         provisions  of  the  Corporation's   Certificate  of  Incorporation  or
         By-laws.

                  (8) On any  matter on which the  holders  of Series C shall be
         entitled  to vote,  they shall be  entitled  to one vote for each share
         held.  The  holders of Series C shall  vote only as a  separate  class;
         their  votes  shall not be  counted  together  with the  holders of the
         Common  Stock or any  other  class or series  of  Preferred  Stock as a
         single class. At any meeting of stockholders held while holders of this
         Series C have the voting  power set forth in this  paragraph  (c),  the
         holders of a majority of the then  outstanding  shares of this Series C
         who are present in person or by proxy shall be sufficient to constitute
         a quorum for the election of directors as herein provided.

         (d)  Notwithstanding  anything to the contrary in Chapter 11 of the New
Jersey Business  Corporation Act, the holders of this Series C shall be entitled
to dissenters'  rights pursuant to, and to the fullest extent  permitted by, the
Chapter 11 of the New Jersey  Business  Corporation Act in the event of a merger
or  consolidation  in which the Corporation is a constituent  corporation or the
sale of substantially all of the assets of the Corporation.

         Section 7. Liquidation Rights.

         (a) Upon the  voluntary  or  involuntary  liquidation,  dissolution  or
winding up of the Corporation,  the holders of the shares of this Series C shall
be  entitled  to receive  out of the  assets of the  Corporation  available  for
distribution  to  stockholders  under  applicable  law,  before  any  payment or
distribution  of assets  shall be made on the Common Stock or on any other class
or  series of stock of the  Corporation  ranking  junior  to this  Series C upon
liquidation, the amount of $___ per share (the "Liquidation Preference"), plus a
sum equal to all  dividends  accrued on such  shares  (whether  or not earned or
declared  ) and unpaid to the date fixed for such  liquidation,  dissolution  or
winding up. The sale,  conveyance,  exchange or  transfer  (for cash,  shares of
stock,  securities  or  other  consideration)  of all or  substantially  all the
property  and  assets of the  Corporation  shall  not be  deemed a  dissolution,
liquidation or winding up of the Corporation for the purposes of this Section 7,
nor shall the merger or  consolidation of the Corporation into or with any other
corporation  or  association  or  the  merger  or  consolidation  of  any  other
corporation  or  association  into or with the  Corporation,  be  deemed to be a
dissolution,  liquidation or winding up of the  Corporation  for the purposes of
this Section 7.

         (b) After the payment in cash (in New York Clearing  House funds or its
equivalent)  to  the  holders  of the  shares  of  this  Series  C of  the  full
preferential  amounts for the shares of this Series C, as set forth in paragraph
(a) of this Section 7 the holders of this Series C as such shall have no further
right or claim to any of the remaining assets of the Corporation.

         (c)  In  the  event  the  assets  of  the  Corporation   available  for
distribution  to the  holders of shares of this Series C upon any  voluntary  or
involuntary  liquidation,  dissolution or winding up of the Corporation shall be
insufficient  to pay in full all  amounts to which  such  holders  are  entitled
pursuant to paragraph  (a) of this Section 7, no  distribution  shall be made on
account of any shares of any other series of preferred  stock or any other class
of stock of the Corporation ranking on a parity with the shares of this Series C
upon such liquidation,  dissolution or winding up unless  proportionate  amounts
shall be paid on account of the shares of this Series C, ratably,  in proportion
to the full  amounts to which  holders of all such shares  which are on a parity
with  the  shares  of  this  Series  C  are  respectively   entitled  upon  such
dissolution, liquidation or winding up.

         Section 8. Rank.  The  Corporation  shall not issue any other series of
preferred  stock ranking  senior to this Series C as to the payment of dividends
or upon liquidation or any other series of any equity securities  ranking senior
to this  Series  C as to the  payment  of  dividends  or upon  liquidation.  The
Corporation  may issue  shares of Common Stock and any other series of preferred
stock  ranking  junior to or on a parity with this Series C as to the payment of
dividends or upon liquidation. For purposes of this certificate of designations,
any stock of any series or class of the Corporation shall be deemed to rank:

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

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

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

         Section 9. Reports and Notices.  So long as any shares of this Series C
shall be outstanding,  the Corporation shall provide to the holder or holders of
such shares copies of all annual, quarterly and other reports of the Corporation
and copies of all stockholder  notices of the Corporation  when and as furnished
to the holders of the Common Stock.

         Section  10.  Restrictions  on  Transfer.  No transfer of the shares of
Series C may be made to any person if,  after  giving  effect to such  transfer,
such person would  beneficially  own more than 25% of the issued and outstanding
shares of Series C then outstanding.


<PAGE>


                                 EXHIBIT 5.19-1

                          FORM OF MSB AFFILIATE LETTER


                                December __, 1997

HUBCO, Inc.
1000 MacArthur Boulevard
Mahwah, New Jersey 07430

Gentlemen:

                  I am  delivering  this  letter to you in  connection  with the
proposed  acquisition (the "Merger") of MSB Bancorp,  Inc. (the  "Company"),  by
HUBCO,  Inc., a New Jersey  corporation  and  registered  bank  holding  company
("HUBCO"),  pursuant to the Agreement and Plan of Merger dated December 15, 1997
(the  "Agreement")  between  the  Company,  its  bank  subsidiary,   and  HUBCO.
Capitalized  terms  used  herein and not  otherwise  defined  have the  meanings
assigned to them in the Agreement. I currently own shares of MSB Common Stock. I
own no shares of MSB Preferred  Stock. As a result of the Merger, I will receive
shares of HUBCO Common Stock in exchange for my MSB Common Stock.

                  I have been  advised  that as of the date of this letter I may
be  deemed to be an  "affiliate"  of the  Company,  as the term  "affiliate"  is
defined  for  purposes  of  paragraphs  (c) and (d) of Rule 145 of the rules and
regulations  promulgated under the Securities Act of 1933, as amended (the "1933
Act")  by the  Securities  and  Exchange  Commission  ("SEC")  and  as the  term
"affiliate" is used for purposes of the SEC's rules and  regulations  applicable
to the  determination  of whether a merger can be accounted for as a "pooling of
interests" as specified in the SEC's  Accounting  Series Release 135, as amended
by Staff Accounting Bulletins Nos. 65 and 76 ("ASR 135").

                  I represent to and agree with HUBCO that:

                  A. Transfer Review  Restrictions.  During the period beginning
on the date hereof and ending 30 days prior to the consummation of the Merger, I
shall not sell, transfer, reduce my risk with respect to or otherwise dispose of
("transfer")  any MSB Stock owned by me, and I shall not permit any relative who
shares my home, or any person or entity who or which I control,  to transfer any
MSB Stock owned by such person or entity,  without notifying HUBCO in advance of
the proposed  transfer and giving HUBCO a reasonable  opportunity  to review the
transfer before it is consummated. HUBCO, if advised to do so by its independent
public  accountants,  may instruct me not to make or permit the transfer because
it may  interfere  with the "pooling of  interests"  treatment of the Merger.  I
shall abide by any such instructions.

                  B. Transfer  Restrictions During Merger Consummation Period. I
shall  not  transfer  any MSB Stock  owned by me,  and I shall  not  permit  any
relative who shares my home, or any person or entity who or which I control,  to
transfer  any MSB  Stock  owned by such  person  or  entity  during  the  period
beginning 30 days prior to the consummation of the Merger and ending immediately
after  financial  results  covering  at  least 30 days of  post-Merger  combined
operations have been published by HUBCO by means of the filing of a Form 10-Q or
Form 8-K under the Securities Exchange Act of 1934, as amended,  the issuance of
a quarterly  earnings  report,  or any other public issuance which satisfies the
requirements  of ASR 135.  For  purposes  of this  paragraph  only,  "MSB Stock"
includes HUBCO Common Stock is converted.

                  C.  Compliance  with Rule 145.  I have been  advised  that the
issuance of HUBCO Common  Stock to me pursuant to the Merger will be  registered
with the SEC  under  the  1933  Act on a  Registration  Statement  on Form  S-4.
However, I have also been advised that, since I may be deemed to be an affiliate
of the Company at the time the Merger is submitted  for a vote of the  Company's
stockholders,  any transfer by me of HUBCO Common Stock is restricted under Rule
145 promulgated by the SEC under the 1933 Act. I agree not to transfer any HUBCO
Common Stock received by me or any of my affiliates  unless (i) such transfer is
made in conformity with the volume and other limitations of Rule 145 promulgated
by the SEC under the 1933 Act, (ii) in the opinion of HUBCO's counsel or counsel
reasonably   acceptable  to  HUBCO,  such  transfer  is  otherwise  exempt  from
registration  under the 1933 Act or (iii) such transfer is registered  under the
1933 Act.

                  D. Stop Transfer Instructions;  Legend on Certificates. I also
understand  and agree that stop transfer  instructions  will be given to HUBCO's
transfer agents with respect to the HUBCO Common Stock received by me and any of
my  affiliates  and that there will be placed on the  certificates  of the HUBCO
Common  Stock  issued  to me and  any  of my  affiliates,  or any  substitutions
therefor, a legend stating in substance:

                  "THE SHARES  REPRESENTED BY THIS  CERTIFICATE WERE ISSUED IN A
         TRANSACTION TO WHICH RULE 145  PROMULGATED  UNDER THE SECURITIES ACT OF
         1933 APPLIES.  THE SHARES  REPRESENTED BY THIS  CERTIFICATE MAY ONLY BE
         TRANSFERRED IN ACCORDANCE WITH THE TERMS OF AN AGREEMENT DATED DECEMBER
         __, 1997 BETWEEN THE REGISTERED  HOLDER HEREOF AND HUBCO,  INC., A COPY
         OF WHICH AGREEMENT IS ON FILE AT THE PRINCIPAL OFFICES OF HUBCO, INC."

                  E.  Consultation  with  Counsel.  I have  carefully  read this
letter and the Agreement and discussed the  requirements  of such  documents and
other  applicable  limitations upon my ability to transfer HUBCO Common Stock to
the extent I felt necessary with my counsel or counsel for the Company.

                  Execution of this letter is not an admission on my part that I
am an  "affiliate"  of the Company as described in the second  paragraph of this
letter,  or a waiver of any  rights I may have to object to any claim  that I am
such an  affiliate  on or  after  the date of this  letter.  This  letter  shall
terminate  concurrently with any termination of the Agreement in accordance with
its terms.

                                              Very truly yours,



                                              -----------------------------
                                              Name:

Accepted this _____
day of _______, 199__ by

HUBCO, INC.


By: ______________________________
    Name:
    Title:


<PAGE>



                                 EXHIBIT 5.19-2
                  FORM OF AFFILIATE LETTER FOR HUBCO AFFILIATES

                                                               December __, 1997

HUBCO, Inc.
1000 MacArthur Boulevard
Mahwah, New Jersey 07430

Gentlemen:

                  I am  delivering  this  letter to you in  connection  with the
proposed merger (the "Merger") of MSB Bancorp, Inc. ("MSB") with and into HUBCO,
Inc., a New Jersey  corporation and registered  bank holding company  ("HUBCO"),
pursuant  to the  Agreement  and Plan of Merger  dated  December  15,  1997 (the
"Agreement") between MSB, its bank subsidiary, and HUBCO. I currently own shares
of HUBCO's common stock, no par value ("HUBCO Common Stock").

                  I have been  advised  that as of the date of this letter I may
be deemed to be an  "affiliate"  of HUBCO,  as the term  "affiliate" is used for
purposes of the rules and regulations of the Securities and Exchange  Commission
(the  "Commission")  applicable to the  determination of whether a merger can be
accounted  for as a "pooling of  interests"  as  specified  in the  Commission's
Accounting Series Release 135, as amended by Staff Accounting  Bulletins Nos. 65
and 76 ("ASR 135").

                  I represent and covenant with HUBCO and MSB that:

                  A. Transfer Restrictions Prior to Merger Consummation.  During
the  period  beginning  on the  date  hereof  and  ending  30 days  prior to the
consummation  of the  Merger,  I shall not sell,  transfer,  reduce my risk with
respect to or otherwise  dispose of ("transfer") any HUBCO Common Stock owned by
me,  and I shall not permit any  relative  who shares my home,  or any person or
entity who or which I control, from transferring any HUBCO Common Stock owned by
such  person or entity,  without  notifying  HUBCO in  advance  of the  proposed
transfer  and giving HUBCO a  reasonable  opportunity  to object to the transfer
before  it  is  consummated.  HUBCO,  upon  advice  of  its  independent  public
accountants,  may instruct me not to make or permit the transfer  because it may
interfere with the "pooling of interests" treatment of the Merger. I shall abide
by any such instructions.

                  B. Post-Consummation Transfer Restrictions.  During the period
beginning 30 days prior to the consummation of the Merger and ending immediately
after  financial  results  covering  at  least 30 days of  post-Merger  combined
operations  have  been  published  by HUBCO by means of filing of a Form 10-Q or
Form 8-K under the Securities  Exchange Act of 1934, the issuance of a quarterly
earnings  report,  or any other public issuance which satisfies the requirements
of ASR 135, I shall not transfer any HUBCO Common Stock owned by me, and I shall
not permit any relative who shares my home, or any person or entity who or which
I control, to transfer any HUBCO Common Stock owned by such person or entity.

                  C.  Consultation  with  Counsel.  I have  carefully  read this
letter and the Agreement and discussed the  requirements  of such  documents and
other  applicable  limitations upon my ability to transfer HUBCO Common Stock to
the extent I felt necessary with my counsel or counsel for HUBCO.



<PAGE>


                  Execution of this letter is not an admission on my part that I
am an "affiliate" of HUBCO as described in the second  paragraph of this letter,
or a waiver of any  rights I may have to  object to any claim  that I am such an
affiliate  on or after the date of this  letter.  This  letter  shall  terminate
concurrently with any termination of the Agreement in accordance with its terms.

                                 Very truly yours,


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


Accepted this ____ day of
________________, 199_ by

HUBCO, INC.



By: ________________________________
    Name:
    Title:


<PAGE>


                                                                      Appendix B


                             STOCK OPTION AGREEMENT


                  THIS STOCK OPTION AGREEMENT ("Agreement") dated as of December
15, 1997, is by and between HUBCO, Inc., a New Jersey corporation and registered
bank holding company ("HUBCO"),  and MSB Bancorp,  Inc., a Delaware  corporation
and registered savings and loan holding company ("MSB").

                                   BACKGROUND

                  WHEREAS, HUBCO and MSB, as of the date hereof, are prepared to
execute a  definitive  agreement  and plan of merger  (the  "Merger  Agreement")
pursuant to which MSB will be merged with and into HUBCO (the "Merger"); and

                  WHEREAS,  HUBCO has  advised  MSB that it will not execute the
Merger Agreement unless MSB executes this Agreement; and

                  WHEREAS, the Board of Directors of MSB has determined that the
Merger Agreement provides substantial benefits to the shareholders of MSB; and

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

                                    AGREEMENT

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

         Grant of  Option.  MSB hereby  grants to HUBCO the  option to  purchase
600,000 shares of common stock,  $0.01 par value, of MSB (the "Common Stock") at
a price of $29.00 per share (the "Option  Price"),  on the terms and  conditions
set forth herein (the "Option").

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

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

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

         acquires beneficial ownership (as such term is defined in Rule 13d-3 as
promulgated  under the  Exchange  Act) of at least  20% of the then  outstanding
shares of Common Stock; or

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

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

         makes a bona fide Proposal and thereafter, but before such Proposal has
been  Publicly  Withdrawn,  MSB  willfully  takes any action in any manner which
would  materially  interfere  with its  ability  to  consummate  the  Merger  or
materially reduce the value of the transaction to HUBCO.

                  The term  "Triggering  Event"  also  means  the  taking of any
material  direct  or  indirect  action  by MSB or any of its  directors,  senior
executive  officers,  investment bankers or other person with actual or apparent
authority  to speak for the MSB Board of  Directors,  inviting,  encouraging  or
soliciting  any proposal  which has as its purpose a tender offer for the shares
of Common Stock, a merger, consolidation,  plan of exchange, plan of acquisition
or reorganization of MSB, or a sale of a significant  number of shares of Common
Stock or any significant portion of its assets or liabilities.

                  The term  "significant  portion"  means  25% of the  assets or
liabilities of MSB. The term  "significant  number" means 20% of the outstanding
shares of Common Stock.

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

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

                  MSB shall notify HUBCO  promptly in writing of the  occurrence
of any Triggering Event known to it, it being understood that the giving of such
notice by MSB shall not be a  condition  to the right of HUBCO to  exercise  the
Option.  MSB will not take any action which would have the effect of  preventing
or disabling MSB from delivering the Option Shares to HUBCO upon exercise of the
Option or otherwise  performing its obligations under this Agreement,  except to
the extent required by applicable securities and banking laws and regulations.

                  In the event HUBCO wishes to exercise the Option,  HUBCO shall
send a written  notice to MSB (the date of which is  hereinafter  referred to as
the "Notice  Date")  specifying  the total number of Option  Shares it wishes to
purchase and a place and date between two and ten business days  inclusive  from
the Notice  Date for the  closing of such a purchase  (a  "Closing");  provided,
however,  that a Closing  shall not occur  prior to two days  after the later of
receipt of any necessary  regulatory approvals and the expiration of any legally
required notice or waiting period, if any.

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

                  If required under applicable federal securities laws, a legend
will be  placed  on each  stock  certificate  evidencing  Option  Shares  issued
pursuant to this Agreement, which legend will read substantially as follows:

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

No such  legend  shall be  required  if a  registration  statement  is filed and
declared effective under Section 4 hereof.

In  connection  with such filing,  MSB shall use its best efforts to cause to be
delivered to HUBCO such certificates,  opinions,  accountant's letters and other
documents as HUBCO shall reasonably  request and as are customarily  provided in
connection with registrations of securities under the Securities Act of 1933, as
amended.  All expenses  incurred by MSB in complying with the provisions of this
Section 4,  including  without  limitation,  all  registration  and filing fees,
printing  expenses,  fees and disbursements of counsel for MSB and blue sky fees
and expenses  shall be paid by MSB.  Underwriting  discounts and  commissions to
brokers and dealers  relating to the Option Shares,  fees and  disbursements  of
counsel to HUBCO and any other  expenses  incurred by HUBCO in  connection  with
such registration  shall be borne by HUBCO. In connection with such filing,  MSB
shall indemnify and hold harmless HUBCO against any losses,  claims,  damages or
liabilities,  joint or several,  to which HUBCO may become  subject,  insofar as
such losses,  claims,  damages or  liabilities  (or actions in respect  thereof)
arise out of or are based upon any untrue  statement or alleged untrue statement
of  any  material  fact  contained  in any  preliminary  or  final  registration
statement or any  amendment or  supplement  thereto,  or arise out of a material
fact required to be stated therein or necessary to make the  statements  therein
not  misleading;  and MSB will  reimburse  HUBCO for any legal or other  expense
reasonably  incurred by HUBCO in connection with  investigating or defending any
such loss, claim, damage, liability or action; provided,  however, that MSB will
not be liable in any case to the  extent  that any such loss,  claim,  damage or
liability  arises out of or is based upon an untrue  statement or alleged untrue
statement  or omission or alleged  omission  made in such  preliminary  or final
registration  statement or such amendment or supplement thereto in reliance upon
and in conformity  with written  information  furnished by or on behalf of HUBCO
specifically for use in the preparation  thereof.  HUBCO will indemnify and hold
harmless  MSB to the  same  extent  as set  forth in the  immediately  preceding
sentence but only with reference to written information  specifically  furnished
by or on behalf of HUBCO for use in the preparation of such preliminary or final
registration  statement or such amendment or supplement thereto;  and HUBCO will
reimburse  MSB for any  legal or other  expense  reasonably  incurred  by MSB in
connection  with  investigating  or  defending  any such  loss,  claim,  damage,
liability  or  action.  Notwithstanding  anything  to the  contrary  herein,  no
indemnifying party shall be liable for any settlement effected without its prior
written consent.

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

Exercise of the Option herein  provided shall be subject to compliance  with all
applicable laws including,  in the event HUBCO is the holder hereof, approval of
the  Securities and Exchange  Commission,  the Board of Governors of the Federal
Reserve System, the Office of Thrift Supervision,  the Federal Deposit Insurance
Corporation or the New York  Department of Banking,  and MSB agrees to cooperate
with and furnish to the holder hereof such  information  and documents as may be
reasonably required to secure such approvals.

                  If to HUBCO:

                           HUBCO, Inc.
                           1000 MacArthur Boulevard
                           Mahwah, New Jersey  07430
                           Attention:    Mr. Kenneth T. Neilson
                                         President and Chief Executive Officer

                  With a copy to:

                           Pitney, Hardin, Kipp & Szuch
                           200 Campus Drive
                           Florham Park, New Jersey  07932-0950
                           Attention:    Ronald H. Janis, Esq.
                                         Michael W. Zelenty, Esq.

                  If to MSB:

                           MSB Bancorp, Inc.
                           35 Matthews Street
                           Goshen, New York  10924
                           Attention:    William C. Myers,
                                         Chairman of the Board, President
                                          and Chief Executive Officer

                  With a copy to:

                           Thacher Proffitt & Wood
                           Two World Trade Center
                           New York, NY  10048
                           Attention:    Omer S. J. Williams, Esq.

or to such other  address  as the person to whom  notice is to be given may have
previously  furnished  to the others in  writing  in the manner set forth  above
(provided  that  notice of any change of address  shall be  effective  only upon
receipt thereof).

         Governing  Law.  This  Agreement  shall be governed by and construed in
accordance with the laws of the State of New Jersey.

         Captions.  The captions in the Agreement  are inserted for  convenience
and reference purposes, and shall not limit or otherwise affect any of the terms
or provisions hereof.

         Waivers  and  Extensions.  The parties  hereto may, by mutual  consent,
extend  the time for  performance  of any of the  obligations  or acts of either
party hereto.  Each party may waive (a) compliance  with any of the covenants of
the other  party  contained  in this  Agreement  and/or  (b) the  other  party's
performance of any of its obligations set forth in this Agreement.

         Parties in  Interest.  This  Agreement  shall be binding upon and inure
solely to the  benefit  of each party  hereto,  and  nothing in this  Agreement,
express or implied,  is  intended to confer upon any other  person any rights or
remedies of any nature whatsoever under or by reason of this Agreement.

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

         Termination. This Agreement shall terminate upon either the termination
of  the  Merger  Agreement  as  provided  therein  or  the  consummation  of the
transactions  contemplated by the Merger Agreement;  provided,  however, that if
termination of the Merger  Agreement occurs after the occurrence of a Triggering
Event (as defined in Section 2 hereof), this Agreement shall not terminate until
the later of 18  months  following  the date of the  termination  of the  Merger
Agreement or the consummation of any proposed  transactions which constitute the
Triggering Event.

                  IN WITNESS  WHEREOF,  each of the parties hereto,  pursuant to
resolutions  adopted by its Board of  Directors,  has caused  this Stock  Option
Agreement to be executed by its duly authorized  officer,  all as of the day and
year first above written.

                         MSB BANCORP, INC.

                              WILLIAM C. MYERS
                         By:-------------------------------------------------
                              William C. Myers,
                              Chairman, President and Chief Executive Officer

                         HUBCO, INC.

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



<PAGE>


                                                                      Appendix C


                                                              March 17, 1998



Board of Directors
MSB Bancorp, Inc.
35 Matthews Street
Goshen, NY  10924

Members of the Board:

         You  have  requested  our  opinion  as  investment  bankers  as to  the
fairness,  from a financial  point of view,  to the common  stockholders  of MSB
Bancorp,  Inc.  ("MSB  Bancorp")  of the  consideration  to be  received by such
stockholders  in the proposed merger (the "Merger") of MSB Bancorp with and into
HUBCO,   Inc.   ("HUBCO"),   pursuant  to  the  Agreement  and  Plan  of  Merger
("Agreement")  dated  December 15, 1997 by and among MSB  Bancorp,  MSB Bank and
HUBCO (the  "Agreement").  Under the terms of the  Merger,  stockholders  of MSB
Bancorp  will receive  shares of HUBCO's  common stock having a value of $36.02,
subject to adjustment as described in the Agreement  (the  "Consideration")  for
each of their shares of common  stock,  par value $.01 per share of MSB Bancorp.
It is our  understanding  that the  Merger  will be  accounted  for as a pooling
accounting transaction under generally accepted accounting practices.

         Keefe,  Bruyette  &  Woods,  Inc.  as  part of its  investment  banking
business,  is  continually  engaged in the valuation of banking  businesses  and
their  securities  in  connection  with  mergers  and  acquisitions,  negotiated
underwritings,  competitive  biddings,  secondary  distributions  of listed  and
unlisted securities, private placements and valuations for estate, corporate and
other purposes.  As specialists in the securities of banking companies,  we have
experience  in, and knowledge of, the valuation of banking  enterprises.  In the
ordinary course of our business as a  broker-dealer,  we may, from time to time,
purchase securities from, and sell securities to, MSB Bancorp and HUBCO and as a
market  maker  in  securities  we may  from  time to time  have a long or  short
position in, and buy or sell, debt or equity securities of MSB Bancorp and HUBCO
for our  own  account  and for the  accounts  of our  customers.  We have  acted
exclusively for the Board of Directors of MSB Bancorp in rendering this fairness
opinion and will receive a fee from MSB Bancorp for our services.

         In rendering our opinion, we have (i) reviewed, among other things, the
Agreement, Annual Reports to stockholders and Annual Reports on Form 10-K of MSB
Bancorp for the four years  ended  December  31, 1996 and Annual  Report on Form
10-K of HUBCO for the four  years  ended  December  31,  1996,  certain  interim
reports to  stockholders  and Quarterly  Reports on Form 10-Q of MSB Bancorp and
Quarterly Reports on Form 10-Q of HUBCO and certain internal  financial analyses
and forecasts for MSB Bancorp prepared by management; (ii) held discussions with
members of senior management of MSB Bancorp and HUBCO regarding past and current
business operations,  regulatory  relationships,  financial condition and future
prospects of the  respective  companies;  (iii) compared  certain  financial and
stock market information for MSB Bancorp and HUBCO with similar  information for
certain  other  companies  the  securities  of which are publicly  traded;  (iv)
reviewed the financial  terms of certain  recent  business  combinations  in the
banking  industry;  and (v)  performed  such other  studies  and  analyses as we
considered appropriate.

         In  conducting  our review and arriving at our opinion,  we have relied
upon and assumed the accuracy and completeness of all of the financial and other
information  provided  to us or publicly  available  and we have not assumed any
responsibility  for  independently  verifying any of such  information.  We have
relied  upon  the  management  of  MSB  Bancorp  as to  the  reasonableness  and
achievability of the financial and operating  forecasts and projections (and the
assumptions  and bases  therefor)  provided to us, and we have assumed that such
forecasts and  projections  reflect the best currently  available  estimates and
judgments  of MSB  Bancorp  and that  such  forecasts  and  projections  will be
realized in the  amounts and in the time  periods  currently  estimated  by such
management.  We have also assumed,  without independent  verification,  that the
aggregate  allowances  for loan losses for MSB Bancorp and HUBCO are adequate to
cover such losses.  In rendering  our opinion,  we have not made or obtained any
evaluations  or appraisals of the property of MSB Bancorp or HUBCO,  nor have we
examined any individual credit files.

         We have  considered  such financial and other factors as we have deemed
appropriate under the circumstances,  including among others the following:  (i)
the historical and current  financial  position and results of operations of MSB
Bancorp and HUBCO; (ii) the assets and liabilities of MSB Bancorp and HUBCO; and
(iii) the nature and terms of certain other merger transactions involving thrift
and bank holding  companies.  We have also taken into account our  assessment of
general  economic,  market and financial  conditions and our experience in other
transactions,  as  well  as our  experience  in  securities  valuation  and  our
knowledge of the banking industry  generally.  Our opinion is necessarily  based
upon  conditions  as they exist and can be  evaluated on the date hereof and the
information made available to us through the date hereof.

         Based upon and subject to the foregoing,  it is our opinion that, as of
the date hereof,  the  Consideration is fair, from a financial point of view, to
the common stockholders of MSB Bancorp.


         Very truly yours,


         KEEFE, BRUYETTE & WOODS, INC.





<PAGE>


                                     PART II
                     INFORMATION NOT REQUIRED IN PROSPECTUS


Item 20. Indemnification of Directors and Officers.

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

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

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


Item 21.  Exhibits and Financial Statement Schedules.

A.  Exhibits

Exhibit
Number            Description

2(a)     Agreement  and Plan of Merger,  dated as of December 15,  1997,  by and
         among HUBCO,  Inc.  ("HUBCO")  MSB Bancorp,  Inc.  ("MSB") and MSB Bank
         (included as Appendix A to the Proxy Statement). *

2(b)     Stock Option  Agreement,  dated December 15, 1997, by and between HUBCO
         and MSB (included as Appendix B to the Proxy Statement). *

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

8        Opinion of Pitney,  Hardin, Kipp & Szuch as to certain tax consequences
         of the Merger.

13(a)    Annual Report of MSB on Form 10-K filed with the SEC for the year ended
         December 31, 1996. **

13(b)    Quarterly Report of MSB on Form 10-Q filed with the SEC for the quarter
         ended March 31, 1997. **

13(c)    Quarterly Report of MSB on Form 10-Q filed with the SEC for the quarter
         ended June 30, 1997 (as amended by Form 10-Q/A dated August 13,  1997).
         **

13(d)    Quarterly Report of MSB on Form 10-Q filed with the SEC for the quarter
         ended September 30, 1997. **

20       Current  Report of MSB on Form 8-K filed with the SEC on  December  17,
         1997. **

23(a)    Consent of KPMG Peat Marwick LLP.

23(b)    Consent of Arthur Andersen LLP.

23(c)    Consent of Keefe, Bruyette & Woods, Inc.

23(d)    Consent of Nugent & Haeussler, P.C.

23(e)    Consent of Pitney,  Hardin,  Kipp & Szuch (included in Exhibits 5 and 8
         hereto).

99(a)    Form of Proxy Card to be utilized by the Board of Directors of MSB.

- -------------------------
*        Included elsewhere in this registration statement.
**       Incorporated by reference.



B.  Financial Statement Schedules

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

C.  Reports, Opinions or Appraisals

         The Form of the Fairness  Opinion of Keefe,  Bruyette & Woods,  Inc. is
included as Appendix C to the Proxy Statement-Prospectus.


<PAGE>


Item 22.  Undertakings.

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

          2. The undersigned registrant hereby undertakes as follows: that prior
to any public reoffering of the securities registered hereunder through use of a
prospectus  which is a part of this  registration  statement,  by any  person or
party who is deemed to be an underwriter  within the meaning of Rule 145(c), the
issuer  undertakes that such reoffering  prospectus will contain the information
called for by the  applicable  registration  form with respect to reofferings by
persons who may be deemed  underwriters,  in addition to the information  called
for by the other Items of the applicable form.

         3. The registrant  undertakes  that every  prospectus (i) that is filed
pursuant to paragraph 2 immediately preceding, or (ii) that purports to meet the
requirements  of  Section  10(a)  (3) of the  Securities  Act  and  is  used  in
connection with an offering of securities  subject to Rule 415, will be filed as
a part of an amendment to the registration  statement and will not be used until
such amendment is effective, and that, for purposes of determining any liability
under the Securities Act, each such post-effective  amendment shall be deemed to
be a new registration  statement relating to the securities offered therein, and
the offering of such  securities  at that time shall be deemed to be the initial
bona fide offering thereof.

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

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

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

         7. The undersigned  registrant hereby undertakes to deliver or cause to
be delivered with the prospectus,  to each person to whom the prospectus is sent
or given,  the latest annual report to security  holders that is incorporated by
reference  in  the  prospectus  and  furnished   pursuant  to  and  meeting  the
requirements  of Rule 14a-3 and Rule 14c-3 under the Securities  Exchange Act of
1934;  and,  where  interim  financial  information  required to be presented by
Article 3 of Regulation S-X are not set forth in the prospectus,  to deliver, or
cause to be  delivered to each person to whom the  prospectus  is sent or given,
the latest  quarterly  report that is specifically  incorporated by reference in
the prospectus to provide such interim financial information.


<PAGE>


                                   SIGNATURES

         Pursuant  to the  requirements  of the  Securities  Act  of  1933,  the
Registrant  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 the 17 day of March, 1998.

                                      HUBCO, INC.

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


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

<TABLE>
<CAPTION>
                  Signature                                     Title                    Date

<S>                                                <C>                                <C>

KENNETH T. NEILSON                                   Chairman, President, Chief
 --------------------------------------------      Executive Officer and Director     March 17 , 1998
(Kenneth T. Neilson)


ROBERT J. BURKE                                               Director                March 17 , 1998
- -------------------------------------------
(Robert J. Burke)


DONALD P. CALCAGNINI                                          Director                March 17 , 1998
- -------------------------------------------
(Donald P. Calcagnini)


JOAN DAVID                                                    Director                March 17 , 1998
- -------------------------------------------
(Joan David)


                                                              Director                March __ , 1998
- -------------------------------------------
(Thomas R. Farley)


BRYANT D. MALCOLM                                             Director                March 17 , 1998
- -------------------------------------------
(Bryant D. Malcolm)


W. PETER MCBRIDE                                              Director                March 17 , 1998
- -------------------------------------------
(W. Peter McBride)


                                                              Director                March __ , 1998
- -------------------------------------------
(David A. Rosow)


CHARLES F.X. POGGI                                            Director                March 17 , 1998
- -------------------------------------------
(Charles F.X. Poggi)


JAMES E. SCHIERLOH                                            Director                March 17 , 1998
- -------------------------------------------
(James E. Schierloh)


JOHN H. TATIGIAN                                             Director                 March 17 , 1998
- -------------------------------------------
(John H. Tatigian)


- -------------------------------------------
(Sister Grace Frances Strauber)                               Director                March __ , 1998

JOSEPH F. HURLEY                                 Executive Vice President and Chief
- -------------------------------------------              Financial Officer            March 167, 1998
(Joseph F. Hurley)

                                                       Senior Vice President
CHRIS A. WITKOWSKI                                         and Controller             March 17 , 1998
- -------------------------------------------
(Chris A. Witkowski)

</TABLE>


<PAGE>


<TABLE>
<CAPTION>

                                INDEX TO EXHIBITS

Exhibit Number     Description
- --------------     -----------
<S>                <C>                                 
2(a)              Agreement and Plan of Merger, dated as of December15, 1997, by
                  and among HUBCO, Inc. ("HUBCO"), MSB Bancorp, Inc. ("MSB") and
                  MSB Bank (included as Appendix A to the Proxy Statement). *

2(b)              Stock  Option  Agreement,  dated  December  15,  1997,  by and
                  between  HUBCO and MSB  (included  as Appendix B to the Proxy
                  Statement). *

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

8                 Opinion of  Pitney,  Hardin,  Kipp & Szuch as to  certain  tax
                  consequences of the Merger.

13(a)             Annual  Report of MSB on Form 10-K  filed with the SEC for the
                  year ended December 31, 1996. **

13(b)             Quarterly  Report of MSB on Form 10-Q  filed  with the SEC for
                  the quarter ended March 31, 1997. **

13(c)             Quarterly  Report of MSB on Form 10-Q  filed  with the SEC for
                  the quarter ended September 30, 1997. **

13(d)             Quarterly  Report of MSB on Form 10-Q  filed  with the SEC for
                  the  quarter  ended June 30,  1997 (as  amended by Form 10-Q/A
                  dated August 13, 1997). **

20                Current  Report  of MSB on  Form  8-K  filed  with  the SEC on
                  December 17, 1997. **

23(a)             Consent of KPMB Peat Marwick LLP.

23(b)             Consent of Arthur Andersen LLP.

23(c)             Consent of Keefe, Bruyette & Woods, Inc.

23(d)             Consent of Nugent & Haeussler, P.C.

23(e)             Consent of Pitney,  Hardin, Kipp & Szuch (included in Exhibits
                  5 and 8 hereto).

99(a)             Form of Proxy Card to be utilized by the Board of Directors of
                  MSB.

</TABLE>

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

*      Included elsewhere in this registration statement.

**     Incorporated by reference.


<PAGE>


                                                                       Exhibit 5


                                                  March 17, 1998
HUBCO, Inc.
1000 MacArthur Boulevard
Mahwah, NJ  07430
Attn:  Kenneth T. Neilson, Chairman, President
        and Chief Executive Officer

        Re:       Merger of HUBCO, Inc. and MSB Bancorp, Inc.

                  We  have  acted  as  counsel  to  HUBCO,  Inc.   ("HUBCO")  in
connection with its proposed issuance of common stock, no par value (the "Common
Stock"),  pursuant to the Agreement and Plan of Merger among HUBCO, MSB Bancorp,
Inc. and MSB Bank dated December 15, 1997. The Common Stock is being  registered
pursuant to a Registration Statement on Form S-4 (the "Registration  Statement")
being filed with the Securities and Exchange Commission on the date hereof.

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

                  Based on the  foregoing  and  assuming  that the  Registration
Statement  has been  declared  effective  under the  Securities  Act of 1933, as
amended, we are of the opinion that when issued as described in the Registration
Statement,   including  the  Prospectus   relating  to  the  Common  Stock  (the
"Prospectus"),  the  Common  Stock  will  be  legally  issued,  fully  paid  and
non-assessable.

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


                                              Very truly yours,



                                              PITNEY, HARDIN, KIPP & SZUCH



<PAGE>


                                                                       Exhibit 8

                                                               March 17, 1998

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

MSB Bancorp, Inc.
35 Matthews Street
Goshen, New York 10924

Attn.:  William C. Myers
         President and Chief Executive Officer

                  Re:      Merger of Hubco, Inc. and MSB Bancorp, Inc.


                  We  have  represented  HUBCO,  Inc.  ("HUBCO"),  a New  Jersey
corporation  which is a registered bank holding company,  in connection with the
proposed  merger of MSB  Bancorp,  Inc.  ("MSB"),  a  Delaware  corporation  and
registered  savings and loan holding company with and into HUBCO (the "Merger").
The Merger shall be effected  pursuant to the  provisions  of the  Agreement and
Plan of Merger  dated as of December 15, 1997 (the  "Merger  Agreement"),  among
HUBCO,  MSB and MSB's  wholly-owned  subsidiary,  MSB Bank. The Merger Agreement
defines those  capitalized  terms appearing in this letter which are not defined
in this letter.

                  In connection with such  representation,  we have reviewed the
Registration  Statement to be filed with the Securities and Exchange  Commission
pertaining to the Merger (the  "Registration  Statement"),  and, in our opinion,
the information included in the section of the Registration  Statement captioned
"Federal  Income Tax  Consequences"  accurately  describes the material  federal
income tax consequences of the Merger. In addition, attached to this letter is a
form of opinion of this firm regarding federal income tax matters  applicable to
the Merger (the  "Closing  Tax  Opinion"),  the delivery of which is a condition
precedent to the  consummation  of the Merger  pursuant to Section 6.1(d) of the
Merger Agreement.  At this time, we expect to deliver such opinion substantially
in the form attached at the closing of the Merger.

                                  Very truly yours,



                                  PITNEY, HARDIN, KIPP & SZUCH



<PAGE>



                                                          ________________, 1998



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


MSB Bancorp, Inc.
35 Matthews Street
Goshen, New York  10924

Attn.:  William C. Myers
         President and Chief Executive Officer

                   Re:     Merger of HUBCO, Inc. and MSB Bancorp, Inc.


Ladies and Gentlemen:

         We have represented  HUBCO, Inc.  ("HUBCO"),  a New Jersey  corporation
which is a registered  bank holding  company,  in  connection  with the proposed
merger of MSB Bancorp,  Inc.  ("MSB"),  a Delaware  corporation  and  registered
savings and loan holding company with and into HUBCO (the "Merger").  The Merger
shall be  effectuated  pursuant to the  provisions  of an Agreement  and Plan of
Merger dated as of December 15, 1997 (the "Merger Agreement"),  among HUBCO, MSB
Bancorp, Inc. and MSB Bank. This opinion is delivered pursuant to Section 6.1(d)
of the Merger  Agreement.  The Merger Agreement  defines those capitalized terms
appearing in this letter which are not defined in this letter.  Unless otherwise
indicated,  all sections refer to the Internal  Revenue Code of 1986, as amended
(the "Code").

         Pursuant to the Merger  Agreement,  at the Effective  Time,  the Merger
shall be  effectuated  by the merger of MSB with and into HUBCO,  in  accordance
with the laws of the State of New  Jersey and  Delaware,  the  Delaware  General
Corporation laws and the New Jersey Business Corporation Act.

         Pursuant  to  the  Merger  Agreement,   at  the  Effective  Time,  each
outstanding  share of common  stock,  $0.01 par value,  of MSB (the "MSB  Common
Stock"),  other  than  shares  owned  by HUBCO  or any of  HUBCO's  wholly-owned
subsidiaries (other than shares held in a fiduciary capacity or as collateral on
or in  lieu  of a debt  previously  contracted)  and  shares  held by MSB in its
treasury,  shall be converted  into the right to receive and be exchanged  for a
number of shares (the  "Exchange  Ratio") of common stock of HUBCO,  without par
value ("HUBCO Common Stock"),  equal to a fraction,  the numerator of which will
be $36.02 and the denominator of which will be the "Median Pre-Closing Price" of
HUBCO  Common  Stock (a term  defined in the Merger  Agreement  generally as the
median  closing  price of HUBCO  Common  Stock  during a 10  trading  day period
shortly prior to the closing of the Merger),  with a Minimum  Exchange  Ratio of
0.97 (which will apply if the Median  Pre-Closing  Price is at or above  $37.13)
and a Maximum Exchange Ratio of 1.03 (which will apply if the Median Pre-Closing
Price is at or below $34.97),  subject to adjustment provisions set forth in the
Merger  Agreement.  No fractional shares of HUBCO Common Stock will be issued in
exchange for MSB Common Stock.  Instead, cash will be paid in lieu of fractional
shares of HUBCO Common Stock,  based upon the Median  Pre-Closing Price of HUBCO
Common Stock.

         In addition to the  foregoing  facts,  on the date of this letter,  you
have  delivered  to us  certificates  in  which  you  have  made  the  following
additional  representations  in regard to the Merger and have  authorized  us to
rely on such  representations  in  expressing  the  opinions  contained  in this
letter.

         1.  The  fair  market   value  of  HUBCO's   Common   Stock  and  other
consideration  received by holders of the MSB Common Stock will be approximately
equal to the  fair  market  value of the MSB  Common  Stock  surrendered  in the
exchange.

         2. None of the compensation  received by any  shareholder-employees  of
MSB will be separate  consideration for, or allocable to, any of their shares of
MSB Common  Stock;  none of the shares of HUBCO  Common  Stock  received  by any
shareholder-employees  will be separate  consideration for, or allocable to, any
employment  agreement;  and the compensation  paid to any  shareholder-employees
will be for services  actually  rendered and will be  commensurate  with amounts
paid to third parties bargaining at arm's-length for similar services.

         3. HUBCO has no plan or intention to redeem or otherwise  reacquire any
of its stock issued in the Merger.

         4. The  payment of cash in lieu of  fractional  shares of HUBCO  Common
Stock is solely for the purpose of avoiding  the  expense and  inconvenience  to
HUBCO of issuing  fractional shares of HUBCO Common Stock and does not represent
separately bargained-for consideration.

         5. Following the Merger,  HUBCO will continue the historic  business of
MSB or use a  significant  portion of MSB's  business  assets in the business of
HUBCO.

         6. There is no intercorporate  indebtedness  existing between HUBCO and
MSB that was issued, acquired, or will be settled at a discount.

         7. Neither HUBCO nor MSB is an investment company as defined in Section
368(a)(2)(F)(iii) and (iv).

         8.  HUBCO has no plan or  intention  to  liquidate,  sell or  otherwise
dispose  of  any of the  assets  of MSB  acquired  in  the  Merger,  except  for
dispositions made in the ordinary course of business, or, transfers described in
Section 368(a)(2)(C).

         9. HUBCO,  MSB and the  shareholders  of MSB will pay their  respective
expenses, if any, incurred in connection with the Merger.

         10.  Other  than the  contemplated  merger of MSB with and into  HUBCO,
there is no larger integrated  transaction of which the Merger  constitutes only
one step.

         11.  MSB is not  under  the  jurisdiction  of a court  in a Title 11 or
similar case within the meaning of Section 368(a)(3)(A).

         12. There is no plan or intention by the shareholders of MSB who own 5%
or more of the MSB Common Stock,  and to the best knowledge of the management of
MSB, there is no plan or intention on the part of the remaining  shareholders of
MSB to sell, exchange or otherwise dispose of a number of shares of HUBCO Common
Stock received in the Merger that would reduce the MSB  shareholders'  ownership
of HUBCO  Common Stock to a number of shares  having a value,  as of the date of
the Merger, of less than 50% of the value of all of the formerly outstanding MSB
Common Stock as of the same date. For purposes of this representation, shares of
MSB Common Stock exchanged for cash in lieu of fractional shares of HUBCO Common
Stock or  surrendered by dissenters  will be treated as  outstanding  MSB Common
Stock on the date of the Merger.  Moreover,  shares of MSB Common  Stock held by
MSB shareholders and otherwise sold, redeemed or disposed of prior or subsequent
to the Merger will be considered in making this representation.

         13. The  liabilities of MSB to be assumed by HUBCO and the  liabilities
to which the  transferred  assets of MSB are subject were incurred by MSB in the
ordinary course of its business.

         14. The fair  market  value of the assets of MSB  transferred  to HUBCO
will  equal or exceed  the sum of the  liabilities  assumed  by HUBCO,  plus the
amount of liabilities, if any, to which the transferred assets are subject.

         As counsel to HUBCO,  we have examined the Merger  Agreement and copies
of ancillary agreements,  certificates,  instruments and documents pertaining to
the Merger delivered by the parties to the Merger. In such examination,  we have
assumed the genuineness of all signatures and the  authenticity of all documents
submitted  to us. As to any facts  material to our  opinions  expressed  in this
letter, we have relied on  representations of the parties to the Merger and have
not   undertaken  to  verify  any  of  those   representations   by  independent
investigation.  We have  based  our  opinions  contained  in this  letter on our
analysis of the Code, Treasury Regulations promulgated thereunder,  and relevant
interpretive authorities as in effect on the date of this letter.

         Based on the foregoing, we are of the opinion that:

         1. The Merger  qualifies  as a  "reorganization"  within the meaning of
Section  368(a)(1)(A).  HUBCO  and MSB each are a  "party  to a  reorganization"
within the meaning of Section 368(b)(2).

         2. No gain or loss will be recognized  for federal  income tax purposes
by HUBCO or MSB in connection with the Merger. Sections 361(a) and 1032(a).

         3. No gain or loss will be recognized  for federal  income tax purposes
by holders of shares of MSB Common Stock upon the exchange in the Merger of such
shares  solely into shares of HUBCO  Common  Stock  (except with respect to cash
received in lieu of a fractional  share interest in MSB Common  Stock).  Section
354(a).

         4.  Cash  received  by a  holder  of MSB  Common  Stock  in  lieu  of a
fractional  share interest in HUBCO Common Stock will be treated as received for
such  fractional  share interest,  and provided the fractional  share would have
constituted  a capital  asset in the hands of such holder,  the holder should in
general  recognize  capital  gain or loss in an amount  equal to the  difference
between the amount of cash received and the portion of the adjusted tax basis in
MSB Common Stock allocable to the fractional share interest. Section 1001.

         5. The basis of shares of HUBCO Common Stock  received in the Merger by
holders of MSB Common  Stock will be the same as the basis of such shares of MSB
Common Stock surrendered in exchange therefor.
Section 358.

         6. The holding  period of shares of HUBCO Common Stock  received in the
Merger by holders of MSB Common Stock will include the period  during which such
shares of MSB Common Stock  surrendered  in exchange  therefor  were held by the
holder  thereof,  provided  such shares of MSB Common Stock were held as capital
assets. Section 1223(1).




                                                                   Exhibit 23(a)

                    CONSENT OF INDEPENDENT PUBLIC ACCOUNTANTS


The Board of Directors
MSB Bancorp, Inc.:

We consent to incorporation  by reference in the Registration  Statement on Form
S-4, of our report dated January 27, 1997, relating to the consolidated  balance
sheets of MSB Bancorp Inc.  and  Subsidiaries  as of December 31, 1996,  and the
related consolidated statements of income,  stockholders' equity, and cash flows
for the year then ended,  which report  appears in the December 31, 1996 Annual
Report on Form 10-K of MSB Bancorp, Inc.


                                        KPMG PEAT MARWICK LLP

Short Hills, New Jersey
March 16, 1998



                                                                   Exhibit 23(b)


                    CONSENT OF INDEPENDENT PUBLIC ACCOUNTANTS


         As   independent   public   accountants,   we  hereby  consent  to  the
incorporation  by  reference in this  Registration  Statement on Form S-4 of our
report dated February 7, 1997 included in HUBCO's Annual Report on Form 10-K and
to all references to our firm included in this Registration Statement.



                               ARTHUR ANDERSEN LLP


Roseland, New Jersey
March 17, 1998



                                                                   Exhibit 23(c)

                                   Consent of
                          Keefe, Bruyette & Woods, Inc.

         We hereby consent to the use in this Registration Statement on Form S-4
of our letter to the Board of Directors of MSB Bancorp included as Appendix C to
the Proxy Statement - Prospectus  forming a part of this Registration  Statement
on  Forms  S-4 and to all  references  to our  firm in such  Proxy  Statement  -
Prospectus.  In giving such consent,  we do not hereby admit that we come within
the  category  of persons  whose  consent  is  required  under  Section 7 of the
Securities  Act of 1933 or the  rules  and  regulations  of the  Securities  and
Exchange Commission thereunder, nor do we admit that we are experts with respect
to any  part of such  Registration  Statement  within  the  meaning  of the term
"experts"  as used in the  Securities  Act or the rules and  regulations  of the
Securities  Act or the rules and  regulations  of the  Securities  and  Exchange
Commission thereunder.


                                           KEEFE, BRUYETTE & WOODS, INC.

                                               FRANK S. CICERO
                                           By:---------------------------------
                                              Frank S. Cicero, Vice President


Dated:  March 17, 1998



                                                                   Exhibit 23(d)

                    CONSENT OF INDEPENDENT PUBLIC ACCOUNTANTS



         We  hereby   consent  to  the   incorporation   by  reference  in  this
Registration  Statement on Form S-4 of our report  dated  January 30, 1996 as to
the consolidated financial statements of MSB as of December 31,1995 and 1994 and
for the year then  ended,  and to the  references  to our firm  included in this
Registration Statement.


                                            NUGENT & HAEUSSLER, P.C.

March 17, 1998




                                                   Exhibit 99(a)
                                 REVOCABLE PROXY
                                MSB Bancorp, Inc.
                               35 Matthews Street
                             Goshen, New York 10924

                                              This proxy is  solicted  on behalf
                                                   of the Board of  Directors of
                                                   MSB  Bancorp,  Inc.  for  the
                                                   Special       Meeting      of
                                                   Stockholders  to be  held  on
                                                   _________, 1998.


                  The  undersigned  stockholder  of  MSB  Bancorp,  Inc.  hereby
appoints William C. Myers,  Gill Mackay and Anthony J. Fabiano,  or any of them,
with  full  powers  of  substitution,  to  represent  and to vote as  proxy,  as
designated,  all shares of common stock of MSB Bancorp,  Inc.  held of record by
the  undersigned on  ____________,  1998 at the Special  Meeting of Stockholders
(the "Special Meeting") to be held at _____ a.m., on, ____________,  1998, or at
any  adjournment  or  postponement  thereof,  upon the matters  described in the
accompanying Notice of Special Meeting and Proxy  Statement-Prospectus  and upon
such  other  matters  as may  properly  come  before the  Special  Meeting.  The
undersigned hereby revokes all prior proxies.

                  This  proxy,  when  properly  executed,  will be  voted in the
manner directed herein by the undersigned stockholder. If no direction is given,
this Proxy will be voted FOR the proposals listed in Items 1 and 2.

            PLEASE MARK, SIGN AND DATE THIS PROXY ON THE REVERSE SIDE
                      AND RETURN IN THE ENCLOSED ENVELOPE.
 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
                             (Fold and Detach Here)


<PAGE>



The Board of  Directors  unanimously  recommends  a vote  "FOR"  each of the 
proposals in Items 1 and 2. 

Please mark your votes as indicated in this example.    |X|


1. Approval of the Agreement and Plan of Merger,  dated as of December 15, 1997,
by and  among  HUBCO,  Inc.,  MSB  Bancorp,  Inc.  and  MSB  Bank  (the  "Merger
Agreement"),  pursuant  to which MSB  Bancorp,  Inc.,  will  merge with and into
HUBCO, Inc.
                                FOR             AGAINST       ABSTAIN
                                |_|               |_|         |_|

2.  Approval of an  additional  proposal to give the Board of  Directors  of MSB
Bancorp, Inc. discretion to vote upon other matters that may properly be brought
before the Special Meeting, including a motion to adjourn the Special Meeting in
order to solicit additional proxies.

                                FOR             AGAINST       ABSTAIN
                                |_|               |_|         |_|

I Will  Attend the  Special  Meeting.  |_| 

The undersigned hereby acknowledges  receipt of the Notice of Special Meeting of
Stockholders and the Proxy Statement for the Special Meeting.

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


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


                                                                            
Dated:_________________  1998 

Please sign exactly as your name appears on this proxy. Joint owners should each
sign personally.  If signing as attorney,  executor,  administrator,  trustee or
guardian,  please  include  your full title.  Corporate or  partnership  proxies
should be signed by an authorized officer.
 
                             (Fold and Detach Here)


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