HUBCO INC
S-4, 1999-03-24
STATE COMMERCIAL BANKS
Previous: INTEGRATED DEVICE TECHNOLOGY INC, S-4, 1999-03-24
Next: VLSI TECHNOLOGY INC, PRER14A, 1999-03-24





As filed with the Securities and Exchange Commission on March 24, 1999


                       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                                             22-2405746
(Primary Standard Industrial                (I.R.S. Employer Identification No.)
 Classification Code Number)


                            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
                                   HUBCO, Inc.
                            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.                  RICHARD FISCH, ESQ.
    Pitney, Hardin, Kipp & Szuch        Malizia, Spidi, Sloane & Fisch, P.C.
           P.O. Box 1945                        One Franklin Square
 Morristown, New Jersey 07962-1945         1301 K Street, Suite 700 East
          (973) 966-8125                      Washington, D.C. 20005
                                                  (202) 434-4665


<PAGE>


         Approximate date of commencement of proposed sale to the public: At the
Effective  Date of the Merger,  as defined in the  Agreement  and Plan of Merger
dated January 26, 1999 (the "Merger  Agreement"),  among the Registrant,  Hudson
United Bank,  Little Falls  Bancorp,  Inc. and The Little Falls 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. |_|

                  If this form is filed to register additional securities for an
offering  pursuant to Rule 462(b) under the Securities  Act, check the following
box and list the Securities  Act  registration  number of the earlier  effective
registration statement for the same offering. |_| __________

                  If this form is a  post-effective  amendment filed pursuant to
Rule 462(b)  under the  Securities  Act,  check the  following  box and list the
Securities  Act  registration  number  of  the  earlier  effective  registration
statement for the same offering. |_| __________

<TABLE>
<CAPTION>

                                           CALCULATION OF REGISTRATION FEE

================================ =============== ========================= =========================== ====================
    Title of each class of        Amount to be       Proposed maximum           Proposed maximum            Amount of
  securities to be registered      registered       offering price per     aggregate offering price**  registration fee***
                                                          unit**
  <S>                               <C>                   <C>                     <C>                        <C>
  Common Stock, no par value        964,787               $28.04                  $27,048,490$               $7,520
                                    Shares*
================================ =============== ========================= =========================== ====================

</TABLE>

* The number of shares of Little Falls  Common  Stock  issuable in the Merger in
exchange for shares of HUBCO Common Stock assuming the maximum exchange ratio of
0.700,  as set forth in the Merger  Agreement,  and assuming  that all currently
outstanding options to acquire shares of Little Falls Common Stock are exercised
prior to the Effective Time of the Merger.

** 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 ($19.625) of the high ($19.625) and low ($19.625) prices reported by
The Nasdaq National Market for Little Falls Common Stock as of March 18, 1999, a
date  within  five  business  days  prior  to the  filing  of this  Registration
Statement.

*** $11,901 was previously paid in connection with the filing of the Preliminary
Proxy Materials in connection with the Merger on March 5, 1999.



         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>


                               [LITTLE FALLS LOGO]

                 MERGER PROPOSED -- YOUR VOTE IS VERY IMPORTANT



         The Board of Directors of Little Falls  Bancorp,  Inc. has approved the
merger of Little Falls into HUBCO, Inc. We have called a special meeting for you
to vote on the merger.


         In the merger,  49% of the Little  Falls common stock will be converted
into cash and 51% will be converted  into shares of HUBCO common  stock.  Little
Falls  shareholders  will elect  whether to receive  cash or stock,  or they may
state no  preference.  In order to maintain the 49/51  ratio,  some Little Falls
shareholders,  chosen by lot,  may not  obtain  the form of  consideration  they
elect.  The merger will be tax-free to shareholders  receiving only HUBCO common
stock and will be taxable to shareholders receiving cash.

         The cash  consideration will be $20.64 per share of Little Falls common
stock. The stock  consideration will depend on the median closing price of HUBCO
common  stock  during the ten trading days that end with the day that final bank
regulatory approval for the merger is received.

If the median              The number of
HUBCO stock                HUBCO shares per
price is                   Little Falls share will be

Below $27.143              0.700

Between $27.143            $19.00 divided by the
     and $29.00                HUBCO median price

Between $29.01
    and $34.50             0.650

Between $34.51             $22.3795 divided by the
    and $37.30                 HUBCO median price

Above $37.30               0.600

         The  merger  cannot be  completed  unless  Little  Falls'  shareholders
approve  it. Your Board of  Directors  unanimously  recommends  that you vote to
approve the merger at the meeting, which is scheduled to be held on:

         Tuesday, April 27, 1999
         1:00 p.m.
         The Bethwood
         38 Lackawanna Avenue
         Totowa, New Jersey  07512

         Only shareholders of record as of March 19, 1999 are entitled to attend
and vote at the meeting.

         When the merger is completed, Little Falls shareholders as a whole will
own about 900,000 shares, or 2.25% of HUBCO's common stock.

         Your vote is very  important.  Whether  or not you plan to  attend  the
meeting,  please take the time to vote by  completing  and mailing the  enclosed
proxy card to us. If you sign, date and mail your proxy card without  indicating
how you  want to vote  your  proxy  will be  counted  as a vote in  favor of the
merger.




Leonard G. Romaine
President
Little Falls Bancorp, Inc.


- --------------------------------------------------------------------------------
         HUBCO  common stock is listed on the Nasdaq  National  Market under the
symbol  "HUBC".  Based on HUBCO's  March 19,  1999  closing  price of $33.94 per
share, 0.650 shares of HUBCO common stock had a value of $22.06.

Neither the Securities and Exchange Commission,  nor any bank regulatory agency,
nor any  state  securities  commission  has  approved  or  disapproved  of these
securities  or  determined  if this  prospectus  is  truthful or  complete.  Any
representation to the contrary is a criminal offense.

              This proxy statement-prospectus is dated March [__], 1999, 
             and is first being mailed to Little Falls shareholders
                               on March [__], 1999


<PAGE>


                                TABLE OF CONTENTS

                                                Page

SUMMARY                                           1
      What this Document is About                 1
      Vote on the Merger                          1
      The Companies                               1
      The Merger                                  1
SUMMARY FINANCIAL DATA OF HUBCO                   7
SUMMARY FINANCIAL DATA OF LITTLE
    FALLS                                         8
ACTUAL AND PRO FORMA
    COMPARATIVE PER SHARE DATA                    9
SUMMARY PRO FORMA FINANCIAL
    INFORMATION                                  11
RISK FACTORS                                     12
INTRODUCTION                                     13
FORWARD LOOKING STATEMENTS                       13
CERTAIN INFORMATION ABOUT HUBCO                  14
CERTAIN INFORMATION ABOUT LITTLE FALLS           15
THE MEETING                                      16
      Date, Time and Place                       16
      Purpose                                    16
      Board Recommendation                       16
      Record Date; Required Vote                 16
      Voting Rights; Proxies                     17
      Solicitation of Proxies                    17
      Quorum                                     17
THE PROPOSED MERGER                              18
      General Description                        18
      Consideration; Cash instead of
          Fractional Shares                      18
      Election Form; Exchange of Shares          19
      Employee, Management and Directors;
          Stock Plans                            19
      Conversion of Little Falls Options         20
      Background of and Reasons for the
          Merger                                 20
      Interests of Certain Persons in the Merger 23
      Opinion of Little Falls' Financial Advisor 24
      Resale Considerations Regarding
          HUBCO Common Stock                     29
      Conditions to the Merger                   29
      Conduct of Business Pending the Merger     30

      Stock Option to HUBCO for Little Falls
         Shares                                  30
      Representations, Warranties and
         Covenants                               31
      Regulatory Approvals                       31
      Management and Operations After
         the Merger                              31
      Little Falls Shareholders' Rights          32
      Amendments                                 32
      Termination                                32
      Accounting Treatment of the Merger         33
      Federal Income Tax Consequences            33
      No Dissenters Rights                       34
PRO FORMA FINANCIAL INFORMATION                  34
DESCRIPTION OF HUBCO CAPITAL
   STOCK                                         38
      General                                    38
      Description of HUBCO Common Stock          38
      Description of HUBCO Series B Preferred
         Stock                                   39
COMPARISON OF THE RIGHTS OF
   SHAREHOLDERS OF HUBCO AND
   LITTLE FALLS                                  40
      Voting Requirements                        40
      Removal of Directors; Number of
         Directors                               41
      Classified Board of Directors              42
      Preferred Stock                            42
      Shareholder Consent to Corporate Action    42
      Dividends                                  43
      By-laws                                    43
SHAREHOLDER PROPOSALS                            43
INFORMATION INCORPORATED BY
REFERENCE                                        44
OTHER MATTERS                                    45
LEGAL OPINION                                    45
EXPERTS                                          45


APPENDIX A      Merger Agreement                A-1
APPENDIX B      Stock Option Agreement          B-1
APPENDIX C      FinPro Fairness Opinion         C-1
APPENDIX D      Little Falls' Form 10-K/A
                for year ended December 31, 
                1998 (without exhibits)         D-1
APPENDIX E      1998 Annual Report to
                Little Falls shareholders       E-1


                     HOW TO GET COPIES OF RELATED DOCUMENTS

         This document incorporates important business and financial information
about HUBCO,  Inc. and Little Falls  Bancorp,  Inc.  which is not included in or
delivered with this document. You can obtain documents incorporated by reference
in this proxy statement-prospectus by requesting them in writing or by telephone
from the appropriate company at the following addresses:

 HUBCO, Inc.                               Little Falls Bancorp, Inc.
 1000 MacArthur Boulevard                  86 Main Street
 Mahwah, New Jersey 07430                  Little Falls, New Jersey 07424
 Attn: D. Lynn Van Borkulo-Nuzzo           Attn: Richard A. Capone
 Telephone: (201) 236-2600                       (973) 256-6100

We will respond to your request within one business day by sending the requested
documents by first class mail or other  equally  prompt  means.  You will not be
charged  for any of these  items  that you  request.  In order to ensure  timely
delivery of the documents in advance of the meeting, please make your request by
April 22, 1999. See "Information Incorporated By Reference" on page 44.


<PAGE>


                                     SUMMARY

         This is a summary of certain information  regarding the proposed merger
and the shareholder meeting to vote on the merger. We urge you to carefully read
the entire document, including the Appendixes, before deciding how to vote.

What this Document is About

         The Board of Directors of Little Falls  Bancorp,  Inc. has approved the
merger of Little Falls into HUBCO,  Inc.  The terms of the  proposed  merger are
included in the merger agreement signed by Little Falls and HUBCO and their bank
subsidiaries,  Hudson United Bank and Little Falls Bank. The merger agreement is
attached as Appendix A to this document.  The merger cannot be completed  unless
the shareholders of Little Falls approve it. The Little Falls Board has called a
special  meeting of  shareholders  to vote on the merger.  This  document is the
proxy  statement  used by the  Little  Falls  Board to solicit  proxies  for the
meeting.  It is also HUBCO's prospectus  regarding its common stock to be issued
if the merger is completed.

Vote on the Merger

Shares Entitled to Vote...    You can vote at the  special  meeting if you owned
                              Little  Falls  common  stock  as of the  close  of
                              business  on  March  19,   1999.   On  that  date,
                              2,470,551 Little Falls shares were outstanding and
                              entitled to vote.

Vote Required to Approve
the Merger..................  Approval of the merger requires that a majority of
                              the votes  cast at the  meeting be in favor of the
                              merger. The Companies

HUBCO.....................    HUBCO,  a New  Jersey  corporation,  is  the  bank
                              holding  company for Hudson  United  Bank.  Hudson
                              United  Bank is a New Jersey  chartered  bank that
                              operates  over 85 branches in northern New Jersey,
                              45  branches  in  Connecticut,  and 30 branches in
                              Dutchess, Orange, Putnam, and Rockland counties in
                              New York State.  At December 31,  1998,  HUBCO had
                              consolidated assets of $6.8 billion.  HUBCO's main
                              office is  located  at 1000  MacArthur  Boulevard,
                              Mahwah,  New Jersey 07430 and its telephone number
                              is (201) 236-2600.

Little Falls................  Little  Falls,  a New Jersey  corporation,  is the
                              savings and loan holding  company for Little Falls
                              Bank.  Little Falls Bank is a federally  chartered
                              bank that operates six banking  offices located in
                              Passaic County and Hunterdon  County,  New Jersey.
                              At   December   31,   1998,   Little   Falls   had
                              consolidated  assets  of  $350.6  million.  Little
                              Falls'  main  office is  located  86 Main  Street,
                              Little  Falls,  New Jersey 07424 and its telephone
                              number is (973) 256-6100.

The Merger

General Description.......    Little Falls  proposes to merge with HUBCO.  HUBCO
                              will  continue as the surviving  corporation,  and
                              will be governed by New Jersey  corporate law. The
                              merger  will be  completed  if a  majority  of the
                              votes  cast at the  special  meeting  approve  the
                              merger,   we  obtain   all   required   regulatory
                              approvals, and all other conditions are satisfied.
                              The merger  agreement is attached as Appendix A to
                              this document. We encourage you to read the merger
                              agreement   because  it  is  the  legal   document
                              governing the merger.


<PAGE>



Consideration to Little
Falls Shareholders: HUBCO
Common Stock or $20.64 in
Cash........................  In the merger,  49% of Little Falls shares will be
                              exchanged  for cash and 51% of the shares  will be
                              converted  into  shares  of  HUBCO  common  stock.
                              Shareholders receiving cash in the merger will get
                              $20.64  for each  share  of  Little  Falls  common
                              stock.  Shareholders  receiving HUBCO common stock
                              in the merger  will not know in advance  the exact
                              number  of  HUBCO  shares  they  will get for each
                              share of Little Falls common  stock.  That number,
                              the "exchange ratio," will depend on HUBCO's stock
                              price during a ten trading day period that ends on
                              and  includes   the  day  that  final   regulatory
                              approval for the merger is received.  To determine
                              the exchange  ratio, we will first find the median
                              HUBCO stock price during the ten day period, which
                              is the  average  of the two  closing  prices  left
                              after  discarding the four highest and four lowest
                              closing prices during the period. Using the median
                              HUBCO  stock  price,  the  exchange  ratio will be
                              determined by using the table below.

<TABLE>
<CAPTION>

                              If the median HUBCO stock price is:       The exchange ratio will be:
                              <S>                                       <C>
                              Below $27.143                             0.700

                              Between $27.143 and $29.00                $19.00 divided by the HUBCO 
                                                                        median price

                              Between $29.01 and $34.50                 0.650

                              Between $34.51 and $37.30                 $22.3795 divided by the HUBCO
                                                                        median price

                              Above $37.30                              0.600

</TABLE>

                              The closing  price of HUBCO  common stock on March
                              19, 1999, was $33.94.

                              If  there  is a stock  split,  stock  dividend  or
                              similar  transaction  affecting HUBCO common stock
                              before the closing,  the median  closing price and
                              the exchange ratio will be adjusted appropriately.

Selecting the Form of
Consideration you will
Receive.....................  Enclosed with this proxy  statement is an election
                              form,  which  you  should  use  to  indicate  your
                              preference  to receive  HUBCO common stock or cash
                              in exchange for your shares of Little Falls common
                              stock. If you choose to make no election or if you
                              fail   to  make   any   election,   the   type  of
                              consideration  you will receive will be determined
                              by   the   elections   of   other   Little   Falls
                              shareholders.  After the deadline  for  submitting
                              election  forms has  passed,  the  exchange  agent
                              which is Hudson  United  Bank,  Trust  Department,
                              chosen by HUBCO will allocate the consideration to
                              comply with the requirement  that in the aggregate
                              49% of the outstanding shares of Little Falls will
                              be  converted  into cash and the other 51% will be
                              converted  into HUBCO common stock.  If everyone's
                              stated  preference  can be met while  keeping this
                              ratio,  the exchange  agent will do so. If holders
                              of more than the  specified  percentage  of Little
                              Falls  stock elect  either  cash or stock,  then a
                              lottery  system  will be used to  determine  which
                              Little  Falls  shareholders  will be denied  their
                              preference in order to maintain the 49/51 ratio.

Election Deadline...........  The deadline for  returning  your form of election
                              will be three days before the merger closing date.
                              HUBCO and Little Falls currently hope to close the
                              merger on May 14,  1999,  which would  result in a
                              May 11  election  deadline.  As soon as HUBCO  and
                              Little Falls are certain of the closing date, they
                              will  send  you a  notice  by mail to tell you the
                              closing date and the election deadline.

Exchanging Your Stock
Certificates................  The  form of  election  will  also  serve  as your
                              letter   of   transmittal.   The   form   contains
                              instructions  on how to exchange your Little Falls
                              stock certificates. Your certificates representing
                              shares of Little  Falls  common stock MUST be sent
                              in with your form of election.

No Dissenters Rights........  You do not have dissenters' rights of appraisal in
                              connection with the merger.

Tax Consequences of the
Merger.....................   The merger will be a taxable event to those Little
                              Falls shareholders  receiving cash in exchange for
                              their Little Falls shares.

                              Little Falls  shareholders  receiving HUBCO common
                              stock in the merger will recognize no taxable gain
                              or loss  until they sell their new shares of HUBCO
                              common  stock.  The tax basis of the HUBCO  common
                              stock  received by each Little  Falls  shareholder
                              will be the tax basis of the Little  Falls  common
                              stock converted in connection with the merger. The
                              holding  period of the  HUBCO  common  stock  will
                              include  the  holding  period of the Little  Falls
                              common stock converted.

                              We urge you to read the more complete  description
                              of the  merger's tax  consequences  on pages 33-34
                              and to consult your own tax advisors regarding the
                              specific  tax  consequences  of the  merger to you
                              under applicable tax laws.

Cash Instead of Fractional
Shares......................  If your Little  Falls  shares are  converted  into
                              HUBCO  common  stock,  you  will not  receive  any
                              fractional  shares of HUBCO common stock.  Instead
                              you will receive,  without interest, cash equal to
                              the fractional  share interest you otherwise would
                              have  received,  multiplied  by the value of HUBCO
                              common stock.  For this purpose,  HUBCO stock will
                              be valued at the median  closing  price during the
                              ten-day  period which ends on and includes the day
                              that we receive final regulatory  approval for the
                              merger.

Reselling any Stock You
Receive in the Merger.......  The HUBCO  common  stock issued in the merger will
                              be freely transferable by holders of those shares,
                              except  for  directors,   executive  officers  and
                              others  who may be deemed  "affiliates"  of Little
                              Falls.  Those persons have entered into agreements
                              restricting  their  ability to transfer the shares
                              they will get in the merger.

Conversion of Little Falls
Stock Options...............  In the  merger,  outstanding  options to  purchase
                              Little Falls  common stock will be converted  into
                              options to purchase  HUBCO common  stock.  The new
                              options will have the same terms and conditions as
                              the old options,  except that the number of shares
                              and the exercise price will be adjusted to reflect
                              the exchange ratio in the merger.

Reasons for the Merger.....   HUBCO entered into the merger agreement as part of
                              HUBCO's   ongoing   strategy  of  growth   through
                              acquisitions.

                              Little Falls  believes that the merger will result
                              in  a  company  with  expanded  opportunities  for
                              profitable  growth.  In  addition,   Little  Falls
                              anticipates  that  the  merger  will  improve  its
                              ability to compete in the changing and competitive
                              financial services industry.

Opinion of Little Falls'
Financial Advisor...........  FinPro, Inc. is Little Falls' financial advisor on
                              the   merger.   As  of  the  date  of  this  proxy
                              statement,  FinPro considers the merger to be fair
                              to  Little  Falls  shareholders  from a  financial
                              point of view.  You can read  FinPro's  opinion at
                              Appendix C to this  document.  For  information on
                              how  FinPro  arrived  at its  opinion,  see  pages
                              24-29.

Differences in
Shareholders' Rights.......  In the  merger,  some  of you  will  become  HUBCO
                              shareholders.   Your   rights  as   Little   Falls
                              shareholders are currently  governed by New Jersey
                              corporate  law and Little  Falls'  certificate  of
                              incorporation  and  by-laws.  The  rights of HUBCO
                              shareholders  are governed by New Jersey corporate
                              law and HUBCO's  certificate of incorporation  and
                              by-laws.  The  rights  of  Little  Falls and HUBCO
                              shareholders   differ   with   respect  to  voting
                              requirements and various other matters.  See pages
                              40-43.

Conditions to the Merger....  Completion of the merger is contingent on a number
                              of conditions, including: 

                              *    Approval  of  the  merger  by  Little   Falls
                                   shareholders at the meeting;

                              *    Receipt of bank regulatory approval;

                              *    Receipt of an updated  opinion  from  HUBCO's
                                   counsel regarding the tax consequences of

                              *    the merger for HUBCO and Little  Falls  (this
                                   condition   will   not  be   waived   without
                                   resoliciting  the votes of the  Little  Falls
                                   shareholders);

                              *    Receipt of the fairness opinion of FinPro, at
                                   Appendix C to this document; and

                              *    Fulfilling other usual conditions to closing.

Regulatory Approval.........  HUBCO and Little Falls cannot  complete the merger
                              unless it is  approved  by the FDIC and by the New
                              Jersey   Department  of  Banking  and   Insurance.
                              Approval  by  any   regulatory   agency  does  not
                              constitute  an  endorsement  of  the  merger  or a
                              determination  that the  terms of the  merger  are
                              fair  to  Little  Falls  shareholders.  HUBCO  and
                              Little Falls have applied for the  necessary  bank
                              regulatory  approvals.  Although we do not know of
                              any  reason why we cannot  obtain the  appropriate
                              regulatory approvals in a timely manner, we cannot
                              be certain when or if we will obtain them.

Terminating    the    Merger
Agreement...................  Either  Little  Falls or HUBCO can  terminate  the
                              merger agreement if the other suffers a materially
                              adverse  change from its condition as of September
                              30, 1998, or if the merger has not been  completed
                              by  September  30,  1999.   For  a  more  complete
                              description of these and other termination  rights
                              available to Little Falls and HUBCO, see page 32.

Amending the Merger
Agreement...................  HUBCO  and  Little  Falls  may  amend  the  merger
                              agreement any time before the merger is completed.
                              However,  an  amendment  to  change  the  form  of
                              consideration   to  be   paid  to   Little   Falls
                              shareholders  in the  aggregate  and certain other
                              types  of  amendments  cannot  be  made  following
                              approval   of   the   merger   by   Little   Falls
                              shareholders without obtaining their consent.

Little Falls has Agreed Not
to Solicit Alternative
Transactions................  In the merger  agreement,  Little Falls has agreed
                              not to encourage,  negotiate  with, or provide any
                              information   to  any  person   other  than  HUBCO
                              concerning an  acquisition  transaction  involving
                              Little Falls or Little Falls Bank. However, Little
                              Falls may take  certain  of these  actions  if its
                              Board of  Directors  determines  that it should do
                              so. This  determination  by the Board must be made
                              after the Board consults with counsel, and must be
                              based  on  the  Board's  fiduciary  duties.   This
                              restriction,  along with the option  described  in
                              the following paragraph, may deter other potential
                              acquirors of control of Little Falls.

Little Falls has Granted
HUBCO a Stock Option........  In connection  with the merger  agreement,  Little
                              Falls  granted  HUBCO  a  stock  option  that  was
                              designed to deter other  companies from attempting
                              to  acquire  control of Little  Falls.  The option
                              gives HUBCO the right to  purchase  for $19.25 per
                              share up to 493,000  shares of Little Falls common
                              stock,   representing  19.9%  of  the  outstanding
                              Little  Falls  shares when the option was granted.
                              The  option  is  exercisable  only  under  certain
                              circumstances  and  only if the  merger  does  not
                              occur.  HUBCO  has no  right  to vote  the  shares
                              covered by the option prior to its exercise.

                              Little  Falls  agreed to grant the option in order
                              to  induce   HUBCO  to  enter   into  the   merger
                              agreement.  The  option  could  have the effect of
                              discouraging   other   companies  from  trying  to
                              acquire  Little  Falls.  The option  agreement  is
                              attached as Appendix B to this document.

Financial Interests of
Little Falls' Directors and
Officers in the Merger......  The  directors  and  officers of Little Falls have
                              interests  in the  merger  in  addition  to  their
                              interests as shareholders  of Little Falls.  Those
                              interests include the following:

                                 *  HUBCO  will  pay   $200,000  to  Leonard  G.
                                    Romaine,  President and CEO of Little Falls,
                                    upon termination of his existing  employment
                                    agreement,  and  HUBCO  will  enter  into  a
                                    consulting contract with Mr. Romaine.

                                 *  HUBCO will  appoint the  directors of Little
                                    Falls  to a  HUBCO  advisory  board  for  36
                                    months,  for  which  they  each will be paid
                                    $1,440 a month.

                                 *  HUBCO  will  pay  the  directors  of  Little
                                    Falls,   as  a  group,  up  to  $400,000  in
                                    satisfaction of Little Falls' obligations to
                                    them under its  Directors  Consultation  and
                                    Retirement  Plan,  and  up  to  $230,000  in
                                    satisfaction of Little Falls' obligations to
                                    them under its Health Benefits Plan.

                                 *  Each outstanding Little Falls option will be
                                    converted  into an option to purchase  HUBCO
                                    stock.

                                 *  Any Little  Falls  options that have not yet
                                    vested will vest as a result of the merger.

                                 *  HUBCO  will   indemnify  the  directors  and
                                    officers  of Little  Falls  against  certain
                                    liabilities for a six-year period  following
                                    the merger.


                              On  March  19,  1999,   directors   and  executive
                              officers  of Little  Falls  and  their  affiliates
                              owned 268,296 shares or 10.59% of the Little Falls
                              common stock.

                              For additional  information on the benefits of the
                              merger  to  Little  Falls  management,  see  pages
                              23-24.


<PAGE>


                         SUMMARY FINANCIAL DATA OF HUBCO

         The following is a summary of certain historical consolidated financial
data for HUBCO.  The data  presented for the years 1994 through 1998,  and as of
the end of those  years,  comes  from  HUBCO's  audited  consolidated  financial
statements. HUBCO's audited consolidated financial statements as of December 31,
1998 and 1997, and for each of the years in the three-year period ended December
31, 1998, are incorporated by reference in this document. See page 44.

<TABLE>
<CAPTION>


                                                               At or for the Year Ended December 31,
                                             ---------------------------------------------------------------------------
                                                 1998            1997           1996           1995          1994
                                                        (Dollars in thousands, except for per share amounts)
<S>                                          <C>            <C>            <C>             <C>            <C>         
Earnings Summary:
Interest income                              $   468,547    $   471,215    $    442,514    $  406,991     $  344,341
Interest expense                                 214,353        216,280         200,566       173,695        139,916
                                             ------------   ------------   -------------   -----------    -----------
Net interest income                              254,194        254,935         241,948       233,296        204,425
Provision for possible loan losses                14,374         12,775          17,140        20,072         15,109
                                             ------------   ------------   -------------   -----------    -----------

Net interest income after provision
   for possible loan losses                      239,820        242,160         224,808       213,224        189,316
Other income                                      33,299         54,180          40,257        28,624         32,641
Other expenses                                   232,096        181,308         204,679       169,924        163,077
                                               ----------   ------------   -------------   -----------    -----------
Income before income taxes                        41,023        115,032          60,386        71,924         58,880
Income tax provision                              17,872         45,205          23,490        23,597         21,311
                                             ============   ============   =============   ===========    ===========
Net income                                   $    23,151    $    69,827    $     36,896    $   48,327     $   37,569
                                             ============   ============   =============   ===========    ===========

Share Data:
Weighted average common shares
   Outstanding (in thousands):
   Basic                                          40,640         41,362          42,402        41,469         32,370
   Diluted                                        41,696         43,635          44,990        44,066         35,299
Basic earnings per share                     $      0.57    $      1.67    $       0.85    $     1.14     $     1.15
Diluted earnings per share                          0.56           1.60            0.82          1.10           1.06
Cash dividend per common share                      0.88           0.73            0.64          0.55           0.33
Book value per common share                        11.30          12.19           12.67         12.99          11.21

Balance Sheet Summary:
Securities held to maturity                  $   634,971    $   764,831    $    761,244    $   910,738   $ 1,305,508
Securities available for sale                  2,260,625      1,499,306       1,585,985        948,538       515,260
Loans                                          3,386,811      3,600,061       3,608,943      3,254,610     3,074,157
Total assets                                   6,778,661      6,606,140       6,498,856      5,642,997     5,400,971
Deposits                                       5,051,390      5,252,956       5,334,673      4,684,451     4,571,450
Stockholders' equity                             456,815        507,101         533,364        536,042       395,419

Performance Ratios:
Return on average assets                            0.35%          1.08%           0.60%         0.88%          0.72%
Return on average equity                            4.75          13.56            6.93          9.79          10.74
Dividend payout                                   154.39          43.71           75.29         48.25          28.70
Average equity to average assets                    7.34           7.99            8.68          9.02           6.72
Net interest margin                                 4.10           4.25            4.23          4.55           4.25

Asset Quality Ratios:
Allowance for possible loan losses to
   total                                            1.58%          1.83%           1.72%         1.72%          2.03% 
   Loans
Allowance for possible loan losses to
   non-performing loans                              256             98              91           124             82
Non-performing loans to total loans                 0.62           1.86            1.88          1.39           3.28
Non-performing assets to total loans,
   plus other real estate                           0.73           2.18            2.39          2.24           4.39
Net charge-offs to average loans                    0.81           0.33            0.47          0.84           1.10

</TABLE>

<PAGE>


                     SUMMARY FINANCIAL DATA OF LITTLE FALLS

         The following is a summary of certain historical consolidated financial
data for Little Falls.  The data  presented for the years 1994 through 1998, and
as of the end of those  years,  comes from Little  Falls'  audited  consolidated
financial statements. Little Falls' audited consolidated financial statements as
of  December  31,  1998 and 1997,  and for each of the  years in the  three-year
period ended December 31, 1998, are  incorporated by reference in this document.
See page 44.

         The data  shown for 1996  reflects a $1.2  million  charge in the third
quarter of that year  connected  with a  one-time  special  assessment  from the
Savings Association  Insurance Fund. No per share information is shown for years
prior to 1996,  because no shares of Little Falls common stock were  outstanding
until January 5, 1996.



<PAGE>


<TABLE>
<CAPTION>

                                                                 At or for the Year Ended December 31,
                                             -------------------------------------------------------------------------------
                                                  1998           1997            1996            1995            1994
                                                             (Dollars in thousands, except for per share amounts)
  <S>                                        <C>              <C>           <C>             <C>             <C>     
  Earnings Summary:
  Interest income                            $      22,746    $   21,064    $     18,776    $     13,813    $      13,075
  Interest expense                                  14,695        12,920          11,258           9,314            7,170
                                             --------------  ------------   -------------   -------------   ------------
  Net interest income                                8,051         8,144           7,518           4,499            5,905
  Provision for possible loan losses                   161           240             183             131              356
                                             --------------  ------------   -------------   -------------   ------------

  Net interest income after provision for
    possible loan losses                             7,890         7,904           7,335           4,368            5,549
  Other income                                         404           427             408             178              144
  Other expenses                                     5,702         5,403           6,747           3,841            2,912
                                             --------------  ------------   -------------   -------------   ------------
  Income before income taxes                         2,592         2,928             996             705            2,781
  Income tax provision                                 844         1,072             385             241            1,066
                                             ==============  ============   =============   =============   ============
  Net income                                 $       1,748   $     1,856    $        611    $        464    $       1,715
                                             ==============  ============   =============   =============   ============
  Share Data:

  Weighted average shares outstanding 
    (in thousands):
     Basic                                           2,208         2,389           2,728             N/A              N/A
     Diluted                                         2,311         2,466           2,737             N/A              N/A
  Basic earnings per share                   $        0.79   $      0.78    $       0.22             N/A              N/A
  Diluted earnings per share                          0.76          0.75            0.22             N/A              N/A
  Cash dividend per common share                      0.22          0.16            0.05             N/A              N/A
  Book value per common share                        15.11         14.68           14.73             N/A              N/A

  Balance Sheet Summary:
  Securities held to maturity                $     101,951   $   148,945    $    163,843    $    148,019    $      87,810
  Securities available for sale                     53,394        13,929              --              --               --
  Loans                                            149,062       147,033         117,116          96,230           94,754
  Total assets                                     350,617       328,522         303,518         310,355          193,385
  Deposits                                         243,048       230,133         228,312         247,851          176,173
  Stockholders' equity                              37,445        38,295          40,448          16,223           15,715

  Performance Ratios:
  Return on average assets                            0.51%         0.60%           0.21%           0.22%          0.86% 
  Return on average equity                            4.65          4.74            1.44            2.89          11.62
  Dividend payout                                    28.94         20.62           22.28             N/A            N/A
  Average equity to average assets                   10.92         12.57           14.78            7.64           7.62
  Net interest margin                                 2.42          2.72            2.75            2.25           3.07

  Asset Quality Ratios:
  Allowance for possible loan losses to               0.88%         0.79%           0.92%           0.98%          1.21% 
     total loans
  Allowance for possible loan losses to
     non-performing loans                           132.60         90.97           57.34           49.33          27.82
  Non-performing loans to total loans                 0.67          0.87            1.60            2.50           4.36
  Non-performing assets to total loans,
     plus other real estate                           0.87          1.27            2.31            3.97           6.08
  Net charge-offs to average loans                    0.00          0.12            0.05            0.36           0.01

</TABLE>

<PAGE>

                              ACTUAL AND PRO FORMA
                           COMPARATIVE PER SHARE DATA


         Below,  we set forth the earnings per share,  period-end book value per
share and cash  dividends  per share for the  common  stock of HUBCO and  Little
Falls for the period noted. The data is set forth on an historical and pro forma
basis,  as well as pro forma  equivalent  per share data for Little  Falls.  The
historical  per share data were derived from the  financial  statements of HUBCO
and Little  Falls  that are  incorporated  by  reference  herein.  The pro forma
combined  share data was derived  after giving effect to the Little Falls merger
as if it occurred at the  beginning of the period  presented  using the purchase
method of accounting.  The pro forma assumes a minimum exchange ratio of 0.60, a
maximum  exchange  ratio of 0.70,  and a cash  value of  $20.64.  The pro  forma
equivalent per Little Falls share was  calculated by  multiplying  the pro forma
combined HUBCO and Little Falls data by the minimum and maximum  exchange ratio.
The  historical  per share  data for HUBCO has been  restated  to  retroactively
reflect the effect of stock dividends and stock splits.


<TABLE>
<CAPTION>

                                                                                     Pro forma       Pro forma
                                                                                     Combined        Equivalent
                                                       Historical     Historical     HUBCO and       per Little
                                                          HUBCO      Little Falls  Little Falls     Falls Share
                                                       ------------  ------------- --------------  ------------
      <S>                                            <C>           <C>              <C>           <C>          
      Year Ended December 31, 1998
      Earnings Per Share:
          Basic - maximum exchange ratio             $    0.57     $     0.79       $    0.51      $    0.36
          Basic - minimum exchange ratio                  0.57           0.79            0.52           0.31
          Diluted - maximum exchange ratio                0.56           0.76            0.50           0.35
          Diluted - minimum exchange ratio                0.56           0.76            0.50           0.30

      Book Value Per Common Share:
          Maximum exchange ratio                         11.30          15.11           11.76           8.23
          Minimum exchange ratio                         11.30          15.11           11.80           7.08

      Cash Dividends Per Common Share:
          Maximum exchange ratio                          0.88           0.22            0.88           0.62
          Minimum exchange ratio                          0.88           0.22            0.88           0.53

</TABLE>


<PAGE>

         The first table below presents, for the periods indicated, the high and
low  closing  prices per share of HUBCO  common  stock and Little  Falls  common
stock. HUBCO's information has been restated to give retroactive effect to stock
dividends and stock splits. The second table presents information concerning the
last sale price of HUBCO  common  stock and Little Falls common stock on January
25, 1999 (the last business day before the merger  agreement was  announced) and
on  March  19,   1999  (a  date   shortly   before   the  date  of  this   proxy
statement-prospectus).  The second table also presents the  equivalent  value of
HUBCO common stock per Little Falls share,  which we computed by multiplying the
last  sale  price of HUBCO  common  stock on the  dates  indicated  by the 0.650
exchange ratio. Both HUBCO common stock and Little Falls common stock are listed
on the Nasdaq National Market.  We urge you to obtain current market  quotations
for HUBCO common stock and Little Falls common stock in the merger. Little Falls
shareholders  are not assured of receiving  any  specific  market value of HUBCO
common  stock.  The price of HUBCO common stock when the merger takes effect may
be higher or lower than its price when the merger  agreement  was  signed,  when
this proxy statement was mailed or when Little Falls  shareholders  meet to vote
on the merger.

<TABLE>
<CAPTION>


                                                  Closing Sale                               Closing Sale
                                                 Price Per Share                            Price Per Share
                                                    of HUBCO                                of Little Falls
                                                  Common Stock                               Common Stock

                                            High                 Low                    High               Low
<S>                                      <C>                  <C>                    <C>                 <C>
1997:
First Quarter....................        $   25.03            $   21.44              $   14.13           $   12.25
Second Quarter...................            27.57                20.86                  15.88               12.63
Third Quarter....................            31.11                26.16                  18.50               15.25
Fourth Quarter...................            37.99                30.05                  20.50               16.25

1998:
First Quarter....................            37.86                32.28                  20.50               17.50
Second Quarter...................            37.62                31.25                  22.25               18.25
Third Quarter....................            35.00                25.38                  22.00               14.00
Fourth Quarter...................            30.13                21.63                  21.50               11.50

1999:
First Quarter
(through March 19, 1999).........            34.25                29.75                  21.00               18.63


<CAPTION>

                                                                                                   Equivalent
                                             Closing Sale              Closing Sale              Value of HUBCO
                                           Price Per Share            Price Per Share           Common Stock Per
                                               Of HUBCO               of Little Falls         Share of Little Falls
                                             Common Stock              Common Stock               Common Stock
Date

January 25, 1999.................              $ 32.13                    $ 19.75                    $ 20.88
March 19, 1999...................                33.94                      19.88                      22.06

</TABLE>


<PAGE>


                     SUMMARY PRO FORMA FINANCIAL INFORMATION

         The following  tables  present  certain  unaudited  combined  condensed
financial  information derived from the periods and at the dates indicated.  The
pro forma  combined  information  gives effect to the proposed  merger using the
purchase method of accounting. The pro forma assumes a minimum exchange ratio of
0.60, a maximum exchange ratio of 0.70, and a cash value of $20.64.

         This summary pro forma  information is derived from, and should be read
in conjunction  with, the pro forma financial  information and the related notes
thereto on pages 34-37 and the  consolidated  financial  statements  and related
notes of HUBCO and Little Falls incorporated by reference in this document.  See
"Information  Incorporated  By  Reference"  on page 44. The pro forma  financial
information does not necessarily  indicate the results of operations which would
have been  achieved had the merger been  consummated  as of the beginning of the
periods for which the data are  presented  and should not be  construed as being
representative of future periods.

<PAGE>


<TABLE>
<CAPTION>

      Summary Pro Forma Unaudited Combined Condensed Financial Information
               (Dollars in thousands, except for per share amount)
                                                                           Year Ended
                                                                       December 31, 1998

Results of Operations:
<S>                                                                     <C>
Net interest income before provision for possible loan losses.........  $    260,309
Provision for possible loan losses....................................        14,535
Net interest income after provision for possible loan losses..........       245,774
Income before income taxes............................................        39,385
Net income (loss).....................................................        21,366
Earnings (loss) per share
     Basic-maximum exchange ratio.....................................          0.51
     Basic-minimum exchange ratio.....................................          0.52
     Diluted-maximum exchange ratio...................................          0.50
     Diluted-minimum exchange ratio...................................          0.50


                                                                     As of December 31, 1998
Balance Sheet:
Total assets..........................................................  $  7,135,900
Total deposits........................................................     5,296,003
Total stockholders' equity............................................       485,860
Book value per common share
     Maximum exchange ratio...........................................         11.76
     Minimum exchange ratio...........................................         11.80

</TABLE>

<PAGE>



                                  RISK FACTORS

         A form of election is included with this document.  You should use that
form to tell the exchange agent your  preference to receive either cash or stock
in the merger.  Receiving cash will result in a taxable event;  receiving  stock
will  not  result  in a  taxable  event.  Therefore,  you  should  be aware of a
particular risk and uncertainty that is applicable in choosing stock or cash.

         The merger  agreement  requires HUBCO to maintain a 49/51 ratio of cash
to stock  consideration  in the merger.  If holders of more than this  specified
ratio  elect  either  cash  or  stock,  then a  lottery  system  will be used to
determine  which Little  Falls  shareholders  will be denied  their  preference.
Although  you may vote for the merger and elect  stock over cash,  you may still
receive cash for your Little Falls stock,  which will result in a taxable event.
For  additional  information  on the  federal  income  tax  consequences  of the
transaction, see pages 33-34.


<PAGE>



                                  INTRODUCTION

         The Board of Directors of Little  Falls  Bancorp,  Inc. has approved an
Agreement and Plan of Merger,  dated as of January 26, 1999, among HUBCO,  Inc.,
HUBCO's  subsidiary,   Hudson  United  Bank,  Little  Falls  and  Little  Falls'
subsidiary, Little Falls Bank. The merger agreement provides for Little Falls to
be merged with HUBCO, with HUBCO as the surviving corporation. The merger cannot
be completed unless Little Falls' shareholders approve it.

         This document serves two purposes. It is the proxy statement being used
by the Little Falls Board to solicit  proxies for use at a special  Little Falls
shareholders  meeting called by the Board to seek approval of the merger.  It is
also the  prospectus  of HUBCO  regarding the HUBCO common stock to be issued if
the merger is completed.  Thus, we sometimes refer to this document as the proxy
statement-prospectus.

         This document  describes the merger  agreement in detail. A copy of the
merger  agreement is attached as Appendix A to this document and is incorporated
herein by reference. We urge you to read this entire document and the Appendixes
carefully.

         All information  and statements  contained or incorporated by reference
in this  document  about Little  Falls were  supplied by Little  Falls,  and all
information and statements about HUBCO were supplied by HUBCO.

         No person has been  authorized to give any  information  or to make any
representation other than what is included in this document.  If any information
or  representation  is given or made,  it must not be relied upon as having been
authorized.

                           FORWARD LOOKING STATEMENTS

         This  proxy  statement-prospectus   contains  certain  forward  looking
statements  with respect to the financial  condition,  results of operations and
business of HUBCO and Little Falls. Such statements are not historical facts and
include  expressions about HUBCO's and Little Falls' confidence,  strategies and
expectations   about   earnings,   new  and  existing   programs  and  products,
relationships, opportunities, technology and market conditions. These statements
may be identified by forward-looking terminology such as "expect", "believe", or
"anticipate",  or  expressions  of confidence  like "strong" or  "on-going",  or
similar  statements or  variations of such terms.  Factors that may cause actual
results to differ  materially  from those  contemplated  by such forward looking
statements include, among others, the following possibilities:

         *  Expected  cost  savings or revenue  enhancements  from the merger or
            HUBCO's other acquisitions cannot be realized as anticipated.

         *  Deposit  attrition,  customer  loss or revenue  loss  following  the
            merger or HUBCO's other acquisitions is greater than expected.

         *  Competitive  pressure in the banking and financial services industry
            increases  significantly. 

         *  Changes in the interest rate  environment  may reduce  interest rate
            margins.

         *  General economic  conditions,  either nationally or in the states of
            New  Jersey,  New  York or  Connecticut,  are  less  favorable  than
            expected.

         *  Disruptions of the operations of HUBCO,  Little Falls,  or any other
            governmental  or  private  entity may occur as a result of the "Year
            2000 Problem."

HUBCO and Little Falls assume no  responsibility  to update such forward looking
statements in the future.


<PAGE>


                         CERTAIN INFORMATION ABOUT HUBCO


         HUBCO is a New Jersey  corporation  and bank holding  company.  HUBCO's
principal operating subsidiary is Hudson United Bank. On March 19, 1999, HUBCO's
two other subsidiary banks (Lafayette  American Bank, based in Connecticut,  and
Bank of The Hudson,  based in New York) were merged  into  Hudson  United  Bank.
Hudson  United Bank is a full  service  commercial  bank that  serves  small and
mid-sized businesses and customers through:

         *  more than 85 branches in Northern New Jersey,

         *  more  than  45  offices  located  mainly  in  Fairfield,   Hartford,
            Middlesex and New Haven counties in Connecticut, and

         *  more than 30  branches  in  Dutchess,  Orange,  Putnam and  Rockland
            Counties in New York.

         HUBCO's  strategy is to enhance  profitability  and build  market share
through both  internal  growth and  acquisitions.  HUBCO has  completed  over 25
acquisitions  since  1990,  and HUBCO has added  over 140  branches  and over $6
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 due 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.  In the past,  HUBCO has  successfully  managed its
acquisitions  to improve its core  earnings.  However  there can be no assurance
that  HUBCO  will  continue  to  effectively  manage  the  risks  involved.   If
acquisitions  are not  managed  effectively  or  acquired  institutions  are not
assimilated efficiently,  HUBCO's business,  financial condition, and results of
operations may be adversely impacted.

         As of December 31, 1998, HUBCO had:

            *  consolidated assets   $6.8 billion

            *  deposits              $5.1 billion

            *  stockholders' equity  $456.8 million

            *  loans                 $3.4 billion

         HUBCO's principal executive offices and telephone number are:

         1000 MacArthur Boulevard
         Mahwah, New Jersey 07430
         (201) 236-2600



<PAGE>



                     CERTAIN INFORMATION ABOUT LITTLE FALLS


         Little Falls is a New Jersey corporation and holding company for Little
Falls  Bank.  Little  Falls was  formed in  connection  with the mutual to stock
conversion of Little Falls Bank completed on January 5, 1996.

         At December 31, 1998 Little Falls had consolidated:

            *  assets                $350.6 million

            *  deposits              $243.0 million

            *  shareholders' equity  $37.4 million

            *  loans                 $149.1 million

         Little Falls' principal executive offices and telephone number are:

              86 Main Street
              Little Falls, New Jersey 07424
              (973) 256-6100


         Little Falls Bank was originally  chartered in 1887 as the Little Falls
Building  and Loan  Association  and is  presently a federally  chartered  stock
savings  bank  headquartered  in Little  Falls,  New Jersey.  Little  Falls Bank
conducts its business from its main office in Little Falls, New Jersey, and five
branch offices located in Passaic County and Hunterdon  County,  New Jersey.  It
attracts deposits from the general public and has historically used the deposits
primarily to originate residential loans in its market area. To a lesser extent,
Little Falls Bank also  originates a limited  number of commercial  real estate,
residential  construction,  and consumer  loans,  which  mainly  consist of home
equity   lines  of  credit.   Additionally,   Little   Falls  Bank   invests  in
mortgage-backed and investment securities.


<PAGE>


                                   THE MEETING

Date, Time and Place

         This document solicits, on behalf of the Little Falls Board, proxies to
be  voted  at a  special  meeting  of  Little  Falls  shareholders  and  at  any
adjournments or postponements thereof. The meeting is scheduled for:

              Tuesday, April 27, 1999
              1:00 p.m.
              The Bethwood
              38 Lackawanna Avenue
              Totowa, New Jersey  07512

Purpose

         At the meeting, Little Falls shareholders will consider and vote on:

         *  approval and adoption of the merger

         *  any other matters that may properly be brought before the meeting.

Board Recommendation

         The Little Falls Board of Directors has unanimously approved the merger
and unanimously recommends a vote "FOR" approval and adoption of the merger.

Record Date; Required Vote

         The Little  Falls  Board has fixed the close of  business  on March 19,
1999, as the record date for the meeting. Only holders of record of Little Falls
common  stock at that time are entitled to get notice of the meeting and to vote
at the meeting.  On the record date, there were 2,470,551 shares of Little Falls
common stock  outstanding.  Each of those shares will be entitled to one vote on
each matter properly submitted to the meeting.

         The  merger  cannot  be  completed  without  Little  Falls  shareholder
approval.  The  affirmative  vote,  in person or by proxy,  of a majority of the
votes cast at the special meeting is required in order to approve the merger.

         On the record date,  the  directors  and  executive  officers of Little
Falls as a group beneficially owned 204,748 shares of Little Falls common stock,
which  is  8.08%  of the  issued  and  outstanding  shares.  These  figures  are
calculated  without  counting shares that could be acquired by exercising  stock
options  since  the  shares  underlying  those  options  cannot  be voted at the
meeting. In connection with the execution of the merger agreement, the directors
of Little  Falls and  Little  Falls  Bank  agreed  to vote all the  shares  they
beneficially own FOR the merger.

         The matters to be considered at the meeting are of great  importance to
the shareholders of Little Falls. Accordingly, we urge you to read and carefully
consider the information  presented in this proxy  statement-prospectus,  and to
complete,  date,  sign and promptly  return the  enclosed  proxy in the enclosed
postage paid envelope.

Voting Rights; Proxies

         If you execute a proxy card  properly  and send it to Little Falls in a
timely manner,  your proxy will be voted in accordance with the instructions you
indicate on the proxy card,  unless you revoke your proxy prior to the vote.  If
you send us a properly  signed proxy card that does not instruct us how to vote,
your shares will be voted FOR approval and adoption of the merger.

         The  Little  Falls  Board is not  aware of any  matters  that will come
before the meeting other than the vote on the merger.  If any other matters come
before the meeting,  the persons named on the enclosed  proxy card will have the
discretion  to vote on those  matters  using  their  best  judgment,  unless you
specifically withhold that authorization when you complete your proxy card.

         You may revoke any proxy that you give at any time before it is used to
cast your vote. Simply showing up at the meeting will not  automatically  revoke
your  proxy.  To  revoke a proxy,  you must  either  file a  written  notice  of
revocation  with the Little  Falls  Corporate  Secretary,  or deliver a properly
executed proxy with a later date to the Little Falls  Corporate  Secretary.  The
Little Falls Corporate  Secretary will attend the meeting and she can be reached
before the meeting at the following address:

         Anne Bracchitta
         Corporate Secretary
         Little Falls Bancorp, Inc.
         86 Main Street
         Little Falls, New Jersey 07424

         The election inspectors  appointed for the meeting,  who will determine
whether  or not a quorum is  present,  will  tabulate  votes cast by proxy or in
person at the meeting.  Abstentions  and "broker  non-votes"  will be treated as
shares that are present and  entitled to vote for  purposes of  determining  the
presence of a quorum.  Abstentions occur when proxies are marked as abstentions,
or  when  shareholders  appear  in  person  but  abstain  from  voting.  "Broker
non-votes"  occur  when a  broker  indicates  on a proxy  that it does  not have
discretionary authority regarding certain shares.

Solicitation of Proxies

         In addition to using the mails,  the directors,  officers and employees
of Little Falls may solicit proxies from shareholders in person or by telephone.
These directors, officers and employees will not be specifically compensated for
their services. Little Falls has retained Morrow & Co., Inc., a proxy-soliciting
firm,  to assist it in  soliciting  proxies.  Morrow & Co. will be paid a fee of
$3,000 and will be reimbursed for certain out-of-pocket  expenses,  estimated to
be $2,000.  Little Falls will also make  arrangements  with brokerage  firms and
other  custodians,  nominees and  fiduciaries  to send proxy  materials to their
principals  and will  reimburse  those  parties for their  expenses in doing so.
Little Falls will bear all costs of soliciting proxies for the meeting.

Quorum

         The  presence,  in person or by proxy,  of at least a  majority  of the
Little Falls common stock issued and outstanding and entitled to be voted at the
meeting is necessary to constitute a quorum.



                               THE PROPOSED MERGER

         A copy of the merger  agreement is attached as Appendix A to this proxy
statement-prospectus  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 for the merger of Little Falls with and
into HUBCO, with HUBCO as the surviving entity.  The merger will close on a date
chosen by HUBCO.  That date must be within  twenty  business  days after  Little
Falls' shareholders  approve the merger, and we receive all regulatory approvals
and the regulatory waiting periods expire.  However,  HUBCO and Little Falls may
agree on a different  closing date.  The parties  currently hope to close on May
14, 1999, but this date is subject to change.  The merger will become  effective
at the time specified in a certificate  of merger,  which HUBCO and Little Falls
will prepare,  and which HUBCO will file with the New Jersey  Secretary of State
following  the closing.  The time that the merger takes effect is referred to as
the  "effective  time." HUBCO and Little Falls  anticipate  that the merger will
become effective on the closing date. Immediately after the merger is effective,
HUBCO will merge Little Falls Bank with Hudson  United Bank,  with Hudson United
Bank as the surviving  entity.  The exact closing date and time the merger takes
effect are dependent upon satisfaction of numerous conditions, some of which are
not under HUBCO or Little Falls' control.

Consideration; Exchange Ratio; Cash instead of Fractional Shares

         In the merger, 49% of the outstanding Little Falls common stock will be
exchanged  for cash and 51% will be  converted  into HUBCO common  stock.  HUBCO
reserves the right to change the  percentages  in the limited  circumstances  in
which   maintaining  the  percentages   would  result  in  certain  adverse  tax
consequences. Shareholders receiving cash in the merger will get $20.64 for each
share of Little Falls common stock. Shareholders receiving HUBCO common stock in
the merger will not know in advance the exact  number of HUBCO  shares they will
get for each share of Little Falls common  stock.  That  number,  the  "exchange
ratio," will depend on HUBCO's  stock price during a ten trading day period that
ends on and  includes the day that final  regulatory  approval for the merger is
received.  To determine the exchange  ratio, we will first find the median HUBCO
stock price  during the ten day period,  which is the average of the two closing
prices left after  discarding  the four highest and four lowest  closing  prices
during the period.  Using the median HUBCO stock price,  you can  determine  the
exchange ratio by using the table below.

If the median HUBCO stock price is:   The exchange ratio will be:

Below $27.143                         0.700

Between $27.143 and $29.00            $19.00 divided by the HUBCO median price
                                           (rounded to four decimals)

Between $29.01 and $34.50             0.650

Between $34.51 and $37.30             $22.3795 divided by the HUBCO median price
                                           (rounded to four decimals)

Above $37.30                          0.600

The closing price of HUBCO common stock on March 19, 1999,  shortly  before this
document was mailed to you, was $33.94.


         If  there is a stock  split,  stock  dividend  or  similar  transaction
affecting HUBCO common stock prior to the closing,  the median closing price and
the  exchange  ratio will be adjusted  appropriately.  Certain  shares of Little
Falls common stock held by Little Falls or by HUBCO or its subsidiaries  will be
cancelled in the merger and will not be converted into HUBCO common stock.

         If your Little Falls shares are converted into HUBCO common stock,  you
will not receive any fractional  shares of HUBCO common stock.  Instead you will
receive,  without  interest,  cash equal to the  fractional  share  interest you
otherwise  would have  received,  multiplied by the value of HUBCO common stock.
For this purpose,  HUBCO stock will be valued at the median closing price during
the ten-day  period which ends on, and includes,  the day that final  regulatory
approval for the merger is received.

         The price of HUBCO common stock at the time the merger takes effect may
be higher or lower than the price: (1) when the merger agreement was signed; (2)
when this proxy  statement  was mailed;  (3) when the Little Falls  shareholders
meet to vote on the merger; or (4) when Little Falls shareholders  receive HUBCO
stock  certificates from the exchange agent following the merger. We urge you to
obtain current market quotations for the HUBCO common stock and the Little Falls
common stock.

Election Form; Exchange of Shares

         Along with this  document  we have sent you a "form of  election."  You
should use this form to tell the exchange agent your  preference to receive cash
or stock in the merger,  or to signify that you have no  preference.  Failure to
return the form by the election  deadline  will be treated as a "no  preference"
election.  HUBCO must maintain a 49/51 ratio of cash to stock  consideration  in
the merger. If everyone's stated preference can be met while keeping this ratio,
HUBCO  will do so. If holders of more than the  specified  percentage  of Little
Falls stock elect  either cash or stock,  then a lottery  system will be used to
determine  which Little Falls  shareholders  will be denied their  preference in
order to  maintain  the 49/51  ratio.  Although  you may vote for the merger and
elect stock over cash,  you may still  receive cash for your Little Falls stock,
which will result in a taxable  event.  HUBCO  reserves  the right to change the
ratio in the limited  circumstances  in which  maintaining the 49/51 ratio would
result in certain adverse tax consequences.

         The deadline  for  returning  your form of election  will be three days
before the merger closing date.  HUBCO and Little Falls  currently hope to close
the merger on May 14, 1999, which would result in a May 11 election deadline. As
soon as HUBCO and Little Falls are certain of the closing  date,  they will send
you a notice by mail to tell you the closing date and the election deadline.

         Your form of election will also serve as a letter of transmittal, which
is the form you use to send your stock  certificate  to the exchange agent to be
exchanged  in the merger.  The form will have  explicit  instructions  on how to
exchange your Little Falls stock  certificates.  Your certificates  representing
shares of Little  Falls common stock MUST be sent in with your form of election.
Do not send your stock certificates with your proxy card.

         After  you  surrender  your  Little  Falls  stock  certificates  to the
Exchange  Agent and after the time the merger  takes  effect,  you will  receive
either cash or a certificate  representing your shares of HUBCO common stock. At
the time the new stock certificate is issued,  you will also receive a check for
any fractional shares.

Employee, Management, and Directors Stock Plans

         The ESOP trustee intends to elect to receive  sufficient cash necessary
so that the trust may repay the outstanding  ESOP debt as of the time the merger
takes  effect.  The  balance  of the ESOP  trust  assets  will be  allocated  to
participants in accordance with the ESOP plan terms. The ESOP trustee intends to
permit each ESOP  participant  to elect to receive stock or cash with respect to
their individual ESOP account assets.

         The  recipients  of stock  awards under other  management  and director
stock  compensation plans will be permitted to submit election forms in the same
manner as other Little Falls shareholders.

Conversion of Little Falls Options

         Options to acquire Little Falls common stock have been issued  pursuant
to the Little Falls Bancorp,  Inc. 1996 Stock Option Plan. The merger  agreement
provides that the  outstanding  options at the time the merger takes effect will
be converted into options to purchase  HUBCO common stock.  The terms of the new
options will be determined as follows:

         *  the right to purchase  shares of Little Falls common stock  pursuant
            to the old option will be  converted  in a new option with the right
            to  purchase  that  same  number of  shares  of HUBCO  common  stock
            multiplied by the exchange ratio;

         *  the option  exercise  price per share of HUBCO  common stock will be
            the previous  option exercise price per share of Little Falls common
            stock divided by the exchange ratio; and

         *  in all other material respects the new option will be subject to the
            same terms and conditions as governed the old option on which it was
            based,  including  the length of time within which the option may be
            exercised.

         HUBCO has  reserved  for  issuance the number of shares of HUBCO common
stock  necessary to satisfy  HUBCO's  obligations  under the converted  options.
HUBCO has agreed to register those shares pursuant to the Securities Act as soon
as  practicable  after the time the merger takes  effect.  As of March 19, 1999,
there were options  outstanding  for 240,167 shares of Little Falls common stock
which would be converted in the merger as described above.

Background of and Reasons for the Merger

         Background of the Merger.

         On  November  5,  1998,  Little  Falls  and  Skylands   Community  Bank
terminated  the  proposed  merger  between  the two  companies,  which  had been
announced on August 12, 1998. This merger was terminated by mutual  agreement as
both companies recognized the possibility that certain conditions to the closing
of the merger might not be  satisfied.  Accordingly,  the boards of directors of
both companies concluded that it was in the mutual interest of both companies to
terminate the merger, and avoid any additional expense.

         During  the  week  of  November  11,  1998,  and  as a  result  of  the
termination of the merger with Skylands  Community  Bank, the Little Falls Board
discussed  and evaluated  alternatives  intended to enhance  shareholder  value,
including the potential sale of the company.  Based upon increased  competition,
declining net interest spreads, limited profitability,  lack of asset generation
capability and equity market volatility,  the Little Falls Board determined that
the most effective means of increasing  shareholder value was the sale of Little
Falls.  The Board decided to contact  potential  merger partners on a select and
confidential  basis, in order to make the process manageable and to minimize its
impact on its day-to-day  operations.  The Board  authorized  FinPro,  Inc., its
financial  advisor,  to  compile  a  confidential  offering  memorandum  and  to
proactively approach potential interested parties.

         FinPro provided  Little Falls with a comprehensive  list of potentially
interested  parties.  Little Falls reviewed and narrowed the list. A total of 24
institutions  were approached to ascertain their  interest.  These  institutions
varied in size and structure and included small community banks,  super-regional
institutions,  large mutual thrifts, and public thrifts. Interested parties were
given  confidentiality  agreements,  process  letters,  and offering  memoranda.
Little  Falls  originally  set a deadline of  December  1, 1998,  for parties to
submit  indications of interest.  The deadline was later extended to December 8,
1998,  due to the  level  of  interest  and the  number  of  parties  requesting
extensions.  FinPro  reviewed  the  expressions  of  interest  and  ranked  them
according  to  the  benefits  offered  to all  shareholders.  When  ranking  the
expressions of interest, FinPro considered among other things the ability of the
interested party to complete the merger without contingencies, the consideration
offered, the tax consequences, the liquidity of any non-cash consideration,  and
the  underlying  value of any  non-cash  consideration.  At a Board  meeting  on
December 8, 1998, FinPro reviewed with the Little Falls Board the expressions of
interest it had received by December 8. At that meeting,  the Little Falls Board
instructed  management  to allow the top two  prospective  buyers to conduct due
diligence.  On December 17, 1998, a third institution increased the dollar value
of its consideration.  Little Falls' Board instructed management on December 23,
1998, to allow this third institution to conduct due diligence.

         At about the same time, an additional institution approached FinPro for
an  opportunity  to express its interest  and the Little Falls Board  authorized
permission to do so. This institution's indication of interest was substantially
lower than those of the institutions selected to perform due diligence,  and the
Little Falls Board instructed FinPro to inform the institution that its proposal
was inadequate.

         Due  diligence  was  completed by all  institutions  during the week of
December  27,  1998.  Little  Falls  provided  the  prospective  buyers with the
opportunity  to present a final  indication  of  interest  and to clarify  their
indications  of  interest  on  specific  issues to  provide  a common  basis for
comparison.  Based on final  indications  of interest as of December  30,  1998,
FinPro prepared an analysis on each one  individually and compared them in terms
of conditions and shareholder  value.  After reviewing  FinPro's  analysis,  the
Board  determined that HUBCO's final  indication of interest was superior to the
others.  The Board  authorized  FinPro to continue  negotiations  with HUBCO and
authorized  Malizia,  Spidi,  Sloane & Fisch,  P.C.,  Little Falls' counsel,  to
negotiate a definitive agreement with HUBCO.

         During the week of January 4, 1999, HUBCO amended the structure and the
value of its proposal  and placed  contingencies  on the  proposed  transaction.
Based upon this  development,  the Little  Falls Board  determined  that another
party's  final  indication  of interest was at that time more  beneficial to the
shareholders  of Little  Falls than the amended  HUBCO  indication  of interest.
(This other institution had increased the value of its indication of interest on
both December 23, 1998,and again on December 30, 1998). FinPro told HUBCO of the
implications  of this change and  informed  HUBCO that Little Falls was going to
negotiate with another party and not continue discussions with HUBCO. The Little
Falls  Board  authorized  FinPro  to  continue   negotiations  with  the  second
institution and authorized  counsel to begin negotiating a definitive  agreement
with the second  institution.  On January 8, 1999, the second  institution  sent
Little Falls its draft definitive agreement. During the drafting and negotiating
of the  definitive  agreement  and based on Little  Falls' and its  advisors due
diligence on the second  institution,  a critical business issue arose as to the
liquidity and market value of that institution's stock. The second institution's
stock price fell over 20% during the drafting and  negotiating  period,  causing
the Little Falls Board to request a narrowing of the pricing  range.  The second
institution,  through their advisor and counsel,  informed FinPro that there was
no room to negotiate on the price range on January 20, 1999, and reiterated this
point to FinPro on  January  21,  1999,  and to Little  Falls'  counsel  on both
January 21 and 22, 1999.

         Informed of the lack of  negotiability  on the price range,  on January
20, 1999, FinPro contacted Albert Weite, Little Falls' Chairman, and advised Mr.
Weite of the potential  ramifications  of this matter and suggested  that FinPro
could  re-approach  HUBCO to  determine  if it had any  interest in revising its
indication of interest.  The Chairman of Little Falls polled the other directors
on whether FinPro could approach HUBCO one final time. On the evening of January
20, 1999,  based upon the directors'  positive  responses,  Mr. Weite authorized
FinPro to approach HUBCO and contact with HUBCO was initiated.

         HUBCO responded verbally on the evening of January 21, 1999, indicating
it  intended  to  restructure  its  indication  of  interest.  Many of the terms
contained  in its initial  indication  of interest  were  reinstated.  Mr. Weite
polled a majority of the directors,  that being all the directors he was able to
reach at the time, regarding whether FinPro should negotiate further with HUBCO.
Based on the directors'  affirmative response, the Chairman authorized FinPro to
re-open negotiations and instructed Little Falls' counsel to begin negotiating a
definitive  agreement  with  HUBCO's  counsel,  following  receipt  of  a  draft
agreement.  On January 23, 1999,  Little  Falls'  counsel  received from HUBCO's
counsel a draft definitive agreement  representing  HUBCO's offer.  Negotiations
regarding the terms of the HUBCO  transaction  proceeded over the next few days.
Little Falls and its advisors  completed  due  diligence on HUBCO on January 25,
1999.

         On January 26, 1999,  the Little Falls Board met with its legal counsel
and FinPro to discuss the terms of the definitive agreement. FinPro provided the
Board with an oral opinion  that the merger terms were fair to the  shareholders
of Little  Falls from a  financial  perspective  and that the merger  with HUBCO
constituted  the best  indication  of  interest  available  from  the  financial
perspective  of the Little Falls  shareholders.  The Little Falls Board approved
the definitive agreement, which was completed and signed on January 26, 1999.

         Little Falls' Reasons for the Merger.

         In reaching  its  determination  that the merger is fair to, and in the
best  interests  of, Little Falls and its  shareholders,  the Little Falls Board
considered a number of factors, including the following:

         *  the  current  condition  and growth  prospects  of Little  Falls and
            Little Falls Bank,  its  historical  results of  operations  and its
            prospective  results  of  operations  were  Little  Falls to  remain
            independent;

         *  the  economic,  business  and  competitive  climate  for banking and
            financial  institutions  in New Jersey,  with special  consideration
            given to recent  transactions  that have  increased the  competitive
            environment in the financial services and banking industry;

         *  the consideration offered to Little Falls shareholders by HUBCO

               *  in absolute terms;

               *  as  compared  to the  value  of  other  offers  received  from
                  qualified and informed potential acquirers; and

               *  as compared to recent mergers and acquisitions involving other
                  banking  and   financial   institutions   in  New  Jersey  and
                  nationally;

         *  the potential  market value,  liquidity and dividend yield of Little
            Falls common stock if Little Falls were to remain independent;

         *  the historically  greater liquidity  represented by the HUBCO common
            stock to be received in the merger;

         *  the greater financial and management  resources and customer product
            offerings of HUBCO which could increase the  competitiveness  of the
            combined institution in Little Falls' market area and the ability to
            serve the depositors,  customers and communities currently served by
            Little Falls;

         *  the historical results of operation and financial condition of HUBCO
            and the future prospects for HUBCO,  including  anticipated benefits
            of the merger;

         *  the future growth prospects of HUBCO following the merger;

         *  the fact that the merger will be a tax-free exchange to Little Falls
            shareholders  for  federal  income tax  purposes  to the extent they
            receive  HUBCO common stock as  consideration  in exchange for their
            shares of Little Falls common stock;

         *  the number of acquisitions completed by HUBCO in recent years; and

         *  the  presentation of FinPro and the fact that FinPro would render an
            opinion  that the  consideration  to be  received  in the  merger by
            Little Falls  shareholders was fair to such holders from a financial
            point of view.

         This list of factors is not intended to be an exhaustive  list,  but is
intended to include the material  factors  considered by the Little Falls Board.
In reaching its  determination  to approve and recommend the merger,  the Little
Falls  Board did not  assign  any  relative  or  specific  weights  to the these
factors,  and the  individual  directors  may have  given  differing  weights to
different factors.

         Recommendations of the Little Falls Board of Directors

         The Little Falls Board  believes that the merger is fair to, and in the
best  interests of, Little Falls and its  shareholders.  Accordingly,  the Board
unanimously approved the merger.

         The Little Falls Board of  Directors  unanimously  recommends  that all
shareholders of Little Falls approve the merger.

         HUBCO's Reasons for the Merger

         HUBCO  entered into the merger  agreement  with Little Falls as part of
HUBCO's ongoing strategy of growth through acquisitions.  HUBCO's strategy is to
enhance  profitability  and build market share through both internal  growth and
acquisitions. HUBCO has completed over 25 acquisitions since 1990, and has added
over 140  branches  and over $6  billion  in assets  through  acquisitions  this
decade.  HUBCO expects to continue its acquisition  strategy.  See page 14 for a
brief description of HUBCO's history of acquisitions.

Interests of Certain Persons in the Merger

         In considering the  recommendation  of the Little Falls Board regarding
the merger,  Little Falls  shareholders  should know that certain  directors and
officers  of Little  Falls have  interests  in the merger in  addition  to their
interests as shareholders of Little Falls.  All those  additional  interests are
described  below, to the extent they are material and are known to Little Falls.
The Little Falls Board was aware of these interests and considered  them,  among
other matters, in approving the merger.

         Consulting  Agreement.  HUBCO will pay Leonard G. Romaine a lump sum of
$200,000  as a  termination  payment  at the time the  merger  takes  effect  in
settlement  of his  employment  contract.  Additionally,  the  merger  agreement
provides  that HUBCO will enter into a 36-month  consulting  agreement  with Mr.
Romaine at the rate of $3,333 per month. Mr. Romaine is currently  President and
Chief Executive Officer of Little Falls and Little Falls Bank.

         Advisory Board  Membership.  The merger  agreement  provides that HUBCO
will appoint all Little Falls  directors to a HUBCO  advisory  board at the time
the merger takes  effect.  The advisory  board  members will receive  $1,440 per
month for a period of 36 months.

         Directors'  Consultation  and Retirement Plan and Health Benefits Plan.
Currently,  Little Falls has a Directors' Consultation and Retirement Plan and a
Director Health  Benefits Plan. At the time the merger takes effect,  HUBCO will
pay the Little Falls  directors,  as a group,  up to $400,000 in satisfaction of
Little Falls'  obligations to them under the  Consultation  and Retirement Plan,
and up to $230,000 in  satisfaction  of Little Falls'  obligations to them under
the Health Benefits Plan.

         Stock Benefits.  At the time the merger takes effect,  each outstanding
Little Falls Option will be  converted  into an option to purchase  HUBCO common
stock. All outstanding,  non-vested options will vest as a result of the merger.
See "Conversion of Little Falls Options" on page 20.

         Indemnification;  Directors and Officers. The merger agreement requires
HUBCO to  indemnify,  for a period  of six  years  following  the  merger,  each
director and officer of Little Falls and Little Falls Bank to the fullest extent
permitted under applicable law and its certificate of incorporation and by-laws.
The merger  agreement  also  requires  HUBCO and Hudson  United  Bank to advance
expenses in connection with the  indemnification to the fullest extent permitted
under applicable law and its certificate of incorporation and by-laws.

         Share Ownership. As of the March 19, 1999, record date for the meeting,
the  directors of Little Falls and Little Falls Bank  beneficially  owned in the
aggregate  approximately  194,088 of the issued and outstanding shares of Little
Falls common stock.  In connection  with the execution of the merger  agreement,
the  directors  of Little  Falls and Little  Falls  Bank  agreed to vote all the
shares  they  beneficially  own in favor of the merger.  As of the record  date,
executive officers of Little Falls who are not also directors beneficially owned
in the  aggregate  10,660 of the issued and  outstanding  shares of Little Falls
common stock.

         Employee Stock  Ownership Plan. As of the time the merger takes effect,
the ESOP will be terminated and all participant accounts will be 100% vested and
non-forfeitable.  After repayment of the ESOP debt with stock held as collateral
on the debt, the balance of unallocated Little Falls stock,  estimated at 93,000
shares, will be allocated to ESOP participant accounts pro rata. It is estimated
that Mr. Romaine,  a participant  with the ESOP and Mr. Pullara,  a director and
former  participant  under the ESOP,  will be allocated  17,200 shares and 7,400
shares, respectively, in that pro rata allocation.

Opinion of Little Falls' Financial Advisor

         On May 17, 1998, Little Falls retained FinPro as its financial advisor.
Little Falls retained FinPro to provide general financial  advisory services and
to  specifically   advise  Little  Falls  in  connection  with  its  merger  and
acquisition activities and act as independent financial advisor.

         FinPro  provides  investment  banking  services  to the bank and thrift
industry,  including  appraisals and valuations of bank and thrift  institutions
and  their  securities  in  connection  with  mergers,  acquisitions  and  other
securities  transactions.  FinPro has knowledge of and  experience  with the New
Jersey  bank and thrift  market and  financial  institutions  operating  in that
market.  The Little  Falls Board  chose  FinPro  because of FinPro's  expertise,
experience and familiarity with the bank and thrift industry.

         FinPro  delivered  an oral  opinion  to the Little  Falls  Board at the
January 26, 1999,  meeting at which the Little  Falls Board  approved the merger
agreement.  On that date,  FinPro opined orally that as of January 26, 1999, the
cash  consideration  and  the  exchange  ratio  was  fair  to the  Little  Falls
shareholders  from a  financial  point of view.  FinPro has since  delivered  to
Little Falls a written  opinion  dated March 26, 1999 that as of the date of the
opinion,  the cash  consideration and exchange ratio is fair to the Little Falls
shareholders  from a financial  point of view. We have attached the full text of
that  opinion  as  Appendix  C to this  document  and  incorporate  it herein by
reference.  The  description of the opinion set forth herein is qualified in its
entirety by reference to Appendix C. We encourage you to read the opinion in its
entirety for a description of the procedures followed, assumptions made, matters
considered,  and  qualifications on the review undertaken by FinPro. The opinion
is  directed  only to the cash  consideration  and  exchange  ratio and does not
constitute  a  recommendation  to any  Little  Falls  shareholder  as to how the
shareholder should vote at the Little Falls meeting.

         FinPro will review and possibly  revise its fairness  opinion  prior to
closing  based on the trading  value of HUBCO's  stock and market  conditions at
that time. It is a condition to Little Falls'  obligation to complete the merger
that FinPro provide an updated opinion that the cash  consideration and exchange
ratio  are  fair,   from  a  financial  point  of  view,  to  the  Little  Falls
shareholders.

         The Little  Falls Board did not impose any  limitations  on FinPro with
respect to the investigation made or procedures  followed by FinPro in rendering
its fairness opinion. In connection with rendering its opinion, FinPro performed
a variety of  financial  analyses.  The  following  is a summary of the material
financial analyses  performed by FinPro.  FinPro believes that its analyses must
be  considered  as a whole and that  selecting  portions of the analyses and the
factors considered therein,  without considering all factors and analyses, could
create an  incomplete  view of the analyses  and the  processes  underlying  the
fairness  opinion of FinPro.  The preparation of a fairness opinion is a complex
process  involving  subjective  judgments and is not necessarily  susceptible to
partial analyses or summary description.  In its analyses,  FinPro made numerous
assumptions  with  respect  to  industry  performance,   business  and  economic
conditions  and various other  matters,  many of which are beyond the control of
Little Falls and HUBCO.  Any  estimates  contained in FinPro's  analyses are not
necessarily  indicative of future results or values,  which may be significantly
more or less  favorable than the estimates  Finpro used.  Estimates of values of
companies do not purport to be appraisals or  necessarily  reflect the prices at
which the companies or their securities may be sold.

         The following is a summary of selected  analyses  prepared by FinPro in
connection  with  FinPro's  January 26, 1999,  opinion and analyzed by FinPro in
connection  with that  opinion  and the March 26,  1999,  opinion  delivered  in
connection with this proxy statement.  In preparing its March 26 opinion, FinPro
updated certain  analyses  described below to reflect certain market  conditions
and events occurring since the date of its January 26 opinion. These reviews and
updates  led  FinPro  to  conclude  that  it was not  necessary  to  change  the
conclusions it had reached in its January 26 opinion.

Analysis of Publicly Traded Companies

         In  preparing  its   presentation,   FinPro  used  publicly   available
information  to compare  selected  financial and market  information  for Little
Falls and other publicly traded thrifts, including:

         *  book value;

         *  tangible book value;

         *  earnings, asset quality ratios;

         *  loan loss reserve levels;

         *  profitability; and

         *  capital adequacy.

         FinPro  compared  Little  Falls to a "Peer Group" which was composed of
thrifts  not  involved  in a merger,  located  in either the Mid  Atlantic,  New
England or South Eastern  regions with market  values less than $100 million,  a
tangible  equity to assets  ratio  between  10.00%  and  15.00%  and a return on
average equity less than 8.00%.  FinPro also compared  Little Falls to all fully
converted New Jersey thrifts. The relevant financial data as follows:

<TABLE>
<CAPTION>
                                                                                                    New Jersey
                                                                                   Peer           Publicly Traded
                                                             Little Falls      Group Median       Thrift Medians
        <S>                                                      <C>               <C>                 <C>
        Return on Average Assets                                 0.51%             0.76%               0.85%
        Return on Average Equity                                 4.67%             5.75%               8.18%
        Asset Growth                                             6.73%             5.27%               6.44%
        Yield on Interest Bearing Assets                         6.88%             7.55%               7.20%
        Cost of Interest Bearing Liabilities                     4.90%             4.79%               4.34%
        Net Interest Margin                                      2.44%             3.20%               3.37%
        Non-interest Income/Average Assets                       0.10%             0.37%               0.28%
        Non-interest Expense/Average Assets                      1.57%             2.34%               1.98%
        Non-performing Loans/Loans                               0.39%             0.37%               0.46%
        Loan Loss Reserves/Loans                                 0.88%             0.68%               0.99%
        Loan Loss Reserves/Non-Performing Loans                 98.01%           139.75%             104.43%
        Efficiency Ratio                                        60.22%            61.81%              56.26%
        Tangible Equity/Tangible Assets                         10.04%            12.76%              10.85%


</TABLE>

         The price ranges  obtained by applying the median trading  multiples to
Little Falls financial data were as follows:

             * Peer Group                   $11.92 to $17.01

             * New Jersey Thrifts           $15.09 to $27.00

Analyses of Selected Merger Transactions

         FinPro reviewed merger and acquisition transactions announced involving
public  thrifts  as  acquirees.  In its  analysis,  FinPro  evaluated  price  to
earnings,  price to equity,  price to tangible  equity and core deposit  premium
multiples for two different groups. Among those reviewed were:

         *  FinPro's  "Comparable" Group, composed of all thrifts that announced
            sales  between  January 1, 1998 and March 19,  1999 with deal values
            less than $200  million,  a tangible  equity to assets ratio between
            10.00% and 15.00% and a return on average equity less than 8.00%.

         *  All New Jersey Thrifts that announced  sales between January 1, 1998
            and March 19, 1999.


<PAGE>


         FinPro reviewed and computed maximum, minimum, mean, and median pricing
multiples.  FinPro's  computations  yielded the following range of multiples for
the "Comparable" Transactions and for the New Jersey Transactions, respectively,
as compared with the following indicated multiples for the merger:

<TABLE>
<CAPTION>
                                                                                                       HUBCO /
                               "Comparable"      "Comparable"       New Jersey       New Jersey     Little Falls
                                 Maximum            Minimum           Maximum         Minimum          Merger

- ---------------------------- ----------------- ------------------ ---------------- --------------- ----------------
<S>                               <C>               <C>               <C>              <C>             <C>
Price to Last Twelve
Months Earnings                   47.77x             20.27x            44.98x           9.95x           28.01x

Price to Book Value              225.18%            127.41%           284.98%         111.70%          144.77%

Price to Tangible Book
Value                            225.18%            144.62%           291.48%         115.13%          155.59%

Core Deposit Premiums             21.47%              8.33%            21.63%           8.36%            9.13%

</TABLE>

Source:  SNL Securities data and FinPro calculations.

         Based  upon  the  minimum  and  maximum   multiples  for   "Comparable"
Transactions,  FinPro  derived  an  imputed  range of values per share of Little
Falls  common  stock of $15.41 to $36.31.  Based upon the  minimum  and  maximum
multiples for New Jersey Transactions, FinPro derived an imputed range of values
per share of Little Falls common stock of $7.56 to $43.06.

         No company or transaction  used in this analysis is identical to Little
Falls or the merger.  Accordingly, an analysis of the result 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 would affect the public  trading  values of the
companies to which they are being compared.

         In addition to the  analysis of selected  merger  transactions,  FinPro
considered the potential  impact that the  volatility of financial  stocks would
have on  merger  and  acquisition  pricing  in the near  future  along  with the
potential impact of possible accounting changes.

Discounted Earnings, Dividend Stream and Terminal Value Analysis

         Using  a  discount  earnings,   dividend  stream,  and  terminal  value
analysis, FinPro estimated the future stream of earnings flows that Little Falls
could be expected to produce through 2009 under various growth  assumptions.  To
approximate  the  terminal  value of Little Falls common stock at the end of the
period,  FinPro applied price to earnings  multiples of between 20.0x and 26.0x.
The net income  streams  and  terminal  values were then  discounted  to present
values using different  discount rates chosen to reflect  different  assumptions
regarding the required rates of return  holders or prospective  buyers of Little
Falls  common  stock would  expect.  This  analysis  assumed  that Little  Falls
continued its current cash dividend  policy and indicated a range between $13.85
and $23.10 per share.

Pro Forma Merger Analysis

         FinPro  performed pro forma merger analyses that combined Little Falls'
and HUBCO's  current and projected  incomes and balance sheets based on earnings
forecasts of Little Falls and "street"  consensus  for HUBCO  published by First
Call,  which  estimated  earnings  per share for HUBCO of $2.48 in 1999.  During
FinPro's due  diligence on and analysis of HUBCO,  no  information  was reviewed
which  would  lead  FinPro  to  believe  that  these  earning  projections  were
unreasonable at that time. Assumptions and analyses of the accounting treatment,
acquisitions adjustments, operating efficiencies and other adjustments were made
to arrive  at a base case pro forma  analysis  to  determine  the  effect of the
transaction on both Little Falls and HUBCO. FinPro noted that, based on a $33.94
per share price as of March 19, 1999, for HUBCO common stock,  the impact of the
merger on HUBCO's earnings per share did not appear to be material.

         In  connection  with  rendering  its January 26, 1999,  opinion and its
updated opinion  attached as Appendix C, FinPro  reviewed and considered,  among
other things:

         *  the merger agreement;

         *  the most recent annual report and 10-K report for both institutions;

         *  quarterly 10-Q reports for both institutions;

         *  interest rate risk tables for both institutions;

         *  a listing of securities for both institutions;

         *  Little Falls' internal loan classification list;

         *  listing of other real estate owned for both institutions;

         *  the budget and long range operating plans of both institutions;

         *  recent regulatory exam reports for both institutions;

         *  the minutes of the Board of Directors meetings for Little Falls;

         *  the  directors'  and officers'  liability and blanket bond insurance
            policies for Little Falls; and

         *  other  market  data,  studies  and  analyses  that  were  considered
            appropriate.

         FinPro conducted due diligence on HUBCO as part of a team that included
representatives  of Malizia,  Spidi,  Sloane & Fisch,  P.C., Little Falls' legal
counsel.  FinPro conducted an on-site review of each  organization's  historical
performance and current financial condition.  In rendering its opinions,  FinPro
did not  independently  verify the  financial  data  provided by or on behalf of
Little Falls and HUBCO, but instead relied upon the accuracy and completeness of
data provided.

         Pursuant to its agreement  with FinPro,  Little Falls paid FinPro a fee
for rendering its fairness opinion at the January 26, 1998 meeting of the Little
Falls Board.  In addition,  Little Falls will pay FinPro a transaction fee equal
to 1.0 % of the aggregate value of the  consideration to be paid by HUBCO in the
merger,  net of the  fees  already  paid for  rendering  its  fairness  opinion.
Approximately  20% of the  transaction  fee has been  paid as a  result  of work
completed up to the signing of the merger  agreement.  The remaining  portion is
payable at the closing of the merger. Little Falls expects to pay FinPro a total
transaction  fee of  approximately  $540,000 for its services in connection with
the merger.

         Little  Falls has also agreed to  reimburse  FinPro for its  reasonable
out-of-pocket  expense in connection with its engagement and to indemnify FinPro
and  its  affiliates  and  their  respective  partners,   directors,   officers,
employees,   agents  and  controlling   persons  against  certain  expenses  and
liabilities, including liabilities under securities laws.

         Prior to being retained as Little Falls' financial advisor,  FinPro had
provided  consulting and professional  services to Little Falls.  These services
included:

         *  strategic planning assistance;

         *  an independent appraisal of Little Falls common stock as part of its
            mutual to stock conversion;

         *  merger and acquisition analysis;

         *  interest rate risk management consulting;

         *  loan review reports;

         *  market feasibility studies; and

         *  other general consulting engagements.

         The  revenues  derived  from  these  services  are  insignificant  when
compared to the firm's total gross revenues.

Resale Considerations Regarding HUBCO Common Stock

         The shares of HUBCO  common  stock that will be issued if the merger is
consummated  have  been  registered  under  the  Securities  Act of 1933.  These
registered  shares will be freely  transferable,  except for shares  received by
persons,  including directors and executive officers of Little Falls, who may be
deemed to be "affiliates"  of Little Falls 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% shareholders may be
deemed to control  the  issuer.  Affiliates  may not sell their  shares of HUBCO
common stock acquired  pursuant to the merger,  except  pursuant to an effective
registration  statement under the Securities Act covering the HUBCO common 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  Little  Falls  have
delivered letters to HUBCO in which they have agreed to certain  restrictions on
their ability to transfer, whether by sale or otherwise, any Little Falls common
stock owned by them and any HUBCO common stock they acquire in the merger. HUBCO
required  these  restrictions  in order  to  comply  with  Rule  145  under  the
Securities Act. The persons who may be deemed  affiliates have 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 issued to those persons  pursuant
to the merger will bear a legend  reflecting  that the shares are  restricted in
accordance  with the  letter  signed by the  person  and may not be  transferred
except in compliance with those restrictions.

Conditions to the Merger

         The  obligation  of each party to  consummate  the merger is subject to
satisfaction or waiver of certain conditions, including:

         *  approval of the merger by the shareholders of Little Falls;

         *  receipt of all necessary consents, approvals and authorizations from
            federal and state government authorities;

         *  absence  of any  litigation  that would  restrain  or  prohibit  the
            consummation of the merger, or that has significant  potential to be
            resolved in a way that would  deprive the  terminating  party of the
            material benefits of the merger;

         *  receipt  of an opinion of  Pitney,  Hardin,  Kipp & Szuch  regarding
            certain tax consequences of the merger. If this condition is waived,
            i.e.,  if the merger  does not  necessarily  meet the  expected  tax
            consequences,  but HUBCO and  Little  Falls  wish to  consummate  it
            anyway,  Little Falls will resolicit its  shareholders'  vote on the
            merger.

         The  obligation of HUBCO to consummate  the merger is also  conditioned
on, among other things:

         *  continued accuracy, in all material respects, of the representations
            and warranties of Little Falls contained in the merger agreement;

         *  performance  by  Little  Falls,  in all  material  respects,  of its
            obligations under the merger agreement; and

         *  Little  Falls'  termination  of its  director  retirement  plan  and
            director health benefits plan.

         The  obligation  of  Little  Falls to  consummate  the  merger  is also
conditioned on, among other things:

         *  continued accuracy, in all material respects, of the representations
            and warranties of HUBCO contained in the merger agreement;

         *  Performance by HUBCO, in all material  respects,  of its obligations
            under the merger agreement; and

         *  receipt by Little  Falls of the fairness  opinion  letter of FinPro,
            Inc.   which   is   attached   as   Appendix   C   to   this   proxy
            statement-prospectus, and receipt of an opinion letter updated as of
            the time the merger takes effect.

Conduct of Business Pending the Merger

         The merger  agreement  requires  Little  Falls to conduct its  business
prior to the  time the  merger  takes  effect  only in the  ordinary  course  of
business and consistent with prudent banking  practices,  except as permitted by
the  merger  agreement  or with the  written  consent  of HUBCO.  In the  merger
agreement, Little Falls has agreed not to take certain actions without the prior
written consent of HUBCO or unless permitted by the merger agreement,  including
the following:

         *  change any provision of its certificate of incorporation, by-laws or
            similar governing documents;

         *  issue new stock,  grant an option, or declare,  set aside or pay any
            dividend other than Little Falls'  regular  quarterly cash dividends
            of $0.06 per share;

         *  grant anyone severance or termination pay or enter into or amend any
            employment agreement;

         *  adopt  any new  employee  benefit  plan,  or award any  increase  in
            compensation or benefits;

         *  make any capital expenditure greater than of $50,000;

         *  file any applications or make any contracts  regarding  branching or
            site location or relocation;

         *  agree to acquire any business or entity  (other than to foreclose on
            collateral for a defaulted loan);

         *  make any material change in its accounting  methods or practices not
            required by generally accepted accounting principles,  also known as
            "GAAP";

         *  take any  action  that  would  cause any of its  representations  or
            warranties  in the  merger  agreement  to be  materially  untrue  or
            incorrect at the time the merger takes effect; and

         *  make or commit  to make a new loan for  $500,000  or more,  renew an
            existing  loan of  $500,000  or more for  more  than  one  year,  or
            increase a borrower's credit outstanding by $500,000 or more.

         In the merger  agreement,  Little  Falls has agreed not to encourage or
solicit or hold discussions or negotiations with, or provide any information to,
any person,  entity or group (other than HUBCO)  concerning any (1) merger,  (2)
sale of  stock,  (3) sale of  substantial  assets  or  liabilities  outside  the
ordinary course of business or (4) similar transactions.  However,  Little Falls
may enter into  discussions  or  negotiations  or  provide  any  information  in
connection with an unsolicited  possible  transaction of this sort if the Little
Falls Board,  after  consulting with counsel,  determines in the exercise of its
fiduciary  responsibilities that it should take those actions.  Little Falls has
agreed to promptly communicate to HUBCO the terms of any proposal it may receive
with respect to any acquisition  transaction.  This restriction,  along with the
option described in the following section,  may deter other potential  acquirors
of control of Little Falls.

Stock Option to HUBCO for Little Falls Shares

         As a  condition  to HUBCO  entering  into the merger  agreement,  HUBCO
required  that Little  Falls  grant  HUBCO an option that was  designed to deter
other companies from  attempting to acquire control of Little Falls.  The option
gives HUBCO the right to purchase  for $19.25 per share up to 493,000  shares of
Little Falls common stock,  representing  19.9% of the outstanding  Little Falls
shares when the option was granted.  The option is  exercisable  only if certain
specific  triggering  events  occur and the merger does not occur.  HUBCO has no
right to vote the shares covered by the option prior to its exercise.

         HUBCO could recognize a gain if it exercises the option and resells the
shares it acquires for more than the exercise price. The existence of the option
may deter other potential  acquirors of control of Little Falls,  since it would
probably  increase the cost of  acquiring  all the shares of Little Falls common
stock.  HUBCO's  exercise  of the option  could  also make  pooling-of-interests
accounting  treatment  unavailable  to  a  subsequent  acquiror.  The  agreement
granting the option is set forth as Appendix B to this document.

Representations, Warranties and Covenants

         The merger  agreement  contains  customary mutual  representations  and
warranties, as well as covenants, relating to, among other things:

         *  corporate organization and similar corporate matters;

         *  authorization, execution and enforceability of the merger agreement;

         *  the accuracy of information  contained in each party's  filings with
            the SEC;

         *  the accuracy of information  supplied by each party in creating this
            document;

         *  compliance with applicable laws;

         *  the absence of material litigation;

         *  certain bank regulatory matters;

         *  the absence of certain  material  changes or events since  September
            30, 1998;

         *  the adequacy of loan loss reserves; and

         *  each party's  preparations  to have its data  processing  systems be
            Year 2000 compliant.

Regulatory Approvals

         Completion of the merger  requires  approval by the FDIC and by the New
Jersey  Department  of Banking and  Insurance.  Approval by either of these bank
regulators  does not constitute an endorsement of the merger or a  determination
that the terms of the merger are fair to Little Falls shareholders.  HUBCO filed
an  application  for FDIC approval on February 5, 1999,  and with the NJ Banking
Department on February 5, 1999. HUBCO also corresponded with the Federal Reserve
Board and the Office of Thrift  Supervision on February 4, 1999, and February 4,
1999, respectively,  to confirm that the merger does not require the approval of
these  regulatory  authorities.  We  can  not  assure  you  that  the  necessary
regulatory  approvals will be granted,  or that they will be granted on a timely
basis without conditions unacceptable to HUBCO.

Management and Operations After the Merger

         At the time the merger takes  effect,  Little Falls will be merged with
HUBCO.  HUBCO will be the surviving  entity.  Immediately  following the merger,
Little Falls Bank will be merged with and into Hudson  United Bank,  with Hudson
United Bank as the surviving entity. Hudson United Bank will continue to operate
as a wholly owned subsidiary of HUBCO. The management and operation of HUBCO and
Hudson United Bank will not change in any material aspect due to the merger.

Little Falls Shareholders' Rights

         At the time the merger takes effect, you will no longer have any rights
as a Little Falls  shareholder.  Those Little Falls  certificates that are being
converted into HUBCO common stock will  automatically  represent shares of HUBCO
common stock.

         Each share of HUBCO  common  stock  issued in exchange for Little Falls
common  stock will be deemed to have been  issued at the time the  merger  takes
effect.  Thus,  Little Falls  shareholders who receive HUBCO common stock in the
merger will be entitled to receive any dividend or other distribution payable to
holders of record of HUBCO  common stock as of any date on or after the time the
merger takes effect. However, no dividend or other distribution will actually be
paid with  respect to any shares of HUBCO  common  stock until the  certificates
formerly representing shares of Little Falls common stock have been surrendered.
At that time any accrued  dividends and other  distributions  on those shares of
HUBCO common stock will be paid without interest.

Amendments

         HUBCO and Little Falls may amend the merger agreement by mutual written
consent  at any time  before  the  merger  is  completed.  However,  the  merger
agreement  provides that certain  types of  amendments  (such as an amendment to
change the form of consideration to be paid to Little Falls shareholders) cannot
be made  following  approval  of the  merger by the  Little  Falls  shareholders
without their approval.

Termination

         HUBCO and Little  Falls may  terminate  the merger  agreement by mutual
written consent at any time.

         Either HUBCO or Little Falls may  terminate  the merger  agreement  for
certain reasons, including the following:

         *  the merger has not been completed by September 30, 1999;

         *  the Little Falls  shareholders  fail to approve the merger agreement
            at the meeting; or

         *  a regulatory  approval needed to complete the merger has been denied
            or withdrawn.

         HUBCO may terminate the merger agreement if:

         *  there has been a material  adverse change in Little Falls' business,
            operations, assets or financial condition;

         *  Little Falls materially breaches the merger agreement; or

         *  a  regulatory  approval  needed to complete the merger is given with
            conditions  that  materially  impair  the value of  Little  Falls to
            HUBCO.

         Little Falls may terminate the merger agreement if:

         *  there  has been a  material  adverse  change  in  HUBCO's  business,
            operations, assets or financial condition; or

         *  HUBCO materially breaches the merger agreement.

         If the merger  agreement  is  terminated,  each party will bear its own
expenses  and will  retain all rights and  remedies it may have at law or equity
under the merger agreement.

Accounting Treatment of the Merger

         HUBCO  expects to account for the merger under the  purchase  method of
accounting in accordance with GAAP. Under GAAP purchase  accounting  principles,
the excess of purchase paid over the fair market value of assets and liabilities
acquired is recorded as an  intangible  asset,  which is amortized as an expense
over time.  This asset will be  reported  on  HUBCO's  financial  statements  as
"goodwill." See "Pro Forma Financial Information" on pages 34-37.

Federal Income Tax Consequences

         The  following  is a  discussion  of the  material  federal  income tax
consequences of the merger. The discussion may not apply to special  situations,
such as those of any Little Falls stockholders

         *  who received  HUBCO common stock upon the exercise of employee stock
            options or otherwise as compensation;

         *  that hold Little Falls common stock under a tax-qualified Individual
            Retirement Account (IRA) or employer retirement plan;

         *  that hold  Little  Falls  common  stock as part of a  "straddle"  or
            "conversion transaction"; or

         *  that  are  insurance   companies,   securities  dealers,   financial
            institutions or foreign persons.

         This discussion does not address any aspects of state, local or foreign
taxation.  It is based upon laws,  regulations,  rulings  and  decisions  now in
effect  and on  proposed  regulations.  All of these  are  subject  to change by
legislation,  administrative action or judicial decision,  and the changes could
have  retroactive  effects.  No ruling  has been or will be  requested  from the
Internal  Revenue Service on any tax matter relating to the tax  consequences of
the merger.

         Pitney,  Hardin, Kipp & Szuch, counsel to HUBCO, have advised HUBCO and
Little Falls in an opinion dated the date of this proxy statement that:

         *  The merger  will be treated  for  federal  income tax  purposes as a
            reorganization qualifying under the provisions of Section 368 of the
            Internal Revenue Code of 1986, as amended.

         *  Little Falls will not recognize any gain or loss.

         *  Little  Falls  shareholders  who receive  HUBCO  common stock in the
            merger will not  recognize  any gain or loss for federal  income tax
            purposes  upon the  exchange in the merger of shares of Little Falls
            common stock  solely for HUBCO common stock  (except with respect to
            cash received instead of a fractional share interest in HUBCO common
            stock).

         *  The basis of HUBCO  common  stock  received  in the merger by Little
            Falls  shareholders  (including  the basis of any  fractional  share
            interest in HUBCO common stock) will be the same as the basis of the
            shares  of  Little  Falls  common  stock   surrendered  in  exchange
            therefore.

         *  The holding  period of HUBCO  common  stock will include the holding
            period  during  which  the  shares  of  Little  Falls  common  stock
            surrendered  in  exchange  therefor  were held by the  Little  Falls
            shareholder,  provided such shares of Little Falls common stock were
            held as capital assets.

         *  Cash  received by a holder of Little Falls common stock instead of a
            fractional  share  interest in HUBCO common stock will be treated as
            received in exchange  for such  fractional  share  interest.  If the
            fractional  share would have constituted a capital asset in hands of
            that holder, the holder generally should recognize a capital gain or
            loss equal to the amount of cash  received,  less the portion of the
            adjusted tax basis in Little  Falls  common  stock  allocable to the
            fractional share interest.

         The  opinion  of  Pitney,  Hardin,  Kipp & Szuch is an  exhibit  to the
registration  statement  of  which  this  proxy  statement  is a  part.  It is a
condition  to HUBCO's and Little  Falls  obligation  to complete the merger that
Pitney,  Hardin,  Kipp &  Szuch  deliver  an  updated  opinion  at the  closing,
addressing  the same issues.  This closing  condition will not be waived without
resoliciting your vote.

         The  merger  will be  treated a taxable  event for those  Little  Falls
shareholders receiving cash in exchange for their shares, and those Little Falls
shareholders  converting  their stock into HUBCO common stock to the extent that
they  receive  cash for  their  fractional  shares.  Little  Falls  shareholders
receiving  any cash will be  required  to include  it on their  1999  income tax
statement  for the full  amount of any gain  realized  on the  transaction.  The
amount of taxable gain to Little Falls  shareholders  will equal the  difference
between  the amount  realized on the sale and the  adjusted  basis in the Little
Falls shares.

         Because certain tax  consequences of the merger may vary depending upon
the  particular  circumstances  of each holder of Little  Falls common stock and
other  factors,  we urge you to consult  your own tax advisor to  determine  the
particular tax  consequences  to you,  including the  application  and effect of
state and local income and other tax laws.

No Dissenters' Rights

         Under applicable New Jersey law, Little Falls  shareholders do not have
dissenters' rights of appraisal in connection with the merger.


                         PRO FORMA FINANCIAL INFORMATION

         Presented  below  is  a  pro  forma  combined  condensed  statement  of
condition of HUBCO and Little Falls at December 31, 1998,  giving  effect to the
merger as if it had been  consummated  at such date.  Also presented are the pro
forma  combined  condensed  statements of income for the year ended December 31,
1998. The unaudited pro forma  financial  information is based on the historical
financial statements of HUBCO and Little Falls after giving effect to the merger
under the  purchase  method of  accounting  and based upon the  assumptions  and
adjustments  contained in the accompanying notes to pro forma combined condensed
financial statements.

         The  unaudited  pro forma  financial  information  has been prepared by
HUBCO's  management based upon the historical  financial  statements and related
notes thereto of HUBCO and Little Falls  incorporated  herein by reference.  The
unaudited pro forma  financial  information  should be read in conjunction  with
those  historical  financial  statements  and  notes.  The pro  forma  financial
information  does not give effect to any anticipated  cost savings in connection
with the merger. The pro forma combined  condensed  statements of income are not
necessarily  indicative of operating  results which would have been achieved had
the merger been  consummated  as of the  beginning  of the periods for which the
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 December 31, 1998 
(Dollars in thousands, except per share amounts)


                                                                                       Pro forma      Pro forma
Assets                                                  HUBCO       Little Falls      Adjustments      Combined
                                                    --------------  -------------    --------------  -------------
<S>                                                   <C>             <C>           <C>            <C>           
Cash and due from banks                               $   217,954     $    6,393    $   (25,057)(a) $   199,290
Federal funds sold                                         17,697         27,000                         44,697
Assets held for sale                                       14,147             --                         14,147
Securities                                              2,895,596        159,112           (285)(b)   3,054,423
Loans                                                   3,386,810        150,391          5,474 (b)   3,542,675
Less: Allowance for loan losses                           (53,499)        (1,329)                       (54,828)
                                                      ------------    -----------   -----------    -------------
    Total loans                                         3,333,311        149,062          5,474       3,487,847
                                                      ------------    -----------   -----------    -------------
Other assets                                              220,966          6,554          2,431 (c)     229,951
Intangibles, net of amortization                           78,990          2,496         24,059 (d)     105,545
                                                      ------------    -----------   -----------    -------------
    Total Assets                                      $ 6,778,661     $  350,617    $     6,622    $  7,135,900
                                                      ------------    -----------   -----------    -------------

Liabilities and Stockholders' Equity
Deposits                                              $ 5,051,390     $  243,048    $     1,565 (b)$  5,296,003
Borrowings                                                821,593         68,500             --         890,093
Other liabilities                                         248,863          1,624         13,457 (e)     263,944
                                                      ------------    -----------   -----------    -------------
    Total Liabilities                                   6,121,846        313,172         15,022       6,450,040
Subordinated debt                                         100,000             --             --         100,000
Capital Trust Securities                                  100,000             --             --         100,000
Stockholders' Equity:
    Preferred stock                                            50             --             --              50
    Common stock                                           72,246            304          1,269 (f)      73,819
    Additional paid in capital                            269,264         29,204         (1,732)(g)     296,736
    Retained earnings                                     113,787         19,518        (19,518)(h)     113,787
    Treasury Stock                                         (5,980)        (8,191)         8,191 (h)      (5,980) 
    Employee stock awards and ESOP at cost                 (2,368)        (2,793)         2,793 (h)      (2,368) 
    Unrealized gain (loss) on securities
        available for sale                                  9,816           (597)           597 (h)       9,816
                                                      ------------    -----------   -----------    -------------
        Total Stockholders' Equity                        456,815         37,445         (8,400)        485,860
                                                      ============    ===========   ===========    =============
    Total Liabilities and Stockholders' Equity        $ 6,778,661     $  350,617    $     6,622    $  7,135,900
                                                      ============    ===========   ===========    =============

Common shares outstanding (in thousands)
    Maximum exchange ratio                                 40,412          2,478                         41,296
    Minimum exchange ratio                                 40,412          2,478                         41,170

Book value per common share
    Maximum exchange ratio                            $     11.30     $    15.11                   $      11.76
    Minimum exchange ratio                                  11.30          15.11                          11.80

</TABLE>

See notes to pro forma financial information.



<PAGE>

<TABLE>
<CAPTION>

Pro forma Unaudited Combined  Condensed  Statements of Income 
For the Year Ended December 31, 1998 
(Dollars in thousands, except per share amounts)

                                                                                            Pro forma            Pro Forma
                                                       HUBCO           Little Falls        Adjustments           Combined
                                                   ---------------    ----------------   ----------------     ----------------
<S>                                                <C>                <C>                <C>                  <C>
Interest on loans                                  $      298,311     $        11,381    $          (547) (i)$       309,145
Interest on securities                                    162,783              10,619                114  (i)        173,516
Other interest income                                       7,453                 746             (1,190) (j)          7,009
                                                   ---------------    ----------------   ----------------     ----------------
    Total Interest Income                                 468,547              22,746             (1,623)            489,670
                                                   ---------------    ----------------   ----------------     ----------------
Interest on deposits                                      161,077              10,504                313  (i)        171,894
Interest on borrowings                                     53,276               4,191                                 57,467
                                                   ---------------    ----------------   ----------------     ----------------
    Total Interest Expense                                214,353              14,695                313             229,361
                                                   ---------------    ----------------   ----------------     ----------------
Net Interest Income before provision for
    loan losses                                           254,194               8,051             (1,936)            260,309
Provision for loan losses                                  14,374                 161                                 14,535
                                                   ---------------    ----------------   ----------------     ----------------
Net Interest Income after provision for
    loan losses                                           239,820               7,890             (1,936)            245,774
Noninterest income                                         33,299                 404                                 33,703
Noninterest expense                                       232,096               5,702              2,294  (k)        240,092
                                                   ---------------    ----------------   ----------------     ----------------
Income (loss) before income taxes                          41,023               2,592             (4,230)             39,385
Income tax provision                                       17,872                 844               (697) (l)         18,019
                                                   ===============    ================   ================     ================
    Net Income (loss)                              $       23,151     $         1,748    $        (3,533)    $        21,366
                                                   ===============    ================   ================     ================

Earnings per share:
    Basic - maximum exchange ratio                 $         0.57     $          0.79                         $          0.51
    Basic - minimum exchange ratio                           0.57                0.79                                    0.52
    Diluted - maximum exchange ratio                         0.56                0.76                                    0.50
    Diluted - minimum exchange ratio                         0.56                0.76                                    0.50

Weighted Average Shares:
    (in thousands)
    Basic - maximum exchange ratio                         40,640               2,208                                  41,524
    Basic - minimum exchange ratio                         40,640               2,208                                  41,398
    Diluted - maximum exchange ratio                       41,696               2,311                                  42,644
    Diluted - minimum exchange ratio                       41,696               2,311                                  42,521

See notes to pro forma financial information.

</TABLE>

<PAGE>



Notes to Pro Forma Financial Information

                  1. The pro forma financial  information assumes the merger was
consummated  as of  December  31,  1998,  for the pro forma  unaudited  combined
condensed  balance sheet and as of January 1, 1998, 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  position of the combined
entities.

                  2. It is assumed  that the merger will be  accounted  for on a
purchase  accounting  basis. The related pro forma  adjustments  reflect,  where
applicable,  a maximum  exchange  ratio of 0.70 and a minimum  exchange ratio of
0.60 shares of HUBCO common stock for each of 1,263,578  outstanding shares (51%
of the total 2,477,525  common shares  outstanding) of Little Falls common stock
which were  outstanding  at December 31, 1998.  Each of the remaining  1,213,987
shares of Little  Falls  common  stock  (49% of the total  outstanding)  will be
exchanged for $20.64 in cash.

                  3. The pro forma financial  information presented herein gives
effect to the  cancellation  of 564,225 shares of Little Falls common stock held
in Little Falls' treasury at a cost of $8,191,308.

                  The pro forma information  reflects adjustments for the merger
accounted  for using the  purchase  method of  accounting  assuming  the maximum
exchange ratio, as follows ($ in 000's):

                  (a)      Cash purchase price of $25,057.

                  (b)      Valuation adjustment based upon yield and maturity.

                  (c)      Deferred tax asset on merger related cost.

                  (d)      Elimination  of Little  Falls'  existing  goodwill of
                           $2,495 and the addition of the resulting  goodwill of
                           $26,554 to be amortized on a straight-line basis over
                           a ten year period.

                  (e)      Gross merger related costs of $13,457, which consists
                           of  severance   and  change  in  control   contracts,
                           termination  of the Little Falls ESOP and  Management
                           Stock Bonus Plan, branch closings and deal costs.

                  (f)      Elimination  of  3,041,750  issued  shares  of Little
                           Falls common stock ($0.10 par value) and the issuance
                           of 884,476  shares of HUBCO  common stock at a stated
                           value of $1.778.

                  (g)      Elimination of Little Falls existing  additional paid
                           in  capital  and the  addition  of paid in capital on
                           newly issued  HUBCO common  shares of $22,432 and the
                           effect of the  termination of the ESOP and Management
                           Stock  Bonus Plan of $2,050  and $188,  respectively,
                           and  the  effect  of the  value  of the  HUBCO  stock
                           options  that  will be  issued  in  exchange  for the
                           existing Little Falls stock options.

                  (h)      Elimination of existing capitalization.

                  (i)      Amortization  of  valuation   adjustments   over  the
                           remaining  life of the  asset or  liability  so as to
                           produce a constant yield to maturity.

                  (j)      Interest  which  would  have been  earned on the cash
                           purchase price of $25,057 at 4.75%.

                  (k)      Amortization of resulting goodwill on a straight-line
                           basis over a ten year amortization period.

                  (l)      Tax provision  (benefit) on amortization of valuation
                           adjustments  and  interest  on cash to fund  purchase
                           price.

                  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.


<PAGE>



                       DESCRIPTION OF HUBCO CAPITAL STOCK

General

         The authorized  capital stock of HUBCO presently consists of 53,045,000
shares of common stock and 10,300,000  shares of preferred stock. As of December
31, 1998, 40,411,521 shares of HUBCO common stock were issued and outstanding.

         HUBCO's  certificate  of  incorporation  gives the  Board of  Directors
authority at any time to:

         *  divide the  authorized but unissued  shares of preferred  stock into
            series;

         *  determine  the  designations,  number of  shares,  relative  rights,
            preferences and limitations of any series of preferred stock;

         *  increase the number of shares of any preferred series; and

         *  decrease  the number of shares in a preferred  series,  but not to a
            number less than the number of shares outstanding.

         HUBCO  Series A  Convertible  Preferred  Stock was  issued  under  this
authority in connection with HUBCO's acquisition of Washington Bancorp,  Inc. on
July 1, 1994. At this time no HUBCO Series A Preferred Stock remains outstanding
and the Series A Preferred Stock has been  cancelled.  In December 1996, as part
of the  acquisition  of Westport  Bancorp,  Inc.,  HUBCO  issued  HUBCO Series B
Convertible  Preferred Stock. At December 31, 1998, 500 shares of HUBCO Series B
Convertible Preferred Stock still remains outstanding. There are no other shares
of HUBCO  preferred  stock  outstanding.  See  "Description  of  HUBCO  Series B
Preferred Stock" on pages 39-40.

         Except in limited  circumstances,  HUBCO's certificate of incorporation
authorizes  the HUBCO  Board of  Directors  to issue new shares of HUBCO  common
stock or preferred  stock without further  shareholder  action.  Therefore,  the
Board could  adversely  affect the voting power of holders of HUBCO common stock
or preferred  stock by issuing  shares of preferred  stock with certain  voting,
conversion and/or redemption rights. The purpose of this power is the ability to
potentially discourage any attempt to gain control of HUBCO.

Description of HUBCO Common Stock

Dividend Rights

         Holders of HUBCO common stock are entitled to dividends when, as and if
declared by the HUBCO Board of Directors out of funds legally  available for the
payment of dividends.  The only statutory  limitation is that such dividends may
not be paid when HUBCO is insolvent. Funds for the payment of dividends by HUBCO
must come primarily from the earnings of HUBCO's bank  subsidiaries.  Thus, as a
practical matter, any restrictions on the ability of HUBCO's subsidiaries to pay
dividends will act as  restrictions on the amount of funds available for payment
of dividends by HUBCO. As a New Jersey chartered  commercial bank, Hudson United
is subject to the restrictions on the payment of dividends  contained in the New
Jersey Banking Act. Under the Banking Act,  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.

Voting Rights

         At meetings of shareholders, holders of HUBCO common stock are entitled
to one vote per share.  The quorum for a shareholders'  meeting is a majority of
the outstanding shares. Except as indicated below, actions and authorizations to
be taken or given by  shareholders  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 by  resolution  adopted by a majority  of the entire  Board of  Directors.
Shareholders may remove any director from office for cause. The vote of at least
three-quarters  of the shares of HUBCO  entitled to vote 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"  proposes  to enter into  certain  "business
combinations" 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. This voting requirement is in effect unless either the proposed
transaction  is  first  approved  by a  majority  of  HUBCO's  directors  or the
shareholders  of HUBCO are  offered  consideration  in 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.  A related person is defined in
the certificate of  incorporation  to include persons that,  together with their
affiliates, own 10% or more of HUBCO's common stock.

Liquidation Rights

         Upon a  liquidation,  dissolution  or winding  up of HUBCO,  holders of
HUBCO common stock are entitled to share equally and ratably in assets available
for distribution after payment of debts and liabilities.  However,  if shares of
HUBCO preferred stock are outstanding at the time of liquidation,  the 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.  The HUBCO common stock is not  redeemable at the option of HUBCO
or the shareholders.

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 Series B Preferred Stock

General

         Five  hundred  shares of HUBCO  Series B  Convertible  Preferred  Stock
remain outstanding as of December 31, 1998. This is the only series of preferred
stock outstanding. The following is a description of the existing HUBCO Series B
Preferred Stock.

Dividend Rights

         Holders of HUBCO  Series B Preferred  Stock are  entitled to  dividends
when, as and if declared by the Board of Directors of HUBCO out of funds legally
available  for the payment of  dividends.  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.  However,  declaring  dividends for preferred stock is subject to the
same  practical  limitations  as declaring  dividends for common stock.  For the
practical limitations, see "Dividend Rights" on page 38.

Liquidation Rights

         The holders of HUBCO  Series B Preferred  Stock are entitled to receive
$100 per share in any liquidation,  dissolution or winding up of HUBCO,  subject
to the rights of creditors.  These entitlements will be distributed pro rata out
of the net  assets  of HUBCO  legally  available  for  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 shares of HUBCO common stock.  As of December 31,
1998, the conversion  ratio was 33.2175 shares of common stock for each share of
HUBCO Series B Preferred  Stock.  This conversion ratio is subject to adjustment
upon certain events.

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 it may be adjusted from time to time.


       COMPARISON OF THE RIGHTS OF SHAREHOLDERS OF HUBCO AND LITTLE FALLS

         At the time the merger takes effect,  certain Little Falls shareholders
will  become  shareholders  of HUBCO.  Because  HUBCO and Little  Falls are both
corporations   incorporated   in  New  Jersey  under  the  New  Jersey  Business
Corporation Act, any differences in the rights of their  shareholders are due to
difference  in  the  certificates  of  incorporation  and  by-laws  of  the  two
companies.   The  following  is  a  comparison  of  certain  provisions  of  the
certificates  of  incorporation  and  by-laws of Little  Falls and HUBCO,  and a
description of certain  provisions of the New Jersey  Business  Corporation  Act
applicable to HUBCO and Little Falls.  This summary is qualified by reference to
the New Jersey Business Corporation Act, which may change from time to time, and
the certificates of incorporation  and by-laws of HUBCO and Little Falls,  which
also may be changed.

Voting Requirements

         Under the Business  Corporation Act, unless a greater vote is specified
in the certificate of  incorporation,  the affirmative vote of a majority of the
votes  cast by  shareholders  entitled  to vote on the  matter  is  required  to
approve:

         *  an amendment to the certificate of incorporation;

         *  the voluntary dissolution of the corporation;

         *  the sale or other  disposition  of all or  substantially  all of the
            corporation's assets outside the ordinary course of business; or

         *  the  merger  or   consolidation  of  the  corporation  with  another
            corporation.


         HUBCO's  certificate of  incorporation  presently  contains  provisions
specifying a  seventy-five  percent  vote of the shares  entitled to vote in the
following  circumstances  in certain  transactions  involving  certain  "related
persons." See "Voting Rights" on page 38.


         Under Little Falls' certificate of incorporation,  repeal,  alteration,
amendment or rescission of certain  provisions in Little Falls'  certificate  of
incorporation  requires  the  approval  of  holders  of  at  least  80%  of  the
outstanding  shares of capital  stock  eligible  to be cast at a meeting for the
election of directors.  The provisions  subject to the 80% stockholder  approval
requirement include provisions relating to:

         *  preemptive rights;

         *  special meetings of stockholders;

         *  stockholder nominations and proposals;

         *  size and classification of the board of directors;

         *  removal of directors;

         *  limitations on voting rights;

         *  approval of certain business combinations;

         *  liability of directors and officers;

         *  indemnification;

         *  amendment of Little Falls by-laws; and

         *  amendment of the 80% shareholder approval requirement itself.

         Little  Falls'   certificate  of   incorporation   presently   contains
provisions specifying an 80% vote of the shares entitled to vote in the approval
of certain business  combinations  involving interested  stockholders.  However,
this 80%  requirement  does not apply to any  business  combination  approved by
two-thirds of the Little Falls directors.

Removal of Directors; Number of Directors

         The Business  Corporation  Act allows for the removal of directors  for
cause by the affirmative  vote of the majority of the votes cast by shareholders
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.

         Little Falls'  certificate of incorporation  provides that two criteria
must be met to remove directors from the board. The criteria are:

         (1)      there must be cause for the removal; and

         (2)      the removal is by an  affirmative  vote of at least 80% of the
                  outstanding shares entitled to vote or by the majority vote by
                  the board of directors.

         Little Falls' by-laws provide that the number of Little Falls directors
must be between 5 and 21, but the exact number is determined by two-thirds  vote
of the directors.  Vacancies in the board of directors of Little Falls and newly
created  directorships  are filled by a majority vote of the  directors  then in
office.

Classified Board of Directors

         The  Business  Corporation  Act  permits a New  Jersey  corporation  to
provide  for a  classified  board in its  certificate  of  incorporation.  HUBCO
currently  has a classified  Board of  Directors.  Both HUBCO's and Little Falls
Boards are divided into three  classes,  with one class of  directors  generally
elected for a three-year term at each annual meeting.

         HUBCO's  certificate of incorporation also allows shareholders to amend
or repeal  the  certificate  of  incorporation  relating  to  classification  of
directors  by the  affirmative  vote of at  least  three-quarters  of all of the
outstanding  shares  of common  stock  entitled  to vote,  while  Little  Falls'
certificate  of  incorporation  requires  a vote  of at  least  80%  of all  the
outstanding shares.

Preferred Stock

         The authorized  capital stock of HUBCO consists of 53,045,000 shares of
common stock and 10,300,000  shares of preferred stock. As of December 31, 1998,
40,411,521  shares of HUBCO  common stock were issued and  outstanding,  and 500
shares of HUBCO Series B Preferred Stock were outstanding.

         HUBCO's certificate of incorporation,  gives the Board the authority at
any time to:

         *  divide the authorized,  but unissued, shares of preferred stock into
            series;

         *  determine  the  designations,  number of  shares,  relative  rights,
            preferences and limitations of any series of preferred stock;

         *  increase the number of shares of any preferred series; and

         *  decrease  the number of shares in a preferred  series,  but not to a
            number less than the number of shares outstanding.

         Little Falls has authorized  5,000,000 shares of preferred stock, $0.10
par value, none of which is outstanding.

Shareholder Consent to Corporate Action

         With  certain   exceptions,   the  Business   Corporation  Act  permits
shareholders to take action without a meeting by written consent of at least the
minimum  number of  shareholders  who would have been  entitled  to approve  the
action at a meeting of  shareholders  at which all were  present and voting.  No
such action by written consent can be taken if the corporation's  certificate of
incorporation  provides  otherwise.  Little Falls'  certificate of incorporation
provides that the power for shareholders to take action by non-unanimous  action
is specifically denied. HUBCO's certificate of incorporation presently is silent
on  this  issue.  The  annual  election  of  directors,  if not  conducted  at a
shareholder meeting, may only be effected by unanimous written consent.

         The Business Corporation Act provides that a shareholder vote on a plan
of merger or consolidation may be effected only

         *  at a shareholders' meeting;

         *  by unanimous written consent of all shareholders entitled to vote on
            the issue; or

         *  by written consent of shareholders  that would have been entitled to
            cast the minimum  number of votes  necessary to authorize the action
            at a meeting, with advance notice given to all other shareholders.


Dividends

         The  Business  Corporation  Act  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. HUBCO's certificate of incorporation does not presently
contain  any  restriction  on HUBCO's  ability to pay  dividends.  Funds for the
payment of dividends by HUBCO must come  primarily  from the earnings of HUBCO's
bank subsidiaries.  Thus, as a practical matter, any restrictions on the ability
of Hudson  United Bank to pay  dividends  act as  restrictions  on the amount of
funds  available  for the payment of dividends  by HUBCO.  At December 31, 1998,
HUBCO had approximately $235 million available for shareholder dividends.  For a
description of the regulatory restrictions on dividend payments by Hudson United
Bank, see "Dividend Rights" on page 38.

         Little Falls' certificate of incorporation  provides that dividends may
be paid on the common stock out of any assets legally  available for the payment
of  dividends,  but only when as  declared by the board of  directors  of Little
Falls. Like HUBCO,  funds for the payment of dividends by Little Falls must come
primarily  from the earnings of its  subsidiary,  Little Falls Bank.  Generally,
Little Falls Bank may not declare or pay a cash  dividend on any of its stock if
the effect of the dividend would cause the bank's regulatory  capital account to
be reduced below:

         *  the amount  required  for the  liquidation  account  established  in
            connection with the bank's conversion from mutual to stock form; or

         *  the regulatory capital requirements imposed by the OTS.

By-laws

         Under the  Business  Corporation  Act,  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  shareholders.  HUBCO's  certificate  of  incorporation  does not  presently
reserve such powers to shareholders.  Little Falls' certificate of incorporation
provides  that Little  Falls'  by-laws may be amended by a vote of two-thirds of
the Little Falls Board or by a vote of the holders of 80% of outstanding  shares
of capital stock eligible to be cast at a meeting for the election of directors.


                              SHAREHOLDER PROPOSALS

         The New Jersey  Business  Corporation  Act requires  that the notice of
shareholders'  meeting  (for  either a regular or special  meeting)  specify the
purpose  or  purposes  of such  meeting.  Thus,  shareholder  proposals  must be
referred to in Little Falls' notice of  shareholders'  meeting for such proposal
to be validly considered at an annual meeting of Little Falls.

         Little  Falls will hold its 1999 Annual  meeting  only if the merger is
not  completed.  Any  Little  Falls  shareholder  who  wishes to have a proposal
included in Little Falls' notice of shareholders'  meeting,  proxy statement and
proxy card for its 1999 Annual  meeting must submit the proposal to Little Falls
by the applicable deadline. The deadline was December 5, 1998, subject to change
as noted below.

         If Little  Falls  changes its 1999 Annual  meeting  date to a date more
than 30 days  from the  date of its  1998  Annual  meeting,  then  the  deadline
referred to in the  preceding  paragraph  will be changed to a  reasonable  time
before  Little  Falls  begins to print and mail its proxy  materials.  If Little
Falls  changes the date of the 1999 Annual  meeting in a manner which alters the
deadline,  Little Falls will so state under Item 5 of the first quarterly report
on Form 10-Q it files  with the SEC after the date  change,  or will  notify its
shareholders by another reasonable means.


                      INFORMATION INCORPORATED BY REFERENCE

         The following  documents  filed by HUBCO  (Company File No.  001-08660)
with the SEC are hereby incorporated in this proxy statement-prospectus:

         *  Annual Report on Form 10-K for the year ended December 31, 1998

         *  Current Reports on Form 8-K filed with the SEC on January 28, 1999

         *  The   description  of  HUBCO  common  stock  set  forth  in  HUBCO's
            Registration  Statement  on Form  8-A  filed by  HUBCO  pursuant  to
            Section 12 of the Exchange  Act,  and any  amendment or report filed
            for the purpose of updating such description


         The  following  documents  filed  by  Little  Falls  (Company  File No.
0-27010)    with   the   SEC   are   hereby    incorporated    in   this   proxy
statement-prospectus:

         *  Form  10-K/A and 1998  Annual  Report to  Stockholders  for the year
            ended December 31, 1998

         *  Current Reports on Form 8-K filed with the SEC on January 27, 1999

         *  The  description  of Little  Falls  common stock set forth in Little
            Falls'  Registration  Statement  on Form 8-A filed by  Little  Falls
            pursuant to Section 12 of the  Exchange  Act,  and any  amendment or
            report filed for the purpose of updating such description

         All  documents  filed by HUBCO or Little  Falls  pursuant  to  Sections
13(a),  13(c),  14, or 15(d) of the Exchange Act after the date of this document
but before the earlier of (1) the date of the Little Falls  meeting,  or (2) the
termination of the merger agreement,  are hereby  incorporated by reference into
this document and shall be deemed a part of this document from the date they are
filed.

         Little Falls' Form 10-K/A and Annual  Report to  Stockholders  for year
ended  December  31,  1998 are  attached  as Appendix D and E and have been sent
along with this proxy statement-prospectus.

         Any statement contained in a document  incorporated by reference herein
shall be  deemed  to be  modified  or  superseded  for  purposes  of this  proxy
statement-prospectus  to the extent that a statement  contained herein or in any
subsequently  filed  document  which 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-prospectus.

         The public may read and copy any  documents  HUBCO or Little Falls file
with the SEC at the  SEC's  Public  Reference  Room at 450 Fifth  Street,  N.W.,
Washington,  DC 20549. The public may obtain information on the operation of the
Public  Reference  Room by  calling  the  SEC at  1-800-SEC-0330.  The SEC  also
maintains  an  Internet  site  that  contains  reports,  proxy  and  information
statements,   and  other   information   about   HUBCO  and   Little   Falls  at
http://www.sec.gov.


<PAGE>


                                  OTHER MATTERS

         As of the date of this  proxy  statement,  the  Little  Falls  Board of
Directors  knows  of no  other  matters  to  be  presented  for  action  by  the
shareholders  at the  meeting.  If any other  matters  are  properly  presented,
however,  it is the intention of the persons named in the enclosed proxy to vote
in accordance with their best judgment on such matters.


                                  LEGAL OPINION

         Pitney,  Hardin, Kipp & Szuch, counsel to HUBCO, will pass upon certain
legal  matters  relating  to the  issuance of the shares of HUBCO  common  stock
offered hereby and certain tax consequences of the merger.


                                     EXPERTS

         The consolidated  financial statements of HUBCO as of December 31, 1998
and 1997 and for each of the years in the three year period  ended  December 31,
1998,  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 accounting and auditing.

         The  consolidated  financial  statements of Little Falls as of December
31,  1998 and 1997 and for each of the  years in the  three  year  period  ended
December 31, 1998, incorporated by reference herein, have been audited by Radics
& Co., LLC,  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 accounting and auditing.

         Representatives  of Radics & Co.,  LLC will be present at the  meeting.
They will be given an  opportunity  to make a statement  if they desire to do so
and will be  available to respond to  appropriate  questions  from  shareholders
present at the meeting.

<PAGE>

                                                                      APPENDIX A

                          AGREEMENT AND PLAN OF MERGER


                  THIS  AGREEMENT  AND PLAN OF MERGER,  dated as of January  26,
1999 ("Agreement"), is among HUBCO, Inc. ("HUBCO"), a New Jersey corporation and
registered bank holding company,  Hudson United Bank (the "Bank"),  a New Jersey
state-chartered  commercial banking  corporation and wholly-owned  subsidiary of
HUBCO,  Little Falls  Bancorp,  Inc., a New Jersey  corporation  and  registered
savings  and  loan   holding   company   ("LFB"),   and  Little  Falls  Bank,  a
federally-chartered  savings  bank  and  wholly-owned  subsidiary  of  LFB  (the
"Association").

                                    RECITALS

                  The respective  Boards of Directors of HUBCO and LFB have each
determined  that  it is in the  best  interests  of  HUBCO  and  LFB  and  their
respective  shareholders  for HUBCO to acquire  LFB by merging LFB with and into
HUBCO with HUBCO  surviving and LFB  shareholders  receiving  the  consideration
hereinafter  set  forth.  Immediately  after the merger of LFB into  HUBCO,  the
Association shall be merged with and into the Bank with the Bank surviving.

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

                  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 LFB  Common  Stock (as  hereinafter  defined)  and,  simultaneously  with the
execution of this Agreement, LFB is issuing an option to HUBCO (the "HUBCO Stock
Option") to purchase  certain  shares of the  authorized and unissued LFB Common
Stock subject to the terms and conditions  set forth in the Agreement  governing
the HUBCO Stock Option.

                  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),  LFB shall be merged
with and into HUBCO (the  "Merger") in accordance  with 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 LFB and thereupon and thereafter, all the property, rights,
privileges,  powers  and  franchises  of each of HUBCO and LFB 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 LFB  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 and LFB 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 LFB 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 not been made; 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 LFB if the Merger had not occurred.

                  1.3.  Certificate of Incorporation.  As of the Effective Time,
the  certificate  of   incorporation  of  HUBCO  shall  be  the  certificate  of
incorporation of the Surviving  Corporation  until otherwise amended as provided
by law.

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

                  1.5.  Directors and Officers.  As of the Effective  Time,  the
directors  and  officers of HUBCO  shall be the  directors  and  officers of the
Surviving Corporation.

                  1.6 Closing,  Closing Date,  Determination  Date 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 LFB,  which date (the  "Closing  Date")
shall be not more than twenty (20)  business  days  following the receipt of all
necessary  regulatory,  governmental and shareholder  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
shall be the first date on which all bank regulatory  approvals (and waivers, if
applicable)  necessary  for  consummation  of  the  Merger  have  been  received
(disregarding  any waiting  period) and either  party has  notified the other in
writing that all such approvals (and waivers, if applicable) have been received.
Simultaneous  with or  immediately  following  the Closing,  HUBCO and LFB shall
cause to be filed a certificate of merger, in form and substance satisfactory to
HUBCO  and LFB,  with the  Secretary  of State of the State of New  Jersey  (the
"Certificate of Merger"). The Certificate of Merger shall specify the "Effective
Time" of the Merger, which Effective Time shall be a date and time following the
Closing  agreed to by HUBCO and LFB (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  Certificate  of Merger,  the
Merger shall become  effective upon (and the "Effective Time" shall be) the time
of the filing of the Certificate of Merger.

                  1.7 The Bank Merger. Immediately following the Effective Time,
the Association  shall be then merged with and into the Bank (the "Bank Merger")
in  accordance  with the  provisions  of the New Jersey  Banking Act of 1948, as
amended (the "Banking Act"). In the Bank Merger, the Bank shall be the surviving
bank (the  "Surviving  Bank").  Upon the  consummation  of the Bank Merger,  the
separate  existence of the Association  shall cease and the Surviving Bank shall
be considered the same business and corporate  entity as each of the Association
and the Bank and all of the property, rights, privileges,  powers and franchises
of each of the Association and the Bank shall vest in the Surviving Bank and the
Surviving  Bank shall be deemed to have  assumed all of the debts,  liabilities,
obligations  and duties of each of the  Association  and the Bank and shall have
succeeded  to all or each of their  relationships,  fiduciary or  otherwise,  as
fully and to the same extent as if such property,  rights,  privileges,  powers,
franchises,  debts,  obligations,  duties and  relationships had been originally
acquired,  incurred or entered into by the Surviving Bank. Upon the consummation
of the Bank Merger,  the  certificate  of  incorporation  and Bylaws of the Bank
shall be the certificate of  incorporation  and Bylaws of the Surviving Bank and
the  officers and  directors of the Bank shall be the officers and  directors of
the Surviving Bank.  Following the execution of this Agreement,  the Association
and the Bank shall  execute and  deliver a merger  agreement  (the "Bank  Merger
Agreement"),  both in form and substance reasonably  satisfactory to the parties
hereto,  substantially  as set forth in Exhibit 1.7 hereto,  for delivery to the
Commissioner  of the  New  Jersey  Department  of  Banking  and  Insurance  (the
"Department"),  the Federal Deposit Insurance  Corporation (the "FDIC"), and the
Office of Thrift Supervision (the "OTS") for approval of the Bank Merger.

                  1.8 Liquidation  Account.  The liquidation account established
by the Association pursuant to the plan of conversion adopted in connection with
its  conversion  from  mutual to stock form  shall,  to the extent  required  by
applicable law, continue to be maintained by HUBCO after the Bank Merger for the
benefit of those  persons and entities who were savings  account  holders of the
Association on the eligibility  and  supplemental  eligibility  record dates for
such  conversion and who continue from time to time to have rights  therein.  If
acquired by the rules and  regulations of the OTS, the Surviving Bank will amend
its certificate of incorporation to provide specifically for the continuation of
the liquidation account previously established by the Association.

                      ARTICLE II - CONVERSION OF LFB SHARES

                  2.1.  Conversion  of LFB  Common  Stock.  Each share of common
stock,  par value  $0.10 per  share,  of LFB ("LFB  Common  Stock"),  issued and
outstanding immediately prior to the Effective Time (other than Excluded Shares,
as hereinafter defined) shall, by virtue of the Merger and without any action on
the part of the holder thereof, be converted as follows:

                  (a)  Exchange  Ratio and Cash  Election.  Subject to the other
provisions  of this  Section  2.1,  each  share of LFB Common  Stock  issued and
outstanding immediately prior to the Effective Time (other than Excluded Shares,
as  hereinafter  defined)  shall be converted at the Effective Time into (i) the
right to receive  0.65 shares (the  "Exchange  Ratio") of common  stock,  no par
value ("HUBCO  Common  Stock") of HUBCO,  or (ii) the right to receive $20.64 in
cash,  without  interest  (the "Per Share Cash  Amount"),  or (iii) the right to
receive a  combination  of shares of HUBCO Common Stock and cash  determined  in
accordance with subparagraph (d) of this Section 2.1; provided, however, that,

                  (i) in any event,  if between the date of this  Agreement  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, combination or
exchange of shares, the Exchange Ratio, the Median Pre-Closing Price and related
items shall be  correspondingly  adjusted to reflect such stock dividend,  stock
split, reclassification; and

                  (ii) If the Median  Pre-Closing Price of HUBCO Common Stock is
$29.00 or less, the Exchange Ratio shall be increased, but not beyond 0.7000, to
a number  (rounded to four  decimals)  equal to the  quotient,  the numerator of
which is $19.00 and the denominator of which is the Median  Pre-Closing Price of
HUBCO Common  Stock.  If the Median  Pre-Closing  Price of HUBCO Common Stock is
$34.50 or more, the Exchange Ratio shall be decreased, but not beyond 0.6000, to
a number  (rounded to four  decimals)  equal to the  quotient,  the numerator of
which is $22.3795 and the denominator of which is the Median  Pre-Closing  Price
of HUBCO Common Stock; and

                  (iii) 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").

                  After the Effective  Time, all such shares of LFB Common Stock
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 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 LFB Common Stock outstanding  immediately prior to the
Effective Time shall cease to have any rights with respect to such shares of LFB
Common Stock except as otherwise  provided  herein or by law. Such  certificates
previously evidencing such shares of LFB Common Stock shall be exchanged for (i)
certificates  evidencing  shares of HUBCO Common Stock issued in accordance with
the  allocation  procedures  of this  Section  2.1 and/or  (ii) cash  payable in
accordance with the allocation procedures of this Section 2.1, in each case upon
the surrender of such  certificates in accordance with the provisions of Section
2.2, without interest. No fractional shares of HUBCO Common Stock may be issued,
and, in lieu thereof, a cash payment shall be made pursuant to Section 2.2(e).

                  (b) Ratio of HUBCO  Common  Stock to Cash.  Subject to Section
2.1(k),  the number of shares of LFB Common Stock to be converted into the right
to receive cash in the Merger (the "Cash Election Number") shall be equal to 49%
(the "Cash  Percentage") of the number of shares of LFB Common Stock outstanding
immediately prior to the Effective Time.  Subject to Section 2.1(k),  the number
of shares of LFB Common  Stock to be converted  into the right to receive  HUBCO
Common Stock in the Merger (the "Stock  Election  Number") shall be equal to 51%
(the "Stock Percentage") of the number of shares of LFB Common Stock outstanding
immediately prior to the Effective Time.

                  (c)  Elections  by  Holders  of Stock or Cash.  Subject to the
allocation  and election  procedures  set forth in this Section 2.1, each record
holder  immediately  prior to the  Effective  Time of shares of LFB Common Stock
will be  entitled  (i) to elect to receive  cash for all of such shares (a "Cash
Election"),  (ii) to elect to receive  HUBCO Common Stock for all of such shares
(a "Stock  Election"),  or (iii) to  indicate  that such  record  holder  has no
preference  as to the receipt of cash or HUBCO  Common  Stock for such shares (a
"Non-Election").  All such  elections  shall be made on a form designed for that
purpose (a "Form of Election") and in form and substance  satisfactory  to HUBCO
and LFB. Holders of record of shares of LFB Common Stock who hold such shares as
nominees,  trustees or in other  representative  capacities (a "Representative")
may submit multiple Forms of Election,  provided that each such Form of Election
covers  all the shares of LFB Common  Stock  held by each  Representative  for a
particular beneficial owner.

                  (d)  Oversubscription  for  Cash  Election.  If the  aggregate
number of shares of LFB  Common  Stock  covered  by Cash  Elections  (the  "Cash
Election  Shares")  exceeds the Cash Election  Number,  all shares of LFB Common
Stock covered by Stock Elections (the "Stock Election Shares") and all shares of
LFB Common Stock covered by Non-Elections (the  "Non-Election  Shares") shall be
converted  into the right to receive HUBCO Common  Stock,  and the Cash Election
Shares shall be converted  into the right to receive HUBCO Common Stock and cash
in the following manner:

                  (i) the Exchange  Agent (as  hereinafter  defined) will select
         from among the holders of Cash Election Shares, by random selection,  a
         sufficient  number of such holders  ("Stock  Designees")  such that the
         number of shares of LFB Common Stock held by the Stock  Designees will,
         when added to the  number of Stock  Election  Shares  and  Non-Election
         Shares,  be equal as  closely  as  practicable  to the  Stock  Election
         Number,  and all such  Shares  of LFB  Common  Stock  held by the Stock
         Designees  shall be  converted  into the right to receive  HUBCO Common
         Stock; and

                  (ii)  the Cash  Election  Shares  not held by Stock  Designees
         shall be converted into the right to receive cash.

                  (e)  Oversubscription  for Stock  Election.  If the  aggregate
number of Stock  Election  Shares exceeds the Stock  Election  Number,  all Cash
Election Shares and all Non-Election Shares shall be converted into the right to
receive cash, and all Stock Election Shares shall be converted into the right to
receive HUBCO Common Stock or the right to receive cash in the following manner:

                  (i) the Exchange  Agent (as  hereinafter  defined) will select
         from among the holders of Stock Election Shares, by random selection, a
         sufficient  number of such  holders  ("Cash  Designees")  such that the
         number of shares of LFB Common Stock held by the Cash  Designees  will,
         when  added to the  number of Cash  Election  Shares  and  Non-Election
         Shares, be equal as closely as practicable to the Cash Election Number,
         and all such  Shares of LFB  Common  Stock  held by the Cash  Designees
         shall be converted into the right to receive cash; and

                  (ii) the  Stock  Election  Shares  not held by Cash  Designees
         shall be converted into the right to receive HUBCO Common Stock.

                  (f) Selection of Non-Election  Shares If No  Oversubscription.
In  the  event  that  neither  paragraph  (d)  nor  subparagraph  (e)  above  is
applicable,  all Cash  Election  Shares  shall be  converted  into the  right to
receive cash,  all Stock  Election  Shares shall be converted  into the right to
receive HUBCO Common Stock, and the Non-Election  Shares shall be converted into
either the right to receive  HUBCO  Common Stock or the right to receive cash by
random selection by the Exchange Agent so that the Stock Election Number and the
Cash Election Number equal their respective  percentages of the number of shares
of LFB Common Stock outstanding as closely as possible.

                  The random selection  process to be used by the Exchange Agent
pursuant to  paragraphs  (e) and (f) of this Section 2.1 will consist of drawing
by lot or such other  process  (other than pro rata  selection)  as the Exchange
Agent deems equitable and necessary to effect the allocations  described in such
paragraphs.  A selection  will be disregarded  if, as a  consequence,  the Stock
Election Number or the Cash Election Number would be exceeded by more than 1,000
shares.

                  (g) Procedures for Holders' Elections. Elections shall be made
by  holders  of LFB Common  Stock by  mailing  to the  Exchange  Agent a Form of
Election. To be effective, a Form of Election must be properly completed, signed
and  submitted  to the  Exchange  Agent by the  holder  and  accompanied  by the
certificates  representing  the  shares  of LFB  Common  Stock as to  which  the
election  is being made (or  properly  completed,  signed and  submitted  to the
Exchange Agent by an appropriate bank or trust company in the United States or a
member of a registered national securities exchange or the National  Association
of Securities Dealers, Inc. (the "NASD")). HUBCO will have the discretion, which
it may delegate in whole or in part to the Exchange Agent, to determine  whether
Forms of Election  have been  properly  completed,  signed and  submitted and to
disregard  immaterial  defects in Forms of Election.  The good faith decision of
HUBCO (or the Exchange  Agent) in such matters shall be conclusive  and binding,
provided that HUBCO (and the Exchange Agent) does not act unreasonably and shall
promptly  notify LFB of its decision in writing.  Neither HUBCO nor the Exchange
Agent will be under any  obligation to, but HUBCO and the Exchange Agent may (if
they  choose to do so),  notify any  person of any defect in a Form of  Election
submitted  to the  Exchange  Agent.  The  Exchange  Agent  shall  also  make all
computations contemplated by this Section 2.1 and all such computations shall be
conclusive  and binding on the holders of LFB Common  Stock,  provided  that the
Exchange Agent does not act unreasonably.

                  (h) Failure of Holder to Elect.  For the  purposes  hereof,  a
holder of LFB  Common  Stock  who does not  submit a Form of  Election  which is
received by the Exchange  Agent prior to the Election  Deadline (as  hereinafter
defined) shall be deemed to have made a  Non-Election.  If HUBCO or the Exchange
Agent shall determine that any purported Cash Election or Stock Election was not
properly made,  such purported  Cash Election or Stock  Election  shall,  unless
cured by the Election  Deadline (as  hereafter  defined),  be deemed to be of no
force and effect and the  shareholder  or  Representative  making such purported
Cash Election or Stock Election shall,  for purposes  hereof,  be deemed to have
made a Non-Election.

                  (i) Mailing of Election  Forms to Holders and Deadline.  HUBCO
and LFB shall  each use its best  efforts  to mail the Form of  Election  to all
persons who are holders of record of LFB Common Stock on the record date for the
Stockholders  Meeting (as defined in Section 5.7) and who become  holders of LFB
Common  Stock  during the period  between the record  date for the  Stockholders
Meeting and 10:00 a.m. New York time, on at least the date fifteen calendar days
prior  to the  anticipated  Effective  Time  and to make  the  Form of  Election
available to all persons who become  holders of LFB Common Stock  subsequent  to
such day and no later than the close of business  on the  Election  Deadline.  A
Form of Election must be received by the Exchange Agent by the close of business
on the third  business day prior to the Closing  (the  "Election  Deadline")  in
order to be effective. All elections will be irrevocable.

                  (j)  Excluded  Shares.  Each share of LFB Common Stock held in
the treasury of LFB or any of LFB's wholly-owned  subsidiaries and each share of
LFB  Common  Stock  owned by HUBCO or any of HUBCO's  wholly-owned  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)  immediately prior to
the Effective Time ("Excluded  Shares") shall be cancelled;  provided,  however,
that the LFB Common  Stock held by the LFB  Employee  Stock  Ownership  Plan and
Trust (the "LFB  ESOP") and the Little  Falls Bank  Management  Stock Bonus Plan
(the "LFB MSBP") and the 1998  Directors  Stock  Compensation  Plan and the 1997
Directors Stock Compensation Plan shall not be covered by this paragraph.

                  (k) Increase in Stock Election  Number Due to Tax Opinion.  If
the tax opinion referred to in Section 6.1(d) and to be delivered at the Closing
(The "Tax  Opinion")  cannot be rendered (as  reasonably  determined  by Pitney,
Hardin,  Kipp & Szuch and concurred in by Malizia,  Spidi, Sloane & Fisch, P.C.)
as a result of the Merger potentially  failing to satisfy continuity of interest
requirements  under  applicable  federal  income  tax  principles   relating  to
reorganizations  under  Section  368(a)  of the Code (as  hereafter  defined  in
Section 3.8), then the Stock Percentage shall be automatically increased and the
Cash Percentage shall be automatically decreased to the minimum extent necessary
to enable the Tax Opinion to be rendered.

         2.2.  Exchange of Certificates.

                  (a) Exchange  Agent.  As of the  Effective  Time,  HUBCO shall
deposit, or shall cause to be deposited, with a bank or trust company designated
by HUBCO,  which may be Hudson  United Bank,  Trust  Department  (the  "Exchange
Agent"),  for the  benefit of the  holders of shares of LFB  Common  Stock,  for
exchange in  accordance  with this  Article  II,  through  the  Exchange  Agent,
certificates  evidencing  shares of HUBCO  Common  Stock and cash in such amount
that the Exchange  Agent  possesses  such number of shares of HUBCO Common 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 Common 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 Common 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,  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 LFB
Common  Stock  (the  "Certificates"),  (i) a letter  of  transmittal  (which  is
reasonably  agreed to by HUBCO and LFB and 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 shall be in such
form and have such other  provisions as HUBCO may  reasonably  specify) and (ii)
instructions  for use in effecting the surrender of the Certificates in exchange
for certificates evidencing shares of HUBCO Common Stock or cash. Upon surrender
of a  Certificate  for  cancellation  to the Exchange  Agent  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 (A)  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 LFB Common Stock formerly  evidenced by such
Certificate  in  accordance  with  Section 2.1, (B) cash to which such holder is
entitled  to receive in  respect  of the  shares of LFB  Common  Stock  formerly
evidenced by such  Certificate in accordance  with Section 2.1, (C) cash in lieu
of fractional  shares of HUBCO Common Stock to which such holder may be entitled
pursuant to Section 2.2(e) and (D) any dividends or other distributions to which
such holder is entitled pursuant to Section 2.2(c),  (the shares of HUBCO Common
Stock, dividends,  distributions and cash described in clauses (A), (B), (C) and
(D) 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 LFB Common Stock which is not  registered in the transfer
records of LFB, a  certificate  evidencing  the proper number of shares of HUBCO
Common  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 LFB
Common 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 applicable type and amount of Merger Consideration.

                  (c) Distributions  with Respect to Unexchanged Shares of HUBCO
Common  Stock.  No dividends or other  distributions  declared or made after the
Effective  Time with  respect to HUBCO Common 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 Common 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.  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 Common Stock
issued in exchange therefor,  without interest,  (i) promptly, the amount of any
cash payable  with respect to a fractional  share of HUBCO Common 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 after the  Effective  Time
theretofore  paid with respect to such shares of HUBCO Common Stock, and (ii) at
the  appropriate  payment date, the amount of dividends or other  distributions,
with a record date after the Effective Time but prior to surrender and a payment
date  occurring  after  surrender,  payable with respect to such shares of HUBCO
Common Stock. No interest shall be paid on the Merger Consideration.

                  (d) No Further Rights in LFB Common Stock. All shares of HUBCO
Common  Stock issued and cash paid upon  conversion  of the shares of LFB Common
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 LFB Common
Stock.

                  (e) No Fractional  Shares. 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 LFB Common  Stock for two
years after the Effective Time shall be delivered to HUBCO, upon demand, and any
holders of LFB Common Stock who have not theretofore  complied with this Article
II shall  thereafter  look only to HUBCO for the Merger  Consideration  to which
they are entitled.

                  (g) No  Liability.  Neither HUBCO nor the Bank shall be liable
to any holder of shares of LFB Common  Stock for any such shares of HUBCO Common
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 LFB Common Stock,  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 LFB  Common  Stock in  respect of which such
deduction and withholding was made by HUBCO.

                  2.3. Stock Transfer  Books.  At the Effective  Time, the stock
transfer books of LFB shall be closed and there shall be no further registration
of transfers of shares of LFB Common Stock  thereafter on the records of LFB. 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. LFB Stock Options. Other than the HUBCO Stock Option, all
options which may be exercised for issuance of LFB Common Stock (each,  a "Stock
Option"  and  collectively  the  "Stock  Options")  are  described  in  the  LFB
Disclosure  Schedule  and are issued and  outstanding  pursuant  to the LFB 1996
Stock Option Plan (the "LFB Stock Option Plan") and the  agreements  pursuant to
which such Stock Options were granted (each, an "Option Grant Agreement"). HUBCO
acknowledges and agrees to honor the provisions of the LFB Stock Option Plan and
the Option Grant Agreements,  including those relating to vesting and conversion
in connection with a change in control of LFB. Each Stock Option  outstanding at
the Effective Time (each,  a "Continuing  Stock Option") shall be converted into
an option to  purchase  HUBCO  Common  Stock,  wherein (i) the right to purchase
shares of LFB 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 LFB 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 3.8  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.

                  2.5.  HUBCO  Common  Stock.  The shares of HUBCO  Common Stock
outstanding  or held in treasury  immediately  prior to the Effective Time shall
not be  effected  by the  Merger  but shall be the same  number of shares of the
Surviving Corporation.

               ARTICLE III - REPRESENTATIONS AND WARRANTIES OF LFB

                  References herein to "LFB 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 LFB to HUBCO.
LFB hereby represents and warrants to HUBCO as follows:

                  3.1.  Corporate Organization.

                           (a) LFB is a corporation  duly  organized and validly
existing under the laws of the State of New Jersey.  LFB 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 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 or qualified  would not have a material  adverse effect on the
business,  operations,  assets  or  financial  condition  of  LFB  and  the  LFB
Subsidiaries  (as  defined  below),  taken as a whole.  LFB is  registered  as a
savings and loan  holding  company  under the Home  Owners' Loan Act, as amended
(the "HOLA").

                           (b)  Each  LFB  Subsidiary  and its  jurisdiction  of
incorporation  is listed in the LFB  Disclosure  Schedule.  For purposes of this
Agreement, the term "LFB Subsidiary" means any corporation,  partnership,  joint
venture or other  legal  entity in which LFB,  directly or  indirectly,  owns at
least a 50%  stock or other  equity  interest  or for  which  LFB,  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 "LFB Subsidiary" shall include any entity which
was a LFB  Subsidiary  at any time  during such  period.  The  Association  is a
federally chartered bank duly organized and validly existing in stock form under
the laws of the United States. All eligible accounts of depositors issued by the
Association  are insured by the Savings  Association  Insurance Fund of the FDIC
(the  "SAIF") or the Bank  Insurance  Fund of the FDIC  ("BIF")  to the  fullest
extent  permitted  by law.  Each LFB  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 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 or  qualified  would not have a material  adverse  effect on the
business,  operations,  assets  or  financial  condition  of  LFB  and  the  LFB
Subsidiaries, taken as a whole.

                           (c) The LFB  Disclosure  Schedule sets forth true and
complete copies of the Certificate of Incorporation or Charter and Bylaws, as in
effect on the date hereof,  of LFB and each LFB Subsidiary.  Except as set forth
in Disclosure  Schedule  3.1(b),  the Association and LFB do not own or control,
directly  or  indirectly,  any  equity  interest  in any  corporation,  company,
association, partnership, joint venture or other entity.

                  3.2.  Capitalization.  The  authorized  capital  stock  of LFB
consists  of  10,000,000  shares of LFB  Common  Stock and  5,000,000  shares of
preferred stock,  $0.10 par value per share ("LFB Preferred  Stock").  As of the
date  hereof,  there  were  2,477,525  shares of LFB  Common  Stock  issued  and
outstanding  and 564,225  treasury  shares and no shares of LFB Preferred  Stock
issued or outstanding.  As of January 1, 1999,  there were 247,161 shares of LFB
Common Stock  issuable  upon  exercise of  outstanding  stock  options.  The LFB
Disclosure  Schedule  contains (i) a list of all Stock  Options,  their exercise
prices and expiration  dates, and (ii) true and complete copies of the LFB Stock
Option Plan and a specimen of each form of Option  Grant  Agreement  pursuant to
which  any  outstanding  Stock  Option  was  granted,  including  a list of each
outstanding  Stock Option  issued  pursuant  thereto.  All Stock Options will be
fully vested on the Closing Date,  in each case in accordance  with the terms of
the LFB Stock  Option Plan and Option  Grant  Agreements  pursuant to which such
Stock Options were  granted.  No Stock Option is  exercisable  more than 90 days
after the  termination  of employment  except in the case of death or disability
when the Stock Option may be exercised for up to one year after the  termination
of employment.  All issued and outstanding  shares of LFB Common Stock,  and all
issued and outstanding shares of capital stock of each LFB Subsidiary, have been
duly authorized and validly issued,  are fully paid,  nonassessable  and free of
preemptive  rights and are free and clear of any liens,  encumbrances,  charges,
restrictions  or rights of third parties  imposed by LFB or any LFB  Subsidiary.
Except for the Stock Options listed on the LFB Disclosure Schedule and the award
of 8,845 Plan Share Awards under the 1998 Directors Stock Compensation Plan, and
the 84,148  unvested shares under the 1998 Directors  Stock  Compensation  Plan,
1997 Directors Stock  Compensation Plan and the 1996 Management Stock Bonus Plan
for which shares are held in trust and the HUBCO Stock  Option,  neither LFB nor
the  Association  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 LFB or the Association 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 shareholders of LFB, and except as set forth in the LFB Disclosure Schedule,
LFB and the  Association  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 the consummation of the transactions contemplated hereby have been
duly  and  validly  approved  by the  directors  of LFB and the  Association  in
accordance with their  respective  Certificate of  Incorporation  and Bylaws and
applicable laws and regulations.  Except for such approvals,  no other corporate
proceedings  not  otherwise  contemplated  hereby  on  the  part  of  LFB or the
Association are necessary to consummate the transactions so  contemplated.  This
Agreement  has been  duly and  validly  executed  and  delivered  by LFB and the
Association,  and constitutes a valid and binding  obligation of each of LFB and
the Association,  enforceable against LFB and the Association 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  LFB  or  the  Association,  nor  the  consummation  by LFB or the
Association of the transactions contemplated hereby in accordance with the terms
hereof,  or  compliance  by LFB or the  Association  with  any of the  terms  or
provisions hereof,  will (i) violate any provision of LFB's or the Association's
Certificate  of  Incorporation  or  Charter or Bylaws,  (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 LFB, the  Association  or any of their  respective  properties or
assets,  or (iii) except as set forth in the LFB 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 LFB or the
Association 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 LFB or the Association 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 the business,  operations,
assets or financial condition of LFB and the LFB Subsidiaries, taken as a whole,
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 FDIC, the OTS, the Department,  the New
Jersey Department of Environmental Protection (the "DEP") (if required), the New
Jersey Secretary of State,  the Securities and Exchange  Commission (the "SEC"),
and the  shareholders  of  LFB,  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 LFB or the  Association  in  connection  with (x) the
execution and delivery by LFB of this Agreement and (y) the  consummation by LFB
of the Merger,  and the  consummation  by LFB and the  Association  of the other
transactions  contemplated  hereby,  except  (i) such as are  listed  in the LFB
Disclosure  Schedule and (ii) such as  individually or in the aggregate will not
(if not obtained) have a material  adverse  effect on the business,  operations,
assets or financial  condition of LFB and the LFB Subsidiaries  taken as a whole
or prevent or materially delay the consummation of the transactions contemplated
hereby.  To the best of LFB's  knowledge,  no fact or condition exists which LFB
has reason to believe will prevent it and the  Association  from  obtaining  the
aforementioned consents and approvals.

                  3.4.  Financial Statements.

                           (a) The LFB Disclosure  Schedule sets forth copies of
the  consolidated  statements  of financial  condition of LFB as of December 31,
1996 and 1997,  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 1995 through  1997, in each case  accompanied  by
the audit  report of Radics & Co.,  LLC,  independent  public  accountants  with
respect to LFB ("R&C"), and the unaudited consolidated statement of condition of
LFB as of September 30, 1998 and the related unaudited  consolidated  statements
of income and cash flows for the nine months ended  September 30, 1998 and 1997,
as reported in LFB's Quarterly Report on Form 10-Q, filed with the SEC under the
Securities Exchange Act of 1934, as amended ("1934 Act") (collectively, the "LFB
Financial  Statements").  The LFB 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 fairly  present  the
consolidated  financial  condition of LFB 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 shareholders' equity and cash flows of LFB
for the respective periods set forth therein.

                           (b) The  books  and  records  of LFB and  each of its
Subsidiaries 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 LFB  Financial  Statements  (including  the  notes
thereto),  as of September 30, 1998,  neither LFB nor any LFB Subsidiary had any
liabilities, whether absolute, accrued, contingent or otherwise, material to the
business,  operations,  assets  or  financial  condition  of  LFB  and  the  LFB
Subsidiaries,  taken  as a whole  which  were  required  by  GAAP  (consistently
applied) to be  disclosed  in LFB's  consolidated  statement  of condition as of
September  30,  1998 or the  notes  thereto,  except  to the  extent of the 1998
Directors  Stock  Compensation  Plan and any  payments to be made upon  benefits
acceleration  upon a change  in  control  under  various  benefit  plans.  Since
September  30,  1998,  neither  LFB nor  any LFB  Subsidiary  has  incurred  any
liabilities  except in the  ordinary  course of  business  and  consistent  with
prudent business practice, except as related to the transactions contemplated by
this Agreement or except as set forth in the LFB Disclosure Schedule.

                  3.5.  Broker's  and  Other  Fees.  Except  for  FinPro,   Inc.
("FinPro"),  neither LFB nor any of its Subsidiaries nor any of their respective
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
FinPro is set forth in the LFB Disclosure  Schedule.  Other than pursuant to the
agreement  with  FinPro,  there are no fees (other than time  charges  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 LFB or any its Subsidiaries.

                  3.6.  Absence of Certain Changes or Events.

                           (a)  Except  as  disclosed  in  the  LFB   Disclosure
Schedule,  there has not been any LFB Material  Adverse  Change (as  hereinafter
defined) since September 30, 1998 and to the best of LFB's knowledge, no fact or
condition  exists  which LFB believes  will cause such an LFB  Material  Adverse
Change in the future.  "LFB Material  Adverse  Change" means any change which is
material  and  adverse  to the  consolidated  financial  condition,  results  of
operations, business or assets of LFB and the LFB Subsidiaries taken as a whole,
other  than (i) a change  in the  value of the  respective  investment  and loan
portfolios of LFB and the LFB Subsidiaries as the result of a change in interest
rates generally, (ii) a change occurring after the date hereof in any federal or
state  law,  rule  or  regulation  or in  GAAP,  which  change  affects  savings
institutions  generally,  (iii) reasonable  expenses incurred in connection with
this  Agreement  and the  transactions  contemplated  hereby,  (iv)  payments to
executive  officers or other  employees  of LFB or the  Association  pursuant to
agreements or arrangements  with such persons,  which agreements or arrangements
are included in the LFB Disclosure Schedule,  or (v) actions or omissions of LFB
or any LFB Subsidiary either  specifically  permitted by this Agreement or taken
with the prior written  consent of HUBCO in  contemplation  of the  transactions
contemplated  hereby (including  without  limitation any actions taken by LFB or
the Association pursuant to Section 5.15 of this Agreement).

                           (b) Neither LFB nor any LFB  Subsidiary  has taken or
permitted any of the actions set forth in Section 5.2 hereof  between  September
30, 1998 and the date hereof and,  except for execution of this  Agreement,  and
the  other  documents  contemplated  hereby,  LFB and  each LFB  Subsidiary  has
conducted their respective  businesses only in the ordinary  course,  consistent
with past practice.

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

                  3.8.  Taxes and Tax Returns.

                           (a) LFB and each LFB  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.
LFB and each LFB 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 LFB or such LFB Subsidiary  through such date. None of the federal
or state income tax returns of LFB or any LFB  Subsidiary  have been examined by
the Internal  Revenue Service (the "IRS") or the New Jersey Division of Taxation
within the past six years.  To the best knowledge of LFB, except as disclosed in
the LFB  Disclosure  Schedule,  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 LFB or any LFB Subsidiary,
nor has LFB or any LFB  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)  Except  as  disclosed  in  the  LFB   Disclosure
Schedule,  neither LFB nor any LFB 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 LFB or such LFB Subsidiary
(nor does LFB 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.

                           (c)  Neither LFB nor any LFB  Subsidiary  has any tax
loss carryforwards.

                  3.9.  Employee Benefit Plans.

                           (a)  Except  as  set  forth  on  the  LFB  Disclosure
Schedule,  neither LFB nor any LFB  Subsidiary  maintains or  contributes to any
"employee  pension benefit plan" (the "LFB Pension Plans") within the meaning of
such term in Section 3(2)(A) of the Employee  Retirement  Income Security Act of
1974, as amended  ("ERISA"),  "employee  welfare benefit plan" (the "LFB Welfare
Plans")  within the meaning of such term in Section 3(1) 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 LFB nor any LFB Subsidiary has, since September
2, 1974,  contributed to any "Multiemployer Plan," within the meaning of Section
3(37) of ERISA.

                           (b)  LFB  has  previously  delivered  to  HUBCO,  and
included in the LFB Disclosure Schedule, a complete and accurate copy of each of
the following  including any amendments  thereto with respect to each of the LFB
Pension Plans and LFB 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 and  financial  statement,  if any; and (v) most recent annual
report on Form 5500. The Little Falls  Bancorp,  Inc.  Employee Stock  Ownership
Plan (the "LFB  ESOP") owns  approximately  9.8% of the  outstanding  LFB Common
Stock; the LFB ESOP owes  approximately $2.2 million to LFB which is expected to
be fully  discharged  by  payment to HUBCO  from the cash  merger  consideration
payable to the LFB ESOP upon consummation of the Merger.

                           (c)  Except  as  disclosed  in  the  LFB   Disclosure
Schedule, the present value of all accrued benefits, both vested and non-vested,
under each of the LFB 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 LFB 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 LFB'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
LFB or any LFB 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 LFB
Pension Plan have been paid. All  contributions  required to be made to each LFB
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 LFB
which have not been paid have been properly recorded on the books of LFB .

                           (f)  Except  as  disclosed  in  the  LFB   Disclosure
Schedule,  each of the LFB  Pension  Plans,  LFB  Welfare  Plans and each  other
employee benefit plan and arrangement  identified on the LFB 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  LFB  Disclosure  Schedule,  if LFB
maintains  any LFB  Pension  Plan,  LFB has  received or applied for a favorable
determination letter from the IRS which takes into account the Tax Reform Act of
1986  and  (to  the  extent  it  mandates  currently  applicable   requirements)
subsequent  legislation,  and LFB is not aware of any fact or circumstance which
would disqualify any plan.

                           (g) To the  best  knowledge  of  LFB,  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 LFB Welfare Plan or LFB
Pension Plan that would result in any material tax or penalty for LFB or any LFB
Subsidiary.

                           (h)  No  LFB  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
4043(b) of ERISA, with respect to any LFB Pension Plan.

                           (i)  Except  as  disclosed  in  the  LFB   Disclosure
Schedule, no "accumulated funding deficiency," within the meaning of Section 412
of the Code, has been incurred with respect to any LFB Pension Plan.

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

                           (k)  Except  as  disclosed  in  the  LFB   Disclosure
Schedule,  no LFB Pension  Plan or LFB 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 LFB Pension
Plan.

                           (l) Except with respect to customary health, life and
disability benefits or as disclosed in the LFB Disclosure Schedule, there are no
unfunded  benefit  obligations  which are not accounted for by reserves shown on
the LFB Financial Statements and established in accordance with GAAP.

                           (m) With  respect  to each LFB  Pension  Plan and LFB
Welfare  Plan that is funded  wholly or partially  through an insurance  policy,
there will be no liability of LFB or any LFB 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  LFB  Disclosure
Schedule,  and (ii) as set forth in the LFB Disclosure Schedule, or as expressly
agreed to by HUBCO in writing either pursuant to this Agreement or otherwise, or
as required by law, the  consummation of the  transactions  contemplated by this
Agreement will not (x) entitle any current or former  employee of LFB or any LFB
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 LFB
Pension Plan or LFB Welfare Plan.

                           (o)  Except  for the LFB  Pension  Plans  and the LFB
Welfare Plans, and except as set forth on the LFB Disclosure  Schedule,  LFB has
no deferred compensation agreements,  understandings or obligations for payments
or benefits to any current or former director, officer or employee of LFB or any
LFB Subsidiary or any  predecessor of any thereof.  The LFB Disclosure  Schedule
sets forth:  (i) true and complete copies of the 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  LFB  Disclosure
Schedule,  LFB 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 LFB  Disclosure  Schedule  lists each such  insurance
policy and includes a copy of each agreement with a party other than the insurer
with respect to the payment,  funding or assignment of such policy.  To the best
of LFB `s  knowledge,  neither LFB nor any LFB Pension  Plan or LFB 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  LFB  Disclosure
Schedule,  LFB does not maintain any retirement  plan or retiree medical plan or
arrangement for directors.  The LFB Disclosure  Schedule sets forth the complete
documentation and actuarial evaluation of any such plan.

                           (r) On or before the date hereof,  LFB has caused the
Little Falls  Savings  Bank  Directors  Consultation  and  Retirement  Plan (the
"Director  Retirement  Plan") to be  terminated  at the  Effective  Time and has
obtained in writing the consent of every  participant  to such  termination  and
such consents are part of the LFB Disclosure  Schedule.  LFB has also caused the
[Post-Retirement  Health Plan] to be terminated  at the Effective  Time and each
participant  therein  has  consented  to such  termination  and the  consent  is
contained in the Disclosure Schedule.

                  3.10.  Reports.

                           (a) The LFB Disclosure Schedule lists, and as to item
(i) below LFB has  previously  delivered  to HUBCO a complete  copy of, each (i)
final registration statement,  prospectus,  annual,  quarterly or current report
and definitive  proxy  statement  filed by LFB since January 1, 1996 pursuant to
the Securities  Act of 1933, as amended  ("1933 Act"),  or the 1934 Act and (ii)
communication  (other than general advertising  materials,  dividend checks, and
press  releases)  mailed by LFB to its  shareholders as a class since January 1,
1996,  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,  1996,  (i) LFB has filed all
reports  that it was  required to file with the SEC under the 1934 Act, and (ii)
LFB and the  Association  each has duly filed all  material  forms,  reports and
documents which it was required to file with each agency charged with regulating
any  aspect of its  business,  in each case in form  which  was  correct  in all
material respects,  and, subject to permission from such regulatory authorities,
LFB  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 current  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 LFB Disclosure Schedule lists the dates of all examinations of
LFB or the Association  conducted by either the FDIC or the OTS since January 1,
1996 and the dates of any responses thereto submitted by LFB or the Association.

                  3.11.  LFB  and  Association   Information.   The  information
relating  to LFB and  the  Association,  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  shareholders  of  LFB  in  connection  with  the
solicitation  of  their  approval  of the  Merger,  as of  the  date  the  Proxy
Statement-Prospectus  is mailed to  shareholders of LFB, and up to and including
the date of the meeting of shareholders 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.  Compliance  with Applicable Law. Except as set forth in
the LFB Disclosure  Schedule,  LFB and each LFB  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 LFB or such LFB
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 the  business,  operations,  assets  or  financial
condition  of LFB and the LFB  Subsidiaries  taken as a  whole)  and LFB 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
disclosed in the LFB Disclosure Schedule, (i) neither LFB nor any LFB Subsidiary
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 LFB or any
LFB Subsidiary to any officer, employee, director or consultant thereof. The LFB
Disclosure  Schedule  sets forth true and  correct  copies of all  severance  or
employment agreements with officers, directors, employees, agents or consultants
to which LFB or any LFB Subsidiary is a party.

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

                           (c)  Except  as  disclosed  in  the  LFB   Disclosure
Schedule,  neither LFB nor any LFB  Subsidiary or, to the best knowledge of LFB,
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 the  Association  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 the business,  operations,
assets or financial condition of LFB and the LFB Subsidiaries, taken as a whole.

                  3.14.  Properties and Insurance.

                           (a)  Except  as  set  forth  in  the  LFB  Disclosure
Schedule,  LFB or a LFB  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 LFB's consolidated balance sheet
as of September 30, 1998, 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,  1998),  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 LFB and the LFB  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, LFB or one
or more of its Subsidiaries as lessees have the right under valid and subsisting
leases to occupy,  use,  possess and control all real property leased by LFB and
such  Subsidiaries  in  all  material  respects  as  presently  occupied,  used,
possessed and controlled by LFB and its Subsidiaries.

                           (b)  Except  as  set  forth  in  the  LFB  Disclosure
Schedule, the business operations and all insurable properties and assets of LFB
and each LFB Subsidiary  are insured for their benefit  against all risks which,
in the reasonable  judgment of the management of LFB, 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 LFB adequate for the business
engaged in by LFB and the LFB Subsidiaries.  As of the date hereof,  neither LFB
nor any LFB  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.  The LFB
Disclosure  Schedule sets forth in summary form a list of all insurance policies
of LFB and the LFB Subsidiaries.

                  3.15.  Minute  Books.  The  minute  books  of LFB  and the LFB
Subsidiaries  contain records of all meetings and other corporate action held of
their respective  shareholders and Boards of Directors (including  committees of
their  respective  Boards of  Directors)  that are  complete and accurate in all
material respects.

                  3.16.  Environmental  Matters.  Except as set forth in the LFB
Disclosure Schedule:

                           (a) Neither LFB nor any LFB  Subsidiary  has received
any written notice, citation,  claim, assessment,  proposed assessment or demand
for abatement  alleging that LFB or such LFB 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 LFB and the LFB Subsidiaries taken as a whole. LFB 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 LFB or
any LFB  Subsidiary,  as REO or otherwise,  or owned or controlled by LFB or any
LFB 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 the  business,
operations, assets or financial condition of LFB and the LFB Subsidiaries, taken
as a whole.  Except as described  in the LFB  Disclosure  Schedule,  none of the
Properties is located outside the State of New Jersey.

                           (b) LFB 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 the  business,
operations,  assets or financial condition of LFB and the LFB Subsidiaries taken
as a whole.

                           (c) To the best of  LFB's  knowledge,  LFB,  each LFB
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  that require the permit or
registration.

                           (d)  Except  as  disclosed  in  the  LFB   Disclosure
Schedule, to the knowledge of LFB, 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 LFB or any LFB Subsidiary.

                  3.17.  Reserves.  As of September 30, 1998,  the allowance for
loan  losses in the LFB  Financial  Statements  was  adequate  pursuant  to GAAP
(consistently  applied),  and the  methodology  used to  compute  the loan  loss
reserve complies in all material respects with GAAP  (consistently  applied) and
all  applicable  policies of the OTS. As of September 30, 1998,  the reserve for
REO properties (or if no reserve,  the carrying value of REO  properties) in the
LFB Financial  Statements was adequate pursuant to GAAP (consistently  applied),
and the  methodology  used to compute the reserve for REO  properties  (or if no
reserve, the carrying value of REO properties) complies in all material respects
with GAAP (consistently applied) and all applicable policies of the OTS.

                  3.18. No Parachute Payments. No officer, director, employee or
agent  (or  former  officer,  director,  employee  or  agent)  of LFB or any LFB
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 LFB,  a LFB
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. Agreements with Bank Regulators.  Except as disclosed in
the LFB  Disclosure  Schedule,  neither LFB nor any LFB 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 LFB prior to the date of this  Agreement,  nor has LFB 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 LFB prior to the date of this Agreement.  Neither LFB nor
any LFB  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 LFB prior
to the date of this Agreement.

                  3.20. Year 2000 Compliance.  LFB and the LFB Subsidiaries have
taken all  reasonable  steps  necessary to address the software,  accounting and
record  keeping issues raised in order for the data  processing  systems used in
the business  conducted by LFB and the LFB Subsidiaries to be substantially Year
2000 compliant on or before the end of 1999 and,  except as set forth in the LFB
Disclosure  Schedule,  LFB does not expect the future  cost of  addressing  such
issues to be material.

                  3.21.  Reorganization.  As of the date hereof, after reviewing
the terms of this Agreement with LFB's  attorneys,  LFB does not have any reason
to believe  that the  Merger  will fail to  qualify  as a  reorganization  under
Section 368(a) of the Code.

                  3.22.  Disclosure.  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 LFB. HUBCO hereby represents and warrants to LFB 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
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 the  business,  operations,  assets or  financial  condition of HUBCO and the
HUBCO Subsidiaries  (defined below),  taken as a whole. HUBCO is registered as a
bank holding company under the Bank Holding Company Act of 1956, as amended (the
"BHCA").

                           (b) Each  HUBCO  Subsidiary  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 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 "HUBCO Subsidiary"
shall  include any entity which was an HUBCO  Subsidiary at any time during such
period.  Each HUBCO  Subsidiary is duly organized and validly existing under the
laws of the  jurisdiction of its  incorporation.  The Bank is a  state-chartered
commercial  banking  corporation  duly organized and validly  existing under the
laws of the State of New Jersey.  Lafayette  American Bank ("Lafayette") is duly
organized and validly  existing under the laws of the State of Connecticut.  All
eligible  accounts of depositors issued by the Bank and Lafayette are insured by
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 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  or  qualified  would not have a
material  adverse  effect  on the  business,  operations,  assets  or  financial
condition  of HUBCO  and the  HUBCO  Subsidiaries,  taken as a whole.  The HUBCO
Disclosure  Schedule sets forth true and complete  copies of the  Certificate of
Incorporation and Bylaws of HUBCO as in effect on the date hereof.

                  4.2.  Capitalization.  The  authorized  capital stock of HUBCO
consists of 53,045,000 common shares,  no par value ("HUBCO Common Stock"),  and
10,300,000 shares of preferred stock ("HUBCO Authorized Preferred Stock"). As of
December 31, 1998, there were 40,411,521 shares of HUBCO Common Stock issued and
outstanding,  and  221,683  shares of  treasury  stock,  and 500 shares of HUBCO
Authorized Preferred Stock outstanding all of which were designated Series B, no
par  value,  Convertible  Preferred  Stock.  Except  as  described  in the HUBCO
Disclosure Schedule, 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 HUBCO  Authorized  Preferred  Stock,  and all
issued and  outstanding  shares of capital stock of HUBCO's  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 as  described in the HUBCO  Disclosure  Schedule,  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 a valid
and binding  obligation of HUBCO,  enforceable  against HUBCO 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 bank 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  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 Bylaws 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 or any HUBCO  Subsidiary  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  their  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 the business,  operation,
assets or financial  condition of HUBCO and the HUBCO  Subsidiaries,  taken as a
whole,  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 SEC,
the Department,  or the Secretary of State of New Jersey,  and the possible need
under the NASDAQ  rules to obtain  HUBCO  shareholder  approval,  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 the
business,  operation,  assets  or  financial  condition  of HUBCO  and the HUBCO
Subsidiaries,  taken as a whole.  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, 1996 and 1997, 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 1995 through  1997, in each case  accompanied  by
the audit report of Arthur Andersen LLP ("Arthur Andersen"),  independent public
accountants  with respect to HUBCO and the unaudited  consolidated  statement of
condition  of  HUBCO  as  of  September  30,  1998  and  the  related  unaudited
consolidated  statements  of income  and cash  flows for the nine  months  ended
September  30, 1998 and 1997,  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  and 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,  1998  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, 1998 or the notes thereto. Except for
the  transactions  contemplated  by  this  Agreement,  and  the  other  proposed
acquisitions by HUBCO reflected in any press release issued or Form 8-K filed by
HUBCO  with the SEC  since  September  30,  1998,  neither  HUBCO  nor any HUBCO
Subsidiary has incurred any  liabilities  since September 30, 1998 except in the
ordinary  course of business and  consistent  with past practice  (including for
other pending or contemplated acquisitions).

                  4.5.  Broker's  and Other Fees.  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. Absence of Certain Changes or Events.  There has not been
any HUBCO Material  Adverse  Change since  September 30, 1998 and to the best of
HUBCO's knowledge,  no facts or condition exists which HUBCO believes will cause
a HUBCO Material  Adverse Change in the future.  "HUBCO Material Adverse Change"
means any change  which is material  and adverse to the  consolidated  financial
condition,  results  of  operations,  business  or assets of HUBCO and the HUBCO
Subsidiaries  taken as a whole,  other  than  (i) a change  in the  value of the
respective investment and loan portfolios of HUBCO and the HUBCO Subsidiaries as
the result of a change in  interest  rates  generally,  (ii) a change  occurring
after the date  hereof in any  federal or state law,  rule or  regulation  or in
GAAP,  which change affects banking  institutions  generally,  (iii)  reasonable
expenses  incurred  in  connection  with  this  Agreement  and the  transactions
contemplated  hereby,  (iv) changes  resulting from acquisitions by HUBCO or any
HUBCO Subsidiary pending on the date hereof and known to LFB, other than changes
resulting from facts not disclosed to, or otherwise known by, LFB on or prior to
the date hereof, or (v) the entry,  after the date hereof, by HUBCO or any HUBCO
Subsidiary into an agreement to acquire another entity.

                  4.7  Legal  Proceedings.  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 the
business,   operations,   assets  or   financial   condition  of  HUBCO  or  its
Subsidiaries,  taken as a whole.  Except as  disclosed  in the HUBCO  Disclosure
Schedule,  neither  HUBCO nor any of its  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  Reports.  Since  January  1,  1996,  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, 1996,  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.

                  4.9 HUBCO Information.  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 LFB 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.

                  4.10  Compliance  With  Applicable Law. 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 the business, operations, assets
or financial  condition of HUBCO and HUBCO's  Subsidiaries taken as a whole) and
HUBCO  has not  received  notice  of  violation  of,  and  does  not know of any
violations of, any of the above.

                  4.11  Funding and Capital  Adequacy.  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 be deemed "well
capitalized" under prompt corrective action regulatory capital requirements.

                  4.12 HUBCO  Common  Stock.  As of the date  hereof,  HUBCO has
available  and reserved  shares of HUBCO Common  Stock  sufficient  for issuance
pursuant  to the  Merger  and upon the  exercise  of  Stock  Options  subsequent
thereto.  The HUBCO Common Stock to be issued hereunder  pursuant to the Merger,
and upon exercise of the Stock Options,  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
Common Stock to be issued hereunder pursuant to the Merger, and upon exercise of
the Stock  Options,  when so issued,  will be registered  under the 1933 Act and
issued in  accordance  with all  applicable  state and federal  laws,  rules and
regulations, and will be approved or listed for trading on NASDAQ.

                  4.13  Agreements with Bank  Regulators.  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 LFB 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 LFB 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 LFB
by HUBCO prior to the date of this Agreement.

                  4.14     Taxes and Tax Returns.

                           (a) HUBCO and  HUBCO's  subsidiaries  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 LFB in
writing).  HUBCO and HUBCO's  subsidiaries  have  established 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
through such date. The HUBCO Disclosure  Schedule  identifies the federal income
tax returns of HUBCO and its  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 its
Subsidiaries  which have been examined by the applicable  authorities within the
past six years. 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 its  Subsidiaries,  nor has  HUBCO or its
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, (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 or any of its  Subsidiaries  (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.

                  4.15     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)  HUBCO is not  aware of any fact or  circumstance
which would  disqualify  any HUBCO Pension Plan or HUBCO Welfare 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  six  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 material 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.

                  4.16  Contracts.  Except as disclosed in the HUBCO  Disclosure
Schedule, neither HUBCO nor any of its Subsidiaries, or to the best knowledge of
HUBCO, 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 a banking  subsidiary of HUBCO 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 the  business,
operations,  assets or financial condition of HUBCO and its subsidiaries,  taken
as a whole.

                  4.17     Properties and Insurance.

                           (a) HUBCO and its  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  December  31,  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
December 31,  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 its  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 its Subsidiaries as lessees have the right
under  valid and  subsisting  leases to occupy,  use,  possess  and  control all
property  leased  by HUBCO  or its  Subsidiaries  in all  material  respects  as
presently   occupied,   used,   possessed  and   controlled  by  HUBCO  and  its
Subsidiaries.

                           (b)  The  business   operations   and  all  insurable
properties  and  assets  of HUBCO and its  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 its  Subsidiaries.  As of the
date hereof,  neither HUBCO nor any of its  Subsidiaries 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.

                  4.18.  Environmental Matters. Except as disclosed in the HUBCO
Disclosure Schedule,  neither HUBCO nor any of its Subsidiaries has received any
written notice, citation,  claim, assessment,  proposed assessment or demand for
abatement alleging that HUBCO or any of its Subsidiaries  (either directly 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  its
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 of its subsidiaries in any manner that
violates  or,  after the lapse of time is  reasonably  likely  to  violate,  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 the  business,  operations,  assets  or  financial
condition of HUBCO and its Subsidiaries, taken as a whole.

                  4.19  Reserves.  As of September  30, 1998,  the allowance for
possible loan losses in the HUBCO  Financial  Statements was adequate based upon
all factors  required to be considered by HUBCO at that time in determining  the
amount of such  allowance.  The  methodology  used to compute the  allowance for
possible loan losses complies in all material  respects with all applicable FDIC
and New Jersey  Department of Banking  policies.  As of September 30, 1998,  the
valuation  allowance for OREO properties in the HUBCO  Financial  Statements was
adequate based upon all factors  required to be considered by HUBCO at that time
in determining the amount of such allowance.

                  4.20. Year 2000 Compliance.  HUBCO and the HUBCO  Subsidiaries
have taken all reasonable  steps  necessary to address the software,  accounting
and record keeping issues raised in order for the data  processing  systems used
in  the  business   conducted  by  HUBCO  and  the  HUBCO   Subsidiaries  to  be
substantially  Year 2000  compliant  on or before the end of 1999 and HUBCO does
not expect the future cost of addressing such issues to be material.

                  4.21  Reorganization.  As of the date hereof,  after reviewing
the terms of this  Agreement,  with HUBCO's  attorneys,  HUBCO does not have any
reason to believe that the Merger will fail to as a reorganization under Section
368(a) of the Code.

                  4.22 Disclosure.  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.  Conduct of the  Business of LFB.  During the period from
the date of this Agreement to the Effective Time, LFB and the Association shall,
and shall cause each LFB Subsidiary to, conduct their respective businesses only
in  the  ordinary  course  and  consistent   with  past  practice,   except  for
transactions  permitted  hereunder or with the prior  written  consent of HUBCO,
which consent will not be unreasonably  withheld,  provided,  however,  that the
Association  may  in  its  sole  discretion   cause  the  1998  Directors  Stock
Compensation  Plan to  purchase  up to 8,845  shares  of LFB  Common  Stock  for
delivery to Plan  participants,  pursuant to the terms of the Plan.  Each of LFB
and the  Association  also shall use its reasonable best efforts to (i) preserve
its business  organization  and that of the LFB Subsidiaries  intact,  (ii) keep
available  to itself and the LFB  Subsidiaries  the  present  services  of their
respective  employees,  and (iii)  preserve for itself and HUBCO the goodwill of
its  customers and those of the LFB  Subsidiaries  and others with whom business
relationships exist.

                  5.2. Negative Covenants. From the date hereof to the Effective
Time, except as otherwise  approved by HUBCO in writing,  or as set forth in the
LFB Disclosure Schedule, or as permitted or required by this Agreement,  neither
LFB nor the Association will:

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

                           (b) change any  provision  of its Bylaws  without the
consent of HUBCO which consent shall not be unreasonably withheld;

                           (c) change the number of shares of its  authorized or
issued  capital  stock  (other than upon  exercise of stock  options or warrants
described on the LFB 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,  that from the date hereof to the Effective Time, LFB may declare,  set
aside or pay its regular dividends on the LFB Common Stock in a quarterly amount
equal to $0.06 per share, with the dividend payment dates to be coordinated with
HUBCO,  it being the  intention  of the  parties  that the  shareholders  of LFB
receive  dividends for any particular  calendar quarter on either the LFB Common
Stock or the HUBCO Common Stock  acquired in exchange  therefor  pursuant to the
terms of this Agreement but not both; provided,  further, that nothing contained
herein shall be deemed to affect the ability of the Association to pay dividends
on its capital stock to LFB;

                           (d) grant any  severance  or  termination  pay (other
than  pursuant to policies or  contracts of LFB in effect on the date hereof and
disclosed to HUBCO in the LFB  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 (i) as  required by law or (ii) as  specified  in
Section 5.2 of the LFB Disclosure Schedule;

                           (e) 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 LFB or the
Association;

                           (f)  make  any  capital  expenditures  in  excess  of
$50,000 in the aggregate, 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,  except as set forth in Section  5.2 of the LFB  Disclosure
Schedule;

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

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

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

                           (j) 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;

                           (k) without  first  conferring  with  HUBCO,  make or
commit  to make  any new loan or other  extension  of  credit  in an  amount  of
$500,000 or more,  renew for a period in excess of one year any existing loan or
other  extension  of credit in an amount of  $500,000  or more,  or  increase by
$500,000 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 LFB
Disclosure  Schedule and residential  mortgage loans made in the ordinary course
of business in accordance with past practice; or

                           (l) agree to do any of the foregoing.

                  5.3. No  Solicitation.  So long as this  Agreement  remains in
effect, LFB and the Association 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  LFB or the
Association (an "Acquisition  Transaction").  Notwithstanding the foregoing, LFB
may enter into discussions or negotiations or provide  information in connection
with an unsolicited possible  Acquisition  Transaction if the Board of Directors
of LFB,  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.   LFB  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. Current  Information.  During the period from the date of
this  Agreement to the Effective  Time,  each of LFB 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, LFB
agrees to provide  HUBCO,  and HUBCO  agrees to  provide  LFB,  with  internally
prepared  profit  and loss  statements  no later than 25 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),  LFB will  deliver to HUBCO and HUBCO will deliver to LFB
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,  LFB will deliver to HUBCO and HUBCO will
deliver to LFB 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) LFB and the  Association  shall  permit HUBCO and
its representatives,  and HUBCO shall permit, and cause each HUBCO Subsidiary to
permit,  LFB and its  representatives,  reasonable  access  to their  respective
properties,   and  shall   disclose   and  make   available  to  HUBCO  and  its
representatives,  or LFB 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 shareholders'  meetings (excluding  information related to merger
matters),  organizational documents,  Bylaws, 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 LFB 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,  LFB acknowledges that
HUBCO may be involved in discussions concerning other potential acquisitions and
HUBCO shall not be obligated to disclose such  information to LFB 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  Shareholders
Meeting (as such term is defined in Section 5.7 hereof),  and  qualifying  under
applicable federal and state securities laws the HUBCO Common Stock to be issued
to LFB  shareholders  in connection  with the Merger,  the parties  hereto shall
cooperate in the  preparation and filing by HUBCO with the SEC of a Registration
Statement  including 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 LFB and HUBCO to the LFB 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 Common Stock for sale, including the
Proxy  Statement-Prospectus,   are  referred  to  herein  as  the  "Registration
Statement").

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

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

                           (d) HUBCO shall as promptly as practicable  make such
filings as are  necessary  in  connection  with the offering of the HUBCO Common
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. LFB shall  promptly  furnish HUBCO with
such  information  regarding the LFB shareholders as HUBCO requires to enable it
to determine  what  filings are  required  hereunder.  LFB  authorizes  HUBCO to
utilize in such  filings  the  information  concerning  LFB and the  Association
provided   to  HUBCO  in   connection   with,   or   contained   in,  the  Proxy
Statement-Prospectus.  HUBCO shall furnish LFB's counsel with copies of all such
filings  and keep LFB  advised  of the  status  thereof.  HUBCO and LFB shall as
promptly as practicable  file the  Registration  Statement  containing the Proxy
Statement-Prospectus  with the SEC,  and each of HUBCO  and LFB  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 NASDAQ at the Effective Time. HUBCO shall
cause the HUBCO  Common  Stock which  shall be issuable  pursuant to exercise of
Stock Options to be accepted for listing on NASDAQ when issued.

                           (f) The parties hereto will cooperate with each other
and use their reasonable best efforts to prepare all necessary documentation, to
effect all  necessary  filings and to obtain all  necessary  permits,  consents,
approvals  and  authorizations  of all third parties and  Governmental  Entities
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 Department, the SEC and (if required) the DEP. 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  Entity 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) LFB  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 LFB 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.  HUBCO shall
provide LFB and its counsel with copies of such  registration  statements at the
time of filing. LFB agrees to provide HUBCO with any information,  certificates,
documents  or  other  materials  about  LFB 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.
LFB 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 LFB for reasonable  expenses thus incurred by
LFB should this  transaction be terminated for any reason.  HUBCO shall not file
with the SEC any  registration  statement  or  amendment  thereto or  supplement
thereof containing  information regarding LFB unless LFB shall have consented in
writing to such  filing,  which  consent  shall not be  unreasonably  delayed or
withheld.

                           (i)  Between  the  date  of  this  Agreement  and the
Effective  Time,  LFB shall  cooperate  with HUBCO to  reasonably  conform LFB's
policies and  procedures  regarding  applicable  regulatory  matters to those of
HUBCO,  as HUBCO may  reasonably  identify  to LFB from time to time,  provided,
however,  that implementation of such conforming actions may at LFB's discretion
be  delayed  until the time  period  following  receipt of  shareholder  and all
regulatory approvals, as provided at Section 5.15.

                  5.7.  Approval  of  Shareholders.  LFB will (i) take all steps
necessary  duly to call,  give  notice  of,  convene  and hold a meeting  of the
shareholders of LFB (the "Shareholders Meeting") for the purpose of securing the
approval of shareholders of this  Agreement,  (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 (x) its investment  banker withdraws its fairness
opinion  prior to the  Shareholders'  Meeting or (y) LFB's  Board of  Directors,
after  consulting  with  counsel,  determines  in the exercise of its  fiduciary
duties  that such  recommendation  should  not be made or  should be  withdrawn,
recommend  to the  shareholders  of LFB 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.

                  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.  In case at 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 LFB 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,  or prior  to,  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.

                           (c) HUBCO, the Bank, LFB and the Association will use
reasonable efforts to cause the Merger to occur on or before June 30, 1999.

                  5.9. Public Announcements.  HUBCO and LFB 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 HUBCO and LFB agree that unless approved
mutually  by them in advance,  they 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
upon the advice of counsel.

                  5.10. Failure to Fulfill  Conditions.  In the event that HUBCO
or LFB determines that a material  condition to its obligation to consummate the
transactions  contemplated  hereby  cannot be fulfilled on or prior to September
30, 1999 (the "Cutoff Date") 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, LFB and HUBCO will promptly
inform the other of any facts applicable to LFB 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 LFB to honor the existing written employment and severance contracts
with officers and employees of LFB and Association  that are included in the LFB
Disclosure Schedule.

                           (b) Following  consummation  of the Merger,  the Bank
will decide whether to continue each of the Association and/or LFB's pension and
welfare  plans for the benefit of  employees of the  Association  and LFB, or to
have such  employees  become  covered under a HUBCO Pension and Welfare Plan. If
HUBCO decides to cover  Association  and LFB employees under a HUBCO Pension and
Welfare Plan, such employees will receive credit for prior years of service with
the  Association   and/or  LFB  for  purposes  of  determining   eligibility  to
participate,  and vesting, if applicable.  No prior existing condition exclusion
limitation  or uninsured  waiting  periods  shall be imposed with respect to any
medical coverage plan as a result of the Merger.

                           (c) Any person  who was  serving  as an  employee  of
either LFB or the  Association  immediately  prior to the Effective  Time (other
than those  employees  covered by either a written  employment  agreement or the
arrangements  set forth in Section 5.11 of the LFB  Disclosure  Schedule)  whose
employment is  terminated by HUBCO or the Bank or any of the HUBCO  Subsidiaries
within one year after the Effective Time (unless  termination of such employment
is for Cause (as defined  below)) shall be entitled to a severance  payment from
the Bank equal in amount to two weeks' base pay for each full year such employee
was employed by LFB or the  Association or any successor or predecessor  thereto
or other LFB  Subsidiary,  subject to a minimum of two  weeks'  severance  and a
maximum of 26 weeks' severance,  together with any accrued but unused and unpaid
vacation  leave with respect to the calendar year in which  termination  occurs.
For purposes of this Section 5.11, "Cause" shall mean termination because of the
employee's personal  dishonesty,  incompetence,  willful  misconduct,  breach of
fiduciary duty involving  personal  profit,  failure to perform stated duties or
willful violation of any law, rule, or regulation (other than traffic violations
or similar offenses).

                           (d)(i)  Each  participant  in the LFB ESOP not  fully
vested will, in accordance  with the terms of the LFB ESOP,  become fully vested
in his or her LFB ESOP account as of the Effective  Time. As soon as practicable
after the execution of this Agreement, LFB and the Association will cooperate to
cause the LFB ESOP to be amended,  if necessary,  and other action  taken,  in a
manner reasonably acceptable to LFB and HUBCO, to provide that the LFB ESOP will
terminate  according  to its terms upon the  Effective  Time.  Between  the date
hereof and the Effective Time, the existing LFB ESOP indebtedness  shall be paid
in the ordinary  course of business  pursuant to the existing loan  amortization
schedule and LFB or the  Association  shall make such  contributions  to the LFB
ESOP as  necessary  to fund  such  payments.  Any  indebtedness  of the LFB ESOP
remaining  as of the  Effective  Time shall be repaid from the Trust  associated
with the LFB ESOP  through  application  of cash  proceeds  or sale of the HUBCO
Common Stock received by the LFB ESOP; provided,  however, that any related sale
or  distribution  of shares by the LFB ESOP shall be effected in accordance with
the  requirements  of  federal  and any  applicable  state  securities  laws and
regulations, including any rules of the NASD. Upon the repayment of the LFB ESOP
loan, the remaining funds in the LFB ESOP suspense account will be allocated (to
the  extent  permitted  by  Sections  401(a),  415 or 4975 of the  Code  and the
applicable laws and regulations  including,  without limitation,  the applicable
provisions of ERISA) to LFB ESOP  participants (as determined under the terms of
the LFB ESOP).  LFB and HUBCO agree that,  subject to the  conditions  described
herein, as soon as practicable after the Effective Time and repayment of the LFB
ESOP loan,  participants  in the LFB ESOP shall be entitled at their election to
have the amounts in their LFB ESOP accounts either distributed to them in a lump
sum or rolled over to another  tax-qualified plan (including HUBCO or Bank plans
to the extent permitted by HUBCO) or individual retirement account.

                           (ii) The actions  relating to  termination of the LFB
ESOP will be adopted  conditioned  upon the  consummation of the Merger and upon
receiving a favorable  determination  letter from the Internal  Revenue  Service
("IRS") with regard to the continued  qualification  and  termination of the LFB
ESOP after any required amendments. LFB will submit appropriate requests for any
such determination letter to the IRS and will use their best efforts to seek the
issuance of such letter as soon as  practicable  following the date hereof.  LFB
and  HUBCO  will  adopt  such  additional  amendments  to the LFB ESOP as may be
reasonably  required by the IRS as a condition  to granting  such  determination
letter,  provided that such amendments do not (A) substantially change the terms
outlined  herein,  (B) have a Material Adverse Change other than as disclosed in
the LFB  Disclosure  Schedule  on LFB or (C)  result in an  additional  material
liability to HUBCO.

                           (iii) As of and following the Effective  Time,  HUBCO
shall cause the LFB ESOP to be maintained for the exclusive benefit of employees
and other persons who were  participants or  beneficiaries  therein prior to the
Effective Time and proceed with termination of the LFB ESOP through distribution
of its assets in accordance  with its terms subject to the amendments  described
herein and as  otherwise  may be required to comply  with  applicable  law or to
obtain a favorable  determination  from the IRS as to the  continuing  qualified
status  of  the  LFB  ESOP,   provided,   however,   that  no  such  termination
distributions  of the LFB ESOP  shall  occur  after the  Effective  Time until a
favorable termination letter has been received from the IRS. LFB shall cause the
LFB ESOP to be amended,  effective as of the Effective Time, to provide that the
administrative  committee thereof shall consist of two individuals  appointed by
HUBCO as of the Effective Time.

                           (e) HUBCO may elect to  continue or  terminate  LFB's
defined  benefit  pension plan or merge such plan into HUBCO's  defined  benefit
pension plan.

                           (f) HUBCO may elect to continue  LFB's 401(k) plan or
merge such plan into HUBCO's 401(k) plan.  Employees of LFB and the  Association
who become  employees of HUBCO or any HUBCO  Subsidiary shall either continue in
LFB's 401(k) plan or become  entitled to  participate  in the  applicable  HUBCO
retirement savings plan ("401(k) Plan") in accordance with its terms.

                           (g) HUBCO will honor the Little Falls Bank  Directors
Consultation  and  Retirement  Plan,  as it has been amended to terminate at the
Effective  Time and pay-out not more than $400,000 (all of which shall have been
accrued on the books of LFB by Closing)  in the  aggregate  to the  participants
thereunder in full  satisfaction  of the  Association's  and LFB's  obligations.
HUBCO will also honor the Directors  Health Benefits Plan as it has been amended
to terminate at the Effective Time and pay-out not more than the $230,000, which
has  been  accrued  on the  books  of LFB as a  liability  of LFB in  connection
therewith,   to  the  participants   thereunder  in  full  satisfaction  of  the
Association and LFB's obligations thereunder.

                           (h) At the  Effective  Time LFB may pay its employees
for all unused vacation as of the Effective Time.

                           (i) HUBCO at the Closing will offer each  director of
LFB a  position  on a HUBCO  advisory  board  for a  period  of 36  months  with
continuation of current  director fees (only for any director  receiving  direct
fees on the date of this  Agreement) of $1,440 per month to such director during
such period as scheduled in the LFB Disclosure Schedule.

                           (j) As of the Effective  Time, all awards under LFB's
Stock Option MSBP and Director Plans shall be vested and non-forfeitable.

                           (k)  Association and LFB shall continue its employee,
officer and director bonus policies as scheduled in the LFB Disclosure  Schedule
through Closing.

                           (l) As of the Effective Time, LFB and the Association
shall terminate Leonard G. Romaine as President and Chief Executive Officer upon
payment of a $200,000 lump sum. On or before  Effective Time,  HUBCO shall enter
into a  Consulting  Agreement  as  detailed  at  Schedule  5.11(l)  of  the  LFB
Disclosure Schedule.

                           (m) No employment  agreements between the Association
and its employees  shall be renewed from the date of this Agreement  through the
Effective Time.

                  5.12. Disclosure  Supplements.  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),  no  supplement  or
amendment to the parties'  respective  Disclosure  Schedules  which corrects any
representation  or warranty which was untrue when made shall 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 LFB.

                           (a) For planning purposes,  LFB shall, within 30 days
from  the  date   hereof,   provide   HUBCO   with  its   estimated   budget  of
transaction-related  expenses  reasonably  anticipated  to be  payable by LFB in
connection with this transaction based on facts and circumstances then currently
known,  including  the fees and  expenses  of counsel,  accountants,  investment
bankers and other  professionals.  LFB 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,
LFB shall ask all of its attorneys and other professionals to render current and
correct  invoices for all unbilled time and  disbursements  within 30 days.  LFB
shall accrue and/or pay all of such amounts as soon as possible.

                           (c) LFB  shall  cause  its  professionals  to  render
monthly  invoices  within 30 days after the end of each month.  LFB shall advise
HUBCO monthly of all out-of-pocket expenses which LFB has incurred in connection
with this transaction.

                           (d) HUBCO, in reasonable consultation with LFB, 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 LFB or the Association
or serves or has served at the request of LFB or the Association 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 LFB or the  Association or
serves or has served at the request of LFB or the  Association  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 LFB or the  Association  or any of
their  respective  affiliates,  or by any former or present  shareholder  of LFB
(each a "Claim" and collectively,  "Claims"), including, without limitation, any
Claim  which is based  upon,  arises out of or in any way relates to the Merger,
the  Proxy  Statement/Prospectus,   this  Agreement,  any  of  the  transactions
contemplated  by this  Agreement,  the  Indemnitee's  service as a member of the
Board of Directors of LFB or the Association or of any committee of LFB's or the
Association'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  which LFB or the
Association  would  have  been  permitted  under  any  applicable  law and their
respective  Certificates of  Incorporation or Bylaws had the Merger not occurred
(and HUBCO shall also  advance  expenses  as  incurred to the fullest  extent so
permitted).  Notwithstanding the foregoing, but subject to subsection (b) below,
HUBCO shall not provide any indemnification or advance any expenses with respect
to any Claim which relates to a personal benefit improperly paid or provided, or
alleged to have been improperly paid or provided,  to the Indemnitee,  but HUBCO
shall reimburse the Indemnitee for costs incurred by the Indemnitee with respect
to such Claim when and if a court of  competent  jurisdiction  shall  ultimately
determine,  and such  determination  shall have become final and  nonappealable,
that the  Indemnitee  was not  improperly  paid or  provided  with the  personal
benefit alleged in the Claim.

                           (b) From and after the  Effective  Time,  HUBCO shall
assume and honor any obligation of LFB or the Association  immediately  prior to
the  Effective  Time with  respect  to the  indemnification  of the  Indemnitees
arising  out  of  the  Certificate  of  Incorporation  or  Bylaws  of LFB or the
Association,  or arising out of any written  indemnification  agreements between
LFB and/or the  Association  and such persons  disclosed  in the LFB  Disclosure
Schedule,  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  LFB's and the  Association's
officers and directors to be covered under a run-off rider applicable to LFB and
the Association  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 at HUBCO's option, to be covered under a tail extension of LFB's and
the Association'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  LFB's  and  the  Association'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.  Notwithstanding  that LFB
believes  that it has  established  all  reserves and taken all  provisions  for
possible  loan  losses  required  by  GAAP  and  applicable   laws,   rules  and
regulations,  LFB 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,  LFB and HUBCO shall consult and cooperate  with each other with respect
to (i) conforming to the extent appropriate, based upon such consultation, LFB's
loan,  accrual and reserve  policies  and LFB's other  policies  and  procedures
regarding  applicable  regulatory matters,  including without limitation Federal
Reserve,  the Bank Secrecy Act and FDIC matters,  to those  policies of HUBCO as
HUBCO may reasonably  identify to LFB from time to time,  (ii) new extensions of
credit or material revisions to existing terms of credits by the Association, 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 LFB and the Association to the
extent  appropriate;  provided  that any required  change in LFB's  practices in
connection  with the matters  described in clause (i) or (iii) above need not be
effected (A) more than five days prior to the Effective  Time and (B) unless and
until HUBCO agrees in writing that all conditions precedent to the Determination
Date have  occurred  and HUBCO has provided  the Closing  Notice.  No accrual or
reserve made by LFB or any LFB Subsidiary  pursuant to this  subsection,  or any
litigation or regulatory  proceeding arising out of any such accrual or reserve,
shall constitute or be deemed to be a breach or violation of any representation,
warranty,  covenant,  condition  or  other  provision  of this  Agreement  or to
constitute a termination  event within the meaning of Section  7.1(d) or Section
7.1(g) hereof.

                  5.16 Tax-Free Reorganization  Treatment.  Before the Effective
Time, neither HUBCO nor LFB 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  "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.

                  5.17 Comfort Letters.  HUBCO shall cause Arthur Andersen,  its
independent public accountants,  to deliver to LFB, and LFB shall cause R&C, 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 Shareholders Meeting of LFB,
in the form customarily  issued by such accountants at such time in transactions
of this type.

                  5.18 Affiliates.  Promptly, but in any event within two weeks,
after the execution and delivery of this  Agreement,  LFB shall deliver to HUBCO
(a) a letter identifying all persons who, to the knowledge of LFB, may be deemed
to be  affiliates  of LFB  under  Rule 145 of the 1933 Act,  including,  without
limitation,  all  directors  and  executive  officers  of LFB and (b) cause each
officer and director,  and use its  reasonable  best efforts to cause each other
person who may be deemed to be an  affiliate  of LFB,  to execute and deliver to
HUBCO a letter agreement, substantially in the form of Exhibit 5.18, agreeing to
comply with Rule 145.

                         ARTICLE VI - CLOSING CONDITIONS

                  6.1.   Conditions  to  Each  Party's  Obligations  Under  this
Agreement.  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 Shareholders; SEC Registration.  This
Agreement and the transactions  contemplated  hereby shall have been approved by
the requisite vote of the shareholders of LFB and, if required, by the requisite
vote of the shareholders of HUBCO. The HUBCO  Registration  Statement shall have
been  declared  effective by the SEC and shall not be subject to a stop order or
any threatened stop order, and the issuance of the HUBCO Common 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  OTS,  the  Department,  the  FRB,  the SEC and (if
necessary) the DEP) required to consummate the transactions  contemplated hereby
shall  have  been  obtained  without  the  imposition  of  any  non-standard  or
non-customary  term or condition which would materially  impair the value of LFB
and the Association,  taken as a whole, to 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.  No  order,  judgment  or
decree shall be  outstanding  against a party hereto or a third party that would
have the effect of preventing completion of the Merger; no suit, action or other
proceeding shall be pending or threatened by any Governmental Entity in which it
is sought to  restrain  or prohibit  the  Merger;  and no suit,  action or other
proceeding shall be pending before any court or Governmental  Entity in which it
is sought to  restrain  or  prohibit  the  Merger  or obtain  other  substantial
monetary or other relief against one or more parties  hereto in connection  with
this Agreement and which HUBCO or LFB  determines in good faith,  based upon the
advice of their  respective  counsel,  makes it  inadvisable to proceed with the
Merger because any such suit,  action or proceeding has a significant  potential
to be resolved in such a way as to deprive the party  electing not to proceed of
any of the material benefits to it of the Merger.

                           (d) Tax  Opinion.  HUBCO  and  LFB  shall  each  have
received an opinion,  dated as of the Effective Time, of Pitney,  Hardin, Kipp &
Szuch,  reasonably satisfactory in form and substance to LFB and its counsel and
to HUBCO, 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(a) of the Code;
(ii) no gain or loss shall be  recognized  upon the exchange of LFB Common Stock
solely for Hubco Common Stock; (iii) in the case of LFB shareholders who receive
cash in whole or in part in exchange for their LFB Common  Stock,  gain, if any,
realized by the recipient on the exchange shall be recognized,  but in an amount
not in excess of the amount of such cash;  (iv) in the case of LFB  shareholders
who recognize  gain on the exchange of their LFB Common Stock and in whose hands
such stock was a capital asset on the date of the  exchange,  such gain shall be
treated as capital gain (long-term or short-term, depending on the shareholders'
respective  holding  periods for their LFB Common Stock),  except in the case of
any such  shareholder  as to which the  exchange  has the  effect of a  dividend
within  the  meaning  of  Section  356(a)(2)  of  the  Code  by  reason  of  the
applicability  of the stock  attribution  rules of Section  318 of the Code,  it
being  understood  that  the  applicability  of such  attribution  rules  to any
particular  shareholder shall depend on such  shareholder's  particular  factual
circumstances;  (v) the basis of any Hubco Common Stock received in exchange for
LFB Common  Stock  shall  equal the basis of the  recipient's  LFB 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 (vi)
the holding  period for any Hubco  Common  Stock  received  in exchange  for LFB
Common  Stock  will  include  the  period  during  which  the LFB  Common  Stock
surrendered on the exchange was held,  provided such stock was held as a capital
asset on the date of the exchange.

                  6.2.  Conditions  to  the  Obligations  of  HUBCO  Under  this
Agreement.  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 LFB and the Association.  Except for those  representations which
are made as of a particular  date,  the  representations  and  warranties of LFB
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,  except to the
extent waived  pursuant to Section 5.12 hereof.  LFB 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 LFB
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 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  LFB  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 LFB,  dated the  Closing  Date,  in form and  substance
reasonably  satisfactory  to HUBCO,  substantially  to the  effect  set forth in
accordance with Exhibit 6.2(b) hereto.

                           (c) Certificates. LFB 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) Legal Fees. LFB shall have  furnished  HUBCO with
letters from all attorneys  representing  LFB and the Association in any matters
confirming  that all legal  fees in excess of $5,000  have been paid in full for
services rendered as of the Effective Time.

                           (e) Merger Related  Expense.  LFB 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. The merger
related  expenses of LFB,  other than  printing  expenses  (which are within the
control of HUBCO), shall be reasonable, taking into account normal and customary
billing rates, fees and expenses for similar transactions. Any amounts less than
10 percent over budget shall be presumed reasonable.

                           (f)     Termination    of    Director     Retirement,
Post-Employment   Health  Benefit  Plans  and  Option  Grants.  LFB  shall  have
effectively  terminated the Director  Retirement Plan with no more than $400,000
in  required  payments  and all of the  participants  shall  have  agreed to the
termination  of such Plan and the  limitation on such payments and the waiver of
any other  payments  or  benefits.  LFB shall have  effectively  terminated  the
January 1, 1995  Director  Health  Benefits  Plan  ("Directors  Health  Benefits
Plan")with  payments no more than the amount accrued as of the Effective Time on
its books (which shall be no more than $230,000  above the amount accrued on the
date hereof) and all of the participants shall have agreed to the termination of
such Plan and the waiver of any other payments or benefits. The Directors of LFB
and/or the Association shall, irrespective of any provision in this Agreement or
in the LFB Stock Option Plan or any of the Option Grant  Agreements,  consent to
the expiration of all outstanding stock options awarded by LFB to the directors,
if not exercised within 90 days from the Effective Time.

                  6.3.   Conditions  to  the   Obligations  of  LFB  Under  this
Agreement.  The obligations of LFB 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,  except to the  extent  waived
pursuant to Section  5.12  hereof.  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 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  affect the  representation  as to which the supplement or
amendment relates.

                           (b)  Opinion  of  Counsel  to HUBCO.  LFB shall  have
received  an opinion of counsel to HUBCO,  dated the Closing  Date,  in form and
substance reasonably  satisfactory to LFB, substantially to the effect set forth
in accordance with Exhibit 6.3(b) hereto.

                           (c)  Fairness  Opinion.  LFB shall have  received  an
opinion from  FinPro,  dated no more than three days prior to the date the Proxy
Statement-Prospectus  is mailed to LFB's  shareholders  (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 shareholders of
LFB  hereunder  is fair to such  shareholders  from a  financial  point  of view
("Fairness  Opinion")  and such  Fairness  Opinion  shall be  updated  as of the
Effective Time.

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

                 ARTICLE VII - TERMINATION, AMENDMENT AND WAIVER

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

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

                           (b) by HUBCO or LFB (i) if the  Effective  Time shall
not have  occurred  on or prior to the Cutoff  Date  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  shareholders  of LFB is taken and such  shareholders  fail to approve  this
Agreement at the meeting (or any adjournment or  postponement  thereof) held for
such  purpose  (provided  that the  terminating  party  shall not be in material
breach of any of its obligations  under Section 5.7 hereof),  or (iii) if a vote
of the shareholders of HUBCO is required by applicable  NASDAQ rules,  such vote
is taken and such shareholders fail to approve this Agreement at the meeting (or
any  adjournment or postponement  thereof) held for such purpose  (provided that
the terminating  party shall not be in material breach of any of its obligations
under Section 5.7 hereof);

                           (c) by HUBCO or LFB 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 LFB
if any such application is approved with conditions (other than conditions which
are customary or standard in such regulatory  approvals)  which would materially
impair the value of LFB and the Association, taken as a whole, to HUBCO;

                           (d) by HUBCO if (i) there shall have  occurred an LFB
Material  Adverse Change from that disclosed by LFB in LFB's Quarterly Report on
Form 10-Q for the nine months ended September 30, 1998 (it being understood that
those matters  disclosed in the LFB  Disclosure  Schedule shall not be deemed to
constitute  such a material  adverse effect) or (ii) there was a material breach
in any  representation,  warranty,  covenant,  agreement  or  obligation  of LFB
hereunder  and such  breach  shall not have been  remedied  within 30 days after
receipt by LFB of notice in writing from HUBCO to LFB  specifying  the nature of
such breach and requesting that it be remedied;

                           (e) by LFB, if (i) there shall have  occurred a HUBCO
Material  Adverse  Change from that disclosed by HUBCO in HUBCO's Report on Form
10-Q for the nine months  ended  September  30,  1998,  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
constitute 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 LFB  specifying  the nature of such
breach and requesting that it be remedied;

                           (f) by LFB,  if LFB'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 and have agreed in writing that a  Triggering  Event has
occurred under the HUBCO Stock Option;

                           (g) by HUBCO if the  conditions set forth in Sections
6.1 and 6.2 are not  satisfied  and are not  capable of being  satisfied  by the
Cutoff Date; or

                           (h) by LFB if the  conditions  set forth in  Sections
6.1 and 6.3 are not  satisfied  and are not  capable of being  satisfied  by the
Cutoff Date.

                  7.2.  Effect of  Termination.  In the event of the termination
and  abandonment  of this  Agreement  by either HUBCO or LFB 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 shareholders.  Nothing contained herein,  however, shall
relieve any party from any liability for any breach of this Agreement.

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

                  7.4. Extension;  Waiver. 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.  Expenses.

                           (a) 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,  LFB may  bear the  expenses  of the
Association.  (b)  Notwithstanding  any  provision  in  this  Agreement  to  the
contrary, in the event that either of the parties shall willfully default in its
obligations hereunder,  the non-defaulting party may pursue any remedy available
at law or in equity to enforce  its  rights  and shall be paid by the  willfully
defaulting  party  for  all  damages,  costs  and  expenses,  including  without
limitation legal, accounting, investment banking and printing expenses, incurred
or  suffered  by the  non-defaulting  party  in  connection  herewith  or in the
enforcement of its rights hereunder.

                  8.2.  Survival.  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) and 5.14.

                  8.3. Notices.  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 Boulevard
                           Mahwah, NJ 07430
                           Attn.: Kenneth T. Neilson, Chairman, President 
                                  and Chief Executive Officer

                           Copy to:
                           HUBCO, Inc.
                           1000 MacArthur Boulevard
                           Mahwah, NJ 07430
                           Attn.: D. Lynn Van Borkulo-Nuzzo, Esq.

                           And copy to:
                           Pitney, Hardin, Kipp & Szuch
                           (mail to) P.O. Box 1945
                           Morristown, NJ 07962
                           (deliver to) 200 Campus Drive
                           Florham Park, NJ 07932
                           Attn.: Michael W. Zelenty, Esq.

                           (b)      If to LFB, to:

                           Little Falls Bancorp, Inc.
                           86 Main Street
                           Little Falls, NJ   07424
                           Attn.: Leonard G. Romaine, President and
                                  Chief Executive Officer

                           Copy to:
                           Malizia, Spidi, Sloane & Fisch, P.C.
                           One Franklin Square
                           1301 K Street, N.W., Suite 700E
                           Washington, D.C.  20005
                           Attn.: Richard Fisch, 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. Parties in Interest;  Assignability. 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.  Entire  Agreement.  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.  Counterparts.  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.  Governing Law. 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.  Descriptive  Headings.  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.

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


ATTEST:                                          HUBCO, INC.


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


ATTEST:                                          LITTLE FALLS BANCORP, INC.


By:  ANNE BRACCHITTA                             By:  ALBERT J. WEITE
     -----------------------------------              ----------------
     Corporate Secretary                              Albert J. Weite, Chairman

ATTEST:                                          HUDSON UNITED BANK


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


ATTEST:                                          LITTLE FALLS BANK


By:  ANNE BRACCHITTA                             By:  ALBERT J. WEITE
     -----------------------------------              ----------------
     Corporate Secretary                              Albert J. Weite, Chairman



<PAGE>


                   AGREEMENT OF LFB AND ASSOCIATION DIRECTORS

                  Reference is made to the Agreement  and Plan of Merger,  dated
as of January 26, 1999 (the "Merger Agreement"),  among HUBCO, Inc. ("HUBCO"), a
New Jersey  corporation and registered bank holding company,  Hudson United Bank
(the "Bank"), a New Jersey  state-chartered  commercial banking  corporation and
wholly-owned  subsidiary  of HUBCO,  Little  Falls  Bancorp,  Inc., a New Jersey
corporation and registered savings and loan holding company ("LFB"),  and Little
Falls Bank, a federally  chartered bank and wholly-owned  subsidiary of LFB (the
"Association"). Capitalized terms used herein and not otherwise defined have the
meanings given to them in the Merger Agreement.

                  Each of the following  persons,  being all of the directors of
LFB and the  Association,  solely in such  person's  capacity as a holder of LFB
Common Stock, agrees to vote or cause to be voted all shares of LFB Common Stock
which are held by such person as of the voting record date for the  Shareholders
Meeting,  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,
unless  HUBCO or the Bank is then in breach or default in any  material  respect
with regard to any covenant, agreement,  representation or warranty contained in
the Agreement.

                  It is  understood  and agreed that this  Agreement  of LFB and
Association  Directors (this "Agreement")  relates solely to the capacity of the
undersigned as shareholders or other  beneficial  owners of shares of LFB Common
Stock and is not in any way intended to affect the  exercise by the  undersigned
of the undersigned's responsibilities as directors of LFB or the Association. It
is further  understood and agreed that this Agreement is not in any way intended
to affect the exercise by the undersigned of any fiduciary  responsibility which
the  undersigned  may have in respect of any shares of LFB Common  Stock held by
the undersigned as of the date hereof.

                  The undersigned  also hereby consents at the Effective Time to
(i) the termination of the Director Retirement Plan, with the pay-out thereunder
as  detailed  in the  attached  schedule,  (ii) the  termination  of any and all
retiree health  benefits  provided by the  Association  and/or LFB including the
Directors  Health  Benefits  Plan, and (iii) the expiration of all stock options
granted  to the  undersigned  that are not  exercised  within  90 days  from the
Effective Time.

                  I have carefully read the Merger  Agreement and this 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.


RAOUL G. BARTON                              ALBERT J. WEITE
- ----------------------------------           --------------------------------
Raoul G. Barton                              Albert J. Weite

JOHN P. PULLARA                              GEORGE KUIKEN
- ----------------------------------           --------------------------------
John P. Pullara                              George Kuiken

NORMAN A. PARKER                             EDWARD J. SEUGLING
- ----------------------------------           --------------------------------
Norman A. Parker                             Edward J. Seugling

LEONARD G. ROMAINE
- ----------------------------------          
Leonard G. Romaine

Dated: As of January 26, 1999


<PAGE>
                                                                      APPENDIX B

                             STOCK OPTION AGREEMENT


                  THIS STOCK OPTION AGREEMENT  ("Agreement") dated as of January
26, 1999, is by and between HUBCO, Inc., a New Jersey corporation and registered
bank holding  company  ("HUBCO"),  and Little Falls Bancorp,  Inc., a New Jersey
corporation and registered savings and loan holding company ("LFB").

                                   BACKGROUND

                  WHEREAS, HUBCO and LFB, as of the date hereof, are prepared to
execute a  definitive  agreement  and plan of merger  (the  "Merger  Agreement")
pursuant to which LFB will be merged with and into HUBCO (the "Merger"); and

                  WHEREAS,  HUBCO has  advised  LFB that it will not execute the
Merger Agreement unless LFB executes this Agreement; and

                  WHEREAS, the Board of Directors of LFB has determined that the
Merger Agreement provides substantial benefits to the shareholders of LFB; and

                  WHEREAS,  as an  inducement  to HUBCO to enter into the Merger
Agreement and in consideration  for such entry, LFB desires to grant to HUBCO an
option to purchase  authorized but unissued  shares of common stock of LFB 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  LFB,
intending to be legally bound hereby, agree:


                  1.  Grant of Option.  LFB hereby  grants to HUBCO an option to
purchase  493,000  shares of common stock,  $.10 par value,  of LFB (the "Common
Stock") at a price of $19.25 per share (the  "Option  Price"),  on the terms and
conditions set forth herein (the "Option").


                  2.  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:


                           a.  acquires  beneficial  ownership  (as such term is
defined in Rule 13d-3 as promulgated  under the Exchange Act) of at least 25% of
the then  outstanding  shares  of  Common  Stock,  provided,  however,  that the
continuing  ownership by a person or group which as of the date hereof owns more
than 25% of the  outstanding  Common  Stock shall not  constitute  a  Triggering
Event; or


                           b.  enters  into a letter of intent or an  agreement,
whether oral or written, with LFB pursuant to which such person or any affiliate
of such  person  would  (i)  merge or  consolidate,  or enter  into any  similar
transaction,  with LFB, (ii) acquire all or a significant  portion of the assets
or  liabilities  of LFB, or (iii)  acquire  beneficial  ownership of  securities
representing, or the right to acquire beneficial ownership or to vote securities
representing, 25% or more of the then outstanding shares of Common Stock; or


                           c. makes a filing with any bank or thrift  regulatory
authorities  with  respect to 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, LFB or any other
business combination involving LFB, 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,  25% or more of the
outstanding  shares of Common  Stock,  and in either  case  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 LFB called to vote on
the  Merger  and  LFB'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, LFB 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  at any time  after
executing this  Agreement the willful taking of any material  direct or indirect
action by LFB or any of its directors,  senior  executive  officers,  investment
bankers or other person with actual or apparent authority to speak for the Board
of Directors,  inviting, encouraging or soliciting any proposal (other than from
HUBCO or an  affiliate of HUBCO) 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 LFB,  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 LFB. The term  "significant  number" means 15% 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 LFB 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  (including any filing,  approval or consent  required under
the rules and  regulations of the National  Association  of Securities  Dealers,
Inc.)  necessary  for LFB 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.

                  LFB 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 LFB shall not be a  condition  to the right of HUBCO to  exercise  the
Option.  LFB will not take any action which would have the effect of  preventing
or disabling LFB 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 LFB (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.

                  3.  Payment  and  Delivery  of  Certificates.  At any  Closing
hereunder  (a) HUBCO  will make  payment to LFB of the  aggregate  price for the
Option Shares so purchased by wire transfer of immediately available funds to an
account  designated by LFB; (b) LFB 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  LFB,  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  as
determined by LFB's counsel,  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 Little Falls 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.

                  4.  Registration  Rights.  Upon or after the  occurrence  of a
Triggering Event and upon receipt of a written request from HUBCO, LFB shall, if
necessary  for the resale of the Option or the Option  Shares by HUBCO,  prepare
and file a registration  statement  with the Securities and Exchange  Commission
and any state  securities  bureau  covering the Option and such number of Option
Shares as HUBCO shall specify in its request, and LFB shall use its best efforts
to cause such registration statement to be declared effective in order to permit
the sale or other  disposition  of the Option  and the  Option  Shares (it being
understood  and agreed that in any such sale or  disposition  the Option  Shares
shall  be  distributed  so that  upon  consummation  thereof,  no  purchaser  or
transferee  shall  beneficially own more than 4 percent of the Common Stock then
outstanding),  provided that HUBCO shall in no event have the right to have more
than one such registration statement become effective, and provided further that
LFB shall not be required to prepare and file any such registration statement in
connection  with any proposed sale with respect to which counsel to LFB delivers
to LFB and to HUBCO (which is reasonably acceptable to HUBCO) its opinion to the
effect that no such filing is required  under  applicable  laws and  regulations
with respect to such sale or disposition;  provided further,  however,  that LFB
may delay any  registration of Option Shares above for a period not exceeding 90
days in the  event  that  LFB  shall  in good  faith  determine  that  any  such
registration  would adversely  effect an offering of securities by LFB for cash.
HUBCO shall provide all information reasonable requested by LFB for inclusion in
any registration statement to be filed hereunder.

                  In connection with such filing, LFB 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 LFB 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  LFB  and  blue  sky  fees  and  expenses  shall  be  paid  by LFB.
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,  LFB 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 LFB 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 LFB 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 LFB 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 LFB for any legal or
other expense  reasonably  incurred by LFB 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.

                  5. Adjustment Upon Changes in Capitalization.  In the event of
any change in the Common Stock by reason of stock dividends, split-ups, mergers,
recapitalizations,  combinations,  conversions, exchanges of shares or the like,
then  the  number  and kind of  Option  Shares  and the  Option  Price  shall be
appropriately adjusted.

                  In the event any capital reorganization or reclassification of
the Common Stock,  or any  consolidation,  merger or similar  transaction of LFB
with another entity,  or any sale of all or  substantially  all of the assets of
LFB,  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.

                  6.  Filings and  Consents.  Each of HUBCO and LFB will use its
reasonable  efforts to make all filings  with,  and to obtain  consents  of, all
third parties and governmental  authorities necessary to the consummation of the
transactions contemplated by this Agreement.

                  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 Jersey Department of Banking,
and LFB  agrees  to  cooperate  with  and  furnish  to the  holder  hereof  such
information  and  documents  as  may  be  reasonably  required  to  secure  such
approvals.

                  7.   Representations   and   Warranties  of  LFB.  LFB  hereby
represents and warrants to HUBCO as follows:


                           a. Due  Authorization.  LFB has full corporate  power
and authority to execute,  deliver and perform this  Agreement and all corporate
action  necessary for execution,  delivery and performance of this Agreement has
been duly taken by LFB.


                           b. Authorized  Shares.  LFB has taken and, as long as
the Option is outstanding, will take all necessary corporate action to authorize
and reserve for issuance all shares of Common Stock that may be issued  pursuant
to any exercise of the Option.


                           c. No  Conflicts.  Neither the execution and delivery
of this  Agreement nor  consummation  of the  transactions  contemplated  hereby
(assuming all  appropriate  regulatory  approvals) will violate or result in any
violation or default of or be in conflict with or constitute a default under any
term of the  Certificate  of  Incorporation  or Bylaws of LFB or any  agreement,
instrument, judgment, decree or order applicable to LFB.

                  8. Specific  Performance.  The parties hereto acknowledge that
damages  would be an inadequate  remedy for a breach of this  Agreement and that
the  obligations  of the  parties  hereto  shall  be  specifically  enforceable.
Notwithstanding the foregoing,  HUBCO shall have the right to seek money damages
against LFB for a breach of this Agreement.

                  9. Entire  Agreement.  This Agreement  constitutes  the entire
agreement  between the parties  with  respect to the subject  matter  hereof and
supersedes all other prior agreements and understandings, both written and oral,
among the parties or any of them with respect to the subject matter hereof.

                  10.  Assignment  or  Transfer.  HUBCO may not sell,  assign or
otherwise transfer its rights and obligations hereunder, in whole or in part, to
any  person or group of  persons  other  than to an  affiliate  of HUBCO.  HUBCO
represents  that it is acquiring the Option for HUBCO's own account and not with
a view to or for sale in connection  with any  distribution of the Option or the
Option  Shares.  HUBCO is aware that neither the Option nor the Option Shares is
the subject of a registration  statement filed with, and declared  effective by,
the Securities and Exchange  Commission  pursuant to Section 5 of the Securities
Act, but instead each is being offered in reliance  upon the exemption  from the
registration   requirement   provided   by   Section   4(2)   thereof   and  the
representations and warranties made by HUBCO in connection therewith.

                  11. Amendment of Agreement. Upon mutual consent of the parties
hereto, this Agreement may be amended in writing at any time, for the purpose of
facilitating  performance  hereunder or to comply with any applicable regulation
of any  governmental  authority or any applicable  order of any court or for any
other purpose.

                  12.  Validity.  The  invalidity  or  unenforceability  of  any
provision of this Agreement shall not affect the validity or  enforceability  of
any other  provisions  of this  Agreement,  which shall remain in full force and
effect.

                  13.  Notices.  All  notices,  requests,   consents  and  other
communications  required or permitted hereunder shall be in writing and shall be
deemed to have been duly given when delivered  personally,  by express  service,
cable,  telegram or telex, or by registered or certified mail (postage  prepaid,
return receipt requested) to the respective parties as follows:

                  If to HUBCO:

                     HUBCO, Inc.
                     1000 MacArthur Boulevard
                     Mahwah, New Jersey  07430
                     Attention:  Mr. Kenneth T. Neilson
                                 Chairman, 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 LFB:

                      Little Falls Bancorp, Inc.
                      86 Main Street
                      Little Falls, New Jersey  07424
                      Attention:  Leonard Romaine
                                  President and Chief Executive Officer

                  With a copy to:

                      Malizia, Spidi, Sloane & Fisch, P.C.
                      One Franklin Square
                      1301 K Street, N.W., Suite 700E
                      Washington, D.C.  20005
                      Attention:  Richard Fisch, 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).

                  14.  Governing  Law. This  Agreement  shall be governed by and
construed in accordance with the laws of the State of New Jersey.

                  15.  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.

                  16. 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.

                  17. 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.

                  18.  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.

                  19.  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 12 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.


                                      LITTLE FALLS BANCORP, INC.


                                      By: ALBERT J. WEITE
                                          -----------------------
                                           Albert J. Weite
                                           Chairman


                                       HUBCO, INC.


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



<PAGE>

                                                                      APPENDIX C




March __, 1999

Board of Directors
Little Fall Bancorp, Inc.
Little Falls Bank
86 Main Street
Little Falls, NJ 07424

Members of the Board:

Little Falls  Bancorp has  requested our opinion,  as an  independent  financial
analyst to Little  Falls  Bancorp,  Inc.  ("Little  Falls") and its wholly owned
subsidiary Little Falls Bank,  Little Falls, New Jersey (the "Bank"),  as to the
fairness,  from a financial  point of view to the common  shareholders of Little
Falls,  as to the cash  consideration  and the  exchange  ratio  proposed in the
merger  agreement  pursuant to which Little Falls will be acquired  HUBCO,  Inc.
("HUBCO").  FinPro has already  provided  the Little  Falls'  Board with an oral
opinion,  on January 26, 1999 that the cash  consideration  and  exchange  ratio
offered was fair, from a financial point of view, to the  shareholders of Little
Falls as of that date.

Pursuant to the merger  agreement and discussions  with  management,  49% of the
Little Falls common stock will be converted  into cash and 51% will be converted
into shares of HUBCO common stock.  Little Falls shareholders will elect whether
to receive cash or stock, or they may state no preference.  In order to maintain
the 49/51 ratio, some Little Falls  shareholders,  chosen by lot, may not obtain
the  form  of  consideration   they  elect.  The  merger  will  be  tax-free  to
shareholders   receiving  only  HUBCO  common  stock  and  will  be  taxable  to
shareholders  receiving cash. The cash consideration will be $20.64 per share of
Little Falls common  stock.  The stock  consideration  will depend on the median
closing  price of HUBCO  common  stock during the ten trading days that end with
the day that final bank regulatory approval for the merger is received.

<TABLE>
<CAPTION>

<S>                                         <C>

If the median HUBCO stock price is:         The
                                            number of HUBCO  shares  per  Little
                                            Falls share will be:
- ------------------------------------------- --------------------------------------------------
Below $27.143                               0.700
- ------------------------------------------- --------------------------------------------------
Between $27.143 and $29.00                  $19.00 divided by the HUBCO median price
- ------------------------------------------- --------------------------------------------------
Between $29.01 and $34.50                   0.650
- ------------------------------------------- --------------------------------------------------
Between $34.51 and $37.30                   $22.3795 divided by the HUBCO median price
- ------------------------------------------- --------------------------------------------------
Above $37.30                                0.600
- ------------------------------------------- --------------------------------------------------

</TABLE>

This transaction will be accounted for under the purchase method of accounting.

FinPro provides  investment  banking  services to the bank and thrift  industry,
including  appraisals and valuations of bank and thrift  institutions  and their
securities  in  connection  with  mergers,  acquisitions  and  other  securities
transactions.  FinPro has knowledge of and  experience  with the New Jersey bank
and thrift  market and  financial  institutions  operating in that  market.  The
Little  Falls  Board  chose  FinPro  because of its  expertise,  experience  and
familiarity with the bank and thrift industry.

In connection  with its opinion,  FinPro  reviewed and  considered,  among other
things:

(i)       the merger agreement;
(ii)      the most recent annual report and 10-K report for both institutions;
(iii)     quarterly 10-Q reports for both institutions;
(iv)      interest rate risk tables for both institutions;
(v)       a listing of securities for both institutions;
(vi)      Little Falls' internal loan classification list;
(vii)     listing of other real estate owned for both institutions;
(viii)    the budget and long range operating plans of both institutions;
(ix)      recent regulatory exam reports for both institutions;
(x)       the Minutes of the Board of Directors meetings for Little Falls;
(xi)      the directors' and officers'  liability and blanket bond insurance 
          policies for Little  Falls;  
(xii)     and other market data,  studies and analyses that were considered
          appropriate.

FinPro  conducted  due  diligence  on  HUBCO  as  part  of  team  that  included
representatives of Malizia,  Spidi, Sloane & Fisch, Little Falls' legal counsel.
FinPro conducted an on-site review of each organization's historical performance
and current financial condition.

In rendering its opinion, FinPro did not independently verify the financial data
provided by or on behalf of Little Falls and HUBCO,  but instead relied upon the
accuracy and completeness of data provided.

We have also had  discussions  with the  management  of  Little  Falls and HUBCO
regarding their respective  financial results and have analyzed the most current
financial  data  available on Little Falls and HUBCO.  We also  considered  such
other information,  financial studies, analyses and investigations, and economic
and market criteria which we deemed relevant. We have met with the management of
Little Falls and HUBCO to discuss the foregoing information with them.

We have considered certain financial data of Little Falls and have compared that
data with similar data for other thrift institutions and their holding companies
which have recently merged or been acquired. Furthermore, we have considered the
financial   terms  of  these   business   combinations   involving  said  thrift
institutions and their holding companies.

In reaching our opinion,  we took into  consideration the financial  benefits of
the proposed  transaction  to Little Falls'  shareholders.  Based on all factors
that  we deem  relevant  and  assuming  the  accuracy  and  completeness  of the
information and data provided to us by Little Falls and HUBCO, it is our opinion
as of this date,  that the proposed cash  consideration  and exchange  ratio are
fair and equitable to Little Falls' shareholders from a financial point of view.

Little Falls retained FinPro to act as independent  financial advisor, to render
general  advisory  services  and also to  specifically  advise  Little  Falls in
connection  with  its  merger  and  acquisition  activities.   Pursuant  to  its
engagement,  FinPro  has been  paid a fee for  rendering  its  fairness  opinion
relating  to the merger at the  January  26,  1998  meeting of the Little  Falls
Board. In addition,  Little Falls will pay FinPro a transaction fee equal to 1.0
% of the aggregate value of the consideration to be paid by HUBCO in the merger,
net of the fees already paid for rendering its fairness opinion.

Prior to being retained as Little Falls' financial advisor,  FinPro has provided
consulting and professional  services to Little Falls.  These services included:
strategic planning assistance,  an independent  appraisal of Little Falls common
stock  as part  of its  mutual  to  stock  conversion,  merger  and  acquisition
analysis,  interest rate risk  management  consulting,  loan review  reports and
market feasibility studies along with other general consulting engagements.  The
revenues  derived from these  services are  insignificant  when  compared to the
firm's total gross revenues.


                                                     Respectfully submitted,



                                                     FinPro, Inc.
                                                     Liberty Corner, New Jersey

<PAGE>
                                                                  APPENDIX D


                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                                ________________

                                   FORM 10-K/A

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

For the fiscal year ended       December 31, 1998
                          ----------------------------------------------

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

For the transition period from __________________ to ___________________

Commission Number:  0-27010

                           LITTLE FALLS BANCORP, INC.
             ------------------------------------------------------
             (Exact name of Registrant as specified in its Charter)

             New Jersey                                         22-3402073
_______________________________________                   ______________________
(State or other jurisdiction of                              (I.R.S. Employer
 incorporation or organization)                             Identification No.)

86 Main Street                                                     07424
- ----------------------------------------                  ----------------------
(Address of principal executive offices)                         Zip Code

Registrant's telephone number, including area code:  (973) 256-6100
                                                    -----------------
Securities registered pursuant to Section 12(b) of the Act:   None
                                                            ---------
Securities registered pursuant to Section 12(g) of the Act:

                     Common Stock, $0.10 par value per share
                     ---------------------------------------
                                (Title of Class)

         Indicate by check mark whether the Registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of
1934  during  the  preceding  12 months  (or for such  shorter  period  that the
Registrant was required to file such reports),  and (2) has been subject to such
filing requirements for the past 90 days.  YES X NO
                                           ---   ---
         Indicate by check mark if disclosure of delinquent  filers  pursuant to
Item 405 of Regulation S-K (ss.229.405 of this chapter) is not contained herein,
and will not be contained,  to the best of registrant's knowledge, in definitive
proxy or information  statements  incorporated  by reference in Part III of this
Form 10-K or any amendment to this Form 10-K. [ X ]

         The aggregate  market value of the voting stock held by  non-affiliates
of the Registrant,  based on the closing price of the Registrant's  Common Stock
as quoted on the Nasdaq Stock Market, on March 11, was $40.0 million (2,023,824)
shares at $19.75 per share).

         As of March 11,  1999  there  were  issued  3,041,750  and  outstanding
2,470,551 shares of the Registrant's Common Stock.

                       DOCUMENTS INCORPORATED BY REFERENCE

1.       Portions of the Annual Report to Stockholders for the Fiscal Year Ended
         December 31, 1998. (Parts I, II and IV)

<PAGE>


                                      INDEX

PART I                                                                      Page
                                                                            ----
Item 1.     Business......................................................     1

Item 2.     Properties...................................................     25

Item 3.     Legal Proceedings............................................     25

Item 4.     Submission of Matters to a Vote of Security-Holders..........     26

PART II

Item 5.     Market for Registrant's Common Equity and Related
              Stockholder Matters........................................     26

Item 6.     Selected Financial Data......................................     26

Item 7.     Management's Discussion and Analysis of Financial
              Condition and Results of Operations........................     26

Item 8.     Financial Statements and Supplementary Data..................     26

Item 9.     Changes In and Disagreements with Accountants
              on Accounting and Financial Disclosure.....................     26

PART III

Item 10.    Directors and Executive Officers of the Registrant...........     27

Item 11.    Executive Compensation.......................................     30

Item 12.    Security Ownership of Certain Beneficial Owners
              and Management.............................................     37

Item 13.    Certain Relationships and Related Transactions...............     38

PART IV

Item 14.    Exhibits, Financial Statement Schedules and Reports
              on Form 8-K................................................     38


<PAGE>



PART I

         Little Falls Bancorp,  Inc. (the  "Company") may from time to time make
written or oral "forward- looking statements", including statements contained in
the Company's  filings with the  Securities and Exchange  Commission  (including
this Annual  Report on Form 10-K and the  exhibits  thereto),  in its reports to
stockholders and in other communications by the Company,  which are made in good
faith by the Company  pursuant to the "safe  harbor"  provisions  of the Private
Securities Litigation Reform Act of 1995.

         These forward-looking statements involve risks and uncertainties,  such
as statements of the Company's plans,  objectives,  expectations,  estimates and
intentions,  that are subject to change based on various important factors (some
of which are beyond the Company's control). The following factors, among others,
could cause the Company's  financial  performance to differ  materially from the
plans,  objectives,  expectations,  estimates and  intentions  expressed in such
forward-looking statements: the strength of the United States economy in general
and  the  strength  of  the  local  economies  in  which  the  Company  conducts
operations;  the effects of, and changes in, trade, monetary and fiscal policies
and laws,  including  interest  rate  policies of the board of  governors of the
federal  reserve  system,   inflation,   interest  rates,  market  and  monetary
fluctuations;  the timely  development  of and  acceptance  of new  products and
services of the Company and the perceived  overall  value of these  products and
services by users,  including  the  features,  pricing  and quality  compared to
competitors'  products and  services;  the  willingness  of users to  substitute
competitors' products and services for the Company's products and services;  the
success of the  Company in  gaining  regulatory  approval  of its  products  and
services,  when required;  the impact of changes in financial services' laws and
regulations   (including  laws  concerning   taxes,   banking,   securities  and
insurance);  technological changes,  acquisitions;  changes in consumer spending
and  saving  habits;  and the  success  of the  Company  at  managing  the risks
resulting from these factors.

         The Company  cautions that the listed  factors are not  exclusive.  The
Company does not  undertake  to update any  forward-looking  statement,  whether
written  or oral,  that may be made  from  time to time by or on  behalf  of the
Company.

Item 1.  Business
- -----------------

General

         Little Falls Bancorp,  Inc. (the "Company") is a New Jersey corporation
organized in August 1995 at the  direction of Little Falls Bank (the "Bank") for
the purpose of becoming a savings and loan holding company and to acquire all of
the capital stock issued by the Bank in its conversion  from the mutual to stock
form of ownership (the  "Conversion").  On January 5, 1996, the Registrant  sold
3,041,750  shares of its common  stock,  par value $0.10 per share (the  "Common
Stock") in a subscription  offering as part of the Conversion.  The Company is a
unitary savings and loan holding company which,  under existing laws,  generally
is not  restricted  in the types of business  activities  in which it may engage
provided   that  the  Bank   retains  a  specified   amount  of  its  assets  in
housing-related investments. References to the "Bank" herein, unless the context
required  otherwise,  refer to the  Company  on a  consolidated  basis.  The net
conversion  proceeds totaled  approximately $26.8 million of which $14.6 million
was invested in the Bank.

                                        1

<PAGE>



         On  November  5,  1998,  Little  Falls  and  Skylands   Community  Bank
terminated  the  proposed  merger  between  the two  companies,  which  had been
announced on August 12, 1998. This merger was terminated by mutual  agreement as
both companies recognized the possibility that certain conditions to the closing
of the merger might not be  satisfied.  Accordingly,  the boards of directors of
both companies concluded that it was in the mutual interest of both companies to
terminate the merger, and avoid any additional expense.

         The Bank is a federally  chartered stock savings bank  headquartered in
Little  Falls,  New Jersey.  The Bank was  originally  chartered  in 1887 as the
Little  Falls  Building  and Loan  Association.  On December  2, 1993,  the Bank
converted its mutual charter from a federally chartered savings association to a
New Jersey  chartered  savings  bank,  changing its name to Little Falls Savings
Bank.  Effective  October 1995, the Bank converted its New Jersey mutual charter
to a federal  mutual  charter and changed its name to "Little  Falls  Bank." The
Bank's  deposits are  federally  insured and the Bank is a member of the Federal
Home Loan Bank ("FHLB") System.

         The  Company and the Bank are  subject to  regulation  by the Office of
Thrift Supervision ("OTS"),  the Federal Deposit Insurance  Corporation ("FDIC")
and the Securities and Exchange Commission ("SEC").

         The Bank is a community oriented savings institution offering a variety
of financial  services to meet the needs of the communities it serves.  The Bank
conducts its business from its main office in Little Falls,  New Jersey and five
branch offices located in Passaic and Hunterdon  Counties,  New Jersey. The Bank
attracts  deposits  from the  general  public  and has  historically  used  such
deposits   primarily  to  originate   loans   secured  by  first   mortgages  on
owner-occupied one- to four-family residences in its market area and to purchase
mortgage-backed  securities.  To a lesser  extent,  the Bank also  originates  a
limited number of commercial real estate,  residential construction and consumer
loans,  which mainly consist of home equity lines of credit.  Further,  the Bank
also invests in mortgage-backed securities and investment securities.

         The principal  sources of funds for the Bank's  lending  activities are
deposits,  the  amortization,  repayment and maturity of loans,  mortgage-backed
securities and investment  securities.  Principal sources of income are interest
and fees on loans,  mortgage-backed  securities and investment  securities.  The
Bank's principal expense is interest paid on deposits.

Market Area and Competition

         The Bank  focuses on serving  its  customers  located in the New Jersey
community of Little Falls and  surrounding  communities in Passaic and Hunterdon
Counties,  New  Jersey.  Economic  growth  in the  Bank's  market  area  remains
dependent upon the local economy. The economy of the greater New York -
 New Jersey  market has  historically  benefitted  from having a large number of
corporate   headquarters  and   concentration   of  financial   services-related
industries.  It also has a  well-educated  employment base and a large number of
industrial, service and high technology businesses. Over the past few years, New
Jersey's  economy  has slowly  begun to recover  from the effects of a prolonged
decline in the national and regional economy,  layoffs in the financial services
industry and corporate relocations. Employment levels and real estate markets in
the Bank's market area have  stabilized and in some instances  begun to improve.
Whether such  improvement  will continue is dependent,  in large part,  upon the
general economic health of the United States and other factors beyond the Bank's
control and, therefore,  cannot be estimated.  In addition, the deposit and loan
activity of the Bank is significantly affected by economic conditions in its

                                        2

<PAGE>



market area. The Bank's  principal  competitors are financial  institutions  and
mortgage  banking  companies,  many of which are  significantly  larger and have
greater financial resources than the Bank. The Bank's competition for loans on a
retail and wholesale basis comes  principally  from commercial  banks,  mortgage
brokers,  banking and insurance  companies.  The Bank's competition for deposits
has  historically  come from commercial  banks,  thrift  institutions and credit
unions.  In addition,  the Bank faces  increasing  competition for deposits from
non-bank  institutions,  such as brokerage firms and insurance companies in such
areas as short-term  money market funds,  corporate  and  government  securities
funds, mutual funds and annuities.

Lending Activities

         Analysis of Loan Portfolio.  The following table sets forth information
concerning the composition of the Bank's loan portfolio in dollar amounts and in
percentages of the loan portfolio as of the dates indicated.

<TABLE>
<CAPTION>


                                                                            At December 31,
 
- -----------------------------------------------------------------------------------------------------
                                     1998                  1997                  1996               1995          1994
                               ------------------   -------------------   -------------------  -----------------  ------------------
                                         Percent               Percent               Percent            Percent           Percent
                               Amount    of Total    Amount    of Total   Amount     of Total  Amount   of Total  Amount  of Total
                               ------    --------    ------    --------   ------     --------  ------   --------  ------  --------
                                                                       (Dollars in Thousands)
<S>                          <C>         <C>      <C>          <C>     <C>          <C>     <C>         <C>     <C>         <C>
<C>
Type of Loans:
One- to four-family.........  $117,417     78.77%   $118,254     80.42%  $108,367     92.53%  $88,828     92.31% $87,851    92.71%
Multi-family and commercial
  real estate...............    17,251     11.57      17,362     11.81      3,659      3.13     4,639      4.82   4,463     4.71
Residential construction....        --                   350      0.24        525      0.45     1,098      1.14     521     0.55
Consumer:
Savings account.............       752      0.50         807      0.55        889      0.76       824      0.86     866      .91
Second mortgages............    14,811      9.94      11,630      7.91      5,028      4.29     2,540      2.64   2,694     2.84
Other.......................        14      0.01          12      0.01         25      0.02        42      0.04      52      .05
                               -------    ------     -------    ------    -------    ------     -----      ----   -------   -----
Total loans  receivable
  (gross)...................   150,245    100.79     148,415    100.94    118,493    101.18    97,971    101.81    96,447 101.77
Less:
  Loans in process..........        --        --         233      0.16        150     (0.13)      450     (0.47)      186     (.18)
  Deferred loan origination
   fees and costs...........      (146)     0.10         (19)    (0.01)       138     (0.12)      333     (0.35)      338     (.36)
  Allowance for loan losses.     1,329     (0.89)      1,168      0.79      1,090     (0.93)      958     (0.99)    1,169    (1.23)
                               -------    ------     -------    ------   --------    ------    ------    ------   -------     ------
Total loans, net............  $149,062    100.00%   $147,033    100.00%  $117,115    100.00%  $96,230    100.00%  $94,754   100.00%
                               =======    ======     =======    ======    =======    ======    ======    ======   =======   ======

</TABLE>
 
                                        3

<PAGE>



Loan Maturity Tables

         The following table sets forth the  contractual  maturity of the Bank's
loan portfolio at December 31, 1998.  The table does not include  prepayments or
scheduled principal  repayments.  Prepayments and scheduled principal repayments
on  loans  totaled  $23.7  million  for the  year  ended  December  31,  1998.
Adjustable-rate  mortgage  loans  are  shown as  maturing  based on  contractual
maturities  rather than the period in which interest rates are next scheduled to
adjust.

<TABLE>
<CAPTION>

                                                          Multi-Family
                                                              and
                                     One- to Four-         Commercial      Residential
                                        Family            Real Estate      Construction     Consumer            Total
                                     -------------        ------------     ------------     --------            -----

                                                                      (In Thousands)
<S>                                    <C>               <C>             <C>            <C>                 <C>
Amounts Due:
Within 1 year..................          $     54          $   250          $      --      $    741           $  1,045

  1 to 5 years.................             2,432              495                 --         1,049              3,976
  5 to 10 years................             5,127              200                 --         2,849              8,176
  Over 10 years................           109,804           16,306                 --        10,938            137,048
                                          -------           ------                           ------            -------

Total amount due...............          $117,417          $17,251                          $15,577           $150,245
Less:
Allowance for loan and
  lease loss...................               956              274                 --            99              1,329

Loans in process...............                --               --                 --            --                 --
Deferred loan fees (costs).....              (124)              --                 --           (22)             (146)
                                          -------          -------           --------        ------            ------
 Loans receivable, net.........          $116,585         $ 16,977          $      --       $15,500           $149,062
                                          =======          =======                           ======            =======

</TABLE>

         The  following  table sets forth the dollar amount at December 31, 1998
of all loans due after  December 31, 1999,  which have  pre-determined  interest
rates and which have floating or adjustable interest rates.

                                                        Floating or
                                         Fixed Rates  Adjustable Rates   Total
                                         -----------  ----------------   -----
                                                      (In Thousands)
One- to four-family................       $45,201       $72,162       $117,363
Multi-family and
  commercial real estate...........         1,600        15,401         17,001
Consumer...........................        12,265         2,571         14,836
                                           ------        ------        -------
  Total............................       $59,066       $17,972       $149,200
                                           ======        ======        =======


                                        4

<PAGE>



         One- to  Four-Family  Residential  Loans.  The Bank's  primary  lending
activity consists of the origination of single-family residential mortgage loans
secured by  owner-occupied  property.  The Bank  originates  one- to four-family
residential  mortgage  loans in amounts up to 80% of the appraised  value of the
mortgaged  property  and in  amounts up to 70% of the  appraised  value on loans
which exceed $200,000.  No private mortgage  insurance is obtained since loan to
value ratios do not exceed 80%. All loans are held in the Bank's portfolio.

         The Bank has an agreement with a mortgage solicitation firm pursuant to
which  the  Bank  receives  one-  to  four-family  mortgage  applications  on  a
state-wide  basis.  The Bank then submits bids on the mortgage  applications  on
which it is interested  prior to making the final loan.  The submission of a bid
to provide the mortgage loan is not a firm commitment on the Bank's part, as the
Bank applies its own underwriting  standards before  committing to the loan. All
loans must be documented,  including an original  appraisal.  This agreement has
provided  the  majority  of loan  applications  received by the Bank in the past
year.

         Loan  referrals  are also  obtained  from local  realtors or  builders,
existing or past  customers and members of the local  community.  Mortgage loans
generally   include  due-on  sale  clauses  which  provide  the  Bank  with  the
contractual right to deem the loan immediately due and payable in the event that
the borrower transfers ownership of the property without the Bank's consent.

         The Bank  primarily  originates  adjustable-rate  mortgage loans with a
guaranteed  renewal for a thirty-year term. These loans adjust after one, three,
five or ten years.  The Bank's ARM loans are originated for its portfolio and do
not conform to FNMA or FHLMC standards.  Although the Bank's ARM loans have a 6%
lifetime cap, at the adjustment period, interest rate changes are discretionary.
Generally,  ARM loans pose credit risks somewhat  greater than the risk inherent
in fixed-rate  loans primarily  because,  as interest rates rise, the underlying
payments of the borrower rise,  increasing  the potential for default.  The Bank
also  offers  fixed-rate  loans with terms of 15 and 30 years.  The Bank  offers
various  loan  programs  with  varying   interest   rates  and  fees  which  are
competitively priced based on market conditions and the Bank's cost of funds.

         Multi-Family and Commercial Real Estate Loans. The Bank also originates
and purchases  multi-family  and commercial  real estate loans.  These loans are
generally  adjustable-rate  loans with maturities up to 25 years and are made in
amounts  up to  75%  of the  appraised  value  of  the  mortgaged  property.  In
purchasing  such loans,  the Bank  evaluates  the mortgage  primarily on the net
operating income  generated by the real estate to support the debt service.  The
Bank also  considers the  financial  resources and income level of the borrower,
the  borrower's   experience  in  owning  or  managing  similar  property,   the
marketability  of the property and the Bank's prior lending  experience with the
borrower.  The typical multi-family  property in the Bank's multi-family lending
portfolio has between 11 and 110 dwelling  units with an average loan balance of
approximately  $550,000.  Most loans  originated or purchased are located in New
Jersey and New York.

         To a lesser extent, the Bank's policy has been to originate  commercial
real  estate  loans.  The loans are  generally  made in amounts up to 65% of the
appraised  value of the  property.  The  Bank's  commercial  real  estate  loans
primarily  have  rates  equal to the prime  rate plus a margin.  In making  such
loans,  the Bank primarily  considers the net operating  income generated by the
real estate to support the debt  service,  the  financial  resources  and income
level  and  managerial  resources  of the  borrower,  the  marketability  of the
property and the Bank's lending experience with the borrower.

         The Bank's  commercial  real  estate  loans  typically  are  secured by
properties such as mixed-use  properties,  retail stores,  office  buildings and
strip shopping centers. The Bank's commercial real estate

                                        5

<PAGE>


portfolio  includes  multi-family  loans. For a discussion of the Bank's largest
commercial real estate loan, see "- Loans to One Borrower."

         Loans secured by  multi-family  and  commercial  real estate  generally
involve a greater degree of risk than one- to four-family  residential  mortgage
loans and carry larger loan balances.  This increased credit risk is a result of
several factors, including the concentration of principal in a limited number of
loans and  borrowers,  the  effects of  general  economic  conditions  on income
producing properties,  and the increased difficulty of evaluating and monitoring
these types of loans. Furthermore,  the repayment of loans secured by commercial
real estate is typically dependent upon the successful  operation of the related
real  estate.  If the cash flow from the  property  is reduced,  the  borrower's
ability to repay the loan may be impaired.

         Residential Construction Loans. The Bank's policy has been to originate
residential construction loans to a lesser extent than other types of mortgages.
Residential  construction loans are made up to a maximum of 80% of the appraised
value of the home, based upon the builder's plans. The rate charged is generally
the prime rate plus 1% and one point. The loan proceeds are disbursed based upon
work completed.

         Consumer Loans.  The Bank's  consumer loans  primarily  consist of home
equity loans,  and, to a much lesser extent,  student loans,  personal loans and
loans secured by savings deposits. The home equity lines of credit are made with
loan to value ratios of up to 80% on either a fixed or adjustable rate basis.

         The  underwriting  standards  employed by the Bank for  consumer  loans
include a determination of the applicant's payment history on other debts and an
assessment of the  borrower's  ability to make payments on the proposed loan and
other indebtedness.  In addition to the  creditworthiness of the applicant,  the
underwriting process also includes a comparison of the value of the security, if
any, in relation to the proposed loan amount.  The Bank's consumer loans tend to
have higher  interest  rates and  shorter  maturities  than one- to  four-family
mortgage  loans,  but are  considered  to entail a greater  risk of default than
mortgage loans.

         Loan  Approval  Authority  and  Underwriting.  The  Board of  Directors
generally  approves all mortgage  loans  although the Bank's  President  has the
authority to approve loans up to $500,000.  Any loans exceeding that amount must
be approved by the Board of Directors.

         The Bank uses board approved  independent fee appraisers on real estate
loans.  It is the Bank's  policy to obtain  title  insurance  on all  properties
securing real estate loans and to obtain fire,  flood and casualty  insurance on
all loans that require security.

         Loan  Commitments.  The Bank issues written  commitments to prospective
borrowers on all real estate approved loans. Generally,  the commitment requires
the loan to be closed within sixty days of issuance.  At December 31, 1998,  the
Bank had $5.1 million of commitments to fund new mortgage loans and  commitments
on unused lines of credit relating to home equity loans of $4.6 million.

         Loan  Purchases.  The Bank has  purchased  and  participated  in loans,
primarily in its market area. At December 31, 1998, the Bank had $3.9 million of
purchased loans and $15.4 million in loan participations. The Bank purchases and
participates in loans after applying its own  underwriting  standards.  The Bank
typically does not service the loans that it purchases or  participates  in with
other financial institutions.


                                        6

<PAGE>


         Loans to One  Borrower.  Savings  associations  are subject to the same
limits as those  applicable to national banks,  which under current  regulations
limit loans-to-one  borrower in an amount equal to 15% of unimpaired capital and
retained income on an unsecured  basis and an additional  amount equal to 10% of
unimpaired  capital  and  retained  income  if the loan is  secured  by  readily
marketable collateral  (generally,  financial  instruments,  not real estate) or
$500,000, whichever is higher. The Bank's maximum loan-to-one borrower limit was
approximately $4.5 million as of December 31, 1998.

         At December 31, 1998,  the Bank's three largest  lending  relationships
ranged  from $1.0  million to $1.1  million.  They are all  performing  loans on
apartment  buildings  in New  Jersey  and  New  York in  which  the  Bank  has a
participating interest. See also "-- Multi-Family and Commercial Real Estate."

Non-Performing Loans and Classified Assets

         Loan Delinquencies.  The Bank's collection procedures provide that when
a mortgage  loan is 15 days past due, a notice of nonpayment is sent. If payment
is still  delinquent  after 30 days past due, the customer will receive a letter
from the Bank. If the delinquency continues, similar subsequent efforts are made
to eliminate the delinquency.  If the loan continues in a delinquent  status for
60 days or more and no repayment  plan is in effect,  the Bank's  attorney  will
send a letter to the  customer.  After 90 days past due,  the Board of Directors
typically  approves  the  initiation  of  foreclosure  proceedings  as  soon  as
possible.  Loans are reviewed on a monthly basis and are placed on a non-accrual
and non-performing status when the loan becomes more than 90 days delinquent.

         The following  table sets forth  information  regarding  non-performing
loans and real  estate  owned.  During the  periods  indicated,  the Bank had no
restructured loans within the meaning of SFAS No. 15.

<TABLE>
<CAPTION>

                                                                               At December 31,
                                                       1998             1997            1996           1995            1994
                                                       ----             ----            ----           ----            ----
                                                                           (Dollars in Thousands)
<S>                                                    <C>            <C>             <C>             <C>            <C>
Non-performing loans:
   Nonaccrual loans:
   One- to four-family residential...........           $1,003         $ 1,036         $   989         $1,059        $4,182

   Multi-family and commercial real estate...               --             248             860            860            --
   Consumer loans............................               --              --              52             23            20
                                                         -----         -------         -------         ------        ------
Total nonaccrual loans.......................            1,003           1,284           1,901          1,942         4,202
   Accruing one- to four-family residential..               --              --              --            505            --
                                                         -----         -------        --------         ------       -------
Total non-performing loans...................            1,003           1,284           1,901          2,447         4,202
                                                         -----          ------         -------         ------        ------
Real estate owned............................              297             604             857          1,501         1,765
                                                         -----          ------         -------          -----         -----
Total non-performing assets                                              1,888         $ 2,758         $3,948        $5,967
                                                                                        ======          =====         =====
Total non-performing loans to net loans.....              .67%             .87%          1.62%          2.54%          4.43%
                                                        =====            =====          =====          =====           =====
Total non-performing loans to total assets...             .29%             .39%           .63%           .79%          2.17%
                                                        =====            =====          =====          =====           =====
Total non-performing assets to total assets..             .37%             .57%           .91%          1.27%          3.09%
                                                        =====            =====          =====          =====           =====
</TABLE>


         Interest  income that would have been recorded on nonaccrual  loans had
they been  current  under the  original  terms of such  loans was  approximately
$89,000  and  $111,000  for  the  years  ended   December  31,  1998  and  1997,
respectively.  Amounts  included in the Bank's interest  income  attributable to
non-performing  loans  for the  years  ended  December  31,  1998 and 1997  were
approximately $60,000 and $50,000, respectively.

                                        7

<PAGE>


         Classified  and  Criticized  Assets.  OTS  regulations  provide  for  a
classification  system for problem assets of insured  institutions  which covers
all problem assets. Under this classification  system, problem assets of insured
institutions are classified as "substandard," "doubtful," or "loss." An asset is
considered  substandard if it is inadequately protected by the current net worth
and  paying  capacity  of the  obligor  or of the  collateral  pledged,  if any.
Substandard  assets include those  characterized  by the "distinct  possibility"
that the insured institution may sustain "some loss" if the deficiencies are not
corrected. Loans classified as substandard may or may not be considered impaired
under generally accepted  accounting  principals.  Assets classified as doubtful
have all of the weaknesses  inherent in those classified  substandard,  with the
added characteristic that the weaknesses present make "collection or liquidation
in full," on the basis of  currently  existing  facts,  conditions  and  values,
"highly  questionable  and  improbable."  Assets  classified  as loss are  those
considered  "uncollectible"  and as such,  are charged  off by the Bank.  Assets
which  do  not  currently   expose  the  Bank  to  sufficient  risk  to  warrant
classification in one of the  aforementioned  categories but possess  weaknesses
are designated "special mention" by management.

         When the Bank  classifies  problem  assets  as  either  substandard  or
doubtful,  it may establish  general  allowances for loan and lease losses in an
amount  deemed  prudent  by  management.   General  allowances   represent  loss
allowances which have been established to recognize the inherent risk associated
with lending activities.  When the Bank classifies problem assets as loss, it is
considered  uncollectible  and the Bank  charges  off such  amount.  The  Bank's
determination  as to the  classification  of its  assets  and the  amount of its
valuation  allowances  is  subject  to  review  by the OTS,  which may order the
establishment of additional  general or specific loss  allowances.  A portion of
general loss  allowances  established to cover possible losses related to assets
classified  as  substandard  or  doubtful  may be  included  in  determining  an
institution's  regulatory capital,  while specific valuation allowances for loan
losses generally do not qualify as regulatory capital.

         The  following  table  provides  further  information  about the Bank's
classified assets as of the dates indicated.

                                              At December 31,
                             --------------------------------------------------
                              1998        1997       1996       1995     1994
                             ------      ------     ------     ------   -------
                                              (In Thousands)
Criticized:
  Special Mention........    $1,573      $3,912     $2,931     $2,639    $2,094
Classified:
  Substandard............     1,645       1,637      3,665      3,925     5,901
  Doubtful...............        --          --         --         --        --
  Loss...................        --          --         --         --       123
                             ------      ------     ------     ------    ------
                             $3,218      $5,549     $6,596     $6,564    $8,118
                              =====       =====      =====      =====     =====


         Real  Estate  Owned.  Real  estate  acquired by the Bank as a result of
foreclosure or by deed in lieu of foreclosure is classified as real estate owned
until it is sold.  When  property  is acquired it is carried at the lower of the
cost or fair value less selling costs. It is the policy of the Bank to obtain an
appraisal on all real estate acquired through foreclosure as soon as practicable
after it takes  possession of the property.  The Bank  generally  reassesses the
value of real estate owned at least every eighteen months.  These properties are
subsequently  evaluated and carried at the lower of the "new" cost or fair value
minus selling costs of the underlying  collateral.  The Bank's real estate owned
totaled approximately $297,000 at December 31, 1998.


                                        8

<PAGE>



         Allowance  for Loan Losses.  A provision  for loan losses is charged to
operations based on management's  evaluation of the potential losses that may be
incurred in the Bank's loan portfolio. Such evaluation,  which includes a review
of certain loans of which full  collectibility of interest and principal may not
be reasonably assured, considers the Bank's past loan loss experience, known and
inherent  risks  in the  portfolio,  adverse  situations  that  may  affect  the
borrower's  ability to repay,  estimated value of any underlying  collateral and
current economic conditions.

         Management  will continue to review its loan portfolio to determine the
extent,  if any,  to which  further  additional  loss  provisions  may be deemed
necessary.  There can be no  assurance  that the  allowance  for losses  will be
adequate  to cover  losses  which may in fact be realized in the future and that
additional provisions for losses will not be required.

         As a result of the declines in regional  real estate  market values and
the significant  losses  experienced by many financial  institutions,  there has
been a  greater  level  of  scrutiny  by  regulatory  authorities  of  the  loan
portfolios of financial  institutions  undertaken as part of the  examination of
the institution by the FDIC, OTS or other federal or state  regulators.  Results
of recent  examinations  indicate  that these  regulators  may be applying  more
conservative  criteria  in  evaluating  real  estate  market  values,  requiring
significantly  increased  provisions for potential  loan losses.  While the Bank
believes it has established an adequate allowance for loan losses,  there can be
no assurance that regulators,  in reviewing the Bank's loan portfolio,  will not
request  the Bank to  significantly  increase  its  allowance  for loan  losses,
thereby negatively affecting the Bank's financial condition and earnings or that
the Bank may not have to  increase  its  level  of loan  loss  allowance  in the
future.


                                        9

<PAGE>



         Analysis of the  Allowance for Loan Losses.  The  following  table sets
forth  information  with respect to the Bank's  allowance for loan losses at the
dates indicated.

<TABLE>
<CAPTION>
                                                                           At December 31,
                                              ------------------------------------------------------------------------
                                                1998            1997               1996            1995         1994
                                                ----            ----               ----            ----         ----
                                                                        (Dollars in Thousands)
<S>                                          <C>             <C>                <C>             <C>          <C>
Total loans outstanding...............        $150,245        $148,415           $118,493        $97,971      $96,447
                                               =======         =======            =======         ======       ======


Allowance balances (at beginning
 of period)...........................        $  1,168        $  1,090           $    958        $ 1,169      $   818

Provision:
  One- to four-family.................              79             168                136             87          340
  Multi-family and commercial
    real estate(1)....................              39              35                 38             35           13
  Consumer............................              43              37                  9              9            3
                                               -------         -------            -------          -----       ------
Total provision for loan losses.......             161             240                183            131          356
                                               -------         -------            -------          -----       ------
Charge-offs net of recoveries:
  One- to four-family.................              --             154                 51            342            5
  Multi-family and commercial
    real estate.......................              --              --                 --             --           --
Consumer..............................              --               8                 --             --           --
                                               -------         -------            -------         ------       ------
Total charge-offs.....................              --             162                 51            342            5
                                               -------         -------            -------         ------       ------
Allowance balance (at end of
  period).............................        $  1,329        $  1,168           $  1,090        $   958      $ 1,169
                                               =======         =======            =======         ======       ======

Allowance for loan losses as
  a percent of total loans
  outstanding.........................            0.88%           0.79%              0.92%          0.98%        1.21%
                                               =======         =======            =======         ======       ======
</TABLE>

- ------------------------
(1)  Includes residential construction loans.


                                       10

<PAGE>



         Allocation of Allowance for Loan Losses. The following table sets forth
the  allocation  of the  Bank's  allowance  for loan and  lease  losses  by loan
category and the percentage of loans in each category to net loans receivable at
the dates  indicated.  The portion of the loan loss allowance  allocated to each
loan category does not represent the total available for future losses which may
occur  within  the loan  category  since the  total  loan  loss  allowance  is a
valuation reserve applicable to the entire loan portfolio.

<TABLE>
<CAPTION>

                                                                          At December 31,
 
- -------------------------------------------------------------------------------------------------
                                               1998        1997               1996               1995                1994
                                -------------------  -----------------  -----------------  -----------------    ------------------
                                          Percent            Percent            Percent            Percent              Percent
                                          of Loans           of Loans           of Loans           of Loans             of Loans
                                          to Loan            to Loan            to Loan            to Loan              to Loan
                                 Amount   Portfolio  Amount  Portfolio  Amount  Portfolio  Amount  Portfolio   Amount   Portfolio
                                 ------   ---------  ------  ---------  ------  ---------  ------  ---------   ------   ---------
                                                                     (Dollars in Thousands)
<S>                             <C>        <C>        <C>    <C>       <C>        <C>       <C>     <C>        <C>         <C>
At end of period allocated to:
One-to four-family..........    $  956      71.39%   $  877   79.68%    $ 863      91.66%   $778     92.31%    $1,033      92.71%
Multi-family and
  commercial real
   estate(1)................       274      20.62       235   11.93       200       3.27     162      4.82        127       4.71
Consumer ...................        99       7.45        56    8.39        27       5.07      18      3.54          9       3.80
                                ------     ------     -----  ------    ------     ------    ----    ------     ------      ------
Total allowance.............    $1,329     100.00%   $1,168  100.00%   $1,090     100.00%   $958    100.00%    $1,169     100.00%
                                 =====     ======     =====  ======     =====     ======     ===    ======      =====     ======
</TABLE>


(1)  Includes residential construction loans.



                                                        11

<PAGE>


Investment Activities

         General.  The investment  policy of the Bank,  which is approved by the
Board of Directors  and  implemented  by certain  officers as  authorized by the
Board, is designed primarily to provide and maintain liquidity and to manage the
interest rate sensitivity of its overall assets and  liabilities,  to generate a
favorable  return  without  incurring  undue  interest  rate and credit risk, to
provide a flow of earnings  and a  countercyclical  balance to  earnings  and to
provide a balance of  quality  and  diversification  of the  Bank's  assets.  In
establishing  its  investment  strategies,  the Bank  considers its business and
growth plans, the economic environment,  its interest rate sensitivity position,
the types of  securities  to be held,  and other  factors.  Federally  chartered
savings  institutions  have  authority  to invest in  various  types of  assets,
including U.S.  Treasury  obligations,  securities of various federal  agencies,
mortgage-backed and mortgage-related securities, certain certificates of deposit
of  insured  banks  and  savings  institutions,   certain  bankers  acceptances,
repurchase  agreements,  loans of federal funds, and, subject to certain limits,
corporate securities, commercial paper and mutual funds.

         Current  regulatory  and  accounting  guidelines  regarding  investment
portfolio policy require insured  institutions to categorize  securities as held
for  "investment,"  "sale," or "trading." At December 31, 1998,  the Bank had no
securities held available for sale or trading. The Bank's securities  portfolio,
which the Bank has the ability and intent to hold to maturity, are accounted for
on an amortized cost basis. The Bank may purchase securities in the future to be
held available for sale or trading.

         At  December  31,  1998,  the Bank's  investment  securities  portfolio
primarily  consisted  primarily  of short and  medium  term  agency  securities,
corporate bonds, trust preferred securities and preferred stock. In addition, at
December 31, 1998, the Bank had federal funds sold of $23.0 million,  repurchase
agreements of $4.0 million and FHLB stock of $3.8 million.

         To supplement lending  activities and to utilize excess liquidity,  the
Bank  invests  in  residential   mortgage-backed   securities.   Mortgage-backed
securities can serve as collateral for borrowings and, through repayments,  as a
source of liquidity.  The mortgage-backed  securities  portfolio at December 31,
1998 consisted of both fixed-rate and adjustable rate certificates issued by the
FHLMC, GNMA and FNMA. The fixed rate certificates provide the certificate holder
principal  payments  while the adjustable  rate  securities  provide  protection
against rising interest rates.

         Mortgage-backed securities represent a participation interest in a pool
of single-family or multi-family mortgages,  the principal and interest payments
on which  are  passed  from the  mortgage  originators,  through  intermediaries
(generally   quasi-governmental   agencies)   that   pool  and   repackage   the
participation  interests in the form of  securities,  to  investors  such as the
Bank. Such quasi-governmental agencies, which guarantee the payment of principal
and interest to investors, primarily include FHLMC, FNMA, and GNMA.

         Mortgage-backed  securities  typically are issued with stated principal
amounts,  and the  securities  are backed by pools of mortgages  that have loans
with  interest  rates that are within a range and have varying  maturities.  The
underlying pool of mortgages can be composed of either  fixed-rate  mortgages or
adjustable-rate  mortgage  loans.   Mortgage-backed   securities  are  generally
referred to as mortgage participation certificates or pass-through certificates.
As a result,  the interest rate risk  characteristics  of the underlying pool of
mortgages, fixed rate or adjustable rate, as well as prepayment risk, are passed
on to  the  certificate  holder.  The  life  of a  mortgage-backed  pass-through
security is equal to the life of the underlying mortgages.


                                       12

<PAGE>


         All of the securities  have a cap rate of either 9.0%, or 10.0% and all
of the products meet the current  FFIEC tests.  The  securities  are tested on a
quarterly basis.

         Investment  and  Mortgage-backed  Securities  Portfolio.  The following
table sets forth the carrying value of the Bank's investment and mortgage-backed
securities portfolio.

                                                    At December 31,
                                   ---------------------------------------------
                                     1998(1)             1997           1996
                                   ----------         -----------    -----------
                                                    (In Thousands)

Investment Securities:
 U.S. Government
   securities.................      $     --             $    --        $ 6,006

 U.S. Agency securities.......        53,419              57,988         45,022
 Corporate bonds..............         1,990                  --             --
 Trust preferred securities...        11,496                  --             --
 Preferred stock..............        13,095                  --             --
 Other securities.............            --                  --            342
                                     -------              ------         ------
   Total investment
     securities...............        80,000              57,988         51,370
                                     -------              ------         ------
Federal funds sold............        23,000               3,500          5,000
Repurchase agreements.........         4,000                  --             --
FHLB Stock....................         3,768               2,518          2,076
                                     -------              ------         ------
   Total investment
     securities, federal
     funds sold and FHLB
      stock...................      $110,768             $64,006        $58,446
                                     =======              ======         ======



- --------------------
(1)      Includes held to maturity and available  for sale  (available  for sale
         issues  are  reflected  net  of an  unrealized  loss  of  approximately
         $493,000).


                                                   At December 31,
                                      ---------------------------------------
                                       1998(2)        1997(2)          1996
                                      --------       --------        --------
                                              (Dollars in Thousands)
Mortgage-backed securities:
  GNMA...........................     $17,293        $ 26,337        $ 33,675
  FNMA...........................      36,953          42,393          49,434
  FHLMC..........................      20,158          34,932          28,297
                                       ------         -------         -------
      Total......................      74,404         103,662         111,406
  Net premiums...................         941           1,224           1,067
                                      -------        --------         -------
Net mortgage-backed
  securities.....................     $75,345        $104,886        $112,473
                                       ======         =======         =======


- ---------------------
(2)      Includes held to maturity and available  for sale  (available  for sale
         issues are reflected  net of unrealized  losses of $16,600 and $111,500
         for 1998 and 1997, respectively).

                                       13

<PAGE>


         Investment and Mortgage-backed  Securities' Portfolios Maturities.  The
following table sets forth certain  information  regarding the carrying  values,
weighted   average   yields  and   maturities  of  the  Bank's   investment  and
mortgage-backed securities portfolios at December 31, 1998.

<TABLE>
<CAPTION>


                                                                                                           Total Investment and
                                         One Year or Less    One to Five Years   More Than Five Years    Mortgage-backed Securities
                                        ------------------  -------------------  --------------------  ----------------------------
                                                  Weighted             Weighted              Weighted            Weighted Estimated
                                        Carrying  Average   Carrying   Average    Carrying   Average   Carrying  Average     Fair
                                         Value     Yield     Value      Yield      Value      Yield     Value    Yield      Value
                                        --------  --------  --------   --------   --------   --------  --------  --------  ---------
                                                                            (Dollars in Thousands)
<S>                                    <C>         <C>      <C>         <C>      <C>         <C>       <C>        <C>       <C>
U.S. Agency securities(1)..........     $   --        --%    $ 2,000     6.74%    $51,419     6.20%     $53,419    6.22%    $53,200
Corporate Bonds(1).................         --        --%         --       --       1,990     7.00        1,990    7.00       1,990
Trust preferred securities(1)......                                                11,496     6.60       11,496    6.60      11,496
Preferred stock(1).................     $                      8,910     5.00       4,185     6.26        8,910    5.00      13,095
                                         -----      ----      ------     ----      ------     ----       ------    ----      ------
   Total investment securities(1)..     $   --        --%    $10,910     5.32%    $69,090     6.29%     $80,000    6.16%    $79,781
                                         =====      ====      ======     ====      ======     ====       ======    ====      ======

GNMA...............................     $   --        --%    $   155     8.25%    $17,488     7.04%     $17,643    7.05%    $17,498
FNMA(1)............................        119      7.00       1,248     7.00      36,052     6.55       37,419    6.57      37,427
FHLMC(1)...........................      1,523      5.92       3,412     6.79      15,347     6.70       20,282    6.65      20,353
                                         -----      ----      ------     ----      ------     ----       ------    ----      ------
   Total mortgage-backed                $1,642      6.00%    $ 4,815     6.89%    $68,887     6.71%     $75,344    6.70%    $75,278
   securities......................      =====      ====      ======     ====      ======     ====       ======    ====     ======

</TABLE>

- ----------------------
(1) Includes securities held to maturity and available for sale.

                                       14

<PAGE>



Sources of Funds

         General.  Deposits are the major source of the Bank's funds for lending
and other  investment  purposes.  The Bank derives funds from  amortization  and
prepayment of loans and  maturities of  investment  securities,  mortgage-backed
securities and operations.  Scheduled loan principal repayments are a relatively
stable source of funds,  while deposit inflows and outflows and loan prepayments
are  significantly  influenced by general interest rates and market  conditions.
The Bank can obtain  advances from the FHLB as an  alternative to retail deposit
funds.  FHLB advances may also be used to acquire certain other assets as may be
deemed appropriate for investment purposes. These advances are collateralized by
the  capital  stock of the FHLB held by the Bank and by  certain  of the  Bank's
mortgage loans and mortgage-backed securities.

         Deposits.  The Bank currently offers NOW Accounts,  Super NOW accounts,
regular passbook  statement savings accounts and savings accounts,  money market
deposit  accounts and term certificate  accounts,  primarily to consumers within
its primary  market area.  Deposit  account terms vary  according to the minimum
balance  required,  the time  period  the funds must  remain on deposit  and the
interest rate, among other factors.

         Although   the  Bank   partially   relies  on   customer   service  and
relationships  with customers to attract and retain  deposits,  market  interest
rates and rates offered by competing financial institutions significantly affect
the Bank's ability to attract and retain deposits.

         The interest rates paid by the Bank on deposits are monitored regularly
and are set as needed at the direction of the Board of  Directors.  The interest
rates on deposit  account  products are  determined by  evaluating  the interest
rates offered by other local  institutions,  and the degree of  competition  the
Bank wishes to maintain;  the Bank's anticipated need for cash and the timing of
that desired cash flow; the cost of borrowing from other sources versus the cost
of acquiring funds through  customer  deposits;  and the Bank's  anticipation of
future economic conditions and related interest rates. The Bank's interest rates
typically  are  competitive  with  those  offered by  competitors  in the Bank's
primary market area.

         Regular  savings  accounts,  money  market  accounts  and NOW  accounts
including  non-interest bearing deposits constituted $41.4 million, $7.0 million
and $29.1 million,  respectively,  or 17.05%,  2.87%, and 11.98%,  respectively.
Certificates  of deposit  constituted  $165.5  million or 68.10% of the  deposit
portfolio. As of December 31, 1998, the Bank had no brokered deposits.

         Jumbo Certificate Accounts. The following table indicates the amount of
the Bank's  certificates  of deposit of greater than $100,000 by time  remaining
until maturity as of December 31, 1998.

                                                       Certificates
Maturity Period                                        of Deposits
- ---------------                                       --------------
                                                      (In Thousands)
Within three months.................................    $ 1,971
Three through six months............................      2,684
Six through twelve months...........................      6,468
Over twelve months..................................      3,419
                                                         ------
                                                        $14,542



                                       15

<PAGE>



         Savings  Deposit  Activity.  The following table sets forth the savings
activities of the Bank for the periods indicated.

                                                   Year Ended December 31,
                                            ------------------------------------
                                              1998          1997          1996
                                              ----          ----          ----
                                                       (In Thousands)
Net increase (decrease)
  before interest credited, deposits
  purchased and deposits sold............    $ 2,411      $(8,507)    $ (21,401)
Deposits purchased.......................         --           --            --
Deposits sold............................         --           --        (9,221)
Interest credited........................     10,504       10,328        11,083
                                              ------       ------      --------
Net increase (decrease) in
  savings deposits.......................    $12,915      $ 1,821     $ (19,539)
                                              ======       ======      ========


Borrowings

         At December 31, 1998, the Bank had $68.5 million of borrowings with the
Federal Home Loan Bank. These consist of the following:

                  (a)      $9.0  million  repurchase  agreement  with a rate  of
                           5.82%,  maturing  December,   1999  and  is  callable
                           quarterly on interest  payment dates.  As of March 6,
                           the borrowing was still in place.

                  (b)      $25.0 million advance maturing March 2008, and with a
                           rate of  5.35%.  On  March  12,  2001  and  quarterly
                           thereafter,  the  borrowing  can be called  with four
                           days notice.

                  (c)      $25.0 million  advance  maturing  November  2003, and
                           with a rate  of  4.93%.  On  November  19,  2001  and
                           quarterly  thereafter,  the  borrowing  can be called
                           with four days notice.

                  (d)      $9.5 million, 30 day repurchase agreement with a rate
                           of 5.29%. This repurchase  agreement was subsequently
                           rolled  over in January  1999 at a rate of 4.95%.  In
                           February,  the repurchase  agreement was paid down to
                           $9.0 million and the rate became 4.92%.

Subsidiary Activities

         As of  December  31,  1998,  the Bank was the  sole  subsidiary  of the
Company. The Bank has no active subsidiaries.

Personnel

         As of December  31, 1998,  the Bank had 37  full-time  and 12 part-time
employees.  None  of  the  Bank's  employees  are  represented  by a  collective
bargaining  group. The Bank believes that its relationship with its employees is
good.


                                       16

<PAGE>


Regulation

         Set  forth  below  is a brief  description  of all  materials  laws and
regulations  which relate to the  regulation  of the Bank and the  Company.  The
description  does not purport to be complete and is qualified in its entirety by
reference to applicable laws and regulations.

Company Regulation

         General.  The  Company is a unitary  savings and loan  holding  company
subject to regulatory  oversight by the OTS. As such, the Company is required to
register  and  file  reports  with  the OTS and is  subject  to  regulation  and
examination by the OTS. In addition,  the OTS has enforcement authority over the
Company and its non-savings association  subsidiaries,  should such subsidiaries
be formed,  which also permits the OTS to restrict or prohibit  activities  that
are determined to be a serious risk to the subsidiary savings association.  This
regulation  and  oversight  is  intended  primarily  for the  protection  of the
depositors of the Bank and not for the benefit of  stockholders  of the Company.
The Company is also required to file certain reports with, and otherwise  comply
with, the rules and regulations of the OTS and the SEC.

         Qualified  Thrift  Lender Test.  As a unitary  savings and loan holding
company, the Company generally is not subject to activity restrictions, provided
the Bank  satisfies  the Qualified  Thrift  Lender  ("QTL") test. If the Company
acquires  control of another savings  association as a separate  subsidiary,  it
would become a multiple savings and loan holding company,  and the activities of
the  Company  and any of its  subsidiaries  (other  than the  Bank or any  other
Savings Association  Insurance Fund ("SAIF") insured savings  association) would
become subject to restrictions  applicable to bank holding companies unless such
other associations each also qualify as a QTL and were acquired in a supervisory
acquisition. See "Regulation of the Bank -- Qualified Thrift Lender Test."

         Restrictions on Acquisitions. The Company must obtain approval from the
OTS  before  acquiring  control  of any  other  SAIF-insured  association.  Such
acquisitions  are generally  prohibited if they result in a multiple savings and
loan holding company  controlling  savings  associations in more than one state.
However,  such  interstate  acquisitions  are permitted  based on specific state
authorization or in a supervisory acquisition of a failing savings association.

         Federal law  generally  provides that no "person,"  acting  directly or
indirectly or through or in concert with one or more other persons,  may acquire
"control," as that term is defined in OTS  regulations,  of a federally  insured
savings  institution  without giving at least 60 days' written notice to the OTS
and providing the OTS an opportunity to disapprove the proposed acquisition.  In
addition,  no company may acquire  control of such an institution  without prior
OTS approval.

         Federal  Securities Law. The Company is subject to filing and reporting
requirements  by  virtue  of  having  its  common  stock  registered  under  the
Securities Exchange Act of 1934. Furthermore,  Company stock held by persons who
are affiliates (generally officers, directors and principal stockholders) of the
Company may not be resold without registration or unless sold in accordance with
certain  resale  restrictions.  If the Company meets  specified  current  public
information  requirements,  each affiliate of the Company is able to sell in the
public  market,  without  registration,  a  limited  number  of  shares  in  any
three-month period.


                                       17

<PAGE>



Regulation of the Bank

         General. As a federally  chartered,  SAIF-insured  savings association,
the Bank is subject to  extensive  regulation  by the OTS and the FDIC.  Lending
activities and other  investments must comply with various federal statutory and
regulatory   requirements.   The  Bank  is  also  subject  to  certain   reserve
requirements promulgated by the Federal Reserve Board.

         The OTS, in conjunction with the FDIC,  regularly examines the Bank and
prepares  reports for the  consideration of the Bank's Board of Directors on any
deficiencies that they find in the Bank's  operations.  The Bank's  relationship
with its depositors and borrowers is also regulated to a great extent by federal
law,  especially  in such matters as the  ownership of savings  accounts and the
form and content of the Bank's mortgage documents.

         The Bank must file  reports  with the OTS and the FDIC  concerning  its
activities  and  financial  condition,   in  addition  to  obtaining  regulatory
approvals  prior to entering into certain  transactions  such as mergers with or
acquisitions  of other savings  institutions.  This  regulation and  supervision
establishes a comprehensive  framework of activities in which an institution can
engage and is intended  primarily for the protection of the SAIF and depositors.
The  regulatory  structure  also  gives  the  regulatory  authorities  extensive
discretion in connection with their  supervisory and enforcement  activities and
examination  policies,  including policies with respect to the classification of
assets and the  establishment  of adequate  loan loss  reserves  for  regulatory
purposes.  Any change in such  regulations,  whether by the OTS, the FDIC or the
Congress could have a material adverse impact on the Company, the Bank and their
operations.

         Deposit  Insurance.  The FDIC is an  independent  federal  agency  that
insures the deposits,  up to prescribed  statutory  limits, of federally insured
banks and savings  institutions  and  safeguards the safety and soundness of the
banking and savings industries. Two separate insurance funds, the Bank Insurance
Fund ("BIF") for commercial banks,  state savings banks and some federal savings
banks, and the SAIF for savings associations, are maintained and administered by
the FDIC. The Bank is a member of the SAIF and its deposit  accounts are insured
by the FDIC, up to the prescribed  limits.  The FDIC has  examination  authority
over all insured  depository  institutions,  including  the Bank,  and has under
certain  circumstances,   authority  to  initiate  enforcement  actions  against
federally insured savings institutions to safeguard safety and soundness and the
deposit insurance fund.

         Assessments.  The  FDIC is  authorized  to  establish  separate  annual
assessment rates for deposit  insurance for members of the BIF and the SAIF. The
FDIC may increase  assessment  rates for either fund if necessary to restore the
fund's  ratio of  reserves  to insured  deposits  to its target  level  within a
reasonable time and may decrease such assessment  rates if such target level has
been met. The FDIC has established a risk-based  assessment system for both SAIF
and BIF members. Under this system, assessments are set within a range, based on
the risk the institution poses to its deposit insurance fund. This risk level is
determined  based on the  institution's  capital  level and the FDIC's  level of
supervisory concern about the institution.

         FDIC  assessments  on SAIF  institutions  currently  range from 0 to 27
basis  points.  In  addition,  legislation  requires  the cost of  prior  thrift
failures to be shared by both the SAIF and the Bank Insurance Fund ("BIF") (Fico
Bond payments).  The Fico Bond  assessment for savings  institutions in 1998 was
approximately $0.61 per $100 in deposits.

         Examination  Fees. In addition to federal deposit  insurance  premiums,
savings  institutions  like the  Bank are  required  by OTS  regulations  to pay
assessments to the OTS to fund the operations of the

                                       18

<PAGE>


OTS. The general assessment is paid on a semi-annual basis and is computed based
on total assets of the institution, including subsidiaries.

         Regulatory  Capital  Requirements.   OTS  capital  regulations  require
savings institutions to meet three capital standards: (1) tangible capital equal
to 1.5% of total adjusted  assets,  (2) a leverage ratio (core capital) equal to
at least 4% of total adjusted assets, and (3) a risk-based  capital  requirement
equal to 8.0% of total risk-weighted assets.

         Savings  associations  with a greater than  "normal"  level of interest
rate  exposure  will,  in the future,  be subject to a deduction for an interest
rate  risk  ("IRR")  component  which  may  be  from  capital  for  purposes  of
calculating their risk-based  capital  requirement.  See "-- Net Portfolio Value
Analysis."

         Tangible capital is defined as core capital less all intangible  assets
(including  supervisory  goodwill),  plus purchased  mortgage  servicing  rights
valued  at the lower of the  maximum  percentage  established  by the OTS or the
amount   includable  in  core  capital.   Core  capital  is  defined  as  common
stockholders'  equity (including  retained  earnings),  noncumulative  perpetual
preferred  stock and minority  interests in the equity  accounts of consolidated
subsidiaries, and qualifying supervisory goodwill, less nonqualifying intangible
assets.

         The OTS requires a core capital  ratio of at least 3% for those savings
associations  in the strongest  financial and  managerial  condition.  All other
savings  associations  are required to maintain minimum core capital of at least
4% of total adjusted  assets,  with a maximum core capital ratio  requirement of
5%. In determining the required minimum core capital ratio, the OTS assesses the
quality of risk management and the level of risk in each savings  association on
a case-by-case basis.

         The risk-based capital standard for savings  institutions  requires the
maintenance of total  risk-based  capital (which is defined as core capital plus
supplementary  capital)  of  8%  of  risk-weighted  assets.  The  components  of
supplementary capital include, among other items, cumulative perpetual preferred
stock,  perpetual  subordinated debt, mandatory  convertible  subordinated debt,
intermediate-term  preferred  stock and the  portion of the  allowance  for loan
losses not designated for specific loan losses. The portion of the allowance for
loan and lease  losses  includable  in  supplementary  capital  is  limited to a
maximum of 1.25% of  risk-weighted  assets.  Overall,  supplementary  capital is
limited  to 100% of core  capital.  A savings  association  must  calculate  its
risk-weighted  assets by multiplying  each asset and  off-balance  sheet item by
various risk factors as determined  by the OTS,  which range from 0% for cash to
100% for delinquent  loans,  property acquired through  foreclosure,  commercial
loans and other assets.


                                       19

<PAGE>



         As shown  below,  the Bank's  regulatory  capital  exceeded all minimum
regulatory capital requirements applicable to it as of December 31, 1998:

                                                                    Percent of
                                                                     Adjusted
                                                  Amount              Assets
                                                  ------            ----------
                                                    (Dollars in Thousands)
Tangible Capital:
Actual capital................................    $28,740              8.33%
Regulatory requirement........................      5,176              1.50
                                                  -------              ----
  Excess......................................    $23,564              6.83%
                                                   ======              ====

Core Capital:
Actual capital................................    $28,740              8.33%
Regulatory requirement........................     13,801              4.00
                                                   ------              ----
  Excess......................................    $14,939              4.33%
                                                   ======              ====

Risk-Based Capital:
Actual capital................................    $29,988             20.45%
Regulatory requirement........................     11,729              8.00
                                                   ------             -----
  Excess......................................    $18,259             12.45%
                                                   ======             =====


         The Bank is not under any agreement with regulatory  authorities nor is
it aware of any current  recommendations by the regulatory authorities which, if
they were to be implemented,  would have a material effect on liquidity, capital
resources or operations of the Bank or the Company.

         Prompt  Corrective  Action.  The FDICIA  also  established  a system of
prompt   corrective   action  to  resolve  the   problems  of   undercapitalized
institutions.  Under this system,  which became effective December 19, 1992, the
banking  regulators  are required to take certain  supervisory  actions  against
undercapitalized   institutions,   the  severity  of  which   depends  upon  the
institution's  degree of  capitalization.  Under the OTS final rule implementing
the prompt  corrective  action  provisions,  an  institution is deemed to be (i)
"well capitalized",  (ii) "adequately  capitalized",  (iii)  "undercapitalized",
(iv) "significantly undercapitalized",  or (v) "critically undercapitalized". In
addition, under certain circumstances, a federal banking agency may reclassify a
well  capitalized  institution  as  adequately  capitalized  and may  require an
adequately capitalized institution or an undercapitalized  institution to comply
with  supervisory  actions as if it were in the next lower category (except that
the FDIC may not  reclassify a  significantly  undercapitalized  institution  as
critically  undercapitalized).  Immediately upon becoming  undercapitalized,  an
institution shall become subject to various restrictions and could be subject to
additional supervisory actions.

         As of December 31, 1998, the Bank was a "well capitalized  institution"
as  defined  in the  prompt  corrective  action  regulations  and as such is not
subject to any prompt corrective action measures.

         Dividend  and  Other  Capital  Distribution  Limitations.  Federal  law
requires  the Bank to give  the OTS 30  days'  advance  notice  of any  proposed
declaration of dividends to the Company, and the OTS has the authority under its
supervisory  powers to prohibit  the payment of  dividends  to the  Company.  In
addition,  the Bank may not declare or pay a cash  dividend on its capital stock
if the effect thereof would

                                       20

<PAGE>


be to reduce the  regulatory  capital of the Bank below the amount  required for
the liquidation account to be established in connection with the Conversion.

         Finally,  a savings  association  is  prohibited  from making a capital
distribution if, after making the distribution, the savings association would be
"undercapitalized"   (not  meet  any  one  of  its  minimum  regulatory  capital
requirements).  OTS regulations  also prohibit the Bank from declaring or paying
any  dividends  or from  repurchasing  any of its stock  if,  as a  result,  the
regulatory  (or total)  capital  of the Bank  would be reduced  below the amount
required to be maintained  for the  liquidation  account  established  by it for
certain  depositors in connection with its conversion from mutual to stock form.
In addition,  such regulations  prohibit an institution from repurchasing any of
its stock  for a period  of at least  one year  from the date of its  conversion
without a waiver of such prohibition by the OTS.

         Qualified  Thrift Lender Test.  Savings  institutions are to meet a QTL
test. If the Bank maintains an appropriate level of Qualified Thrift Investments
(primarily  residential  mortgages and related  investments,  including  certain
mortgage-backed  securities)  ("QTIs") and otherwise qualifies as a QTL, it will
continue  to enjoy  full  borrowing  privileges  from the FHLB of New York.  The
required  percentage of QTIs is 65% of portfolio  assets  (defined as all assets
minus  intangible  assets,  property used by the  institution  in conducting its
business and liquid  assets equal to 10% of total  assets).  Certain  assets are
subject to a  percentage  limitation  of 20% of portfolio  assets.  In addition,
savings associations may include shares of stock of the FHLBs, FNMA and FHLMC as
qualifying  QTIs. The method for measuring  compliance with the QTL test is on a
monthly basis in nine out of every 12 months.  As of December 31, 1998, the Bank
was in compliance with its QTL requirement.

         A savings association that does not meet a QTL test must either convert
to a bank charter or comply with the following  restrictions  on its operations:
(i) the savings  association  may not engage in any new activity or make any new
investment,  directly or  indirectly,  unless such  activity  or  investment  is
permissible  for a  national  bank;  (ii) the  branching  powers of the  savings
association  shall be restricted to those of a national bank;  (iii) the savings
association shall not be eligible to obtain any advances from its FHLB; and (iv)
payment of  dividends by the savings  association  shall be subject to the rules
regarding  payment of dividends by a national bank. Upon the expiration of three
years from the date the  savings  association  ceases to be a QTL, it must cease
any activity and not retain any investment not  permissible  for a national bank
and  immediately  repay any  outstanding  FHLB  advances  (subject to safety and
soundness considerations).

         Loans-to-One   Borrower.   See  "Business  --  Lending   Activities  --
Loans-to-One Borrower."

         Community  Reinvestment.  Under the Community Reinvestment Act ("CRA"),
as implemented by OTS  regulations,  a savings  association has a continuing and
affirmative obligation consistent with its safe and sound operation to help meet
the credit needs of its entire  community,  including  low and  moderate  income
neighborhoods.  The CRA does not  establish  specific  lending  requirements  or
programs  for  financial   institutions  nor  does  it  limit  an  institution's
discretion  to develop the types of products and  services  that it believes are
best  suited  to its  particular  community,  consistent  with the CRA.  The CRA
requires the OTS, in connection with its  examination of a savings  institution,
to assess the institution's  record of meeting the credit needs of its community
and to take such record into account in its  evaluation of certain  applications
by such institution.  Current law requires public disclosure of an institution's
CRA  rating  and  requires  the  OTS  to  provide  a  written  evaluation  of an
institution's CRA performance utilizing a four-tiered  descriptive rating system
in lieu of the existing five-tiered numerical rating system. The Bank received a
satisfactory rating as a result of its last evaluation in March, 1998.


                                       21

<PAGE>



         Transactions With Affiliates.  Generally,  restrictions on transactions
with affiliates require that transactions  between a savings  association or its
subsidiaries  and  its  affiliates  be on  terms  as  favorable  to the  Bank as
comparable  transactions  with  non-affiliates.  In  addition,  certain of these
transactions  are restricted to an aggregate  percentage of the Bank's  capital;
collateral  in  specified  amounts  must  usually be provided by  affiliates  to
receive loans from the Bank.  Affiliates of the Bank include the Company and any
company  which would be under  common  control  with the Bank.  In  addition,  a
savings  association  may not lend to any affiliate  engaged in  activities  not
permissible  for a  bank  holding  company  or  acquire  the  securities  of any
affiliate  which  is not a  subsidiary.  The  OTS has the  discretion  to  treat
subsidiaries of savings associations as affiliates on a case-by-case basis.

         The Bank's  authority to extend credit to its  officers,  directors and
10% shareholders,  as well as to entities that such persons control is currently
governed by Sections 22(g) and 22(h) of the Federal Reserve Act and Regulation O
promulgated by the Federal Reserve Board. Among other things,  these regulations
require such loans to be made on terms substantially similar to those offered to
unaffiliated individuals,  place limits on the amount of loans the Bank may make
to such persons  based,  in part, on the Bank's  capital  position,  and require
certain approval  procedures to be followed.  Recent legislation permits savings
institutions  to make  loans  to  executive  officers,  trustees  and  principal
shareholders  ("insiders")  on  preferential  terms,  provided the  extension of
credit is made pursuant to a benefit or compensation program of the Bank that is
widely  available to employees of the Bank or its  affiliates  and does not give
preference to any insider over other employees of the Bank or affiliate.

         Liquidity  Requirements.  All  savings  associations  are  required  to
maintain an average daily balance of liquid assets equal to a certain percentage
of the sum of its average daily balance of net withdrawable deposit accounts and
borrowings payable in one year or less. The liquidity  requirement may vary from
time to time (between 4% and 10%) depending upon economic conditions and savings
flows of all savings  associations.  At the present  time,  the required  liquid
asset ratio is 4%. At December 31, 1998 the Bank's liquidity ratio was 36.11%.

         Federal Home Loan Bank System.  The Bank is a member of the FHLB of New
York,  which is one of 12  regional  FHLBs that  administer  the home  financing
credit  function  of  savings  associations.  Each FHLB  serves as a reserve  or
central bank for its members within its assigned region.  It is funded primarily
from  proceeds  derived from the sale of  consolidated  obligations  of the FHLB
System.  It makes loans to members (i.e.,  advances) in accordance with policies
and procedures established by the Board of Directors of the FHLB.

         As a member, the Bank is required to purchase and maintain stock in the
FHLB of New York in an  amount  equal to at  least  1% of its  aggregate  unpaid
residential  mortgage loans, home purchase contracts,  or similar obligations at
the beginning of each year.  As of December 31, 1998,  the Bank had $2.5 million
in FHLB stock,  which was in compliance  with this  requirement.  For the fiscal
year ended December 31, 1998, dividends paid by the FHLB of New York to the Bank
totaled $256,000.

         Federal  Reserve  System.   The  Federal  Reserve  Board  requires  all
depository  institutions to maintain  non-interest bearing reserves at specified
levels against their transaction accounts (primarily checking, NOW and Super NOW
checking  accounts) and non-personal time deposits.  The balances  maintained to
meet the reserve  requirements  imposed by the Federal Reserve Board may be used
to satisfy the liquidity requirements that are imposed by the OTS.


                                       22

<PAGE>



Item  2.  Properties
- --------------------

         The Bank  operates  from its main  office  located  at 86 Main  Street,
Little Falls, New Jersey and five branch offices,  one of which is leased.  This
includes  three  branches  purchased  from an  unaffiliated  commercial  bank in
December 1996. The Bank's total  investment in office  property and equipment is
$4.2 million with a net book value of $2.6 million at December 31, 1998.

Item 3.  Legal Proceedings
- --------------------------

         Neither the Company nor its  subsidiaries  are  involved in any pending
legal  proceedings,  other than routine legal matters  occurring in the ordinary
course of business, which in the aggregate involve amounts which are believed by
management to be immaterial to the consolidated  financial  condition or results
of operations of the Company.

Item 4.  Submission of Matters to a Vote of Security-Holders
- ------------------------------------------------------------

         Not applicable.

                                     PART II


Item 5.  Market for Common Equity and Related Stockholder Matters
- -----------------------------------------------------------------

         Information  relating to the market for Registrant's  common equity and
related  stockholder  matters  appears under "Stock Market  Information"  in the
Registrant's 1998 Annual Report to Stockholders ("Annual Report") on page 2, and
is incorporated herein by reference.

Item 6.  Selected Financial Data
- --------------------------------

         The above-captioned information appears in the Annual Report on pages 3
and 4, and is incorporated herein by reference.

Item 7.  Management's  Discussion  and  Analysis  of  Financial  Conditions  and
         Results of Operations
- --------------------------------------------------------------------------------

         The above-captioned  information appears under Management's  Discussion
and  Analysis of Financial  Condition  and Results of  Operations  in the Annual
Report on pages 5 through 10 and is incorporated herein by reference.

Item 7A.  Quantitative and Qualitative Disclosure About Market Risk
- -------------------------------------------------------------------

         The information contained in the Section captioned "Risk Management" in
the Annual Report on page 10 is incorporated herein by reference.

Item 8.  Financial Statements and Supplementary Data
- ----------------------------------------------------

         The Financial  Statements of the Bank, together with the report thereon
by Radics & Co.,  LLC,  appear in  the Annual Report on  pages 18 through 58 and
are incorporated herein by reference.


                                       23

<PAGE>


Item 9.  Changes  In  and  Disagreements  with  Accountants  on  Accounting  and
         Financial Disclosure
- --------------------------------------------------------------------------------

         Not applicable.

                                    PART III

Item 10.  Directors and Executive Officers of the Registrant
- ------------------------------------------------------------

         The Certificate of  Incorporation  requires that the Board of Directors
be divided into three classes, each of which contains approximately one-third of
the members of the Board.  The directors are elected by the  stockholders of the
Company for staggered  three-year  terms, or until their  successors are elected
and qualified. The Board of Directors currently consists of seven members.

         The  following  table sets forth the  directors  continuing  in office,
their  name,  age,  the year they first  became a director of the Company or the
Bank,  the expiration  date of their current term as a director,  and the number
and percentage of shares of the Common Stock  beneficially owned as of the March
22,  1999.  Each  director  of the  Company  is also a  member  of the  Board of
Directors of the Bank.

<TABLE>
<CAPTION>

                                                                             Shares of
                                        Year First      Current             Common Stock
                                        Elected or      Term to             Beneficially             Percent
Name                        Age(1)      Appointed       Expire              Owned(2)(3)             of Class
- ----                        ------      ----------      -------         ---------------------       --------
<S>                          <C>         <C>             <C>           <C>                         <C>
John P. Pullara               67          1995            1999           52,417(9)(10)                2.06%
 
George Kuiken                 78          1954            1999           25,166(4)(5)(11)             0.99%
 
Raoul G. Barton               74          1970            2001           39,222(4)(5)(6)(7)           1.54%
 
Albert J. Weite               64          1976            2001           38,666(4)(5)(8)              1.52%
 
Norman A. Parker              85          1953            2000           34,366(4)(5)(6)(12)          1.35%
 
Edward J. Seugling            62          1970            2000           26,666(4)(5)(6)(13)          1.05%
 
All Directors and
Executive Officers as a
Group (9 persons)                                                       268,296(14)(15)(16)          10.56%
 
</TABLE>


                                       24

<PAGE>
- ------------------------
*        Less than 1.0%.
(1)      As of December 31, 1998.
(2)      As of the March 22, 1999.
(3)      Pursuant  to rules  promulgated  under the 1934 Act, an  individual  is
         considered  to  beneficially  own  shares of Common  Stock if he or she
         directly or indirectly  has or shares (1) voting power,  which includes
         the  power  to vote or to  direct  the  voting  of the  shares;  or (2)
         investment  power,  which  includes  the power to dispose or direct the
         disposition of the shares.  Unless otherwise indicated,  a director has
         sole  voting  power  and sole  investment  power  with  respect  to the
         indicated shares.
(4)      Includes  6,083 shares of Common Stock that have been awarded under the
         Management  Stock Bonus Plan  ("MSBP"),  3,500  shares of Common  Stock
         under the 1997  Directors  Stock  Compensation  Plan ("1997  DSCP") and
         3,500   shares  of  Common  Stock  under  the  1998   Directors   Stock
         Compensation  Plan ("1998 DSCP") which are subject to forfeiture  under
         certain circumstances. Shares awarded under the MSBP, 1997 DSCP and the
         1998 DSCP vest equally over five year periods  beginning  July 9, 1997,
         April 17, 1998 and April 21, 1999, respectively.
(5)      Includes  options to purchase  6,083 shares of Common Stock pursuant to
         the Little Falls  Bancorp,  Inc. 1996 Stock Option Plan Options  ("1996
         Stock Option Plan") which are immediately exercisable within 60 days of
         the Voting Record Date.  See "Item 12.  Director and Executive  Officer
         Compensation - Director Compensation - Stock awards."
(6)      Excludes 241,979 unallocated shares of Common Stock held under the ESOP
         for  which  such  individual  serves  as one of  three  ESOP  trustees.
         Beneficial  ownership  is  disclaimed  with respect to such ESOP shares
         held in a fiduciary capacity.
(7)      Includes  4,190 shares held by Mr.  Barton's IRA,  4,894 shares held by
         the IRA of Mr.  Barton's wife and 118 shares held by Mr. Barton's wife,
         which Mr. Barton may be deemed to beneficially own.
(8)      Includes  14,000 shares held jointly with Mr.  Weite's wife,  with whom
         voting and  dispositive  power is shared,  and 3,000 shares held by Mr.
         Weite's IRA and 2,500 shares held by the IRA of Mr. Weite's wife, which
         Mr. Weite may be deemed to  beneficially  own.  Does not include  6,000
         shares owned by DOB&K, LLC, a partnership between Mr. Weite's children,
         of which Mr. Weite disclaims beneficial ownership.
(9)      Includes  options to purchase 12,167 shares of Common Stock pursuant to
         the Little Falls  Bancorp,  Inc. 1996 Stock Option Plan Options  ("1996
         Stock Option Plan") which are immediately exercisable within 60 days of
         the Voting Record Date.  See "Item 12.  Director and Executive  Officer
         Compensation - Director Compensation - Stock Awards."
(10)     Includes 15,000 shares held jointly with Mr.  Pullara's wife, with whom
         voting and dispositive  power is shared.  Includes  options to purchase
         12,167  shares of Common  Stock  pursuant to the 1996 Stock Option Plan
         which are immediately  exercisable  within 60 days of the Voting Record
         Date. Also includes 18,250 and 3,500 shares of restricted stock awarded
         pursuant to the MSBP,  1997 DSCP and 1998 DSCP, and awards vest equally
         over five year periods beginning July 9, 1997, April 17, 1998 and April
         21, 1999, respectively.
(11)     Includes 1,000 shares owned by Mr. Kuiken's wife,  which Mr. Kuiken may
         be deemed to beneficially own.
(12)     Includes 15,000 shares held in trust, which Mr. Parker may be deemed to
         beneficially  own, and 200 shares held jointly with Mr.  Parker's wife,
         with whom voting and dispositive power is shared.
(13)     Includes 7,390 shares held by Mr. Seugling's IRA and 110 shares held by
         Custom  Graphics & Design,  Inc.,  which Mr.  Seugling may be deemed to
         beneficially own.
(14)     Includes  4,265  allocated  shares of Common Stock held for  individual
         employee  participants under the ESOP.  Excludes  unallocated shares of
         Common stock held under the ESOP. See note (6).
(15)     Includes  options to purchase  63,548  shares of Common Stock which are
         immediately exercisable within 60 days of the Voting Record Date.
(16)     Excludes 241,979 unallocated shares of Common Stock held under the ESOP
         for which such  individual  serves as two of three  members of the ESOP
         Committee. Beneficial ownership is disclaimed with respect to such ESOP
         shares held in a fiduciary capacity.

         The following table sets forth the non-director  executive  officers of
the  Company,  their  name,  age,  the year they first  became an officer of the
Company or the Bank, and their current position with

                                       25

<PAGE>



the Company.  Executive  officers serve for a one-year term at the determination
of the Board of Directors.



                                       Year First
                                      Appointed as           Position with
Name of Individual         Age(1)       Officer(2)        the Company or Bank
- ------------------         ------     ------------       ----------------------
Leonard G. Romaine           52           1967            President and Chief
                                                           Executive Officer
Richard A. Capone            49           1995            Vice President, Chief
                                                           Financial Officer
Anne Bracchitta              59           1997            Corporate Secretary

- ------------------------
(1)      As of December 31, 1998.
(2)      Refers  to the year the  individual  first  became  an  officer  of the
         Company or the Bank.

Biographical Information

         The business  experience of each director and executive  officer of the
Company is set forth below.  All persons have held their  present  positions for
five years unless otherwise stated.

         Directors
         ---------

         Raoul G. Barton was elected  Director of the Bank in 1970 and served as
Chairman  from 1982 to 1994.  Mr. Barton is a member of the Little Falls Masonic
Lodge.  In 1990, Mr. Barton retired as owner of Barton Jewelers which he founded
in 1949.

         George Kuiken has served as Director of the Bank since 1954. Mr. Kuiken
retired as President of New Jersey Rental Equipment, Inc.

         Norman A. Parker has served as a Director  since 1953.  Mr.  Parker was
Chairman  of the Board of the Bank from 1973 to 1981 and  President  of the Bank
from 1965 to 1977. Mr. Parker is a retired funeral director.  Mr. Parker is also
past  President  of the  Passaic  County  Funeral  Directors  Association,  past
President and charter member of the Passaic  Valley Rotary Club,  past member of
the Passaic  Valley School Board,  Elder of the First Reformed  Church,  charter
member of the Little  Falls  Parking  Authority,  charter  member of the Mayor's
Committee for Senior Citizens and member of the Little Falls Masonic Lodge.

         John P.  Pullara  was with the Bank from  March  1955,  serving  as its
President  from 1977 until his  retirement on October 5, 1997.  Mr.  Pullara was
elected  Director of the Bank in June of 1995.  Mr. Pullara is also Director and
Treasurer of the Passaic County Historical Society, Director of the Garden State
Concert Band, Treasurer of the Little Falls Historical Society,  Chairman of the
Little  Falls  Parking  Authority  and a member  of the  Little  Falls  Business
Association.

         Edward J.  Seugling has served as a Director of the Bank since 1970 and
became the Vice  Chairman of the Board of Directors in 1994.  Mr.  Seugling is a
retired  teacher at Passaic  Valley High School and the sole owner of the Little
Falls  Journal.  He is a member of the Little Falls  Business  Association,  the
Little Falls Masonic Lodge,  the Little Falls  Historical  Society,  and the New
Jersey  Education  Association.  He is a member of the First Reformed  Church of
Little  Falls,  and he has served as an elder and  deacon of the First  Reformed
Church. He was formerly Chairman of the Little Falls Rent Leveling Board and was
an associate member of the Little Falls Main Street Development Corp.


                                       26

<PAGE>


         Albert J. Weite has served as Chairman of the Board of Directors of the
Bank  since  1994 and as a  Director  since  1976.  Mr.  Weite is a real  estate
investor.

         Executive Officers who are not Directors
         ----------------------------------------

         Leonard G. Romaine has been  employed by the Bank since 1967. He served
as  Treasurer  and  Secretary  of the  Company  and as  Senior  Vice  President,
Secretary and Treasurer of the Bank until he was appointed President of the Bank
and Company on October 6, 1997.  Mr.  Romaine is a member of the Passaic  County
Attorney Ethics Committee.

         Richard A. Capone  became  employed by the Bank and Company in November
1995 as Chief  Financial  Officer.  Prior to that,  Mr. Capone was controller or
Treasurer at four different local financial institutions over the past 20 years.

         Anne  Bracchitta  has been  employed  by the Bank since  1980.  She was
appointed Corporate Secretary in 1997.


Item 11.  Executive Compensation
- --------------------------------

Director Compensation

         Directors  Fees.  For  fiscal  year 1998,  each  member of the Board of
Directors  received an attendance fee of $1,450 per regular  meeting.  Committee
members  received  an  additional  $725 per  Asset-Liability  Committee  meeting
attended. No Committee fees are paid to Board members who are employees. For the
year ended  December  31,  1998,  total fees paid by the Company and the Bank to
directors  were  $141,000.  Directors  are  also  provided  with  broad  medical
insurance coverage.

         Directors  Retirement and Consultation Plan. The Bank's Board adopted a
Directors'  Consultation and Retirement Plan (the "Consultation Plan") on May 9,
1995.  Such  Consultation  Plan  provides   retirement  benefits  to  directors.
Management  believes the Consultation Plan will help to insure that the Bank has
the continued services of these persons as directors to assist in the conduct of
the Bank's  business  affairs  in the  future.  A  director  who has served as a
director for at least twenty years shall be a  participant  in the  Consultation
Plan. A consulting director shall be paid a monthly retirement benefit under the
Consultation  Plan  equal to half of the  director  fee in effect at the time of
such  retirement  until the month  following the date of death of the consulting
director.  At the expiration of the period for which the participant is entitled
to benefits,  his status as a  consulting  director  shall  cease.  All benefits
payable under the plan will be paid by the Bank from current  assets.  There are
no tax  consequences  to either  the  director  or the Bank  prior to payment of
benefits.  Upon receipt of payment of  benefits,  the  director  will  recognize
taxable ordinary income in the amount of such payment received and the Bank will
be entitled to recognize a tax-deductible compensation expense. In addition, the
Bank has a policy of continuing medical benefits for its retired directors.  For
the year ended  December 31, 1998, no benefits were paid under the  Consultation
Plan and  approximately  $45,000 was accrued as an expense for the  Consultation
Plan and the continuation of such medical benefits.

         Stock Awards. On July 9, 1996, the stockholders of the Company approved
the Little Falls  Bancorp 1996 Stock Option  ("1996 Stock Option  Plan") and the
Little Falls Bank Management Stock Bonus Plan ("MSBP"). Pursuant to the terms of
the 1996 Stock Option Plan, each non-employee  director received, on the date of
stockholder  approval  options to purchase 15,208 shares of Common Stock.  Under
the MSBP, the same  non-employee  directors  received 6,083 shares of restricted
stock on the date

                                       27

<PAGE>



of stockholder  approval.  The options granted to these  non-employee  directors
become  first  exercisable  at a rate of 20% one year from the date of grant and
20%  annually  thereafter.   Restricted  stock  granted  to  these  non-employee
directors  will vest 20% one year from the date  awarded and an  additional  20%
annually,  thereafter.  In April 1997,  the Company  adopted the 1997  Directors
Stock  Compensation  Plan  authorizing  the  granting of up to 24,500  shares of
Common  Stock  in the  aggregate  (representing  less  than 1% of  total  shares
outstanding  at such time).  Each  non-employee  director  (seven  persons)  was
awarded  3,500  shares of Common  Stock which shall vest over a five year period
beginning  April 17, 1997. In April 1998, the Company adopted the 1998 Directors
Stock  Compensation  Plan  authorizing  the  granting of up to 24,500  shares of
Common  Stock  in the  aggregate  (representing  less  than 1% of  total  shares
outstanding at such time). During 1998, all 24,500 shares were granted under the
plan (3,500 shares to each non-employee director).

Executive Compensation

 Summary  Compensation  Table.  The following table sets forth the  compensation
paid to the chief  executive  officer  during the fiscal year ended December 31,
1998. All compensation paid to directors,  officers and employees is paid by the
Bank.  Except  as  listed  below,  no  other  executive  officer  received  cash
compensation  in excess of $100,000  during the fiscal year ended  December  31,
1998.

<TABLE>
<CAPTION>

 
                                                                               Long Term Compensation
                                   Annual Compensation(1)                              Awards
                       -------------------------------------------------  --------------------------------
                                                                                             Securities
                                                                            Restricted       Underlying             All
Name and                                                 Other Annual         Stock           Options/             Other
Principal Position      Year        Salary      Bonus    Compensation(2)      Awards           SARs(#)         Compensation(6)
- ------------------      ----        ------      -----    ------------         ------           -------            ------------
<S>                    <C>       <C>         <C>           <C>             <C>              <C>                   <C>
Leonard G. Romaine,     1998      $125,400    $ 9,000       $17,400
President(3)            1997      $115,000    $15,000       $20,200              --            3,000(3)             42,660
                        1996      $ 89,420    $ 7,750       $15,000          $129,274(4)      30,417(5)             30,176

</TABLE>

- ------------------------
(1)      All compensation set forth above was paid by the Bank.
(2)      Consists of Board of Director's  fees. For fiscal year 1998, there were
         no (a)  perquisites  over the  lesser  of  $50,000  or 10% of the named
         executive officer's total salary and bonuses for the year; (b) payments
         of above-market  preferential  earnings on deferred  compensation;  (c)
         payments of earnings with respect to long term incentive plans prior to
         settlement  or  maturity:  (d)  tax  payment  reimbursements;   or  (e)
         preferential discounts on stock.
(3)      Options  vest  equally  over a five year period  beginning  December 9,
         1998.
(4)      Based upon 12,167  shares of restricted  stock granted  pursuant to the
         MSBP (fair market value on date of grant of $10.625).  Restricted stock
         vest equally over a five year period beginning July 9, 1997.  Dividends
         are paid on the  restricted  stock and are  accrued and held in arrears
         until the restricted stock for which dividends were paid become vested.
(5)      Options vest equally over a five year period beginning July 9, 1997.
(6)      Includes 1,472 and 2,133 shares of stock held by the ESOP and allocated
         to Mr. Romaine's account for 1996 and 1997, respectively.  Based on the
         closing  price of the Common  Stock  ($20.00 per share) at December 31,
         1998. As of the date of this proxy  statement,  shares had not yet been
         allocated for fiscal 1998.

         Employment  Agreement.  The Bank is a party to an employment  agreement
with President and Chief Executive  Officer  Leonard G. Romaine.  The employment
agreement  is for a term of three  years.  Under the  agreement,  Mr.  Romaine's
employment  is  terminable  by the Bank  for  "just  cause"  as  defined  in the
agreement.  If the Bank  terminates Mr. Romaine  without just cause,  he will be
entitled to a continuation  of his salary from the date of  termination  through
the remaining term of the agreement.  The agreement contains a provision stating
that in the event of  termination  of  employment or diminution of employment in
connection  with,  or within one year after,  any change in control of the Bank,
Mr.  Romaine  will be paid in a lump sum an amount  equal to 2.99 times his five
year  average  cash  compensation.  Had a change in control  been deemed to have
occurred at completion of the last fiscal

                                       28

<PAGE>



year,   Mr.  Romaine  would  have  been  entitled  to  a  lump  sum  payment  of
approximately  $388,000.  The payment  that would be made would be an expense to
the Bank, thereby reducing net income and the Bank's capital by that amount. The
agreement is reviewed annually by the Board of Directors and may be extended for
additional  one-year  periods upon a determination of the Board and satisfactory
job performance within the Board's sole discretion.

         The Bank also  entered into similar  employment  agreements  with eight
officers  of the  Bank,  with  terms of three,  two and one years and  severance
protection  upon  a  termination  of  employment  or  diminution  of  employment
following a change in control with such payment  equalling between one and three
times the current  annual  compensation  of such  individuals.  Upon a change in
control, payment to all executive officers as a group (seven persons), excluding
Mr. Romaine,  as of December 31, 1998,  would have equalled  approximately  $1.0
million.

Other Compensation

         Employee  Stock  Ownership  Plan.  The Bank  maintains  an ESOP for the
exclusive  benefit  of  participating  employees.  Participating  employees  are
employees who have completed one year of service with the Bank or its subsidiary
and have attained the age 21.

         The ESOP be  funded  by  contributions  made by the Bank in cash or the
Common  Stock.  Benefits  may be paid either in shares of the Common Stock or in
cash. The ESOP borrowed funds with which to acquire 243,340 shares of the Common
Stock  issued in the  Conversion,  representing  8.0% of the  Common  Stock then
outstanding.  The loan is secured by the shares  purchased  and earnings of ESOP
assets.  Shares  purchased  with such loan  proceeds  will be held in a suspense
account for allocation  among  participants as the loan is repaid.  This loan is
expected to be fully repaid in approximately 15 years. For the 1998 fiscal year,
the Bank recognized an expense of $299,000 regarding the ESOP.

         1996 Stock Option Plan. The Company's Board of Directors adopted a 1996
Stock Option Plan,  which was approved by the Company's  stockholders on July 9,
1996. Pursuant to the 1996 Stock Option Plan, a number of shares equal to 10% of
the Common Stock issued in the Company's initial public offering (304,175 shares
of Common  Stock) were  reserved for  issuance by the Company  upon  exercise of
stock  options to be granted to officers,  directors,  and key  employees of the
Company (or any present of future parent or  subsidiary  of the  Company),  from
time to time under the 1996 Stock  Option  Plan.  The  purpose of the 1996 Stock
Option Plan is to provide additional  incentive to certain officers,  directors,
and key  employees by  facilitating  their  purchase of a stock  interest in the
Company.  The 1996  Stock  Option  Plan  became  effective  on July 9,  1996 and
provides  for a term of ten years,  after  which no awards  may be made,  unless
earlier  terminated by the Board of Directors  pursuant to the terms of the 1996
Stock Option Plan.

         An initial  grant of stock options under the 1996 Stock Option Plan was
made to officers,  directors,  and key employees  upon the Company's  receipt of
stockholder  approval  on July 9,  1996,  and the option  exercise  price is the
closing  price of the  Common  Stock on the date of  stockholder  approval.  The
initial  grant of stock  options  were the only  options  granted  to  officers,
directors,  and key employees during the fiscal year ended December 31, 1996. In
December 1997,  certain  officers and key employees were granted an aggregate of
16,000 additional  options under the 1996 Stock Option Plan. The option exercise
price is the  closing  price of the  Company's  Common  Stock on the date of the
grant. No options were granted to officers,  directors and key employees  during
the fiscal year ended  December  31, 1998.  As of the Record Date,  15,208 stock
options have been exercised pursuant to the 1996 Stock Option Plan.



                                       29

<PAGE>

<TABLE>
<CAPTION>

         AGGREGATED OPTION/SAR EXERCISES IN LAST FISCAL YEAR AND FY-END
                                OPTION/SAR VALUES
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                           Number of Securities
                                                                          Underlying Unexercised         Value of     Unexercised
                                   Shares                                      Options/SARs           in-the-Money    Options/SARs
                                Acquired on             Value               at Fiscal Year-End         at Fiscal        Year-End
                                  Exercise            Realized                      (#)                      ($)          Name   
                                     (#)                  ($)             Exercisable/Unexercisable    Exercisable/Unexercisable(1)
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                  <C>                <C>                  <C>                              <C>
Leonard G. Romaine                    0                  $0                   12,767/20,650             114,066/171,094

</TABLE>


(1)      Based on an exercise price of $10.625 for options granted in the fiscal
         year ended  December  31, 1996,  and $20.00 for options  granted in the
         fiscal year ended December 31, 1996 and the closing price of the Common
         Stock on December 31, 1998 of $20.00.

         Management  Stock Bonus Plan.  The board of  directors  of the Bank has
adopted the MSBP as a method of providing directors,  executive officers and key
employees  of the Bank with a  proprietary  interest  in the Company in a manner
designed to encourage  such persons to remain in the  employment or service with
the Bank.  Awards under the MSBP were made in  recognition of prior and expected
future  services  to the Bank to those  directors,  executive  officers  and key
employees of the Bank responsible for  implementation of the policies adopted by
the board of directors of the Bank, the profitable operation of the Bank, and as
a means of  providing a further  retention  incentive  and direct  link  between
compensation and the  profitability of the Bank. Awards under the MSBP vest at a
rate of 20% per year beginning on the anniversary  date of the date of grant. An
initial grant of 82,732 shares of restricted stock was made on July 9, 1997, the
date of stockholder  approval of the MSBP. No awards were granted under the MSBP
in 1998.

         Defined  Benefit  Plan.  The Bank has a defined  benefit  pension  plan
covering substantially all of its employees.  The benefits are based on years of
service  and  employees'  compensation.  The  Bank's  funding  policy is to fund
pension  costs  accrued.  Contributions  are  intended  to provide  not only for
benefits  attributed to service to date but also for those expected to be earned
in the future.

         All full-time  employees of the Bank are eligible to participate  after
one year of service and  attainment  of age 21. A  qualifying  employee  becomes
fully vested in the Pension Plan upon  completion  of five years service or when
the normal  retirement  age of 65 is  attained.  The Pension Plan is intended to
comply with the Employee  Retirement  Income  Security  Act of 1974,  as amended
("ERISA").

         The Pension Plan  provides for monthly  payments to each  participating
employee  at normal  retirement  age.  The annual  allowance  payable  under the
Pension Plan is equal to 25% of an  employee's  average  monthly  salary,  up to
$650,  plus 40% of average  monthly  salary in excess of $650,  reduced for less
than 25 years of service,  plus 1/4 of 1% of average  monthly salary times years
of service.  If benefits are paid prior to age 65, the benefit specified will be
reduced  by 1/15 for each of the first  five years and 1/30 for each of the next
five  years  and  reduced  actuarially  for each  additional  year by which  the
starting  date of such  benefit  precedes  age 65.  There is a  minimum  monthly
benefit  equal to 2% of monthly  salary,  times years of service up to 10 years.
The Pension Plan also provides for payments in the event of disability or death.
At December 31, 1998,  Mr.  Romaine had 29 years of credited  service  under the
Pension  Plan.  The Bank had a pension  expense of $244,000  for the fiscal year
1998. At December 31, 1998, the Pension Plan had projected  benefit  obligations
greater than plan assets of approximately $1.2 million.


                                       30

<PAGE>



         The following table shows the estimated  annual benefits  payable under
the Pension Plan in calendar year 1998 based on the respective  employee's years
of benefit service and applicable average annual salary, as calculated under the
Pension  Plan.  Benefits  under the  Pension  Plan are not subject to offset for
Social Security benefits.


                                          Years of Benefit Service
                                          ------------------------
                                 15         20        25        30        35
                                 --         --        --        --        --
 
$ 20,000..................   $  4,848   $  6,464   $  8,080  $  8,330  $  8,680
  40,000..................     10,398     13,864     17,330    17,830    18,330
  60,000..................     15,948     21,264     26,580    27,330    28,080
  80,000..................     21,498     28,664     35,830    36,830    37,830
 100,000..................     27,048     36,064     45,080    46,330    47,580
 120,000..................     32,598     43,464     54,330    55,830    57,330
 150,000..................     40,823     54,564     68,205    70,080    71,955


         Report of the Compensation Committee on Executive Compensation

         The Bank Compensation  Committee meets annually to review  compensation
paid to the chief executive  officer.  The Committee  reviews various  published
surveys  of  compensation  paid  to  employees  performing  similar  duties  for
depository institutions and their holding companies,  with a particular focus on
the level of  compensation  paid by comparable  stockholder  institutions in and
around the Bank's  market  area,  including  institutions  with total  assets of
between  $100  million  and  $300  million.  Although  the  Committee  does  not
specifically  set  compensation  levels for executive  officers based on whether
particular  financial  goals have been achieved by the Bank,  the Committee does
consider the overall profitability of the Bank when making these decisions.

         During the year ended December 31, 1998, Leonard G. Romaine,  President
received an increase in his base salary from $115,000 to $125,400. The Committee
will consider the annual compensation paid to the presidents and chief executive
officers of publicly owned financial  institutions  nationally,  in the State of
New Jersey and  surrounding  Northeastern  states  with  assets of between  $100
million and $500 million and the individual job  performance of such  individual
in  consideration  of its  specific  salary  increase  decision  with respect to
compensation  to be paid to the  president and chief  executive  officers in the
future.

         Compensation Committee:

               Albert J. Weite
               Edward J. Seugling
               Raoul G. Barton

         Compensation Committee Interlocks and Insider Participation

         The  Compensation  Committee of the Bank during the year ended December
31, 1998 consisted of Directors Weite,  Barton and Seugling,  all members of the
Board of  Directors  of the  Company.  Romaine was a member of the  Compensation
Committee  during fiscal 1998 but did not  participate in matters  involving his
personal compensation.


                                       31

<PAGE>



Performance Graph

         Set forth below is a stock  performance  graph comparing the cumulative
total  shareholder  return on the  Common  Stock with (a) the  cumulative  total
stockholder  return on stocks  included in the Nasdaq Stock Market index and (b)
the cumulative  total  stockholder  return on stocks included in the Nasdaq Bank
index,  as prepared for Nasdaq by the Center for Research in  Securities  Prices
("CRSP") at the University of Chicago.  All three investment  comparisons assume
the  investment  of $100 as of the close of January 5, 1996 (the closing date of
initial issuance of the Common Stock). All of these cumulative total returns are
computed assuming the reinvestment of dividends. In the graph below, the periods
compared were January 5, 1996 and the Company's  fiscal years ending of December
31, 1996, 1997 and 1998.

         There can be no assurance that the Company's  future stock  performance
will be the same or similar to the  historical  stock  performance  shown in the
graph below.  The Company neither makes nor endorses any predictions as to stock
performance.


[GRAPHIC OMITTED]

==========================================================================
                                 1/5/96    12/31/96   12/31/97   12/31/98
- --------------------------------------------------------------------------
CRSP Nasdaq U.S. Index             $100      $126        $161       $227
- --------------------------------------------------------------------------
CRSP Nasdaq Bank Index             $100      $134        $224       $222
- --------------------------------------------------------------------------
Little Falls Bancorp, Inc.         $100      $113        $184       $181
==========================================================================


                                       32

<PAGE>



Item 12.  Security Ownership of Certain Beneficial Owners and Management
- ------------------------------------------------------------------------

(a)      Security Ownership of Certain Beneficial Owners.

         Persons  and  groups  owning in excess  of 5% of the  Common  Stock are
required  to file  certain  reports  regarding  such  ownership  pursuant to the
Securities  Exchange Act of 1934,  as amended (the "1934  Act").  The  following
table sets forth, as of the March 22, 1999,  persons or groups who own more than
5% of the Common Stock and the ownership of all executive officers and directors
of the Company as a group.  The  information  provided  is based upon  documents
supplied to the Company by the persons  providing such  information  pursuant to
the 1934 Act. The Company does not verify this information.  Other than as noted
below,  management  knows of no  person  or group  that owns more than 5% of the
outstanding shares of Common Stock at the Voting Record Date.


                                                            Percent of Shares of
Name and Address                    Amount and Nature of       Common Stock
of Beneficial Owner                 Beneficial Ownership        Outstanding
- -------------------                 --------------------        -----------

First Manhattan Co.
437 Madison Avenue
New York, NY  10022                         198,000(1)             7.99%

Wellington Management Co. LLP
75 State Street
Boston, MA  02109                           126,100(2)             5.09%

Little Falls Bank
Employee Stock Ownership Plan
86 Main Street
Little Falls, NJ  07424                     241,979(3)             9.77%

John Hancock Advisors, Inc.
Post Office Box 111
Boston, MA  02117                           225,000(4)             9.49%

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

(1)      Information  provided is based on a Schedule  13G/A dated  February 11,
         1999.
(2)      Information  provided is based on a Schedule  13G/A  dated  February 8,
         1999 filed by Wellington Management Co. LLP.
(3)      The ESOP  purchased  such  shares  for the  exclusive  benefit  of plan
         participants  with funds  borrowed  from the Company.  These shares are
         held  in  a  suspense   account  and  will  be  allocated   among  ESOP
         participants  annually on the basis of compensation as the ESOP debt is
         repaid. The Board of Directors has appointed a committee  consisting of
         John P. Pullara,  Leonard G. Romaine and Della Talerico to serve as the
         ESOP administrative  committee ("ESOP Committee") and Directors Barton,
         Parker and Seugling to serve as the ESOP  trustees  ("ESOP  Trustees").
         The ESOP Committee or the Board  instructs the ESOP Trustees  regarding
         investment of ESOP plan assets.  The ESOP Trustees must vote all shares
         allocated  to  participant  accounts  under  the  ESOP as  directed  by
         participants.  Unallocated shares and shares for which no timely voting
         direction is received will be voted by the ESOP Trustees as directed by
         the ESOP  Committee.  As of March  11,  1999,  33,927  shares  had been
         allocated under the ESOP to participant accounts.
(4)      Information  provided is based on a Schedule  13G/A  dated  January 13,
         1999. JHA has direct  beneficial  ownership of 225,000 shares of common
         stock. Through separate Advisory Agreements, JHA has sole power to vote
         120,000  shares for the John Hancock  Regional Fund and 105,000  shares
         for the John Hancock and Thrift Opportunity Fund.


                                       33

<PAGE>



(b)      Security Ownership of Management.

         Included under Item 10 of this report.

(c)      Changes in Control.

         On January 26, 1999,  the Registrant  entered into a definitive  merger
agreement that will result in the  acquisition of the Registrant by HUBCO,  Inc.
This  acquisition  is expected to occur during the third fiscal  quarters of the
Registrant's  1999 fiscal  year.  The  Registrant  has  executed a stock  option
agreement with HUBCO,  Inc. that provides  HUBCO,  Inc. with options that may be
exercised for  approximately  19.9% of the common stock of the  Registrant at an
exercise price of $19.25 per share in the event the planned acquisition does not
occur. The planned acquisition is subject to numerous conditions.


Item 13.  Certain Relationships and Related Transactions
- --------------------------------------------------------

         No directors,  executive officers,  or immediate family members of such
individuals  were  engaged  in  transactions  with  the  Bank or any  subsidiary
involving   more  than  $60,000   during  the  year  ended  December  31,  1998.
Furthermore,  the Bank had no "interlocking"  relationships  existing during the
year ended  December 31, 1998 in which (i) any executive  officer is a member of
the  Board of  Directors/Trustees  of  another  entity,  one of whose  executive
officers  is a member  of the  Bank's  Board  of  Directors,  or where  (ii) any
executive  officer is a member of the compensation  committee of another entity,
one of whose executive officers is a member of the Bank's Board of Directors.

         The Bank,  like many financial  institutions,  has followed a policy of
granting various types of loans to officers, directors, and employees. All loans
to executive  officers and  directors of the Bank have been made in the ordinary
course of business and on substantially the same terms and conditions, including
interest rates and  collateral,  as those  prevailing at the time for comparable
transactions  with the Bank's other customers,  and do not involve more than the
normal risk of  collectibility  nor present other unfavorable  features.  Recent
legislation  permits savings  institutions to make loans to executive  officers,
trustees and principal shareholders ("insiders") on preferential terms, provided
the extension of credit is made pursuant to a benefit or compensation program of
the Bank that is widely available to employees of the Bank or its affiliates and
does not give  preference  to any insider  over other  employees  of the Bank or
affiliate.  All loans by the Bank to its directors  and  executive  officers are
subject  to OTS  regulations  restricting  loans  and  other  transactions  with
affiliated persons of the Bank. Loans to executive officers and directors of the
Bank, the Company and their  affiliates  amounted to  approximately  $684,000 or
2.19% of the Bank's retained earnings at December 31, 1998.


                                       34

<PAGE>



Item 14.  Exhibits, Financial Statement Schedules and Reports on Form 8-K
- -------------------------------------------------------------------------

(a)      The following documents are filed as a part of this report:

         (1) Financial  Statements of the Company are  incorporated by reference
to the following indicated pages of the Annual Report.

                                                                           PAGE
                                                                           ----

Independent Auditors' Report.........................................        18
Consolidated Statements of Financial Condition as of
  December 31, 1998 and 1997.........................................        19
Consolidated Statements of Income for the Years Ended
  December 31, 1998, 1997 and 1996...................................        20
Consolidated Statements of Comprehensive Income
  for the Years Ended December 31, 1998, 1997 and 1996...............        21
Consolidated Statements of Changes in Stockholders' Equity
  for the Years Ended December 31, 1998, 1997 and 1996...............     22-23
Consolidated Statements of Cash Flows for the Years Ended
  December 31, 1998, 1997 and 1996...................................     24-25
Notes to Consolidated Financial Statements...........................     26-58


         The remaining  information appearing in the Annual Report is not deemed
to be filed as part of this report, except as expressly provided herein.

         (2)  All  schedules  are  omitted  because  they  are not  required  or
applicable,  or the required information is shown in the consolidated  financial
statements or the notes thereto.

         (3)    Exhibits

                (a)   The following exhibits are filed as part of this report.

          2.0   Branch Sale Agreement**
          3.1   Articles of Incorporation of Little Falls Bancorp, Inc.*
          3.2   Bylaws of Little Falls Bancorp, Inc.*
          4.0   Form of Stock Certificate of Little Falls Bancorp, Inc.*
         10.1   Employment Agreement between the Bank and John P. Pullara**
         10.2   Employment Agreement between the Bank and Leonard G. Romaine**
         10.4   Form of Employment Agreement with Eight Employees of the Bank***
         10.6   1996 Management Stock Bonus Plan***
         10.7   1996 Stock Option Plan***
         10.8   1997 Directors Stock Compensation Plan
         10.9   1998 Directors Stock Compensation Plan
         10.10  Directors Retirement and Consultation Plan
         13.0   1998 Annual Report to Stockholders
         21.0   Subsidiary of  the  Registrant (See Item 1 - Business-Subsidiary
                Activities)
         23.0   Consent of Accountants
         27.0   Financial Data Schedule****

                                       35

<PAGE>




                (b)   Reports on Form 8-K.

                On November 12, 1998  the  Registrant  filed a Current Report on
                Form 8-K  (Items 5 and 7),  announcing  the  termination of  the
                Agreement  of  Merger  between   the  Registrant  and   Skylands
                Community Bank.

- ------------------------
*        Incorporated  herein by reference  into this document from the Exhibits
         to  Form  S-1,  Registration   Statement,   initially  filed  with  the
         Securities and Exchange  Commission on September 25, 1995 (Registration
         No. 33-97316).

**       Incorporated  by  reference  into this  document  from the  Exhibits to
         Registrant's Annual Report on Form 10-K for the Year Ended December 31,
         1995 (File No. 0-27010).

***      Incorporated  by  reference  into this  document  from the  Exhibits to
         Registrant's Annual Report on Form 10-K for the year ended December 31,
         1996 (File No. 0-27010).

****     In electronic filing only.


                                       36

<PAGE>


                                   SIGNATURES

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

                                       LITTLE FALLS BANCORP, INC.

Dated:  March 19, 1999                 By:  /s/ Leonard G. Romaine
                                            ------------------------------------
                                            Leonard G. Romaine
                                            President and Director
                                            (Duly Authorized Representative)

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


By:   /s/ Albert J. Weite                By:  /s/ Richard A. Capone
      ---------------------------------       ----------------------------------
      Albert J. Weite                         Richard A. Capone
      Chairman of the Board                   Chief Financial Officer
      and Director                            (Principal Financial and
                                               Accounting Officer)

Date: March 19, 1999                     Date: March 19, 1999


By:   /s/ Edward J. Seugling             By:
      ---------------------------------       ----------------------------------
      Edward J. Seugling                      John P. Pullara
      Vice Chairman of the Board              Director
      and Director

Date: March 19, 1999                     Date: __________ ___, 1999


By:   /s/ George Kuiken                  By:   /s/ Norman A. Parker
      ---------------------------------        ---------------------------------
      George Kuiken                            Norman A. Parker
      Director                                 Director

Date: March 19, 1999                     Date: March 19, 1999


By:   ---------------------------------
      Raoul G. Barton
      Director

Date: __________ ___, 1999


<PAGE>

                                                                      APPENDIX E

                           Little Falls Bancorp, Inc.
                              Annual Report - 1998

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

TABLE OF CONTENTS
- --------------------------------------------------------------------------------



Letter to Stockholders ........................................          1

Corporate Profile and Stock Market Information.................          2

Selected Financial and Other Data..............................          3

Management's Discussion and Analysis of
  Financial Condition and Results of Operations................          4

Management Responsibility Statement............................         17

Independent Auditors' Report...................................         18

Consolidated Statements of Financial Condition.................         19

Consolidated Statements of Income..............................         20

Consolidated Statements of Comprehensive Income................         21

Consolidated Statements of Changes in Stockholders' Equity.....         22

Consolidated Statements of Cash Flows..........................         23

Notes to Consolidated Financial Statements.....................         26

Other Corporate Information....................................         59


<PAGE>


                           Little Falls Bancorp, Inc.
                                 86 Main Street
                         Little Falls, New Jersey 07424







To Our Stockholders:


On behalf of our directors, officers and employees, we are pleased to present to
you our fourth annual stockholders' report. Last year was quite eventful. As you
know, we had initially  hoped to combine with Skylands  Community Bank to form a
more diversified  institution with a wider customer base. However, the agreement
was mutually terminated in November 1998.

As previously reported,  on January 26, 1999, we signed an agreement with HUBCO,
Inc.,  Mahwah,  New Jersey,  whereby  HUBCO would acquire  Little Falls.  If the
required shareholder and regulatory  approvals are obtained,  we expect to close
the transaction in the second quarter of 1999.

We look  forward  to the  proposed  transaction  and the  opportunities  that it
presents.

Your Board of Directors and  management  team are  committed to  protecting  and
enhancing  the  value of your  investment  in the  Company.  We  appreciate  the
confidence, support and loyalty of our customers, employees, and stockholders.



Sincerely,

/s/Leonard G. Romaine
- ------------------------
Leonard G. Romaine
President


                                        1

<PAGE>



Little Falls Bancorp, Inc.

Corporate Profile

         Little Falls Bancorp,  Inc. (the "Company") is a New Jersey corporation
organized  in August  1995 at the  direction  of the Board of  Directors  of the
Little Falls Bank (the  "Bank") to acquire all of the capital  stock of the Bank
issued upon its conversion from the mutual to stock form of ownership on January
5, 1996 (the  "Conversion").  The Company is a unitary  savings and loan holding
company which, under existing laws,  generally is not restricted in the types of
business  activities  in which it may engage  provided  that the Bank  retains a
specified amount of its assets in  housing-related  investments.  At the present
time, because the Company does not conduct any active business, the Company does
not intend to employ any persons  other than  officers of the Bank but  utilizes
the support staff of the Bank from time to time.

         The Bank is a federally  chartered stock savings bank  headquartered in
Little  Falls,  New Jersey.  The Bank was founded in 1887 and its  deposits  are
federally  insured by the Savings  Association  Insurance  Fund ("SAIF") and the
Bank is a member of the Federal Home Loan Bank  ("FHLB")  System.  The Bank is a
community oriented, full service retail savings institution offering traditional
mortgage loan products.

         The Bank  attracts  deposits  from the  general  public  and uses  such
deposits   primarily  to  originate   loans   secured  by  first   mortgages  on
owner-occupied one- to four-family residences in its market area, purchase loans
to diversify its loan portfolio,  and to purchase mortgage-backed and investment
securities. The Bank also originates a limited number of commercial real estate,
residential  construction,  and consumer loans,  which consists mainly of second
mortgages and home equity lines of credit.

Stock Market Information

         Since its issuance on January 5, 1996,  the Company's  common stock has
traded on the Nasdaq  National  Market.  The following  table reflects the stock
price as  published  by the  Nasdaq  National  Market.  The  quotations  reflect
inter-dealer prices, without retail mark-up,  mark-down, or commission,  and may
not represent actual transactions.

                                                  HIGH              LOW
                                                 -------          -------

October 1, 1998 - December 31, 1998              $21 1/2          $11 1/2
July 1, 1998 - September 30, 1998                 22               14
April 1, 1998 - June 30, 1998                     22 1/4           18 1/4
January 1, 1998 - March 31, 1998                  20 1/2           17 1/2
October 1, 1997 - December 31, 1997               20 1/2           16 1/4
July 1, 1997 - September 30, 1997                 18 1/2           15 1/4
April 1, 1997 - June 30, 1997                     15 7/8           12 5/8
January 5, 1997 - March 31, 1997                  14 1/8           12 1/4



         The number of  stockholders  of record of common stock as of the record
date of March 19,  1999  ("Record  Date"),  was 376.  This does not  reflect the
number of persons or entities who held stock in nominee or "street" name through
various  brokerage  firms.  As of the Record Date,  there were 2,470,551  shares
outstanding.


                                        2

<PAGE>

         The Company's  ability to pay dividends to  stockholders  is subject to
the  requirements  of New Jersey  law.  No  dividend  may be paid by the Company
unless its board of  directors  determines  that the Company will be able to pay
its debts in the ordinary  course of business after payment of the dividend.  In
addition, the Company's ability to pay dividends is dependent, in part, upon the
dividends  it  receives  from the Bank.  The Bank may not  declare or pay a cash
dividend  on any of its stock if the  effect  thereof  would  cause  the  Bank's
regulatory  capital  to be  reduced  below  (1)  the  amount  required  for  the
liquidation  account  established in connection with the Bank's  conversion from
mutual to stock form, or (2) the regulatory capital  requirements imposed by the
Office of Thrift Supervision ("OTS").

Selected Financial Condition Data
<TABLE>
<CAPTION>

- ------------------------------------------------------------------------------------------------------------------------------------
December 31,                                             1998             1997             1996            1995
1994
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                (In Thousands)
<S>                                                      <C>            <C>              <C>               <C>          <C>
  Total Assets.........................                   $350,617       $328,522         $303,518          $310,355    $193,385
  Loans receivable (net)...............                    149,062        147,033          117,116            96,230          94,754
  Mortgage-backed securities held
   to maturity.........................                     61,373         90,957          112,473           118,020          51,664
  Mortgage-backed securities
   available for sale..................                     13,971         13,929               --                --              --
  Investment securities - held to
   maturity............................                     40,577         57,988           51,370            29,999          36,146
  Investment securities - available
    for sale...........................                     39,423             --               --                --              --
  Cash and cash equivalents............                     33,393          6,788           10,374            53,419           4,065
  Deposits.............................                    243,048        230,133          228,312           247,851         176,173
  Stockholders' equity.................                     37,445         38,295           40,448            16,223          15,715

</TABLE>

Selected Operating Data
<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------------
Year Ended December 31,                        1998               1997               1996              1995             1994
- -----------------------------------------------------------------------------------------------------------------------------------
                                                                              (In Thousands)
<S>                                             <C>                <C>              <C>                 <C>              <C>
Total interest income..................          $22,746            $ 21,064         $ 18,776             $13,813        $13,075
Total interest expense.................           14,695              12,920           11,258               9,314         7,170
                                                 -------             -------          -------              ------        ------
  Net interest income..................            8,051               8,144            7,518               4,499         5,905
Provision for loan losses..............              161                 240              183
131             356
                                                 -------             -------          -------              ------         ------
  Net interest income after
   provision for loan losses...........            7,890               7,904            7,335               4,368          5,549
                                                 -------             -------          -------              ------         ------
  Total non-interest income............              404                 427              409                 178             143
                                                 -------             -------
  Total non-interest expense...........            5,702               5,403            6,747(1)            3,840(2)       2,912
                                                 -------             -------          -------              ------
Income before provision for
 income taxes .........................            2,592               2,928              996                 705          2,781
Income tax expense.....................              844               1,072              385                 241          1,066
                                                 -------             -------          -------              ------          ------
  Net income...........................         $  1,748            $  1,856         $    611             $   464         $1,715
                                                 =======             =======          =======              ======          ======
</TABLE>


                                           (footnotes on following page)

                                        3

<PAGE>



Other Selected Data
<TABLE>
<CAPTION>

- -----------------------------------------------------------------------------------------------------------------------------------
Year Ended December 31,                               1998             1997             1996             1995             1994
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                                                <C>              <C>              <C>              <C>                 <C>
Return on average assets......................         0.51%            0.60%           0.21%(1)        0.22%(2)          0.86%
Return on average equity......................         4.65%            4.74%           1.44%(1)        2.89%(2)         11.62%
Average equity to average assets..............        10.92%           12.57%          14.78%           7.64%             7.62%
Net interest rate spread......................         2.03%            2.27%           2.22%           1.97%             2.86%

Per Share Information:
  Diluted earnings per share (1) (2) (3)......       $ 0.76           $ 0.75           $0.22             N/A                N/A

  Dividends per share (3).....................       $ 0.22           $ 0.155          $0.05             N/A                N/A

  Tangible book value per
  share (3)...................................       $14.11           $13.59          $13.56             N/A                N/A


Dividend payout ratio (1) (2) (3).............        28.94%           20.62%          22.28%            N/A                N/A
Non-performing assets to total assets.........         0.37%            0.57%          0.91%            1.27%             3.09%
Non-performing loans to total assets..........         0.29%            0.39%          0.63%            0.79%             2.18%
Allowance for loan losses to total loans......         0.88%            0.79%          0.92%            0.98%             1.21%

</TABLE>

- ------------------------
(1)      Includes one-time special  assessment of $1,167,000 to recapitalize the
         SAIF.
(2)      Includes a non-recurring  expense of $195,000 due to the implementation
         of a  directors'  medical  plan.  (3) No shares of  common  stock  were
         outstanding until January 5, 1996.


                                        4

<PAGE>


                MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                       CONDITION AND RESULTS OF OPERATIONS

General

         The  largest  components  of the Bank's  net  income  are net  interest
income,  which is the difference  between interest income and interest  expense,
and noninterest  income derived  primarily from fees.  Consequently,  the Bank's
earnings are dependent on its ability to originate  loans,  net interest income,
and  the  relative  amounts  of  interest-earning  assets  and  interest-bearing
liabilities.  The Bank's net income is also  affected by its  provision for loan
losses  and  foreclosed  real  estate  as well  as the  amount  of  non-interest
expenses,  such as  compensation  and benefit  expense,  occupancy and equipment
expense and deposit insurance  premium  expenses.  Earnings of the Bank also are
affected   significantly  by  general   economic  and  competitive   conditions,
particularly  changes in market interest rates,  government policies and actions
of regulatory authorities.

Financial Condition

         The Bank's total assets increased by $22.1 million to $350.6 million at
December  31,  1998 from  $328.5  million at  December  31,  1997.  Total  loans
receivable  increased by $2.0 million due to loan originations of $25.5 million,
offset  somewhat  by loan  repayments.  Investment  securities  held to maturity
decreased by $17.4 million due to maturing or called securities of $52.0 million
and the sale of $3.0  million of  securities  which were within  three months of
their  maturity,  offset  somewhat by  purchases  of $37.6  million.  Investment
securities  available  for sale  increased by $39.4  million due to purchases of
$45.9 million,  offset somewhat by maturing or called securities of $5.3 million
and the sale of $1.0 million of securities.  Mortgage-backed  securities held to
maturity  decreased by $29.6 million due to repayments of principal.  Total cash
and cash  equivalents  increased by $26.6 million due in part to the increase in
deposits of $12.9 million.

         Total deposits increased by $12.9 million.  Borrowed funds increased by
$9.8  million  as the  Bank  took  advantage  of  lower  interest  rates to fund
investing and lending activities.

         Total  stockholders'  equity decreased by $849,000 primarily due to the
repurchase of shares of Company stock pursuant to the Company's stock repurchase
program  (130,396  shares at a total price of  approximately  $2.6  million),  a
$247,000 unrealized loss on securities  available for sale net of deferred taxes
and dividends paid, offset somewhat by earnings for the year.


                                        5

<PAGE>



Average Balance, Net Interest Income, Yields Earned and Rates Paid

         The  following  table sets forth  certain  information  relating to the
Bank's  average  balance  sheet and  reflects  the  average  yield on assets and
average cost of  liabilities  for the periods  indicated and the average  yields
earned and rates paid.  Such yields and costs are derived by dividing  income or
expense by the average balance of assets or liabilities,  respectively,  for the
periods  presented.  Average  balances  are  derived  from  month-end  balances.
Management does not believe that the use of month-end  balances instead of daily
average  balances  has  caused  any  material   difference  in  the  information
presented.

<TABLE>
<CAPTION>

                                                  1998                             1997                           1996
                                     -------------------------------  -------------------------------  -----------------------------
                                     Average              Average     Average               Average    Average               Average
                                     Balance    Interest  Yield/Cost  Balance    Interest  Yield/Cost  Balance  Interest  Yield/Cost
                                     -------    --------  ----------  -------    --------  ----------  -------  --------  ----------
                                                                          (Dollars in Thousands)
<S>                                 <C>         <C>         <C>      <C>        <C>         <C>      <C>         <C>          <C>
Interest-earning assets:
 Loans receivable(1)...............  $150,345    $11,381     7.57%    $131,625   $10,081      7.66%   $105,794   $8,255       7.80%
 Mortgage-backed securities(5).....    90,582      5,481     6.05      107,304     7,118      6.63     119,684    7,972       6.64
 Investment securities(2)(5).......    79,604      5,236     6.64       55,615     3,624      6.52      40,316    2,164       5.37
 Other interest-earning assets.....    11,390        598     5.25        4,596       241      5.24       7,431      385       5.18
                                      -------     ------               -------    ------               -------    ------
  Total interest-earning
    assets.........................   331,921     22,746     6.85      299,140    21,064      7.04     273,225   18,776       6.87
                                                  ------                          ------                          ------
Non-interest-earning assets........    12,284                           12,566                          14,223
                                      -------                          -------                         -------
  Total assets.....................  $344,205                         $311,706                        $287,448
                                      =======                          =======                         =======

Interest-bearing liabilities:
 Savings accounts..................  $ 42,848      1,277     2.98     $ 45,724     1,440      3.15    $ 51,633     1,860       3.60
 Now and money market..............    33,639        607     1.80       32,788       642      1.96      39,270     1,155       2.94
 Certificates of deposit...........   156,216      8,620     5.52      148,122     8,246      5.57     147,707     8,068       5.46
 Borrowed funds....................    72,357      4,191     5.79       43,975     2,592      5.89       3,173       175       5.52
                                      -------     ------               -------    ------               -------    ------

  Total interest-bearing
    liabilities....................   305,060     14,695     4.82      270,609    12,920      4.77     241,783    11,258       4.66
                                                  ------                          ------                          ------
Non-interest bearing
  liabilities......................     1,546                            1,928                           3,171
                                      -------                          -------                         -------
 Total liabilities.................   306,606                          272,537                         244,954
Stockholders' equity...............    37,599                           39,169                          42,494
                                      -------                          -------                         -------
 Total liabilities and
  stockholders' equity.............  $344,205                         $311,706                        $287,448
                                      =======                          =======                         =======
Net interest income................              $ 8,051                         $ 8,144                         $ 7,518
                                                  ======                          ======                          ======
Interest rate spread(3)............                          2.03%                  2.27%                            2.21%
                                                             ====                   ====                             ====
Net yield on interest-
  earning assets(4)................                          2.42%                 2.72%                            2.75%
                                                             ====                  ====                             ====
Ratio of average interest-
  earning assets to average
  interest-bearing liabilities.....    108.81%                         110.54%                          111.00%
                                      =======                          ======                           ======
</TABLE>

- ---------------------------------
(1)      Average balances include non-performing loans.
(2)      Includes  interest-bearing deposits in other financial institutions and
         FHLB stock.
(3)      Interest-rate  spread  represents  the  difference  between the average
         yield   on   interest-earning   assets   and   the   average   cost  of
         interest-bearing liabilities.
(4)      Net yield on interest-earning  assets represents net interest income as
         a percentage of average interest-earning assets.
(5)      Includes both held to maturity and available for sale.

                                        6

<PAGE>


         The table below sets forth  certain  information  regarding  changes in
interest income and interest expense of the Bank for the periods indicated.  For
each  category  of  interest-earning  assets and  interest-bearing  liabilities,
information  is  provided  on  changes  attributable  to (i)  changes  in volume
(changes in average  volume  multiplied  by prior  rate);  (ii) changes in rates
(changes  in  rate  multiplied  by  prior  average  volume);  (iii)  changes  in
rate-volume (changes in rate multiplied by the change in average volume).

<TABLE>
<CAPTION>

                                                                       Year Ended December 31,

                                       ----------------------------------------------------------------------------------------
                                             1998         vs.         1997                  1997        vs.         1996
                                       -----------------------------------------    -------------------------------------------
                                                   Increase (Decrease)                          Increase (Decrease)
                                                        Due to                                       Due to
                                       -----------------------------------------    ------------------------------------------
                                                              Rate/                                         Rate/
                                       Volume      Rate      Volume         Net      Volume      Rate      Volume      Net
                                       ------     ------     ------        -----     ------     ------     ------     -----
                                                                          (In Thousands)
<S>                                 <C>         <C>          <C>        <C>       <C>        <C>        <C>           <C>
Interest income:
 Loans receivable................    $ 1,434     $ (117)      $ (17)     $ 1,300   $2,016     $(152)     $ (38)       $1,826
 Mortgage-backed securities......     (1,109)      (625)         97       (1,637)    (825)      (33)         4           (854)
 Investment securities...........      1,453        149          60        1,662      821       463        176         1,460
 Other interest-earning assets...        569        (63)       (149)         357     (147)        5         (2)          (144)
                                      ------      -----       -----       ------    -----      ----       ----         -----
  Total interest-earning assets..      2,347       (656)       (  9)       1,682    1,865       283        140         2,288
                                      ------      -----       -----       ------    -----      ----       ----         -----

Interest expense:
 Savings accounts................        (91)       (77)          5         (163)    (213)     (234)        27          (420)
 Now and money market............         17        (51)         (1)         (35)    (191)     (386)        64          (513)
 Certificates of deposit.........        450        (72)         (4)         374       23       155          -           178
 Borrowed funds..................      1,774       (104)        (71)       1,599    2,250        12        155         2,417
                                      ------      -----       -----       ------    -----      ----       ----         -----
   Total interest-bearing
    liabilities..................      2,150       (304)        (71)       1,775    1,869      (453)       246         1,662
                                      ------      -----       -----       ------    -----      ----       ----         -----
Net change in net interest
  income.........................    $   197     $ (352)      $  62      $   (93)  $   (4)    $ 736      $(106)        $ 626
                                      ======      =====        =====      ======    =====      ====       ====         =====
</TABLE>


Comparison of Operating Results for the Years Ended December 31, 1998 and 1997

         General. Net income decreased by $108,000, or 5.84% to $1.7 million for
the year ended  December 31, 1998 from $1.9 million for the year ended  December
31, 1997.

         The  decrease  in  earnings  for the year was due in part to the  costs
associated with terminating a merger agreement with Skylands Community Bank, the
expense  incurred  due to the  immediate  vesting of stock  awards to a deceased
director  during the fourth quarter of fiscal 1998, and an increase in losses on
foreclosed real estate, offset somewhat by a decrease in taxes.

         Interest Income.  Interest income  increased $1.7 million,  or 7.99% to
$22.7  million for the year ended  December 31, 1998 from $21.1  million for the
year ended  December 31, 1997.  The increase was  primarily  due to increases of
$18.7 million,  $24.0 million and $6.8 million in the average  balance of loans,
investment  securities,  both held to maturity and  available for sale and other
interest  earning assets,  respectively,  offset somewhat by a decrease of $16.7
million in mortgage-backed  securities,  both held to maturity and available for
sale.  Also, the average yield on all interest  earning  assets  decreased by 19
basis points (100 basis points equals 1%) to 6.85%.


                                      7

<PAGE>


         Interest  Expense.  Interest  expense  increased  $1.8 million to $14.7
million for the year ended  December  31,  1998 from $12.9  million for the year
ended December 31, 1997.  This was due to an increase in the average  balance of
borrowed  funds of $28.4  million and an increase of $6.1 million in the average
balance  of  deposits  coupled  with an  increase  in the  average  rate paid on
interest-bearing liabilities of 5 basis points to 4.82%.

         Net Interest Income.  Net interest income decreased by $93,000 or 1.14%
for the year ended  December 31, 1998 as compared to the year ended December 31,
1997. The increase was due to the reasons noted above.

         Provision for Losses on Loans. The Bank maintains an allowance for loan
losses based upon management's  periodic  evaluation of known and inherent risks
in the loan portfolio, the Bank's past loss experience,  adverse situations that
may  affect  the  borrowers'  ability  to repay  loans,  estimated  value of the
underlying collateral and current and expected market conditions.  The provision
for loan  losses  decreased  $79,000  or 32.86% to  $161,000  for the year ended
December 31, 1998 from $240,000 for the year ended December 31, 1997,  primarily
due to a decrease in the Bank's  non-performing  loans. While the Bank maintains
its allowance for losses at a level which it considers to be adequate, there can
be no assurance that further  additions will not be made to the loss  allowances
and that such losses will not exceed the estimated amounts.

         Non-Interest Income.  Non-interest income decreased by $24,000 or 5.66%
to $403,000 at December  31, 1998 from  $428,000 at December 31, 1997. A gain of
$125,000 was recorded on the sale of the Bank's  Frenchtown  office  building in
1997.  The Frenchtown  branch was closed in 1996, and the related  deposits were
transferred to the Bank's other  Hunterdon  County  offices.  This was offset by
$47,000 of gains recorded in 1998 on the sales of investment and mortgage-backed
securities and an $81,000 increase in service fee income.

         Non-Interest Expense. Non-interest expense increased $299,000, or 5.53%
to $5.7  million  at  December  31,  1998 from $5.4  million  for the year ended
December  31,  1997.  This  increase  was due to the  recording  of  $106,000 of
expenses  connected with the terminated merger agreement with Skylands Community
Bank and  $140,000 of expense for the  immediate  vesting of stock  awards for a
director  who  died  during  the  fourth  quarter  of  1998.  Exclusive  of  the
aforementioned items, non-interest expense increased $53,000, or 0.98%.

         Income Tax Expense.  Income tax expense decreased $229,000 or 21.31% to
$844,000  for the year ended  December  31, 1998 from $1.1  million for the year
ended  December 31, 1997.  This increase was due to a decrease in pre-tax income
of $337,000 and an increase in investments in assets that are taxed at a reduced
federal income tax rate.

Comparison of Operating Results for Years Ended December 31, 1997 and 1996

         General.  Net  income  increased  by $1.2  million,  or  203.8% to $1.9
million for the year ended  December  31, 1997 from  $611,000 for the year ended
December 31, 1996.

         The  increase  in  earnings  for the  year  was due in part to the $1.2
million  charge in the third quarter of 1996  connected  with a one time special
assessment from the Savings Association  Insurance Fund ("SAIF").  This one time
assessment  was the result of  legislation  that was  effective on September 30,
1996 for the purpose of recapitalizing  the SAIF. Other factors for the increase
in earnings

                                        8

<PAGE>


were an increase of $569,000 in net interest income after the provision for loan
losses,  a  decrease  of $62,000 in the loss on  foreclosed  real  estate and an
additional decrease of $270,000 in deposit insurance premiums offset somewhat by
increases  in the  provision  for income taxes of  $687,000,  and  miscellaneous
expense of $184,000.

         Interest Income.  Interest income  increased $2.3 million,  or 12.2% to
$21.1  million for the year ended  December 31, 1997 from $18.6  million for the
year ended  December 31, 1996.  The increase was  primarily  due to increases of
$25.8 million and $15.3 million in the average  balances of loans and investment
securities, respectively, offset somewhat by decreases of $12.4 million and $2.8
million in the average balances of mortgage-backed securities and other interest
earnings assets,  respectively.  Also, the average yield on all interest earning
assets  increased  by 17 basis points to 7.04%.  In addition,  the payoff of two
problem loans resulted in the recording of  approximately  of $170,000 of income
previously reserved for.

         Interest  Expense.  Interest  expense  increased  $1.7 million to $12.9
million for the year ended  December  31,  1997 from $11.3  million for the year
ended December 31, 1996.  This was due to an increase in the average  balance of
borrowed  funds of $40.8  million  coupled  with an increase in the average rate
paid on  interest-bearing  liabilities  of 11 basis  points to 4.77%  partially,
offset by a decrease  in the  average  balance of  interest-bearing  deposits of
$12.0 million.

         Net Interest Income. Net interest income increased by $626,000, or 8.3%
for the year ended  December 31, 1997 as compared to the year ended December 31,
1996. The increase was due to the reasons noted above.

         Provision for Losses on Loans. The Bank maintains an allowance for loan
losses based upon management's  periodic  evaluation of known and inherent risks
in the loan portfolio, the Bank's past loss experience,  adverse situations that
may  affect  the  borrowers'  ability  to repay  loans,  estimated  value of the
underlying collateral and current and expected market conditions.  The provision
for loan  losses  increased  $57,000  or 31.2% to  $240,000  for the year  ended
December 31, 1997 from $183,000 for the year ended December 31, 1996,  primarily
due to the increase in the loan  portfolio.  The  allowance  for loan losses was
$1.2 million at December 31, 1997.  While the Bank  maintains  its allowance for
losses at a level which it considers  to be adequate,  there can be no assurance
that further  additions  will not be made to the loss  allowances  and that such
losses will not exceed the estimated amounts.

         Non-Interest Income.  Non-interest income increased by $19,000, or 4.7%
to $428,000 at December  31, 1997 from  $409,000 at December 31, 1996. A gain of
$125,000 was recorded on the sale of the Bank's  Frenchtown  office  building in
1997.  The Frenchtown  branch was closed in 1996, and the related  deposits were
transferred to the Bank's other Hunterdon County offices.  This offset a gain of
$138,000  recorded in 1996 on the sale of the deposits of the Bank's Mount Holly
office to an unaffiliated financial institution.

         Non-Interest  Expense.  Non-interest expense decreased $1.3 million, or
19.9% to $5.4  million at December 31, 1997 from $6.7 million for the year ended
December 31, 1996. This decrease was primarily due to the $1.2 million charge in
the third quarter of 1996 connected with a one time special  assessment from the
Savings  Association  Insurance Fund ("SAIF").  This one time assessment was the
result of  legislation  that was effective on September 30, 1996 for the purpose
of  recapitalizing  the SAIF.  Other  factors for the  decrease in  non-interest
expense were the additional decrease in deposit insurance

                                        9

<PAGE>


premiums  of  $270,000,  a decrease  of $62,000 in the loss on  foreclosed  real
estate offset somewhat by an increase of $184,000 in miscellaneous expense.

         The decrease on the loss on foreclosed real estate was primarily due to
a gain of $11,000 being recorded on the sales of a foreclosed properties for the
year  ended  December  31,  1997,  compared  to a loss of $28,000 on the sale of
foreclosed  properties  for the year  ended  December  31,  1996.  Miscellaneous
expense increased by $184,000 due in most part to the expense connected with the
director's management stock bonus plan, which increased to $139,000 in 1997 from
$39,000 for 1996 due to a full year of vesting,  an increase in legal expense of
$50,000 and a loss of $19,000 on the sale of the Bank's Mount Holly office.  The
deposits of this branch were sold in 1996.

         Income Tax Expense.  Income tax expense increased $687,000,  or $178.2%
to $1.1 million for the year ended  December 31, 1997 from $385,000 for the year
ended December 31, 1996.  This increase was due to an increase in pre-tax income
of $1.9 million.

Risk Management

         In an effort  to reduce  interest  rate  risk and  protect  it from the
negative effect of rapid increases and decreases in interest rates, the Bank has
instituted certain asset and liability management measures including emphasizing
the origination of three, five and ten year  adjustable-rate  mortgage loans and
investing excess funds in short- and medium-term  mortgage-backed and investment
securities.  The Bank retains an asset/liability  consultant,  FinPro,  Inc., to
assist it in  analyzing  its asset  liability  position.  With the  consultant's
assistance,  the Bank undertakes a quarterly  extensive study of various trends,
conducts   separate   deposit   and  asset   analyses   and   prepares   various
asset/liability  tables including  contractual  interest rate gap, interest rate
gap with prepayment  assumptions,  margin/spread  and duration tables.  Interest
rate gap analysis  measures the difference  between amounts of  interest-earning
assets and interest-bearing  liabilities which either reprice or mature within a
given period of times and their sensitivity to changing interest rates.

         The Bank, like many other thrift  institutions,  is exposed to interest
rate risk as a result of the  difference  in the  maturity  of  interest-bearing
liabilities  and  interest-earning  assets and the volatility of interest rates.
Most deposit  accounts react more quickly to market interest rate movements than
do the existing mortgage loans because of the deposit accounts' shorter terms to
maturity;  sharp decreases in interest rates would typically increase the Bank's
earnings.  Conversely,  this same mismatch will generally  adversely  affect the
Bank's  earnings  during  periods of increasing  interest  rates.  The extent of
movement of interest rates is an uncertainty  that could have a negative  impact
on the earnings of the Bank.

         Volatility  in  interest  rates can also  result in  disintermediation,
which is the flow of funds away from savings institutions (such as the Bank) and
into other  investments,  such as U.S.  Government and corporate  securities and
other investment vehicles.  Because of the absence of federal insurance premiums
and reserve  requirements,  such investments may pay higher rates of return than
investment vehicles offered by savings institutions.

         In order to  encourage  monitor  its  interest  rate risk,  the Company
utilizes the services of an outside  consultant to calculate the  sensitivity of
its net  portfolio  value  ("NPV")  to  changes in  interest  rates.  NPV is the
difference between incoming and outgoing discounted cash flows from assets,

                                       10

<PAGE>

liabilities,  and off-balance sheet contracts.  The Company's interest rate risk
("IRR") is  measured  as the change to its NPV as a result of  hypothetical  100
basis point ("bp") changes in market interest rates.

<TABLE>
<CAPTION>


                                          Net Portfolio Equity Value                       NPV as % of PV of Assets
                               -----------------------------------------------------   ---------------------------------
       Change in
     Interest Rates                               $ Change
    in Basis Points                               in Market               % Change
      (Rate Shock)              Amount             Value(1)               From Base    NPV Ratio(2)          Changes(3)
    ---------------            --------           ----------             -----------   ------------         ------------
                             (Dollars in Thousands)

       <S>                     <C>                 <C>                    <C>          <C>                     <C>
          300                    29,875              (12,238)                (29)        9.04%                   (287)bp

          200                    34,118               (7,995)                (19)       10.08%                   (183)bp

          100                    38,197               (3,916)                 (9)       11.04%                    (87)bp

           0                     42,113                   --                  --        11.91%                        --

         (100)                   45,866                3,753                   9        12.71%                     80 bp

         (200)                   49,454                7,341                  17        13.44%                    153 bp

         (300)                   52,879               10,766                  26        14.11%                    220 bp

</TABLE>
- -------------------------------------------------------
(1)      Represents  the  increase  (decrease)  of  the  estimated  NPV  at  the
         indicated  change in interest  rates  compared  to the NPV  assuming no
         change in interest rates.
(2)      Calculated  as the  estimated NPV divided by the present value of total
         assets.  The  Company's  PV is the  estimated  present  value  of total
         assets.
(3)      Calculated  as the increase  (decrease)  of the NPV ratio  assuming the
         indicated  change  in  interest  rates  over the  estimated  NPV  ratio
         assuming no change in interest rates.

         Certain  assumptions  utilized by the Company in assessing its interest
rate risk were  employed in preparing  the  previous  table.  These  assumptions
related to interest rates, loan prepayment rates, core deposit duration, and the
market values of certain assets under the various  interest rate  scenarios.  It
was also assumed that  delinquency  rates will not change as a result of changes
in interest rates although there can be no assurance that this will be the case.
The calculation  methodology used by the Company has certain  shortcomings which
include,  among  others,  that the repricing of both loans and deposits is often
discretionary  and under the control of the Bank's  customers.  Even if interest
rates  change in the  designated  amounts,  there can be no  assurance  that the
Company's assets and liabilities would perform as projected.

         Generally,  net interest income should  decrease with an  instantaneous
100 basis point  increase in interest  rates while net  interest  income  should
increase  with  instantaneous  declines in  interest  rates.  Generally,  during
periods of increasing interest rates, the Company's  liabilities are expected to
reprice faster than its assets, causing a decline in the Company's interest rate
spread.  This would result from an increase in the Company's  cost of funds that
would not be immediately offset by an increase in its

                                       11

<PAGE>

yield on earning assets.  An increase in the cost of funds without an equivalent
increase  in the yield on  interest-earning  assets  would  tend to  reduce  net
interest income.

Liquidity and Capital Resources

         The Bank is required under applicable  federal  regulations to maintain
specified levels of "liquid" investments in qualifying types of U.S. Government,
federal agency and other  investments.  OTS  regulations  require that a savings
association  maintain  liquid  assets of not less than 4% of its  average  daily
balance of net withdrawable  deposit accounts and borrowings payable in one year
or less. At December 31, 1998, the Bank's liquidity was in excess of the minimum
requirement.   The  Bank   adjusts   liquidity  as   appropriate   to  meet  its
asset/liability objectives.

         The Bank's  primary  sources of funds are  deposits,  amortization  and
prepayment  of loans and  mortgage-backed  securities,  maturities of investment
securities and funds provided from  operations.  While scheduled loan repayments
are a  relatively  predictable  source  of  funds,  deposit  flows  and loan and
mortgage-backed  security  prepayments are  significantly  influenced by general
interest-rates,  economic  conditions  and  competition.  In addition,  the Bank
invests  excess  funds in overnight  deposits  which  provide  liquidity to meet
lending requirements.

         The Bank's most liquid asset is cash,  which  includes  investments  in
highly liquid short-term investments. The level of these assets are dependent on
the  Bank's  operating,  financing  and  investing  activities  during any given
period.  At December 31, 1998, cash and cash equivalents  totaled $33.4 million.
The Bank has other sources of liquidity if a need for  additional  funds arises.
Another source of liquidity is the repayment and  prepayment of  mortgage-backed
and investment  securities.  Additional  sources of funds include the ability to
utilize  FHLB  of  New  York   advances  and  the  ability  to  borrow   against
mortgage-backed and investment  securities.  At December 31, 1998 the Bank had a
$9.0 million repurchase agreement with a rate of 5.82%. The repurchase agreement
matures in December 1999 and is callable quarterly on interest payment dates. As
of March 6, 1999, the borrowing was still in place. The repurchase agreement was
used to fund the sale of the Mount  Holly  branch  deposits  which  were sold in
December 1996. In an effort to increase earnings,  reduce the Company's interest
rate  sensitivity,  and to better match its interest rate position,  in November
1998, the Company entered into a financial  transaction whereby it purchased two
fixed  rate  agency  securities  at an average  rate of 6.17%,  with terms of 15
years,  and each is callable after one year. The funds for the purchase of these
securities came from a Federal Home Loan Bank of New York  convertible  advance.
The borrowing has a rate of 4.93% and matures November 19, 2003, but is callable
quarterly on interest payment dates starting  November 19, 2001. At December 31,
1998,  the Bank had a 30-day $9.5 million  repurchase  agreement  with a rate of
5.29% and maturing on January 14, 1999. (This repurchase agreement  subsequently
rolled over in January 1999,  at a rate of 4.95%.  In February,  the  repurchase
agreement was paid down to $9.0 million and the rate became 4.92%.) On March 10,
1998,  the Bank took  advantage of low interest rates to increase its borrowings
to fund  investing  and lending  activities,  and to allow for the  maturing and
withdrawal of high yielding savings  deposits,  to borrow $25.0 million from the
Federal  Home Loan  Bank of New York.  This  convertible  advance  has a rate of
5.35%,  with a maturity date of March 11, 2008. On March 12, 2001, and quarterly
thereafter,  the  Federal  Home Loan Bank of New York has the right to call this
advance.

         The Bank's cash flows are comprised of three  primary  classifications:
cash  flows  from  operating  activities,  investing  activities  and  financing
activities.  Cash flows from operating  activities,  consisting primarily of net
income adjusted for depreciation,  amortization and provisions for loan and real
estate

                                       12

<PAGE>

owned  losses,  were $3.0,  $3.4  million  and $1.6  million for the years ended
December 31, 1998, 1997 and 1996,  respectively.  Net cash provided by (used in)
investing  activities,   which  consisted  primarily  of  disbursement  of  loan
originations, loan purchases,  mortgage-backed security purchases and investment
security purchases, offset by principal collections on loans and mortgage-backed
securities and proceeds from the maturities of investment securities,  were $3.9
million,  $(29.5)  million and $(37.2)  million for fiscal 1998,  1997 and 1996,
respectively.  Net cash  provided by (used in) financing  activities  consisting
primarily  of proceeds  from stock  subscriptions,  net  activity in deposit and
escrow  accounts,  and  activity in  borrowed  funds were $19.7  million,  $22.5
million and $(7.5) million for the years ended December 31, 1998, 1997 and 1996,
respectively.

         Operating  activities in 1998 provided $3.0 million in cash due in most
part to income of $1.7 million  adjusted for $180,000 in the  provision for loan
and real estate owned losses,  $361,000 of goodwill amortization and $352,000 in
the amortization of deferred fees, premiums and discounts.  Investing activities
in 1998  provided  funds of $3.9 million due to  maturities of $52.0 million and
$5.0 million of investment securities held to maturity and investment securities
available for sale, respectively, repayments of $29.4 million of mortgage backed
securities  held to maturity,  $6.6  million of  repayments  of  mortgage-backed
securities  available  for sale and $8.4  million in  proceeds  from the sale of
mortgage-backed  securities  available for sale, offset somewhat by purchases of
$45.9  million,  $37.6  million  and  $15.0  million  in  investment  securities
available for sale,  investment  securities held to maturity and mortgage-backed
securities  available  for  sale,  respectively.  Financing  activities  in 1998
provided  $19.7  million  primarily  due to an increase of $50.0 million in long
term  borrowed  funds  and a net  change of $13.0  million  in  deposits  offset
somewhat by a decrease of $40.2 million in short term borrowings.

         Operating  activities in 1997  provided $3.4 million in cash  primarily
due to income of $1.9 million adjusted for $149,000 in depreciation, $367,000 in
the  provision  for loan and real estate  owned  losses and $361,000 of goodwill
amortization.  Investing  activities  in 1997 used  $29.5  million  due to $16.0
million,  $14.0 million and $15.1 million in purchases of investment  securities
held to maturity,  mortgage-backed  securities  available  for sale,  and loans,
respectively,  and the  $15.0  million  increase  in  loans  receivable,  offset
somewhat  by  $21.4  million  from  principal   collections  on  mortgage-backed
securities  held to maturity and $9.3  million  from the maturity of  investment
securities held to maturity. Financing activities in 1997 provided $22.5 million
due to a $1.8 million change in deposits and $25.1 million  increase in borrowed
funds offset  somewhat by $1.7 million and $2.4  million for the  repurchase  of
stock for the MSBP program and stock repurchase program, respectively.

         Operating  activities in 1996  provided $1.6 million in cash  primarily
due to net income of $611,000 adjusted for $153,000 in depreciation,  a $183,000
provision  for  loan  and  real  estate  owned  losses,   $361,000  of  goodwill
amortization.  Investing  activities  in 1996 used  $37.2  million  due to $16.1
million  and $32.3  million  in  purchases  of  mortgage-backed  and  investment
securities,  respectively,  and a $21.3  million  increase in loans  receivable,
$11.0 million from the maturity of investment  securities held to maturity,  and
$21.5 million from principle  collections on mortgage-backed  securities held to
maturity.  Financing activities used $7.8 million due to a $7.5 million decrease
in deposits, a $19.7 million refunding of oversubscribed deposits related to the
initial public offering completed in January 1996, $9.1 million used to fund the
sale of the  deposits  of the  Mount  Holly  branch,  and $3.3  million  for the
repurchase of common stock,  offset somewhat by an increase in borrowed funds of
$33.6 million.

         The Bank  anticipates  that it will have sufficient  funds available to
meet its current  commitments.  As of December 31,  1998,  the Bank had mortgage
commitments  to fund loans of $5.1 million.  Also,  at December 31, 1998,  there
were commitments on unused lines of credit relating to home equity loans of $4.6
million.  Certificates  of  deposit  scheduled  to mature in one year or less at
December 31, 1998

                                       13

<PAGE>



totaled $125.7 million.  Based on historical  deposit  withdrawals and outflows,
and on internal  monthly  deposit  reports  monitored by management,  management
believes  that a majority  of such  deposits  will  remain  with the Bank.  As a
result, no adverse liquidity effects are expected.

         At December 31, 1998,  the Bank exceeded  each of the three  regulatory
capital requirements on a fully phased-in basis. See Note 11 to the Consolidated
Financial Statements.

Year 2000 Readiness

         The following  discussion of the  implications of the Year 2000 problem
for  the  Company,   contains  numerous  forward  looking  statements  based  on
inherently uncertain information.  The cost of the project and the date on which
the Company plans to complete the internal Year 2000  modifications are based on
management's  assumptions of future events including the continued  availability
of internal and external resources, third party modifications and other factors.
However,  there can be no guarantee that these  statements  will be achieved and
actual results could differ.  Moreover,  although management believes it will be
able to make the necessary  modifications in advance,  there can be no guarantee
that failure to modify the systems would not have a material  adverse  effect on
the Company.

         During fiscal 1998, the Bank adopted a Year 2000  Compliance  Plan (the
"Plan") and established a Year 2000 Compliance Committee (the "Committee").  The
objectives  of the  Plan  and the  Committee  are to  prepare  the  Bank for the
millennium.  As recommended by the Federal  Financial  Institutions  Examination
Council,  the Plan  encompasses  the following  phases:  Awareness,  Assessment,
Renovation, Validation and Implementation.  These phases will enable the Bank to
identify risks,  develop an action plan,  perform  adequate testing and complete
certification  that its processing  systems will be Year 2000 ready. The Bank is
currently in Phase 3,  Renovation,  (which includes code  enhancements,  program
changes,  hardware and software  upgrades,  system  replacements and third party
vendor  monitoring)  and  Phase  4,  Validation,   (which  includes  testing  of
incremental   changes  to  hardware  and  software,   testing  connections  with
third-party vendors and establishing controls to ensure timely completion of all
hardware and software prior to final implementation). Prioritization of the most
critical  applications  has been  addressed,  along with  contract  and  service
agreements.  The  primary  operating  software  for  the  Bank is  obtained  and
maintained by an external  provider of software (the "External  Provider").  The
Bank has maintained ongoing contact with this vendor so that modification of the
software is a top priority and is expected to be  accomplished,  though there is
no  assurance,  by March 31, 1999.  The Bank has  contacted  all other  material
vendors and suppliers  regarding their Year 2000 readiness.  Each of these third
parties has delivered  written assurance to the Bank that they expect to be Year
2000 compliant prior to the Year 2000. Due to the  announcement of the Company's
potential  acquisition by HUBCO,  the Renovation and Valuation  phases  targeted
completion  dates  have  been  changed  to  April  30,  1999  and May 31,  1999,
respectively.  The Implementation phase is to certify that systems are Year 2000
ready,  along with  assurances  that any new  systems are  compliant  on a going
forward basis. The implementation  phase is targeted for completion by September
30, 1999.

         The Bank  expects to incur  consulting  and other  expenses  related to
testing and enhancements to prepare the systems for the Year 2000. The Bank does
not  anticipate  that the related  costs will be material in any single year. In
total,  the  Bank  estimates  that  it's  cost for  compliance  will  amount  to
approximately $100,000 over the two year period from 1998 - 1999. As of December
31, 1998 approximately  $65,000 of these costs have been incurred.  No assurance
can be given that the Year 2000 Compliance  Plan will be completed  successfully
by the Year 2000, in which event the Bank could incur significant  costs. If the
External  Provider is unable to resolve the potential  problem in time, the Bank
would  likely  experience  significant  data  processing  delays,   mistakes  or
failures.  These delays,  mistakes or failures could have a significant  adverse
impact on the financial statements of the Company.

                                       14

<PAGE>


         The Company does not  separately  track the internal costs incurred for
the Year 2000 project  because such costs are  principally  the related  payroll
costs.

         Successful  and timely  completion of the Year 2000 project is based on
management's best estimates  derived from various  assumptions of future events,
which are inherently uncertain, including the progress and results of the Bank's
External  Provider,  testing  plans,  and all  vendors,  suppliers  and customer
readiness.

         Despite the best efforts of management to address this issue,  the vast
number of external entities that have direct and indirect business relationships
with the Company, such as public utilities,  customers, vendors, payment systems
providers and other financial institutions, makes it impossible to assure that a
failure to achieve  compliance by one or more of these  entities  would not have
material adverse impact on the operations of the Company.

Impact of Inflation and Changing Prices

         The  financial  statements  of the Bank and  notes  thereto,  presented
elsewhere  herein,  have been prepared in  accordance  with  generally  accepted
accounting  principles,  which require the measurement of financial position and
operating results in terms of historical dollars without  considering the change
in the relative  purchasing  power of money over time and due to inflation.  The
impact of inflation is reflected in the increased cost of the Bank's operations.

         Unlike most industrial companies, nearly all the assets and liabilities
of the Bank are monetary.  As a result,  interest rates have a greater impact on
the Bank's  performance  than do the  effects of  general  levels of  inflation.
Interest rates do not necessary move in the same direction or to the same extent
as the price of goods and services.


                                       15

<PAGE>


                           LITTLE FALLS BANCORP, INC.
                                 AND SUBSIDIARY

                        CONSOLIDATED FINANCIAL STATEMENTS
                   (With Independent Auditor's Report Thereon)

                                December 31, 1998
            --------------------------------------------------------

                                      INDEX
                                      -----

                                                                         Page
                                                                       ---------

Management Responsibility Statement                                        17


Independent Auditors' Report                                               18


Consolidated Statements of Financial Condition
     as of December 31, 1998 and 1997                                      19


Consolidated Statements of Income
     for Each of the Years in the Three Year
     Period Ended December 31, 1998                                        20


Consolidated Statements of Comprehensive Income
     for Each of the Years in the Three Year
     Period Ended December 31, 1998                                        21


Consolidated Statements of Changes in Stockholders' Equity
     for Each of the Years in the Three Year Period Ended
     December 31, 1998                                                     22


Consolidated Statements of Cash Flows
     for Each of the Years in the Three Year Period Ended
     December 31, 1998                                                   23 - 24


Notes to Consolidated Financial Statements                               25 - 58



All  schedules  are  omitted  because  the  required  information  is either not
applicable  or not  required  or the  required  information  is  included in the
consolidated financial statements or notes thereto.

                                       16

<PAGE>


[LOGO] LITTLE FALLS
       BANCORP, INC.

       Little Falls Bancorp, Inc.
       86 Main Street
       Little Falls, NJ 07424-1493
       973-256-6100

       January 22, 1999


                      MANAGEMENT RESPONSIBILITY STATEMENT
                      -----------------------------------

Management of Little Falls Bancorp,  Inc. is responsible  for the preparation of
the  consolidated  financial  statements and all other financial  information in
this report. The consolidated  financial  statements were prepared in accordance
with generally accepted accounting principles applied on a consistent basis. All
financial  information  included  in the  report  agrees  with the  consolidated
financial  statements.  In  preparing  the  consolidated  financial  statements,
management makes informed estimates and judgments,  with consideration  given to
materiality, about the expected results of various events and transactions.

Management  maintains  a system of internal  accounting  control  that  includes
personnel  selection,  appropriate  division  of  responsibilities,  and  formal
procedures  and  policies  consistent  with high  standards  of  accounting  and
administrative  practice.  Consideration has been given to the necessary balance
between the costs of systems of accounting and internal control and the benefits
derived.

Management  reviews and modifies its systems of accounting and internal  control
in light of changes in  conditions  and  operations  as well as in  response  to
recommendations  from the independent  certified public accountants.  Management
believes  the  accounting  and  internal  control  systems  provide   reasonable
assurance that assets are safeguarded and financial information is reliable.

The Board of Directors is responsible for determining  that management  fulfills
its responsibilities in the preparation of the consolidated financial statements
and  the  control  of  operations.  The  Board  appoints  the  certified  public
accountants.  The Board  meets with  management  and the  independent  certified
public  accountants,  approves  the overall  scope of audit work and related fee
arrangements and reviews audit reports and findings.


/s/Leonard G. Romaine                      /s/Richard A. Capone
- ----------------------------------         -------------------------------------
Leonard G. Romaine                         Richard A. Capone
President                                  Chief Financial Officer and Treasurer


                                       17

<PAGE>

                          INDEPENDENT AUDITORS' REPORT
                          ----------------------------


To The Board of Directors and Stockholders
Little Falls Bancorp, Inc.
Little Falls, New Jersey



We have audited the  consolidated  statements  of financial  condition of Little
Falls Bancorp,  Inc. (the  "Company") and subsidiary as of December 31, 1998 and
1997 and the related consolidated  statements of income,  comprehensive  income,
changes  in  stockholders'  equity  and cash  flows for each of the years in the
three-year  period  ended  December  31,  1998.  These  consolidated   financial
statements   are  the   responsibility   of  the   Company's   management.   Our
responsibility  is  to  express  an  opinion  on  these  consolidated  financial
statements based on our audits.

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

In our opinion, the consolidated  financial statements referred to in the second
preceding  paragraph present fairly, in all material respects,  the consolidated
financial  position of Little Falls Bancorp,  Inc. and subsidiary as of December
31, 1998 and 1997 and the results of their operations and cash flows for each of
the years in the three-year  period ended December 31, 1998, in conformity  with
generally accepted accounting principles.



/s/Radics & Co., LLC
Pine Brook, New Jersey


January 22, 1999,  except for the last two paragraphs of Note 2, as to which the
date is January 26, 1999.


                                       18

<PAGE>


                           LITTLE FALLS BANCORP, INC.
                                 AND SUBSIDIARY
                 CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
                 ----------------------------------------------

<TABLE>
<CAPTION>

                                                                                                     December 31,

                                                                                         --------------------------------------
Assets                                                                    Notes                1998                1997
- ------                                                              ------------------   ------------------    ------------------
<S>                                                               <C>                      <C>                  <C>
Cash and due from banks                                                                     $    5,780,361      $ 2,737,709
Interest-bearing deposits in other banks                                                           612,931          550,522
Federal funds sold and securities purchased under
   agreements to resell                                                                         27,000,000        3,500,000
                                                                                            --------------       --------------


      Total cash and cash equivalents                                   1 and 17                33,393,292        6,788,231
Investment securities available for sale                             1,4, 10 and 17             39,422,602           -
Investment securities held to maturity                               1,4, 10 and 17             40,577,457       57,987,644
Mortgage-backed securities available for sale                        1,5, 10 and 17             13,971,394       13,929,048
Mortgage-backed securities held to maturity                          1,5, 10 and 17             61,373,296       90,957,446
Loans receivable                                                     1,6, 10 and 17            149,061,512      147,033,259
Premises and equipment                                                   1 and 7                 2,601,679        2,617,175
Investment in real estate                                                1 and 8                    81,281      427,317
Foreclosed real estate                                                      1                      297,000      604,219
Interest receivable                                                     1 and 17                 1,961,170    2,079,091
Federal Home Loan Bank of New York stock                                   10                    3,767,600    2,517,600
Excess of cost over assets acquired                                         1                    2,495,443    2,856,230
Other assets                                                               13                    1,613,221      725,234
                                                                                            --------------    --------------
      Total assets                                                                          $ 350,616,947       $328,522,494
                                                                                            =============     =============

Liabilities and stockholders' equity
- ------------------------------------
Liabilities
- -----------
Deposits                                                                9 and 17            $  243,048,053      $230,132,675
Borrowed money                                                          10 and 17               68,500,000        58,719,500
Accounts payable and other liabilities                                  12 and 13                1,623,438     1,375,658
                                                                                            --------------   --------------
      Total liabilities                                                                        313,171,491   290,227,833
                                                                                            --------------   --------------
Commitments                                                             16 and 17                 -                  -

Stockholders' equity                                                1,2,3,11,12 and 13
- --------------------
Preferred stock $.10 par value, 5,000,000 shares
 authorized; none issued and outstanding                                                          -                   -
Common stock $.10 par value, 10,000,000 shares
 authorized; 3,041,750 shares issued; shares outstanding
 2,477,525 (1998) and 2,607,921 (1997)                                                             304,175       304,175
Additional paid in capital                                                                      29,204,431    29,067,633
Retained earnings - substantially restricted                                                    19,517,521    18,275,517
Common stock acquired by employee
 stock ownership plan ("ESOP")                                                                  (1,936,741)   (2,106,432)
Unearned restricted Management Stock
 Bonus Plan ("MSBP") stock, at cost                                                               (855,791)   (1,329,167)
Treasury stock, at cost; 564,225 shares (1998)
 and 433,829 shares (1997)                                                                      (8,191,308)   (5,632,286)
Accumulated other comprehensive income                                                            (596,831      (284,779)
                                                                                            --------------  --------------
      Total stockholders' equity                                                                37,445,456    38,294,661
                                                                                            --------------  --------------
      Total liabilities and stockholders' equity                                            $  350,616,947  $328,522,494
                                                                                            ==============  ==============

</TABLE>

See notes to consolidated financial statements.

                                       19

<PAGE>


                           LITTLE FALLS BANCORP, INC.
                                 AND SUBSIDIARY
                        CONSOLIDATED STATEMENTS OF INCOME
                        ---------------------------------

<TABLE>
<CAPTION>


                                                                               Year Ended December 31,
                                                                -----------------------------------------------------
                                                   Notes            1998                1997                 1996
                                                 --------       -----------          -----------          -----------
<S>                                             <C>           <C>                  <C>                  <C>
Interest income:
     Loans receivable                                5          $11,380,802          $10,081,393          $ 8,255,040
     Mortgage-backed securities                                   5,481,359            7,117,907            7,972,069
     Investment securities and other
       interest-earning assets                                    5,884,145            3,864,885            2,549,230
                                                                -----------          -----------          -----------

          Total interest income                                  22,746,306           21,064,185           18,776,339
                                                                -----------          -----------          -----------
Interest expense:
     Deposits                                        8           10,504,020           10,327,779           11,082,926
     Borrowings                                                   4,190,912            2,592,479              175,324
                                                                -----------          -----------          -----------

          Total interest expense                                 14,694,932           12,920,258           11,258,250
                                                                -----------          -----------          -----------

Net interest income                                               8,051,374            8,143,927            7,518,089
Provision for loan losses                            5              161,132              240,000              182,900
                                                                -----------          -----------          -----------
Net interest income after provision for
  loan losses                                                     7,890,242            7,903,927            7,335,189
                                                                -----------          -----------          -----------
Non-interest income:
     Service fees                                                   228,722              147,818              169,678
     Other                                       4 and 5            174,774              279,877              238,893
                                                                -----------          -----------          -----------

          Total non-interest income                                 403,496              427,695              408,571
                                                                -----------          -----------          -----------
Non-interest expenses:
     Compensation and employee benefits             12            2,679,782            2,622,159            2,608,587
     Occupancy, net                                  6              290,877              295,305              334,406
     Equipment                                       6              432,893              430,366              401,510
     Deposit insurance premiums                     15              117,613              126,987            1,596,307
     Loss on foreclosed real estate                                  44,017               26,900               88,981
     Amortization of deposit premium                 1              360,787              360,787              360,783
     Other                                          12            1,776,203            1,540,603            1,356,853
                                                                -----------          -----------          -----------

          Total non-interest expenses                             5,702,172            5,403,107            6,747,427
                                                                -----------          -----------          -----------

Income before provision for income taxes                          2,591,566            2,928,515              996,333
Provision for income taxes                          13              843,850            1,072,400              385,444
                                                                -----------          -----------          -----------

Net income                                                      $ 1,747,716          $ 1,856,115          $   610,889
                                                                ===========          ===========          ===========
Net income per common share:                     1 and 14
     Basic                                                      $      0.79          $      0.78          $      0.22
                                                                ===========          ===========          ===========

     Diluted                                                    $      0.76          $      0.75          $      0.22
                                                                ===========          ===========          ===========
</TABLE>

See notes to consolidated financial statements.

                                       20
<PAGE>



                           LITTLE FALLS BANCORP, INC.
                                 AND SUBSIDIARY
                 CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
                 -----------------------------------------------

<TABLE>
<CAPTION>

                                                                                                Year Ended December 31,
                                                                                    ------------------------------------------------
                                                                                        1998               1997        1996
                                                                                    ------------       ------------    ----------
<S>                                                                                <C>                <C>                 <C>
Net income                                                                          $ 1,747,716        $ 1,856,115        $610,889
                                                                                    -----------        -----------        ---------

Other comprehensive income, net of income taxes:
     Unrealized holding gains on securities available for sale,
      net of income taxes of $134,235 and $39,938 in 1998 and 1997, respectively       (217,386)       (71,062)                   -

     Reclassification adjustment for realized gains on securities
      available for sale, net of income taxes of $16,754 in 1998                        (29,810)             -                    -
                                                                                    -----------        -----------        ---------

                                                                                       (247,196)       (71,062)                   -

     Minimum pension liability adjustment, net of income taxes
      of $36,450, $72,590 and $(10,964), respectively                                   (64,856)       129,162)              19,508
                                                                                    -----------        -----------        ---------

Other comprehensive income                                                             (312,052)      (200,224)              19,508
                                                                                    -----------        -----------         ---------
Comprehensive income                                                                $ 1,435,664        $ 1,655,891       $  630,397
                                                                                    ===========        ===========         =========

</TABLE>

See notes to consolidated financial statements.

                                       21

<PAGE>
                           LITTLE FALLS BANCORP, INC.
                                 AND SUBSIDIARY
           CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
           ----------------------------------------------------------
<TABLE>
<CAPTION>
                                                                                              Retained
Common
                                                                             Additional       Earnings -
Stock
                                                           Common             Paid in       Substantially
Acquired
                                                            Stock             Capital        Restricted          By
ESOP
                                                          ----------       ------------     -------------     --------------
<S>                                                       <C>              <C>              <C>              <C>
Balance - December 31, 1995                                $     -          $     -          $ 16,327,286      $        -
Net income                                                       -                -               610,889               -
Net proceeds from
 issuance of common stock                                    304,175         28,959,347              -                  -
Acquisition of common stock by ESOP                              -                -                  -         (2,433,400)
ESOP shares committed to be released                             -               15,452              -            162,227
Purchase of 296,570  shares of treasury stock                    -                -                  -                  -
Decrease in minimum pension
 liability, net of deferred income taxes                         -                -                  -                  -
Dividends paid                                                   -                -              (136,119)              -
                                                           ---------        -----------      ------------   -------------
Balance - December 31, 1996                                  304,175         28,974,799        16,802,056     (2,271,173)
Net income                                                       -                -             1,856,115               -
Acquisition of common stock by MSBP                              -                -                  -                  -
ESOP shares committed to be released                             -               92,834              -            164,741
Amortization of MSBP stock                                       -                -                  -                  -
Purchase of 137,259 shares of treasury stock                     -                -                  -                  -
Unrealized (loss) on securities available for sale, net          -                -                  -                  -
(Increase) in minimum pension
 liability, net of deferred income taxes                         -                -                  -                  -
Dividends paid                                                   -                -              (382,654)              -
                                                           ---------        -----------      ------------   -------------
Balance - December 31, 1997                                  304,175         29,067,633        18,275,517     (2,106,432)
Net income                                                       -                -             1,747,716               -
 ended December 31, 1998
ESOP shares committed to be released                             -              136,798              -            169,691
Amortization of MSBP stock                                       -                -                  -                  -
Purchase of 130,396 shares of treasury stock                     -                -                  -                  -
Unrealized (loss) on securities available for sale, net          -                -                  -                  -
(Increase) in minimum pension
 liability, net of deferred income taxes                         -                -                  -                  -
Dividends paid                                                   -                -              (505,712)              -
                                                           ---------        -----------      ------------   -------------
Balance - December 31, 1998                                $ 304,175        $29,204,431      $ 19,517,521     $(1,936,741)
                                                           =========        ===========      ============   =============
</TABLE>
                                       22
- -----------------2nd half of table follows--------------------------------------


<PAGE>

- -----------------2nd half of table below----------------------------------------
<TABLE>
<CAPTION>


                                                           Unearned                          Accumulated
                                                          Restricted                            Other
                                                             MSBP            Treasury       Comprehensive
                                                             Stock             Stock            Income              Total
                                                          ----------       ------------     -------------      -------------
<S>                                                       <C>              <C>              <C>              <C>
Balance - December 31, 1995                                $     -          $     -          $   (104,063)     $  16,223,223
Net income                                                       -                -                  -               610,889
Net proceeds from issuance of common stock
 issuance of common stock                                        -                -                  -            29,263,522
Acquisition of common stock by ESOP                              -                -                  -            (2,433,400)
ESOP shares committed to be released                             -                -                  -               177,679
Purchase of 296,570  shares of treasury stock                    -           (3,277,004)             -
(3,277,004)
Decrease in minimum pension
 liability, net of deferred income taxes                         -                  -              19,508             19,508
Dividends paid                                                   -                  -                -              (136,119)
                                                           ---------        -----------      ------------       -------------
Balance - December 31, 1996                                      -           (3,277,004)          (84,555)        40,448,298
Net income                                                       -                 -                 -             1,856,115
Acquisition of common stock by MSBP                       (1,600,268)              -                 -            (1,600,268)
ESOP shares committed to be released                             -                 -                 -               257,575
Amortization of MSBP stock                                   271,101               -                 -               271,101
Purchase of 137,259 shares of treasury stock                     -           (2,355,282)             -            (2,355,282)
Unrealized (loss) on securities available for sale, net          -                -               (71,062)           (71,062)
(Increase) in minimum pension
 liability, net of deferred income taxes                         -                -              (129,162)          (129,162)
Dividends paid                                                   -                -                  -              (382,654)
                                                           ---------        -----------      ------------       -------------
Balance - December 31, 1997                               (1,329,167)        (5,632,286)         (284,779)        38,294,661
Net income ended December 31, 1998                               -                -                  -             1,747,716
ESOP shares committed to be released                             -                -                  -               306,489
Amortization of MSBP stock                                   473,376              -                  -               473,376
Purchase of 130,396 shares of treasury stock                     -           (2,559,022)             -            (2,559,022)
Unrealized (loss) on securities available for sale, net          -                -              (247,196)          (247,196)
(Increase) in minimum pension
 liability, net of deferred income taxes                         -                -               (64,856)           (64,856)
Dividends paid                                                   -                -                  -              (505,712)
                                                           ---------        -----------      ------------       -------------
Balance - December 31, 1998                                $(855,791)       $(8,191,308)     $   (596,831)    $  37,445,456
                                                           =========        ===========      ============       =============
</TABLE>
See notes to consolidated financial statements.

                                       22

<PAGE>


                           LITTLE FALLS BANCORP, INC.
                                 AND SUBSIDIARY
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                      -------------------------------------

<TABLE>
<CAPTION>

                                                                                              Year Ended December 31,

                                                                                --------------------------------------------------
                                                                                   1998               1997               1996
                                                                                ------------      -------------        -----------
<S>                                                                            <C>                <C>                   <C>
<C>
Cash flows from operating activities:
   Net income                                                                   $ 1,747,716        $ 1,856,115          $610,889
   Adjustments  to  reconcile  net  income  to net cash  provided  by  operating
    activities:
       Depreciation                                                                 131,395            149,187           153,207
       Provision for loan and real estate owned losses                              180,000            367,356           182,900
       Amortization of intangibles                                                  360,787            360,787           360,783
       Amortization of deferred fees, premiums and discounts, net                   352,432            117,732            40,903
       Gain on sales of investment securities available for sale                    (16,654)                 -                 -
       Gain on sales of mortgage-backed seucrities available for sale               (29,910)                 -                 -
       Gain on sale of branch                                                          -                  -             (138,320)
       Gain on sale of investment in real estate                                    (37,911)          (106,318)              -
       Loss (gain) on sale of foreclosed real estate                                 19,875            (11,086)           28,418
       Deferred income taxes                                                       (148,250)           (35,527)         (243,005)
       Decrease (increase) in interest receivable                                   117,921           (343,800)          (17,942)
       (Increase) decrease in other assets                                         (566,063)           366,147            (2,447)
       (Decrease) increase in interest payable                                      (54,160)            92,789           180,501
       Increase in accounts payable and other liabilities                           127,036             55,364           256,012
       ESOP shares committed to be released                                         306,489            257,575           177,679
       Amortization of MSBP cost                                                    501,237            271,101               -
                                                                                -----------        -----------           ---------

         Net cash provided by operating activities                                2,991,940          3,397,422         1,589,578
                                                                                -----------        -----------         ---------

Cash flows from investing activities:
   Purchases of:
       Investment securities available for sale                                 (45,929,794)              -                  -
       Investment securiites held to maturity                                   (37,583,247)       (15,977,500)     (32,347,937)
       Mortgage-backed seucriites available for sale                            (15,035,553)       (14,048,125)              -
       Mortgage-backed securities held to maturity                                     -                  -         (16,073,205)
       Loans                                                                           -           (15,096,510)              -
       Premises and equipment                                                      (112,479)          (102,193)        (159,246)
       Federal Home Loan Bank of New York stock                                  (1,250,000)          (441,900)        (680,500)
   Proceeds from maturities of and repayments on:
       Investment securities available for sale                                   5,000,000                 -                  -
       Investment securities held to maturity                                    52,000,000          9,342,000        11,000,000
       Mortgage-backed securities available for sale                              6,615,242                 -                   -
       Mortgage-backed securities held to maturity                               29,375,738         21,444,380        21,500,221
   Proceeds from sales of:
       Investment securities available for sale                                   1,028,100                 -                  -
       Investment securities held to maturity                                     3,000,000                 -                  -
       Mortgage-backed securities available for sale                              8,352,991                 -                  -
       Investment in real estate                                                    380,527               42,125               -
       Foreclosed real estate                                                       268,476            394,486           849,629
   Net (increase) in loans receivable                                            (2,187,526)       (15,023,967)      (21,265,657)
                                                                                -----------        -----------         ---------

         Net cash provided by (used in) investing activities                      3,922,475        (29,467,204)      (37,176,695)
                                                                                -----------        -----------         ---------
</TABLE>

See notes to consolidated financial statements.


                                       23


<PAGE>

                           LITTLE FALLS BANCORP, INC.
                                 AND SUBSIDIARY
                      CONSOLIDATED STATEMENT OF CASH FLOWS
                      ------------------------------------

<TABLE>
<CAPTION>

                                                                                      Year Ended December 31,
                                                                        ---------------------------------------------------
                                                                             1998               1997               1996
                                                                        -------------      -------------      -------------
<S>                                                                    <C>                <C>               <C>
Cash flows from financing activities:
     Net increase (decrease) in deposits                                 $12,974,880        $ 1,814,156       $(7,464,225)
     Decrease in advances from borrowers for taxes                              -                  -             (701,773)
     (Refunds of) proceeds from stock subscriptions                             -                  -           19,706,653)
     Net change in short-term borrowings                                 (40,219,500)        10,096,000        24,623,500
     Proceeds of long-term borrowings                                     50,000,000         15,000,000         9,000,000
     Costs of issuance of common stock                                          -                  -             (731,348)
     Dividends paid                                                         (505,712)          (382,654)         (136,119)
     Cash paid in connection with branch sales                                  -                  -           (9,064,385)
     Cost of MSBP shares                                                        -            (1,688,171)             -
     Treasury stock acquired                                              (2,559,022)        (2,355,282)       (3,277,004)
                                                                         -----------        -----------       -----------
           Net cash provided by (used in) financing activities            19,690,646         22,484,049        (7,458,007)
                                                                         -----------        -----------       -----------
Increase (decrease) in cash and cash equivalents                          26,605,061         (3,585,733)      (43,045,124)
Cash and cash equivalents - beginning                                      6,788,231         10,373,964        53,419,088
                                                                         -----------        -----------       -----------
Cash and cash equivalents - ending                                       $33,393,292        $ 6,788,231       $10,373,964
                                                                         ===========        ===========       ===========

Supplemental disclosures:
     Cash paid during the period for:
         Interest                                                        $14,749,082        $12,827,469       $11,077,749
                                                                         ===========        ===========       ===========
         Income taxes, net of refunds                                    $ 1,305,745        $   957,808       $   410,701
                                                                         ===========        ===========       ===========
     Unrealized loss on securities available
      for sale, net of deferred income taxes                             $   247,196        $    71,062       $      -
                                                                         ===========        ===========       ===========
     Loans to facilitate sales of investment in real estate              $      -           $   215,000       $      -
                                                                         ===========        ===========       ===========
     Loans receivable transferred to foreclosed real estate              $      -           $   157,818       $   406,379
                                                                         ===========        ===========       ===========
     Loans to facilitate sales of foreclosed real estate                 $      -           $      -          $   172,000
                                                                         ===========        ===========       ===========
     Increase (decrease) in minimum
      pension liability, net of deferred income taxes                    $    64,856        $   129,162       $   (19,508)
                                                                         ===========        ===========       ===========
     Property transferred to investment in real estate                   $      -           $     9,629       $   145,478
                                                                         ===========        ===========       ===========
     Issuance of common stock:
         Deposits used for stock purchases                               $      -           $      -          $ 2,859,458
         Stock subscriptions used for stock purchases                           -                  -           25,124,642
         Deferred costs                                                         -                  -             (422,630)
                                                                         -----------        -----------       -----------
                                                                         $      -           $      -          $27,561,470
     Reduction in MSBP liability in connection with purchase
         of MSBP shares                                                  $      -           $   (87,903)      $      -
                                                                         ===========        ===========       ===========
     Liabilities assigned in connection with branch sales:
         Deposits                                                        $      -           $      -          $ 9,221,324
                                                                         ===========        ===========       ===========
     Assets sold in connection with branch sales:
         Loans                                                           $      -           $      -          $    18,619
                                                                         ===========        ===========       ===========

</TABLE>

See notes to consolidated financial statements.

                                       24
<PAGE>

                           LITTLE FALLS BANCORP, INC.
                                 AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------


1.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
- -----------------------------------------------

         Basis of financial statement presentation
         -----------------------------------------

         The  consolidated  financial  statements,  which have been  prepared in
         conformity with generally accepted accounting  principles,  include the
         accounts of Little Falls Bancorp,  Inc. (the  "Company") and its wholly
         owned  subsidiary,  Little  Falls Bank (the  "Bank").  All  significant
         intercompany   accounts  and  transactions   have  been  eliminated  in
         consolidation.  In preparing  the  consolidated  financial  statements,
         management is required to make  estimates and  assumptions  that affect
         the reported  amount of assets and  liabilities  as of the dates of the
         consolidated   statements  of  financial  condition  and  revenues  and
         expenses  for the  periods  then ended.  Actual  results  could  differ
         significantly  from  those  estimates.   Material  estimates  that  are
         particularly   susceptible  to   significant   changes  relate  to  the
         determination  of the  allowance  for loan  losses,  the  valuation  of
         foreclosed real estate,  the assessment of prepayment  risks associated
         with mortgage-backed  securities and the determination of the amount of
         deferred  tax  assets  that are more  likely  than not to be  realized.
         Management  believes  that the  allowance  for loan losses is adequate,
         foreclosed  real  estate  is  appropriately  valued,  prepayment  risks
         associated with mortgage-backed  securities are properly recognized and
         all  deferred  tax assets are more  likely  than not to be  recognized.
         While  management  uses available  information  to recognize  losses on
         loans and  foreclosed  real estate,  future  additions to allowance for
         loan  losses or further  writedowns  of  foreclosed  real estate may be
         necessary  based on changes in economic  conditions in the market area.
         Additionally,    assessments    of   prepayment    risks   related   to
         mortgage-backed  securities are based upon current  market  conditions,
         which are subject to frequent  change.  Finally,  the assessment of the
         amount of  deferred  tax assets  more likely than not to be realized is
         based on projected future taxable income, which is subject to continual
         revisions for updated information.

         In addition,  various regulatory agencies, as an integral part of their
         examination process,  periodically review the Bank's allowance for loan
         losses and foreclosed  real estate.  Such agencies may require the Bank
         to recognize  additions to the  allowance or  additional  writedowns on
         real estate based on their  judgments  about  information  available to
         them at the time of their examination.

         Comprehensive income
         --------------------

         Effective  January 1, 1998, the Company and the Bank adopted  Statement
         of Financial  Accounting  Standards  ("Statement") No. 130, " Reporting
         Comprehensive  Income".  Statement  No. 130 requires  the  reporting of
         comprehensive  income  in  addition  to  net  income  from  operations.
         Comprehensive   income  is  a  more   inclusive   financial   reporting
         methodology that includes  disclosure of certain financial  information
         that  historically  has not been  recognized in the  calculation of net
         income.  As required,  the  provisions  of Statement  No. 130 have been
         retroactively  applied to previously reported periods.  The application
         of  Statement  No.  130  had  no  material   effect  on  the  Company's
         consolidated financial condition or operations.

         At December 31, 1998 and 1997,  accumulated other comprehensive  income
         includes  unrealized  losses on securities  available for sale,  net of
         deferred income taxes, of $(318,258) and $(71,062),  respectively,  and
         additional minimum pension liability,  net of deferred income taxes, of
         $(213,717) and $(278,573), respectively.

                                       25

<PAGE>

                           LITTLE FALLS BANCORP, INC.
                                 AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------


1.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Cont'd.)
- -----------------------------------------------

         Cash and cash equivalents
         -------------------------

         Cash and cash  equivalents  include  cash and  amounts  due from banks,
         federal funds sold and interest-bearing  deposits in other banks having
         original maturities of three months or less.  Generally,  federal funds
         sold are sold for one day periods.

         Investment and mortgage-backed securities
         -----------------------------------------

         Debt  securities for which there is the positive  intent and ability to
         hold to maturity are  classified  as  held-to-maturity  securities  and
         reported at amortized cost. Debt and equity  securities that are bought
         and held  principally  for the purpose of selling them in the near term
         are classified as trading  securities and reported at fair value,  with
         unrealized  holding  gains and losses  included in  earnings.  Debt and
         equity  securities not classified as trading  securities nor as held-to
         maturity securities are classified as available for sale securities and
         reported at fair value, with unrealized holding gains or losses, net of
         deferred  income taxes,  included in  accumulated  other  comprehensive
         income.

         Premiums are amortized  and  discounts are accreted to interest  income
         using the interest  method.  Gains or losses on the sale of  securities
         are based on specifically  identifiable cost and are accounted for on a
         trade date basis.

         Loans receivable
         ----------------

         Loans  receivable  are stated at unpaid  principal  balances,  less the
         allowance  for loan losses and net deferred loan  origination  fees and
         costs and discounts.

         Loan fees and certain direct loan origination  costs are deferred,  and
         the net fee or cost  accreted or  amortized as an  adjustment  of yield
         using the  interest  method over the  contractual  lives of the related
         loans.  Unearned  interest on  consumer  loans is  recognized  over the
         contractual  lives of the loans using a method which  approximates  the
         interest method.

         Uncollectible  interest  on loans  that are  contractually  past due is
         charged  off, or an  allowance  is  established  based on  management's
         periodic  evaluation.  The  allowance  is  established  by a charge  to
         interest income equal to all interest previously accrued, and income is
         subsequently  recognized  only to the  extent  that cash  payments  are
         received  until, in management's  judgment,  the borrower's  ability to
         make periodic  interest and  principal  payments is  reestablished,  in
         which case the loan is returned to accrual status.

         Allowance for loans losses
         --------------------------

         An  allowance  for loan  losses  is  maintained  at a level  considered
         adequate  to absorb  future loan  losses.  Management  of the Bank,  in
         determining the allowance for loan losses, considers the risks inherent
         in its loan  portfolio and changes in the nature and volume of its loan
         activities,  along with the general  economic  and real  estate  market
         conditions.


                                       26
<PAGE>

                           LITTLE FALLS BANCORP, INC.
                                 AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------


1.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Cont'd.)
- -----------------------------------------------

         Allowance for loan losses (Cont'd.)
         -------------------------

         The Bank utilizes a two tier approach:  (1)  identification of impaired
         loans and the  establishment of specific loss allowances on such loans;
         and (2) establishment of general valuation  allowances on the remainder
         of its loan  portfolio.  The Bank  maintains a loan review system which
         allows  for a  periodic  review  of its loan  portfolio  and the  early
         identification  of  potential  impaired  loans.  Such system takes into
         consideration,  among other things,  delinquency status, size of loans,
         types of collateral and financial condition of the borrowers.  Specific
         loan loss allowances are  established  for identified  loans based on a
         review  of  such  information   and/or  appraisals  of  the  underlying
         collateral.  General loan loss  allowances are based upon a combination
         of factors including , but not limited to, actual loan loss experience,
         composition  of the loan  portfolio,  current  economic  conditions and
         management's  judgment.  Although  management  believes  that  adequate
         specific  and general  loan loss  allowances  are  established,  actual
         losses are dependent upon future events and, as such, further additions
         to the level of the loan loss allowance may be necessary.

         Impaired  loans are  measured  based on the  present  value of expected
         future cash flows discounted at the loan's effective  interest rate or,
         as a practical expedient,  at the loan's observable market price or the
         fair value of the  collateral  if the loan is collateral  dependent.  A
         loan evaluated for  impairment is deemed to be impaired when,  based on
         current  information  and events,  it is probable that the Bank will be
         unable to collect all amounts due according to the contractual terms of
         the loan agreement. An insignificant payment delay, which is defined by
         the Bank as up to ninety days,  will not cause a loan to be  classified
         as impaired. A loan is not impaired during a period of delay in payment
         if the Bank  expects to collect all  amounts  due,  including  interest
         accrued at the contractual interest rate for the period of delay. Thus,
         a demand loan or other loan with no stated  maturity is not impaired if
         the Bank expects to collect all amounts due, including interest accrued
         at the  contractual  interest  rate,  during  the  period  the  loan is
         outstanding.   All  loans   identified   as  impaired   are   evaluated
         independently.  The Bank does not aggregate  such loans for  evaluation
         purposes.  Payments  received  on impaired  loans are applied  first to
         interest receivable and then to principal.

         Premises and equipment
         ----------------------

         Land  is  carried  at  cost.  Buildings  and  improvements,   leasehold
         improvements and furniture,  fixtures and equipment are carried at cost
         less  accumulated  depreciation  and  amortization.   Depreciation  and
         amortization  are computed on a straight-line  basis over the lesser of
         the estimated useful lives of the assets or, if applicable, the term of
         lease.  Significant  renovations  and additions are  capitalized.  When
         assets  are  retired or  otherwise  disposed  of, the cost and  related
         accumulated   depreciation  are  removed  from  the  accounts  and  any
         resulting  gain or loss is  reflected  in  operations  for the  period.
         Maintenance  and  repairs are  charged to expense as  incurred.  Rental
         income is netted against occupancy expense.

         Investment in real estate
         -------------------------

         Investments  in real  estate  are  carried  at the  lower of cost  less
         accumulated depreciation or fair value less estimated disposal costs.

                                       27

<PAGE>

                           LITTLE FALLS BANCORP, INC.
                                 AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------


1.    SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Cont'd.)
- ------------------------------------------------

         Foreclosed real estate
         ----------------------

         Real  estate  properties   acquired  through,   or  in  lieu  of,  loan
         foreclosure  are initially  recorded at the lower of cost or fair value
         at the date of  foreclosure.  Subsequent  valuations  are  periodically
         performed  and an  allowance  for  losses  established  by a charge  to
         operations if the carrying  value of a property  exceeds its fair value
         less  estimated  selling  costs.  Costs  relating  to  development  and
         improvement of properties are capitalized,  whereas income and expenses
         relating to the  operating  and holding of  properties  are recorded in
         operations as earned or incurred.  Gains and losses from sales of these
         properties are recognized as they occur.

         Excess of cost over assets acquired
         -----------------------------------

         The cost in excess of the fair value of net assets acquired through the
         acquisition of certain assets and assumption of certain  liabilities of
         branch offices is being  amortized to expense over a ten year period by
         use of the straight-line method.

         Income taxes
         ------------

         The Company and its subsidiary  file a consolidated  federal income tax
         return  and  separate  state  income  tax  returns.  Income  taxes  are
         allocated to the Company and its subsidiary based upon the contribution
         of their respective income or loss to the consolidated return.  Federal
         and State  income  taxes have been  provided  on the basis of  reported
         income.  The amounts  reflected  on the tax  returns  differ from these
         provisions due principally to temporary differences in the reporting of
         certain  items for  financial  reporting  and tax  reporting  purposes.
         Deferred  income tax expense or benefit is  determined  by  recognizing
         deferred  tax  assets  and  liabilities  for the  estimated  future tax
         consequences   attributable  to  temporary   differences   between  the
         financial statement carrying amounts of existing assets and liabilities
         and their respective tax bases.

         Deferred  tax assets and  liabilities  are measured  using  enacted tax
         rates  expected to apply to taxable  income in the years in which those
         temporary  difference  are  expected to be  recovered  or settled.  The
         realization  of  deferred  tax  assets  is  assessed  and  a  valuation
         allowance provided, when necessary, for that portion of the asset which
         more likely than not will not be realized.  Management believes,  based
         upon current facts,  that it is more likely than not that there will be
         sufficient  taxable  income in future years to realize all deferred tax
         assets.  The effect on deferred tax assets and  liabilities of a change
         in tax rates is  recognized in earnings in the period that includes the
         enactment date.

         Accounting for stock-based compensation
         ---------------------------------------

         In October 1995,  the Financial  Accounting  Standards  Board  ("FASB")
         issued  Statement No. 123 "Accounting  for  Stock-Based  Compensation".
         Statement  No.  123  establishes  financial  accounting  and  reporting
         standards  for  stock-based  employees  compensation  plans.  While all
         entities  are  encouraged  to adopt the "fair  value  based  method" of
         accounting for employee  stock  compensation  plans,  Statement No. 123
         also allows an entity to continue  to measure  compensation  cost under
         such plans  using the  "intrinsic  value  based  method"  specified  in
         Accounting Principles Board Opinion No. 25.

                                       28
<PAGE>


                           LITTLE FALLS BANCORP, INC.
                                 AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------


1.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Cont'd.)
- -----------------------------------------------

         Accounting for stock-based compensation (Cont'd.)
         ---------------------------------------

         Under the fair value based method, compensation cost is measured at the
         grant date based on the value of the award and is  recognized  over the
         service period,  usually the vesting  period.  Fair value is determined
         using an option  pricing  model that takes into account the stock price
         at the grant date, the exercise price, the expected life of the option,
         the  volatility of the underlying  stock and the expected  dividends on
         it,  and the risk  free  interest  rate over the  expected  life of the
         option.  Under the intrinsic value based method,  compensation  cost is
         the  excess,  if any,  of the quoted  market  price of the stock at the
         grant date or other  measurement  date over the amount an employee must
         pay to acquire the stock.

         The  accounting  requirements  of Statement  No. 123 are  effective for
         transactions entered into in fiscal years that begin after December 15,
         1995.  The Company has elected to account for  compensation  cost under
         the intrinsic  value based method.  Included in Note 12 to consolidated
         financial   statements  are  the  pro  forma  disclosures  required  by
         Statement No. 123.

         Net income per common share
         ---------------------------

         Basic net income per common share is  calculated by dividing net income
         by the weighted  average number of shares of common stock  outstanding,
         adjusted  for the  unallocated  portion  of shares  held by the ESOP in
         accordance with the American Institute of Certified Public Accountants'
         ("AICPA")  Statement of Position  ("SOP") 93-6.  Diluted net income per
         share is calculated by adjusting the weighted  average number of shares
         of common  stock  outstanding  to include the effect of stock  options,
         stock-based  compensation  grants and other  securities,  if  dilutive,
         using the treasury stock method. See Note 14 to consolidated  financial
         statements for a reconciliation of such amounts.

         Per  share  amounts  for the year  ended  December  31,  1996 have been
         calculated based on the net income for the entire year. The calculation
         of the weighted  average number of common shares  outstanding  from the
         date of conversion to stock form (January 5, 1996) through December 31,
         1996,  assumes such shares were  outstanding for the entire year (as if
         the conversion had taken place on January 1, 1996).

         Nature of operations and interest rate risk
         -------------------------------------------

         The  Company  is a holding  company  whose  principal  activity  is the
         ownership and management of the Bank.  The Bank is principally  engaged
         in the  business of  attracting  deposits  from the  customers  located
         primarily in northern New Jersey and using these  deposits,  along with
         borrowings  and other  funds,  to make  loans  secured  by real  estate
         located   primarily   in   northern   New   Jersey   and  to   purchase
         mortgage-backed   and   investment   securities.   The   potential  for
         interest-rate risk exists as a result of the generally shorter duration
         of the Bank's interest-sensitive  liabilities compared to the generally
         longer duration of its interest-sensitive  assets. In a rising interest
         rate environment,  liabilities will reprice faster than assets, thereby
         reducing the market value of long-term  assets and net interest income.
         For this reason,  management  regularly monitors the maturity structure
         of the Bank's interest-earning assets and interest-bearing  liabilities
         in order to  measure  its level of  interest-rate  risk and to plan for
         future volatility.

                                       29

<PAGE>

                           LITTLE FALLS BANCORP, INC.
                                 AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------

1.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Cont'd.)
- -----------------------------------------------

         Concentration of risk
         ---------------------

         The Bank's  lending and real estate  activity is  concentrated  in real
         estate  and loans  secured by real  estate  located in the State of New
         Jersey. In general, the Bank's loan portfolio  performance is dependent
         upon local economic conditions.

         Reclassification
         ----------------

         Certain amounts for the year ended December 31, 1997 and 1996 have been
         reclassified to conform to the current year's presentation.

2.   REORGANIZATION AND STOCKHOLDERS' EQUITY
- --------------------------------------------

On January 5, 1996, the Bank converted from a federally chartered mutual savings
bank to a federally chartered stock savings bank, with the concurrent  formation
of a holding  company.  The holding company,  Little Falls Bancorp,  Inc., a New
Jersey corporation  organized in August 1995,  acquired all of the capital stock
of the Bank upon the  completion  of the  conversion.  On January  5, 1996,  the
conversion and initial public stock offering were completed with the issuance of
3,041,750  shares of the Company's  common stock,  par value $.10 per share, for
net proceeds,  after  conversion  costs and the effect of the shares acquired by
the ESOP, of $26,830,022. Concurrently with the issuance of the Company's common
stock, the Company  utilized  $14,671,962 of the net proceeds to purchase all of
the outstanding capital stock of the Bank.

At the time of the conversion,  the Bank, in order to grant priority to eligible
depositors in the event of future liquidation, established a liquidation account
of $15,488,000, an amount equal to its total net worth as of September 30, 1995,
the date of the latest statement of financial  condition  appearing in the final
prospectus.  The  liquidation  account  will be  maintained  for the  benefit of
eligible  account  holders who continue to maintain  their  accounts at the Bank
after the conversion.  The liquidation  account will be reduced  annually to the
extent that eligible  account  holders have reduced their  qualifying  deposits.
Subsequent increases in the deposit account will not restore an eligible account
holder's  interest  in the  liquidation  account.  In the  unlikely  event  of a
complete liquidation, each eligible account holder will be entitled to receive a
distribution  from the liquidation  account in an amount  proportionate to their
current adjusted qualifying balances.  The balance of the liquidation account on
December 31, 1998 has not been determined.

The ability of the Company to pay dividends to  stockholders  is dependent  upon
the receipt of income from the subsidiary  Bank. The Bank may not declare or pay
any dividend on or  repurchase  any of its capital  stock if the effect  thereof
would cause its net worth to be reduced below:  (1) the amount  required for the
liquidation  account,  or (2) the net worth  requirements  contained  in section
563.13 (b) of the rules and regulation of the Office of Thrift  Supervision (the
"OTS").

During the years ended December 31, 1998,  1997 and 1996,  the Company  approved
plans to repurchase 130,396,  137,259 and 296,570 shares,  respectively,  of its
common stock  outstanding,  up to five percent (5%) of the shares outstanding at
any single instance.  In accordance  therewith,  during the years ended December
31, 1998, 1997 and 1996, 130,396, 137,259 and 296,570 shares,  respectively,  at
an aggregate cost of $2,599,022, $2,355,282, and $3,277,004,  respectively, were
purchased in the open market.

                                       30

<PAGE>
                           LITTLE FALLS BANCORP, INC.
                                 AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------

3.    PENDING MERGER
- --------------------

On January 26, 1999,  the Company  signed a definitive  merger  agreement  under
which HUBCO, Inc.  ("HUBCO") will acquire the Company in a combination stock and
cash transaction.  Under the terms of the agreement,  Company  shareholders will
receive  either  0.65  shares  of  HUBCO  common  stock or  $20.64  in cash or a
combination of shares of HUBCO common stock and cash. The shares of HUBCO common
stock offered in this  transaction  will be in an amount equal to  approximately
51% of the outstanding  shares of the Company  multiplied by the exchange ratio.
The  remaining 49% of the  outstanding  shares will be purchased for cash at the
fixed per share  price of $20.64.  The  exchange  ratio of 0.65  shares of HUBCO
common  stock is based upon  HUBCO's  median  common  stock price being  between
$34.43  and  $29.23  during  a  pre-determined  pricing  period.  If the  median
pre-closing  price of HUBCO common stock is $29.00 or less,  the exchange  ratio
shall be increased in increments to a maximum  exchange  ratio of 0.70 effective
if the HUBCO  median  common  stock  price is $27.14  or  lower.  If the  median
pre-closing  price of HUBCO common stock is $34.50 or more,  the exchange  ratio
will be decreased in increments to a minimum exchange ratio of 0.60 at $37.50.

In connection with the execution of the merger agreement, the Company has issued
an option to HUBCO, which would enable HUBCO to purchase up to 493,000 shares of
Company common stock under certain  circumstances.  As part of the  transaction,
the Company  will be merged into Hudson  United  Bank.  The merger is subject to
approval,  by Federal and New Jersey  bank  regulatory  authorities  and Company
shareholders, as well as other customary conditions. The transaction is expected
to close in the second quarter of 1999.

4.   INVESTMENT SECURITIES
- --------------------------

Available for sale:
<TABLE>
<CAPTION>
                                                                December 31, 1998
                                              ------------------------------------------------------
                                                                Gross Unrealized
                                                Amortized   --------------------------   Carrying
                                                  Cost          Gains        Losses        Value
                                              ------------  ------------  ------------  ------------
<S>                                           <C>           <C>           <C>           <C>
U.S. Government (including agencies):
      Due after five years through ten years   $ 7,002,442   $    10,370   $     4,600   $ 7,008,212
      Due after ten years                        5,751,429        81,696          --       5,833,125
                                               -----------   -----------   -----------   -----------
                                                12,753,871        92,066         4,600    12,841,337
      Corporate bonds due after ten years        2,001,080          --          11,080     1,990,000
      Trust preferred securities                11,960,918        36,876       501,529    11,496,265
      Preferred stock                           13,199,307        10,000       114,307    13,095,000
                                               -----------   -----------   -----------   -----------
                                               $39,915,176   $   138,942   $   631,516   $39,422,602
                                               ===========   ===========   ===========   ===========
</TABLE>
Held to maturity:
<TABLE>
<CAPTION>

                                                                December 31, 1998
                                              ------------------------------------------------------
                                                                Gross Unrealized
                                                Amortized   --------------------------   Estimated
                                                  Cost          Gains        Losses      Fair Value
                                              ------------  ------------  ------------  ------------
<S>                                           <C>           <C>           <C>           <C>
U.S. Government (including agencies):
      Due after one year through five years    $ 5,685,303   $    47,187   $      --     $ 5,732,490
      Due after five years through ten years     5,002,894        14,606          --       5,017,500
      Due after ten years                       29,889,260          --         281,447    29,607,813
                                               -----------   -----------   -----------   -----------
                                               $40,577,457   $    61,793   $   281,447   $40,357,803
                                               ===========   ===========   ===========   ===========
</TABLE>

                                       31

<PAGE>
                           LITTLE FALLS BANCORP, INC.
                                 AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------

4.    INVESTMENT SECURITIES (Cont'd.)
- ---------------------------
<TABLE>
<CAPTION>
                                                                December 31, 1997
                                              ------------------------------------------------------
                                                                Gross Unrealized
                                                Amortized   --------------------------   Estimated
                                                  Cost          Gains        Losses      Fair Value
                                              ------------  ------------  ------------  ------------
<S>                                           <C>           <C>           <C>           <C>
U.S. Government (including agencies):
      Due in one year or less                  $10,005,774   $      --     $    69,571   $ 9,936,203
      Due after one year through five years     11,000,000        26,270        46,875    10,979,395
      Due after five years through ten years    30,981,870       239,337          --      31,221,207
      Due after ten years                        6,000,000         2,500        10,000     5,992,500
                                               -----------   -----------   -----------   -----------

                                               $57,987,644   $   268,107   $   126,446   $58,129,305
                                               ===========   ===========   ===========   ===========
</TABLE>
During the year ended  December  31,  1998,  proceeds  from sales of  investment
securities  available for sale totaled $1,028,100 and resulted in gross gains of
$16,654.  During the year ended December 31, 1998,  proceeds from the sale of an
investment  security  held to  maturity,  which was within three months of final
maturity,  totaled $3,000,000 and did not result in any gain or loss. There were
no sales of investment  securities available for sale or held to maturity during
the years ended December 31, 1997 and 1996.

Investment  securities  held to maturity with a carrying value of  approximately
$2,000,000  at both  December 31, 1998 and 1997,  were pledged to secure  public
funds.

5.   MORTGAGE-BACKED SECURITIES
- -------------------------------

Available for sale:
<TABLE>
<CAPTION>
                                                                December 31, 1998
                                              ------------------------------------------------------
                                                                Gross Unrealized
                                                Amortized   --------------------------   Carrying
                                                  Cost          Gains        Losses        Value
                                              ------------  ------------  ------------  ------------
<S>                                          <C>           <C>           <C>           <C>

     Federal Home Loan Mortgage Corporation   $ 5,324,055   $      --     $     4,761   $ 5,319,294
     Federal National Mortgage Association      8,663,950            51        11,901     8,652,100
                                              -----------   -----------   -----------   -----------

                                              $13,988,005   $        51   $    16,662   $13,971,394
                                              ===========   ===========   ===========   ===========
</TABLE>

<TABLE>
<CAPTION>
                                                                December 31, 1997
                                              ------------------------------------------------------
                                                                Gross Unrealized
                                                Amortized   --------------------------   Carrying
                                                  Cost          Gains        Losses        Value
                                              ------------  ------------  ------------  ------------
<S>                                          <C>           <C>           <C>           <C>
     Federal Home Loan Mortgage Corporation   $12,512,965   $      --     $   104,516   $12,408,449
     Federal National Mortgage Association      1,527,083          --           6,484     1,520,599
                                              -----------   -----------   -----------   -----------

                                              $14,040,048   $      --         111,000    13,929,048
                                              ===========   ===========   ===========   ===========
</TABLE>
                                       32

<PAGE>
                           LITTLE FALLS BANCORP, INC.
                                 AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------

5.   MORTGAGE-BACKED SECURITIES  (Cont'd.)
- -------------------------------

Held to maturity:
<TABLE>
<CAPTION>
                                                                December 31, 1998
                                              ------------------------------------------------------
                                                                Gross Unrealized
                                                Amortized   --------------------------   Estimated
                                                  Cost          Gains        Losses      Fair Value
                                              ------------  ------------  ------------  ------------
<S>                                           <C>           <C>           <C>           <C>
     Government National Mortgage Association   $17,643,283   $    37,940   $   183,033   $17,498,190
     Federal Home Loan Mortgage Corporation      14,963,351       119,208        48,363    15,034,196
     Federal National Mortgage Association       28,766,662       126,559       118,173    28,775,048
                                                -----------   -----------   -----------   -----------
                                                $61,373,296   $   283,707   $   349,569   $61,307,434
                                                ===========   ===========   ===========   ===========
</TABLE>

<TABLE>
<CAPTION>
                                                                December 31, 1997
                                              ------------------------------------------------------
                                                                Gross Unrealized
                                                Amortized   --------------------------   Estimated
                                                  Cost          Gains        Losses      Fair Value
                                              ------------  ------------  ------------  ------------
<S>                                           <C>           <C>           <C>           <C>
     Government National Mortgage Association   $26,771,595   $   215,909   $    35,973   $26,951,531
     Federal Home Loan Mortgage Corporation      22,853,912       219,635       143,405    22,930,142
     Federal National Mortgage Association       41,331,939       200,891       168,976    41,363,854
                                                -----------   -----------   -----------   -----------
                                                $90,957,446   $   636,435   $   348,354   $91,245,527
                                                ===========   ===========   ===========   ===========
</TABLE>

<TABLE>
<CAPTION>
                                                                December 31, 1998
                                              ------------------------------------------------------
                                                Principal    Unamortized    Unearned     Carrying
                                                 Balance       Premium      Discounts      Value
                                              ------------  ------------  ------------  ------------
<S>                                           <C>           <C>           <C>           <C>
     Government National Mortgage Association   $17,293,334   $   355,946   $     5,997   $17,643,283
     Federal Home Loan Mortgage Corporation      14,856,408       119,872        12,929    14,963,351
     Federal National Mortgage Association       28,436,352       349,880        19,570    28,766,662
                                                -----------   -----------   -----------   -----------
                                                $60,586,094   $   825,698   $    38,496   $61,373,296
                                                ===========   ===========   ===========   ===========
</TABLE>

<TABLE>
<CAPTION>
                                                                December 31, 1997
                                              ------------------------------------------------------
                                                Principal    Unamortized    Unearned     Carrying
                                                 Balance       Premium      Discounts      Value
                                              ------------  ------------  ------------  ------------
<S>                                           <C>           <C>           <C>           <C>
     Government National Mortgage Association   $26,336,892   $   442,503   $     7,800   $26,771,595
     Federal Home Loan Mortgage Corporation      22,725,681       185,390        57,159    22,853,912
     Federal National Mortgage Association       40,898,959       460,159        27,179    41,331,939
                                                -----------   -----------   -----------   -----------
                                                $89,961,532   $ 1,088,052   $    92,138   $90,957,446
                                                ===========   ===========   ===========   ===========
</TABLE>

During the year ended December 31, 1998,  proceeds from sales of mortgage-backed
securities  available for sale totaled $8,352,991 and resulted in gross gains of
$29,910.  There were no sales of mortgage-backed  securities  available for sale
during the years  ended  December  31,  1997 and 1996 and there were no sales of
mortgage-backed  securities held to maturity during the years ended December 31,
1998, 1997 and 1996.
                                       33

<PAGE>

                           LITTLE FALLS BANCORP, INC.
                                 AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------

6.   LOANS RECEIVABLE
- ---------------------

                                                            December 31,
                                                  ------------------------------
                                                       1998               1997
                                                  -------------   --------------
Real estate mortgage:
   One-to-our family                              $ 117,232,070   $ 118,254,242
   Commercial and multi-family                       17,435,462      17,361,751
                                                   ------------    ------------

                                                    134,667,532     135,615,993
                                                   ------------    ------------

Construction                                               -            350,000
                                                   ------------    ------------
Consumer:
   Second mortgage                                   14,811,424      11,629,689
   Passbook or certificate                              752,217         807,062
   Other                                                 14,615          12,451
                                                   ------------    ------------
                                                     15,578,256      12,449,202
                                                   ------------    ------------
        Total loans                                 150,245,788     148,415,195
                                                   ------------    ------------
Less: Loans in process                                     -            233,125
    Allowance for loan losses                         1,329,292       1,168,160
    Deferred loan fees, costs and discounts, net       (145,016)        (19,349)
                                                   ------------    ------------
                                                      1,184,276       1,381,936
                                                   ------------    ------------
                                                   $149,061,512    $147,033,259
                                                   ============    ============


An analysis of the allowance for loan losses follows:


                             Year Ended December 31,
                                          --------------------------------------
                                             1998          1997          1996
                                          ----------    ----------   -----------
   Balance - beginning                    $1,168,160    $1,089,828   $  958,149
   Provisions charged to  operations         161,132       240,000      182,900
   Loans charged off, net of recoveries         -         (161,668)     (51,221)
                                          ----------    ----------   ----------
   Balance - ending                       $1,329,292    $1,168,160   $1,089,828
                                          ==========    ==========   ==========

                                       34
<PAGE>


                           LITTLE FALLS BANCORP, INC.
                                 AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------

6.   LOANS RECEIVABLE (Cont'd.)
- ---------------------

Impaired loans and related amounts recorded in the allowance for loan losses are
summarized as follows (in thousands):



                                                           December 31,
                                                --------------------------------
                                                   1998       1997      1996
                                                ---------   --------- ----------
Recorded investment in impaired loans:
    With recorded allowances                      $  367     $  744     $1,777
    Without recorded allowance                       -          -          -

         Total impaired loans                        367        744      1,777
                                                  ------     ------     ------

    Related allowance for loan losses                 55        111        404
                                                  ------     ------     ------

         Net impaired loans                       $  312     $  633     $1,373
                                                  ======     ======     ======

Average recorded investment in impaired loans     $  596     $1,509     $1,717
                                                  ======     ======     ======

Interest  income  recognized  on impaired  loans during the period each loan was
  impaired:
    Total                                         $   43     $  214     $   57
                                                  ======     ======     ======

    Cash basis                                    $   43     $  197     $   57
                                                  ======     ======     ======

At December 31, 1998, 1997 and 1996,  nonaccrual  loans for which the accrual of
interest had been discontinued totaled approximately $1,003,000,  $1,284,000 and
$1,901,000,  respectively.  Interest  income that would have been recorded under
the original terms of such loans and the interest income actually  recognized is
summarized as follows (in thousands):


                                                      Year Ended December 31,
                                                    -------------------------
                                                     1998     1997     1996
                                                    -------  -------  -------

Interest income that would have been recorded        $ 89     $111     $198
Interest income recognized                             60       50       84


The  activity  with  respect  to  loans to  directors,  executive  officers  and
associates of such persons is as follows:


                                                 Year Ended December 31,
                                               ---------------------------
                                                  1998            1997
                                               ------------   ------------

        Balance - beginning                    $ 1,448,625    $ 1,168,277
        Loans originated                            57,252        242,128
        Collection of principal                    (46,580)       (14,879)
        Other additions                               --           53,099
                                               -----------    -----------

        Balance - ending                       $ 1,459,297    $ 1,448,625
                                               ===========    ===========


                                       35

<PAGE>

                           LITTLE FALLS BANCORP, INC.
                                 AND SUBSIDIARY
                    NOTE TO CONSOLIDATED FINANCIAL STATEMENTS
                    -----------------------------------------


7.   PREMISES AND EQUIPMENT
- ---------------------------
                                                           December 31,
                                                  -----------------------------
                                                     1998             1997
                                                  -------------    ------------

Land                                                $  614,714      $  614,714
Buildings and improvements                           2,294,053       2,301,063
Furniture, fixture and equipment                     1,184,423       1,071,944
Leasehold improvements                                  61,132          54,122
                                                    ----------      ----------

                                                     4,154,322       4,041,843
Less accumulated depreciation and amortization       1,552,643       1,424,668
                                                    ----------      ----------

                                                    $2,601,679      $2,617,175
                                                    ==========      ==========


Depreciation and amortization  expense totaled  $127,975,  $134,628 and $143,997
for the years ended December 31, 1998, 1997 and 1996, respectively.


8.   INVESTMENT IN REAL ESTATE
- ------------------------------

The Bank owns real estate originally  acquired for a future office site which is
no longer to be used for that purpose.  During the year ended December 31, 1997,
a  $100,000  impairment  loss was  recorded  on a parcel of land to  reduce  its
carrying  value from  $243,667 to  $143,667.  A portion of that land was sold in
1998 for $62,386, with no gain or loss resulting.  Property adjoining the Bank's
main office,  which had been rented,  was sold in 1998 for proceeds of $318,141,
resulting  in a gain of $37,911.  During the years ended  December  31, 1997 and
1996, as a result of the  relocation of a branch office and the sale of deposits
in  another  branch  office,  properties  with a  carrying  value of $9,629  and
$145,478,   respectively,  were  transferred  from  premises  and  equipment  to
investment  in real  estate.  These  properties  were sold during the year ended
December  31,  1997  at a  gain  of  $106,318.  The  income  received  from  the
properties,  net of expenses,  is included in other income.  The  properties are
summarized as follows:

                                  December 31,
                                                    -------------------------
                                                       1998          1997
                                                    ----------    -----------

Land                                                 $ 81,281       $143,667
Buildings and improvements                               -           363,452
                                                     --------       --------

                                                       81,281        507,119
Less accumulated depreciation and amortization            -           79,802
                                                     --------       --------

                                                     $ 81,281       $427,317
                                                     ========       ========

                                       36
<PAGE>

                           LITTLE FALLS BANCORP, INC.
                                 AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------


9.   DEPOSITS
- -------------


                                                         December 31, 1998
                                                --------------------------------
                                                 Weighted
                                                  Average
                                                   Rate       Amount     Percent
                                                  ------   ------------  -------

NOW accounts and non-interest-bearing deposits     1.55 %   $ 29,110,521   11.98
Money Market accounts                              2.73        6,995,025    2.87
Passbook and club accounts                         2.97       41,427,787   17.05
Certificates of deposit                            5.44      165,514,720   68.10
                                                            ------------  ------
                                                   4.48     $243,048,053  100.00
                                                            ============  ======


                                                         December 31, 1997
                                                --------------------------------
                                                 Weighted
                                                  Average
                                                   Rate       Amount     Percent
                                                  ------   ------------  -------

NOW accounts and non-interest-bearing deposits     1.33 %  $ 21,338,938     9.27
Money Market accounts                              2.94       9,952,885     4.33
Passbook and club accounts                         3.08      44,468,893    19.32
Certificates of deposit                            5.63     154,371,959    67.08
                                                           ------------   ------
                                                   4.62    $230,132,675   100.00
                                                           ============   ======

The aggregate  amount of certificates of deposit with a minimum  denomination of
greater than $100,000 was approximately  $14,542,000 and $10,020,000 at December
31, 1998 and 1997, respectively.  These certificates of deposit do not receive a
preferential  interest  rate.  Deposits in excess of $100,000 are not  federally
insured.

The scheduled maturities of certificates of deposit are as follows:

                                                        December 31,
                                                  --------------------------
                                                     1998           1997
                                                  ----------     -----------
                                                        (In Thousands)

           Three months or less                    $ 31,395       $ 40,847
           Over three months to one year             94,352         89,942
           Over one year to three years              34,287         21,296
           Over three years                           5,481          2,287
                                                   --------       --------

                                                   $165,515       $154,372
                                                   ========       ========


                                       37

<PAGE>

                           LITTLE FALLS BANCORP, INC.
                                 AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------

9.   DEPOSITS (Cont'd.)
- -------------

A summary of interest on deposits follows:

                                             Year Ended December 31,
                                    ------------------------------------------
                                        1998          1997          1996
                                    ------------- ------------- --------------

        NOW accounts                 $   263,010   $   260,813   $   366,984
        Money Market                     344,020       380,732       788,001
        Passbook and club              1,276,998     1,440,145     1,859,939
        Certificates of deposit        8,619,992     8,246,089     8,068,002
                                     -----------   -----------   -----------

                                     $10,504,020   $10,327,779   $11,082,926
                                     ===========   ===========   ===========

10.  BORROWED MONEY
- -------------------

The Bank has an available  line of credit with the Federal Home Loan Bank of New
York  ("FHLB"),  subject to the terms and  conditions of the lenders'  overnight
advances program, in the amount of $34,807,900 at December 31, 1998.  Borrowings
under this line of credit,  which expires on November 23, 1999, are made for one
day  periods  and are  secured  by the  Bank's  investment  in FHLB stock and an
assignment  of the Bank's  unpledged,  qualifying  one-to-four  family  mortgage
loans.  During the year ended  December 31, 1998,  the Bank did not borrow funds
under this program.  The following  table  presents  borrowed money at the dates
indicated:

<TABLE>
<CAPTION>
                                                                                  Interest                  December 31,

                                                                                  ----------------------------------- 
Lender                                                        Maturity              Rate               1998           1997   
- ------                                                 -----------------------   ------------    -----------------    -----  

Securities sold under agreement to repurchase:

<S>                                                   <C>                            <C>         <C>                    <C>    
                                                       January 30, 1998                6.05%      $         -          $10,000,000
       FHLB                                            February 17, 1998               5.74%                -
8,175,000
       Security broker dealer                          February 18, 1998               5.77%                -
8,368,500
       FHLB                                            February 19, 1998               5.76%                -
8,176,000
       FHLB                                            January 14, 1999                5.29%
9,500,000              -

Advance:

       FHLB                                            August 3, 1998                  5.80%
15,000,000
       FHLB (a)                                        December 20, 1999               5.82%            9,000,000
9,000,000
       FHLB (b)                                        November 19, 2003               4.93%
25,000,000              -
       FHLB (b)                                        March 11, 2008                  5.35%
25,000,000              -
                                                                                                     ------------      ------------

                                                                                                     $ 68,500,000      $58,719,500
                                                                                                     ============      ============
</TABLE>



(a)  Lender has option to terminate the advance on March 20, 1999, and quarterly
     thereafter, upon four days advance notice.

(b)  Convertible at lender option to  replacement  funding at then current rates
     on November 19, 2001 and March 12, 2001.


                                       38

<PAGE>
                           LITTLE FALLS BANCORP, INC.
                                 AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------



10.  BORROWED MONEY (Cont'd.)
- -------------------

Certain information concerning borrowed money is summarized as follows:

<TABLE>
<CAPTION>


                                                                        Year Ended December 31,
                                                           ---------------------------------------------------
                                                              1998               1997                1996
                                                           --------------     -------------    ---------------
<S>                                                         <C>                <C>             <C>
      Average balance during the year                       $ 72,357,000       $ 43,974,600    $    3,173,000
      Average interest rate during the year                         5.79%              5.89%             5.53%
      Maximum month-end balance during the year             $ 83,877,000       $ 58,719,500    $   33,625,000
      Average interest rate at year end                             5.25%              5.83%             6.02%

</TABLE>


At December 31, 1998 and 1997,  borrowed money is  collateralized  by the Bank's
investment  in  FHLB  stock,  a  blanket  assignment  of the  Bank's  unpledged,
qualifying one-to-four family mortgage loans and securities as follows:

<TABLE>
<CAPTION>

                                                                      December 31,
                                                           -----------------------------------
                                                                1998               1997
                                                           ----------------   ----------------
<S>                                                        <C>                 <C>
      Investment securities held to maturity                $   5,002,894       $ 18,700,000
      Mortgage-backed securities available for sale               593,718          9,749,213
      Mortgage-backed securities held to maturity              41,425,704         21,500,903
                                                            -------------       ------------

                                                            $  47,022,316       $ 49,950,116
                                                            =============       ============
</TABLE>


11.  REGULATORY CAPITAL
- -----------------------

The Bank is subject to various regulatory capital  requirements  administered by
the federal banking  agencies.  Failure to met minimum capital  requirements can
initiate certain mandatory,  and possibly additional  discretionary,  actions by
regulators  that, if undertaken,  could have a direct material adverse effect on
the Bank.  Under capital  adequacy  guidelines and the regulatory  framework for
prompt corrective  action,  the Bank must meet specific capital  guidelines that
involve  quantitative  measures of the Bank's assets,  liabilities,  and certain
off-balance-sheet items as calculated under regulatory accounting practices. The
Bank's  capital  amounts  and  classification  are also  subject to  qualitative
judgments  by the  regulators  about  components,  risk  weightings,  and  other
factors.

Quantitative  measures  established  by  regulation to ensure  capital  adequacy
require the Bank to maintain  minimum amounts and ratios (set forth in the table
below) of total and Tier I  capital  (as  defined  in the  regulations)  to risk
weighted  assets (as  defined),  and of Tier 1 capital  (as  defined) to average
assets (as defined). Management believes, as of December 31, 1998, that the Bank
meets all capital adequacy requirements to which it is subject.


                                       39

<PAGE>

                           LITTLE FALLS BANCORP, INC.
                                 AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------

11.  REGULATORY CAPITAL (Cont'd.)
- -----------------------

The following table sets forth the capital position of the Bank:

<TABLE>
<CAPTION>
                                                                                                                 To Be Well
                                                                                                                 Capitalized
                                                                                                                Under Prompt
                                                                                      Minimum Capital            Corrective
                                                                 Actual                Requirements          Actions
Provisions
                                                         -----------------------  ------------------------   -----------------------
                                                           Amount       Ratio       Amount        Ratio      Amount        Ratio
                                                         ------------ ----------  ------------  ---------- ------------   ----------
                                                                                   (Dollars in Thousands)
<S>                                                        <C>          <C>         <C>            <C>       <C>           <C>
          December 31, 1998
          -----------------

          Total Capital
           (to risk-weighted assets)                        $ 29,988     20.45%      $ 11,729       8.00%     $ 14,661     10.00%

          Tier I Capital
           (to risk-weighted assets)                          28,740     19.60%            -          -          8,797       6.00%

          Core (Tier I) Capital
           (to adjusted total assets)                         28,740      8.33%        13,801       4.00%       17,252       5.00%

          Tangible Capital
           (to adjusted total assets)                         28,740      8.33%         5,176       1.50%            -         -

          December 31, 1997
          -----------------

          Total Capital
           (to risk-weighted assets)                          27,138     23.83%         9,112       8.00%       11,390      10.00%

          Tier I Capital
           (to risk-weighted assets)                          26,416     23.20%            -          -          6,834       6.00%

          Core (Tier I) Capital
           (to adjusted total assets)                         26,416      8.10%        13,040       4.00%       16,300       5.00%

          Tangible Capital
           (to adjusted total assets)                         26,416      8.10%         4,890       1.50%            -         -

</TABLE>


As of June 23,  1997,  the most recent  notification  from the OTS, the Bank was
categorized  as well  capitalized  under the  regulatory  framework  for  prompt
corrective  action.  There  are no  conditions  existing  or events  which  have
occurred  since   notification,   that  management  believes  have  changed  the
institution's category.


                                       40

<PAGE>

                           LITTLE FALLS BANCORP, INC.
                                 AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------


12.      BENEFIT PLANS
- ----------------------

         Employee pension plan
         ---------------------

         The Bank has a defined  benefit  pension  plan  covering  all  eligible
         employees.  The benefits  are based on years of service and  employees'
         compensation.  The Bank's  funding  policy is to contribute the maximum
         amount  deductible for federal income tax purposes.  Contributions  are
         intended to provide not only for benefits attributed to service to date
         but also for those expected to be earned in the future.

         Plan assets are composed primarily of certificates of deposit,  savings
         accounts and  insurance  contracts.  The following  tables  present the
         plan's funded status and the components of net periodic pension cost:

<TABLE>
<CAPTION>

                                                                            December 31,
                                                                  ------------------------------
                                                                      1998              1997
                                                                  --------------  --------------
<S>                                                               <C>              <C>
              Actuarial present value of benefit obligations:
                  Vested                                           $ 2,126,247      $ 1,873,615
                  Non-vested                                            37,156           16,195
                                                                   -----------      -----------
                      Total benefit obligation                     $ 2,163,403      $ 1,889,810
                                                                   ===========      ===========


              Projected benefit obligation - beginning             $ 2,410,463      $ 1,919,617
              Service cost                                              88,844           94,253
              Interest cost                                            167,472          168,152
              Actuarial loss                                           101,359          280,229
              Benefits paid                                            (19,344)            -
              Settlements                                              (59,936)         (51,788)
                                                                   -----------      -----------

              Projected benefit obligation - ending                  2,688,858        2,410,463
                                                                   -----------      -----------

              Plan assets at fair value - beginning                  1,245,710        1,222,245
              Actual return on assets                                   37,126           26,654
              Employer's contributions                                 291,033           73,432
              Benefits paid                                            (19,344)            -
              Settlements                                              (59,936)         (51,788)
                                                                   -----------      -----------

              Plan assets at fair value - ending                     1,494,589        1,270,543
                                                                   -----------      -----------

              Plan benefit obligation in excess of plan assets       1,194,269        1,139,920
              Unrecognized net transition
               obligation being amortized over fifteen years           (68,820)         (82,585)
              Unrecognized net loss                                   (960,589)        (842,511)
              Additional minimum liability                             503,954          416,413
                                                                   -----------      -----------
              Accrued pension cost included
               in accounts payable and other liabilities           $   668,814      $   631,237
                                                                   ===========      ===========

</TABLE>


                                       41

<PAGE>

                           LITTLE FALLS BANCORP, INC.
                                 AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------

12.      BENEFIT PLANS  (Cont'd.)
- ----------------------

         Employee pension plan (Cont'd.)
         ---------------------

<TABLE>
<CAPTION>
                                                                     Year Ended December 31,
                                                             -------------------------------------
                                                                1998         1997         1996
                                                             -----------  ------------ -----------
<S>                                                         <C>          <C>          <C>
            Net periodic pension cost included
             the following components:
                Service cost                                  $  88,844    $  94,253    $  87,161
                Interest cost                                   167,472      168,152      127,080
                Expected return on plan assets                 (107,863)    (103,159)     (82,697)
                Amortization of transition obligation            13,765       13,765       13,765
                Amortization of unrecognized loss                54,018       67,904       55,419
                                                              ---------    ---------    ---------
            Net periodic pension cost included
             in compensation and employee benefits            $ 216,236    $ 240,915    $ 200,728
                                                              =========    =========    =========
</TABLE>

     Significant actuarial assumptions used in determining plan benefits are:
<TABLE>
<CAPTION>
                                                                              Year Ended December 31,
                                                              -----------------------------------------------------
                                                                   1998                1997              1996
                                                              ----------------    ----------------  ---------------
<S>                                                              <C>                 <C>              <C>
              Annual salary increase                               5.50%               5.50%            5.00%
              Long-term return on assets                           8.00%               8.00%            8.00%
              Discount rate                                        7.25%               7.50%            7.00%
</TABLE>

         Directors retirement plan
         -------------------------
         The Bank has a  directors  retirement  plan,  which  provides  that any
         director  with twenty or more years of service may retire and  continue
         to be paid at the rate of 50% of regular directors fees. These payments
         will continue for the directors' lifetime.  This plan is unfunded.  The
         following  tables  present the status of the plan and the components of
         net periodic plan cost:

<TABLE>
<CAPTION>

                                                                           December 31,
                                                                   -----------------------------
                                                                     1998                1997
                                                                   -------------     -----------
<S>                                                                 <C>                 <C>
              Actuarial present value of benefit obligation:
                  Vested                                              $ 339,498        $ 253,159
                  Non-vested                                                  -           57,394

                                                                      $ 339,498        $ 310,553
                                                                      =========        =========

              Projected benefit obligation - begining                 $ 366,691        $ 357,661
              Service cost                                                  843              784
              Interest cost                                              26,585           26,825
              Actuarial gain                                            (16,753)         (18,579)
                                                                      ---------        ---------
              Projected benefit obligation - ending                     377,366          366,691
              Unrecognized past service cost                           (201,322)        (218,618)
              Unrecognized net (loss)                                    (6,805)         (23,558)

              Accrued plan cost included
               in accounts payable and other liabilities              $ 169,239        $ 124,515
                                                                      =========        =========
</TABLE>

                                       42

<PAGE>
                           LITTLE FALLS BANCORP, INC.
                                 AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------

12.      BENEFIT PLANS (Cont'd.)
- ----------------------

         Directors retirement plan (Cont'd.)
         -------------------------
<TABLE>
<CAPTION>
                                                                                               Year Ended December 31,

                                                                                      ---------------------------------------------
                                                                                    1998                1997         1996
                                                                                ---------------    ----------------  ---------------
<S>                                                                             <C>                  <C>             <C>
              Net periodic plan cost included the following components:
                  Service cost                                                   $     843            $    784         $ 6,380
                  Interest cost                                                     26,585              26,825          20,972
                  Amortization of past service cost                                 17,296              17,296          17,296
                  Amortization of unrecognized net loss                               -                  4,682              21
                                                                                 ---------            --------        --------
              Net periodic plan cost included in other expense                   $  44,724            $ 49,587         $44,669
                                                                                 =========            ========        ========
</TABLE>
     Significant actuarial assumptions used in determining plan benefits are:
<TABLE>
<CAPTION>
                                                                                               Year Ended December 31,
                                                                                ----------------------------------------------------
                                                                                    1998                1997            1996
                                                                                ---------------    ----------------    -------------
<S>                                                                                <C>                 <C>              <C>
              Annual compensation increase                                          4.50%               7.00%           7.00%
              Discount rate                                                         6.50%               7.25%           7.50%
</TABLE>

         Directors health benefits plan
         ------------------------------

         The Bank has a directors  health  benefit  plan which  provides for the
         continuation  of the directors'  medical  insurance  coverage for their
         lifetime  after  retirement.  Benefits under this plan are available to
         directors  retiring  after  attainment  of age 60 and  twenty  years of
         service. This plan is unfunded. The following tables present the status
         of the plan and the net components of net periodic plan cost:
<TABLE>
<CAPTION>
                                                                           December 31,
                                                                      ----------------------
                                                                         1998        1997
                                                                      ----------  ----------
<S>                                                                   <C>         <C>
          Accumulated postretirement benefit obligation - beginning    $ 158,388   $ 160,094
          Service cost                                                       204         190
          Interest cost                                                   11,483      12,007
          Actuarial loss (gain)                                            4,987     (13,903)
                                                                       ---------   ---------
          Accumulated postretirement benefit obligation - ending         175,062     158,388
          Unrecognized net gain                                           45,709      55,426
                                                                       ---------   ---------
          Accrued plan cost included in
           accounts payable and other liabilities                      $ 220,771   $ 213,814
                                                                       =========   =========
</TABLE>
<TABLE>
<CAPTION>
                                                                                               Year Ended December 31,

                                                                                ----------------------------------------------------
                                                                                    1998                1997           1996
                                                                                ----------------    ----------------   -------------
<S>                                                                              <C>                  <C>               <C>
          Net periodic plan cost included the following components:
               Service cost                                                       $     204             $   190          $2,866
               Interest cost                                                         11,483              12,007          10,969
               Amortization of unrecognized gain                                     (4,730)             (3,384)         (4,016)
                                                                                  ---------             -------           -------
          Net periodic plan cost included in other expense                        $   6,957             $ 8,813          $9,819
                                                                                  =========             =======          =======
</TABLE>
                                       43

<PAGE>


                           LITTLE FALLS BANCORP, INC.
                                 AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------


12.  BENEFIT PLANS (Cont'd.)
- ------------------

         Directors health benefit plan (Cont'd.)
         -----------------------------

         A discount  rate of 6.50%,  7.25% and 7.50% was  assumed  for the years
         ended  December 31, 1998,  1997 and 1996,  respectively.  For the years
         ended  December  31, 1998  1997and  1996,  a medical cost trend rate of
         6.5%, 7.0% and 7.5%, respectively,  decreasing 0.5% per year thereafter
         until an  ultimate  rate of 5.0% is  reached,  was  used in the  plan's
         valuation.  Increasing the assumed medical cost trend by one percent in
         each  year  would  increase  the  accumulated   postretirement  benefit
         obligation as of December 31, 1998, by $15,335 and the aggregate of the
         service and interest components of net periodic  postretirement benefit
         cost  for the year  ended  December  31,  1998 by  $1,392,  while a one
         percent  decrease in the  assumed  medical  cost trend would  result in
         comparable decreases of $13,475 and $1,299, respectively.

         ESOP
         ----

         Effective upon  conversion,  an ESOP was  established  for all eligible
         employees.  The ESOP used  $2,433,400 of proceeds from a term loan from
         the Company to purchase  243,340  shares of Company common stock in the
         initial offering. The term loan from the Company to the ESOP, including
         interest,  is  payable  over  one-hundred-eighty  (180)  equal  monthly
         installments.  The  initial  interest  rate is 8.25% and is  subject to
         semi-annual  adjustment  based on the prime rate.  The Bank  intends to
         make contributions to the ESOP which will be equal to the principal and
         interest  payment  required  from  the ESOP on the  term  loan.  Shares
         purchased with the loan proceeds are pledged as collateral for the term
         loan and are held in a suspense  account  for future  allocation  among
         participants.  Contributions  to the ESOP and shares  released from the
         suspense  account will be allocated among the participants on the basis
         of  compensation,  as described by the plan, in the year of allocation.
         The ESOP is accounted for in accordance with SOP 93-6, which was issued
         by the AICPA in November 1993. Accordingly,  the ESOP shares pledged as
         collateral  are  reported as unearned  ESOP shares in the  consolidated
         statements  of  financial  condition.  As shares  are  committed  to be
         released from  collateral,  the Company  reports  compensation  expense
         equal to the current market price of the shares,  and the shares become
         outstanding  for basic net income per common share  computations.  ESOP
         compensation  expenses  were  $306,489,  $257,575  and $177,679 for the
         years ended December 31, 1998, 1997 and 1996, respectively.


                                       44

<PAGE>


                           LITTLE FALLS BANCORP, INC.
                                 AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------


12.  BENEFIT PLANS (Cont'd.)
- ------------------

         ESOP (Cont'd.)
         ----

         The ESOP shares were as follows:


                                                            December 31,
                                                   -----------------------------
                                                        1998             1997
                                                   -------------    ------------

              Allocated shares                           33,927           16,223
              Shares committed to be released            15,739           16,474
              Unreleased shares                         193,674          210,643
                                                    -----------      -----------
              Total ESOP shares                         243,340          243,340
                                                    ===========      ===========

              Fair value of unreleased shares       $ 3,873,480      $ 4,318,182
                                                    ===========      ===========

         MSBP
         ----

         On July 3,  1996,  the  Bank  established  a MSBP to  provide  both key
         employees  and outside  directors  with a  proprietary  interest in the
         Company in a manner  designed to encourage  such persons to remain with
         the Bank. The Bank, during the year ended December 31, 1997 contributed
         $1,688,171 to the MSBP to allow the MSBP to purchase  121,670 shares of
         common  stock of the Company in the open  market at an average  cost of
         $13.875 per share.

         Under the MSBP,  awards are granted in the form of common stock held by
         the MSBP  Trust.  The  awards  vest over a period of time not more than
         five  years,  commencing  one year from the date of award.  The  awards
         become  fully vested upon  termination  of  employment  due to death or
         disability.  At December 31, 1998 and 1997,  103,798  shares and 79,248
         shares,  respectively,  had been  granted  to  directors  and,  at both
         December 31, 1998 and 1997,  26,767 shares had been granted to officers
         and employees.  37,522 shares and 16,311 shares were vested at December
         31,  1998 and 1997,  respectively.  $501,237,  $271,101  and $87,903 of
         expense  related to the MSBP shares was recorded during the years ended
         December 31, 1998, 1997 and 1996, respectively.


                                       45
<PAGE>


                           LITTLE FALLS BANCORP, INC.
                                 AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------



12.      BENEFIT PLANS (Cont'd.)
- ----------------------

         Stock Option Plan
         -----------------

         The Company adopted the 1996 Stock Option Plan (the "Plan") authorizing
         the grant of stock options  equal to 304,175  shares of common stock to
         officers,  directors  and key  employees  of the  Bank or the  Company.
         Options  granted  under the Plan may be either  options that qualify as
         incentive  stock  options as defined  in  Section  422 of the  Internal
         Revenue Code of 1986, as amended,  or  non-statutory  options.  Options
         granted  will vest and will be  exercisable  on a  cumulative  basis in
         equal installments at the rate of 20% per year commencing one year from
         the date of grant. All options granted will be exercisable in the event
         the optionee terminates his employment due to death or disability.  The
         options expire ten years from the date of grant.

         In the event of change in control of the Bank or Company,  the optionee
         will be given:  (1)  substitute  options by the acquiring or succeeding
         corporation,  (2) shares of stock  issueable  upon the exercise of such
         substitute  options or (3) cash for each option  granted,  equal to the
         difference between the exercise price of the option and the fair market
         value or merger  price  equivalent  to cash  payment  for each share of
         common stock exchanged in the change of control transaction.

         Shares  of  common   stock  have  been   granted   under  the  plan  as
         non-incentive stock options to directors and incentive stock options to
         officers and employees, respectively, as follows:

<TABLE>
<CAPTION>
                                                          Shares                                  Weighted
                                          --------------------------------------                   Average
                                             Non-                                   Exercise      Exercise
                                           Incentive    Incentive       Total         Price         Price
                                          -----------  ------------  -----------   ------------  -----------
<S>                                        <C>           <C>           <C>          <C>          <C>
        Granted in 1996                      121,665       109,496       231,161      $ 10.625     $ 10.625
        Granted in 1997                           -         16,000        16,000        20.000       20.000
                                             -------       -------       -------

        Balance at December 31, 1997         121,665       125,496       247,161                     11.232
            Cancelled                              -          (304)         (304)       10.625       10.625
            Forfeited                              -        (6,083)       (6,083)       10.625       10.625
                                             -------       -------       -------

        Balance at December 31, 1998         121,665       119,109       240,774                     11.248
                                             =======       =======       =======
</TABLE>

         No  options  have  been  exercised.  Options  for  93,110  shares  were
         excercisable at December 31, 1998 at a weighted  average exercise price
         of $10.947.  Options for 46,232 shares were exercisable at December 31,
         1997 at a weighted average exercise price of $10.625.


                                       46
<PAGE>

                           LITTLE FALLS BANCORP, INC.
                                 AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------



12.      BENEFIT PLANS (Cont'd.)
- ----------------------

         Stock Option Plan (Cont'd.)
         -----------------

         The Company, as permitted by Statement No. 123, recognizes compensation
         cost for stock  options  granted  based on the  intrinsic  value method
         instead of the fair value based method. The weighted-average grant-date
         fair value of options  granted  during 1997 and 1996, all of which have
         exercise prices equal to the market price of the Company's common stock
         at  the  grant   date,   were   estimated   using   the   Black-Scholes
         option-pricing  model.  Such fair values and the  assumptions  used for
         estimating fair values are as follows:

<TABLE>
<CAPTION>
                                                                          December 31,
                                                                    -----------------------
                                                                       1997         1996
                                                                    ------------ ----------
<S>                                                                  <C>          <C>
         Weighted average grant-date fair value per share              $ 5.87       $ 2.81
         Expected common stock dividend yield                            1.00%        0.94%
         Expected volatility                                            23.29%       13.90%
         Expected option life                                          5 years      5 years
         Risk-free interest rate                                         5.88%       6.875%

</TABLE>

         Had the Company  used the fair value based  method,  net income for the
         years ended December 31, 1998,  1997 and 1996 would have been decreased
         to  $1,616,000,  $1,736,000 and $574,000,  respectively,  and basic and
         diluted net income per common  share  would have been  reduced to $0.73
         and $0.70,  respectively,  for the year ended December 31, 1998,  $0.73
         and $0.70,  respectively,  for the years  ended  December  31, 1997 and
         $0.21 each during the year ended December 31, 1996.


13.      INCOME TAXES
- ---------------------

The Bank qualifies as a Savings Institution under the provisions of the Internal
Revenue Code and was  therefore,  prior to January 1, 1996,  permitted to deduct
from  taxable  income an  allowance  for bad debts  based on the greater of: (1)
actual  loan  losses  (the  "experience  method");  or (2) eight (8)  percent of
taxable  income before such bad debt  deduction  less certain  adjustments  (the
"percentage of taxable income method").

On  August  21,  1996,  legislation  was  signed  into law  which  repealed  the
percentage of taxable income method for tax bad debt  deductions.  The repeal is
effective for the Bank's  taxable year  beginning  January 1, 1996. In addition,
the  legislation  requires  the Bank to include  in taxable  income its bad debt
reserves in excess of its base year  reserves over a six,  seven,  or eight year
period depending upon the attainment of certain loan origination  levels.  Since
the percentage of taxable income method for Federal tax bad debt  deductions and
the corresponding  increase in the Federal tax bad debt reserve in excess of the
base  year  have  been  reflected  as  temporary  differences  pursuant  to FASB
Statement No. 109, with deferred income taxes recorded  thereon,  this change in
the tax law did not have a material adverse effect on the Company's consolidated
financial position or operations.

                                       47

<PAGE>

                           LITTLE FALLS BANCORP, INC.
                                 AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------


13.      INCOME TAXES (Cont'd.)
- ---------------------

Retained  earnings at December 31, 1998 includes  approximately  $2.4 million of
tax bad debt  deductions  which,  in accordance with FASB Statement No. 109, are
considered a permanent difference between the book and income tax basis of loans
receivable, and for which income taxes have not been provided. If such amount is
used for  purposes  other  than  bad debt  losses,  including  distributions  in
liquidation, it will be subject to income tax at the then current rate.

The provision for income taxes is summarized as follows:

                                             Year Ended December 31,
                                ----------------------------------------------
                                      1998            1997            1996
                                --------------   --------------  -------------
    Current:
        Federal                   $ 887,989        $  990,405      $ 540,688
        State                       104,111           117,522         87,761
                                  ---------        ----------      ---------

                                    992,100         1,107,927        628,449
                                  ---------        ----------      ---------
    Deferred:
        Federal                    (135,889)          (32,405)      (222,744)
        State                       (12,361)           (3,122)       (20,261)
                                  ---------        ----------      ---------

                                   (148,250)          (35,527)      (243,005)
                                  ---------        ----------      ---------
                                  $ 843,850        $1,072,400      $ 385,444
                                  =========        ==========      =========


The  provision  for income  taxes  differs  from that  computed  at the  federal
statutory rate of 34% as follows:

<TABLE>
<CAPTION>

                                                                Year Ended December 31,
                                                  -----------------------------------------------
                                                      1998              1997            1996
                                                  --------------   ---------------  -------------
<S>                                                  <C>             <C>              <C>
       Tax at the statutory rate                     $ 881,132       $   995,695      $ 338,753
       New Jersey Savings Institution Tax,
        net of federal income tax effect                60,555            75,504         44,550
       Dividends received deduction                    (96,381)             -             -
       Other                                            (1,456)            1,201          2,141
                                                     ---------       -----------      ---------
                                                     $ 843,850       $ 1,072,400      $ 385,444
                                                     =========       ===========      =========
</TABLE>

                                       48

<PAGE>

                           LITTLE FALLS BANCORP, INC.
                                 AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------



13.      INCOME TAXES (Cont'd.)
- ---------------------

The tax effects of existing temporary differences which give rise to significant
portions of deferred tax assets and liabilities are as follows:

<TABLE>
<CAPTION>

                                                                         December 31,
                                                                -----------------------------
                                                                     1998            1997
                                                                -------------   -------------
<S>                                                           <C>                <C>
   Deferred tax assets:
       Allowance for loan losses                                $  380,915         $ 316,151
       Deferred loan origination fees, net                          63,821            63,821
       Deferred compensation                                       176,979           115,025
       Minimum pension liability                                   156,561           120,111
       Goodwill                                                    133,544            90,101
       MSBP                                                          4,757            15,513
       Unrealized loss on securities available for sale            190,927            39,938
                                                                ----------         ---------

         Total deferred tax assets                               1,107,504           760,660
                                                                ----------         ---------

   Deferred tax liabilities:
       Depreciation of premises and equipment                       81,671            67,944
       Other                                                          -                2,572
                                                                ----------         ---------

         Total deferred tax liabilities                             81,671            70,516
                                                                ----------         ---------

         Net deferred tax asset included in other assets        $1,025,833         $ 690,144
                                                                ==========         =========
</TABLE>



At December 31, 1998 and 1997,  current income taxes  receivable of $309,549 and
$25,526,  respectively,  are included in other assets.  At December 31, 1998 and
1997, income taxes payable of $95,242 and $119,876,  respectively,  are included
in other liabilities.


                                       49

<PAGE>

                           LITTLE FALLS BANCORP, INC.
                                 AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------


14.      NET INCOME PER COMMON SHARE
- ------------------------------------

                                             Year Ended December 31, 1998
                                       -----------------------------------------
                                                       Weighted
                                           Net          Average       Per Share
                                          Income         Shares         Amounts
                                       ------------  -------------    ----------

Basic net income per share             $ 1,747,716      2,207,591        $ 0.79
                                                                         ======
Effect of dilutive securities:
     Stock options                            -            96,875
     MSBP unearned shares                     -             6,774
                                       -----------          -----

Diluted net income per share           $ 1,747,716      2,311,240        $ 0.76
                                       ===========      ==========       ======


                                             Year Ended December 31, 1997
                                       -----------------------------------------
                                    Weighted
                                          Net            Average       Per Share
                                         Income           Shares        Amounts
                                       ------------  --------------  ----------

Basic net income per share             $ 1,856,115      2,389,063        $ 0.78
                                                                         ======
Effect of dilutive securities:
     Stock options                             -           71,296
     MSBP unearned shares                      -            6,531
                                       -----------      ---------

Diluted net income per share           $ 1,856,115      2,466,890        $ 0.75
                                       ===========      =========        ======


                                             Year Ended December 31, 1996
                                       -----------------------------------------
                                    Weighted
                                          Net            Average       Per Share
                                         Income          Shares         Amounts
                                       ------------   ------------    ----------

Basic net income pre share             $   610,889      2,727,627        $ 0.22
                                                                         ======
Effect of dilutive securities:
     Stock options                            -             7,336
     MSBP unearned shares                     -             1,681
                                       -----------      ---------

Diluted net income per share           $   610,889      2,736,644       $ 0.22
                                       ===========      =========       ======

                                       50
<PAGE>


                           LITTLE FALLS BANCORP, INC.
                                 AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------

15.  LEGISLATIVE MATTERS
- ------------------------

On September  30,  1996,  legislation  was enacted  which,  among other  things,
imposed a special  one-time  assessment on Savings  Association  Insurance  Fund
("SAIF") member  institutions,  including the Bank, to recapitalize the SAIF and
spread the obligation for payment of Financial Corporation ("FICO") bonds across
all SAIF and Bank Insurance Fund ("BIF") members.  The special assessment levied
amounted to 65.7 basis points on SAIF  assessable  deposits held as of March 31,
1995. The special  assessment was recognized in the third quarter of 1996 and is
tax deductible.  The Bank took a charge of $1,167,427 as a result of the special
assessment.  This legislation  eliminated the substantial  disparity between the
amount that BIF and SAIF members had been paying for deposit insurance premiums.
Currently,  the Federal  Deposit  Insurance  Corporation  ("FDIC") has estimated
that, in addition to normal deposit insurance  premiums,  BIF members will pay a
portion of the FICO payment  equal to 1.3 basis points on  BIF-insured  deposits
compared to 6.4 basis points by SAIF members on SAIF-insured deposits.

The FDIC has  lowered  SAIF  assessments  to a range  comparable  to that of BIF
members, although SAIF members must also make the FICO payments described above.
Management cannot predict the precise level of FDIC insurance  assessments on an
ongoing basis.

16.  COMMITMENTS
- ----------------

The Bank is a party to financial instruments with  off-balance-sheet risk in the
normal course of business to meet the financing  needs of its  customers.  These
financial  instruments  include  commitments  to extend  credit.  Commitments to
extend  credit  are  agreements  to lend to a  customer  as long as  there is no
violation of any condition established in the loan agreement.  These commitments
are comprised of the undisbursed  portion of construction  loans, unused amounts
of lines of credit and  residential  loan  originations.  The Bank's exposure to
credit loss from nonperformance by the other party to the financial  instruments
for  commitments to extend credit is represented  by the  contractual  amount of
those instruments.  The Bank uses the same credit policies in making commitments
and  conditional  obligations  as  it  does  for  on-balance-sheet  instruments.
Collateral,  usually  in the  form of  residential  real  estate,  is  generally
required to support financial instruments with credit risk.

At December 31, 1998, the Bank had commitments outstanding to originate mortgage
loans of $5,128,000,  of which  $1,251,000  were for adjustable  rate loans with
initial  rates over the first ten years of the loan terms  ranging from 6.25% to
6.75% and $3,877,000  were for fixed rate loans with rates ranging from 6.25% to
7.00%.  The  commitments are due to expire within sixty days. The rates at which
the Bank has  committed  to fund these loans are set based on the rate in effect
when the borrower accepts the commitment in writing.

At December  31,  1998,  outstanding  commitments  related to unused home equity
lines of credit  totaled  $4,618,000.  These  amounts,  when  used,  will  carry
interest rates that will float at rates ranging from the prime rate plus 1/4% to
the prime rate plus 1 3/4%.

                                       51

<PAGE>


                           LITTLE FALLS BANCORP, INC.
                                 AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------

16.      COMMITMENTS (Cont'd.)
- --------------------

Rental  expenses  related to the  occupancy  of premises  totaled  approximately
$68,000,  $30,000 and $38,000 for the years ended  December 31,  1998,  1997 and
1996, respectively.  Minimum non-cancellable  obligations under lease agreements
with original terms of more than one year are as follows:

                    December 31,                  Amount
                    ------------                ----------

                       1999                      $ 36,360
                       2000                        36,360
                       2001                        36,360
                       2002                        15,150
                                                 --------
                                                 $124,230
                                                 ========


17.  DISCLOSURES ABOUT THE FAIR VALUE OF FINANCIAL INSTRUMENTS
- --------------------------------------------------------------

The fair value of a financial  instrument  is defined as the amount at which the
instrument could be exchanged in a current  transaction between willing parties,
other than a forced or liquidation sale.  Significant  estimations were used for
the purposes of this disclosure. The following methods and assumptions were used
to estimate the fair value of each class of financial  instruments  for which it
is practicable to estimate such value:

         Cash and cash equivalents and interest receivable
         -------------------------------------------------

         For cash and cash  equivalents  and interest  receivable,  the carrying
         amounts approximate fair value.

         Investment and mortgage-backed securities
         -----------------------------------------

         For investment and mortgage-backed  securities, both available for sale
         and held to  maturity,  fair value is  estimated  using  quoted  market
         prices.

         Loans receivable
         ----------------

         The fair value of loans is  estimated  by  discounting  the future cash
         flows using the current  rates at which  similar loans would be made to
         borrowers  with  similar  credit  ratings  and for the  same  remaining
         maturities.

         Deposits
         --------

         The fair value of demand,  savings  and money  market  deposits  is the
         amount  payable  on demand at the  reporting  date.  The fair  value of
         certificates  of deposit is  estimated by  discounting  the future cash
         flows  using  the rates  currently  offered  for  deposits  of  similar
         remaining maturities.


                                       52

<PAGE>
                           LITTLE FALLS BANCORP, INC.
                                 AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------

17.  DISCLOSURES ABOUT THE FAIR VALUE OF FINANCIAL INSTRUMENTS (Cont'd.)
- ---------------------------------------------------------------

         Borrowed money
         --------------

         The fair value of advances  and  securities  sold under  agreements  to
         repurchase is estimated by discounting cash flows using rates currently
         available for borrowings of similar remaining securities.

         Commitments to extend credit
         ----------------------------

         The fair value of commitments  to extend credit is estimated  using the
         fees currently  charged to enter into similar  agreements,  taking into
         account  the  remaining   terms  of  the  agreements  and  the  present
         creditworthiness   of   the   counterparties.   For   fixed-rate   loan
         commitments,  fair value also considers the difference  between current
         levels of interest rates and the committed rates.

<TABLE>
<CAPTION>

                                                                                        December 31,
                                                                   -----------------------------------------------------
                                                                              1998                       1997
                                                                   -------------------------- --------------------------
                                                                    Carrying        Fair       Carrying        Fair
                                                                     Amount         Value       Amount         Value
                                                                   ------------  ------------ ------------  ------------
<S>                                                                <C>           <C>           <C>           <C>
             Financial assets:
                 Cash and cash equivalents                          $ 33,393      $ 33,393      $ 6,788       $ 6,788
                 Investment securities available for sale             39,423        39,423         -             -
                 Investment securities held to maturity               40,577        40,358       57,988        58,129
                 Mortgage-backed securities available for sale        13,971        13,971       13,929        13,929
                 Mortgage-backed securities held to maturity          61,373        61,307       90,957        91,246
                 Loans receivable                                    149,062       154,536      147,033       148,534
                 Interest receivable                                   1,961         1,961        2,079         2,079
             Financial liabilities:
                 Deposits                                            243,048       244,613      230,133       226,113
                 Borrowed money                                       68,500        68,488       58,720        58,708
             Commitments:
                 To fund loans                                         9,746         9,746        7,306         7,306

</TABLE>


         Fair  value  estimates  are made at a  specific  point in time based on
         relevant  market   information  and  information  about  the  financial
         instrument. These estimates do not reflect any premium or discount that
         could result from offering for sale at one time the entire  holdings of
         a  particular  financial  instrument.  Because  no market  exists for a
         significant portion of the financial instruments,  fair value estimates
         are based on  judgments  regarding  future  expected  loss  experience,
         current economic conditions,  risk characteristics of various financial
         instruments,  and other  factors.  These  estimates  are  subjective in
         nature,  involve  uncertainties and matters of judgment and, therefore,
         cannot be  determined  with  precision.  Changes in  assumptions  could
         significantly affect the estimates.  In addition,  fair value estimates
         are based on existing  on-and-off  balance sheet financial  instruments
         without attempting to estimate the value of anticipated future business
         and exclude the value of assets and liabilities that are not considered
         financial instruments. Other significant assets that are not considered
         financial assets include premises and equipment.  In addition,  the tax
         ramifications  related to the  realization of the unrealized  gains and
         losses can have a significant  effect on fair value  estimates and have
         not  been  considered  in  any of the  estimates.  Finally,  reasonable
         comparability  between financial  institutions may not be likely due to
         the wide range of permitted valuation techniques and numerous estimates
         which must be made given the  absence of active  secondary  markets for
         many  of the  financial  instruments.  The  lack of  uniform  valuation
         methodologies  introduces  a greater  degree of  subjectivity  to those
         estimated fair values.


                                       53

<PAGE>

                           LITTLE FALLS BANCORP, INC.
                                 AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------


18.  PARENT ONLY FINANCIAL INFORMATION
- --------------------------------------

The Company operates one wholly owned subsidiary,  the Bank. The earnings of the
Bank are  recognized  by the  Company  using the  equity  method of  accounting.
Accordingly, the earnings of the Bank are recorded as increases in the Company's
investment  in  the  subsidiary.  The  following  are  the  condensed  financial
statements for the Company  (parent  company only) as of December 31, 1998, 1997
and for the periods ended  December 31, 1998,  1997 and 1996. The Company had no
operations prior to the Bank's conversion to stock form on January 5, 1996.

<TABLE>
<CAPTION>

                                                                          December 31,
                                                                ---------------------------------
             Statements of Financial Condition                       1998                1997
             ---------------------------------                  ---------------    --------------
<S>                                                             <C>                <C>
             Assets
             ------
             Cash and due from banks                              $ 1,167,896         $ 1,167,965
             Securities available for sale                          6,331,875                -
             Loan receivable from subsidiary                             -              6,044,666
             ESOP loan receivable                                   2,049,555           2,213,081
             Investment in subsidiary                              31,273,275          29,200,841
             Other assets                                             127,965              18,000
                                                                  -----------         -----------

                  Total assets                                    $40,950,566         $38,644,553
                                                                  ===========         ===========

             Liabilities and stockholders' equity

             Liabilities

             Due to subsidiary                                    $ 3,405,982         $   257,783
             Other liabilities                                         99,128              92,109
                                                                  -----------         -----------

                                                                    3,505,110             349,892
                                                                  -----------         -----------
             Stockholders' equity

             Common stock                                             304,175             304,175
             Additional paid in capital                            29,204,431          29,067,633
             Retained earnings                                     19,517,521          18,275,517
             Common stock acquired by ESOP                         (1,936,741)         (2,106,432)
             Unearned restricted MSBP stock                          (855,791)         (1,329,167)
             Treasury stock                                        (8,191,308)         (5,632,286)
             Accumulated other comprehensive income                  (596,831)           (284,779)
                                                                  -----------         -----------

                  Total stockholders' equity                      37,445,456           38,294,661
                                                                  -----------         -----------

                  Total liabilities and stockholders equity       $40,950,566         $38,644,553
                                                                  ===========         ===========
</TABLE>


                                       54
<PAGE>

                           LITTLE FALLS BANCORP, INC.
                                 AND SUBSIDIARY
                    NOTES TO CONSOLIDATED FINANCIAL STATEMENT
                    -----------------------------------------


18.  PARENT ONLY FINANCIAL INFORMATION (Cont'd.)
- --------------------------------------

                              STATEMENTS OF INCOME
                              --------------------

<TABLE>
<CAPTION>


                                                                                                        From
                                                                                                      Inception
                                                                                                      January 5,
                                                                 Year Ended December 31,               1996 to
                                                           ---------------------------------         December 31,
                                                                 1998                1997                1996
                                                           -------------        ------------       -------------
<S>                                                        <C>                 <C>                  <C>
Interest income                                             $   543,398         $   666,225          $  880,582
Equity in undistributed earnings of subsidiary                1,591,741           1,598,621             248,247
                                                            -----------         -----------          ----------

                                                              2,135,139           2,264,846           1,128,829
Expenses                                                        336,173             235,731             274,940
                                                            -----------         -----------          ----------

Income before income taxes                                    1,798,966           2,029,115             853,889
Income taxes                                                     51,250             173,000             243,000
                                                            -----------         -----------          ----------

Net income                                                  $ 1,747,716         $ 1,856,115          $  610,889
                                                            ===========         ===========          ==========

</TABLE>


                                       55
<PAGE>

                           LITTLE FALLS BANCORP, INC.
                                 AND SUBSIDIARY
                    NOTES TO CONSOLIDATED FINANCIAL STATEMENT
                    -----------------------------------------



18.  PARENT ONLY FINANCIAL INFORMATION (Cont'd.)
- --------------------------------------

                            STATEMENTS OF CASH FLOWS
                            ------------------------
<TABLE>
<CAPTION>



From

Inception
                                                                                                              January ,
                                                                        Year Ended December 31,                1996 to

                                                                       1998                 1997                1996
                                                                 -----------------     -------------       ---------------
<S>                                                               <C>                 <C>                 <C>
Cash flows from operating activities:
     Net income                                                     $ 1,747,716         $ 1,856,115         $    610,889
     Adjustments to reconcile net income to net cash
       provided by operating activities:
          Amortization of premiums                                        1,044                -                    -
          Equity in undistributed earnings of subsidiary             (1,591,741)         (1,598,620)            (248,247)
          (Increase) in other assets                                   (100,764)             (5,833)             (12,167)
          Increase in other liabilities                                   7,019              30,327               61,782
                                                                    -----------         -----------          -----------

          Net cash provided by operating activities                      63,274             281,989              412,257
                                                                    -----------         -----------          -----------

Cash flows from investing activities:
     Purchase of all outstanding stock of the Bank                         -                   -             (14,638,780)
     Purchase of securities available for sale                       (6,355,000)               -                   -
     Loan to the Bank                                                      -                   -             (12,205,380)
     Repayments of loan by the Bank                                   6,044,666           2,809,598            3,351,116
     Loan to ESOP                                                          -                   -              (2,433,400)
     Repayments of loan by ESOP                                         163,526             129,841               90,478
                                                                    -----------         -----------          -----------

          Net cash (used in) provided by investing activities          (146,808)          2,939,439          (25,835,966)
                                                                    -----------         -----------          -----------

Cash flows from financing activities:
     Net proceeds from issuance of common stock                            -                   -              29,263,522
     Increase in due from subsidiary                                  3,148,199             128,891              128,892
     Acquisition of treasury stock                                   (2,559,022)         (2,355,282)          (3,277,004)
     Dividends paid                                                    (505,712)           (382,654)            (136,119)
                                                                    -----------         -----------          -----------

          Net cash provided by (used in) financing activities            83,465          (2,609,045)          25,979,291
                                                                    -----------         -----------          -----------

Net (decrease) increase in cash and cash equivalents                        (69)            612,383              555,582
Cash and cash equivalents - beginning                                 1,167,965             555,582                -
                                                                    -----------         -----------          -----------

Cash and cash equivalents - ending                                  $ 1,167,896         $ 1,167,965         $    555,582
                                                                    ===========         ===========          ===========

</TABLE>

                                       56
<PAGE>

                           LITTLE FALLS BANCORP, INC.
                                 AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------


19.  QUARTERLY FINANCIAL DATA (UNAUDITED)
- -----------------------------------------

<TABLE>
<CAPTION>

                                                    Year Ended December 31, 1998
                                       --------------------------------------------------------
                                          First        Second          Third          Fourth
                                         Quarter       Quarter        Quarter         Quarter
                                        ---------     ---------      ---------       ---------
                                                 (In thousands, except per share data)
<S>                                     <C>           <C>            <C>             <C>
Interest income                          $ 5,608       $ 5,898        $ 5,651         $ 5,589
Interest expense                           3,518         3,768          3,745           3,664
                                         -------       -------        -------         -------

      Net interest income                  2,090         2,130          1,906           1,925

Provision for loan losses                     60            60             60             (19)
Non-interest income                           63           102            116             122
Non-interest expenses                      1,387         1,432          1,253           1,629
Income taxes                                 247           246            226             125
                                         -------       -------        -------         -------

Net income                               $   459       $   494        $   483         $   312
                                         =======       =======        =======         =======

Net income per common share:
      Basic                              $  0.20       $  0.23        $  0.22          $ 0.14
                                         =======       =======        =======         =======

      Diluted                            $  0.19       $  0.22        $  0.21          $ 0.14
                                         =======       =======        =======         =======
</TABLE>

<TABLE>
<CAPTION>

                                                    Year Ended December 31, 1998
                                       --------------------------------------------------------
                                          First        Second          Third          Fourth
                                         Quarter       Quarter        Quarter         Quarter
                                        ---------     ---------      ---------       ---------
                                                 (In thousands, except per share data)

<S>                                     <C>           <C>            <C>             <C>
Interest income                          $ 4,981       $ 4,971        $ 5,348         $ 5,764
Interest expense                           2,995         3,034          3,322           3,569
                                         -------       -------        -------         -------

      Net interest income                  1,986         1,937          2,026           2,195

Provision for loan losses                     60            60             60              60
Non-interest income                           61           215             68              84
Non-interest expenses                      1,272         1,307          1,348           1,477
Income taxes                                 270           316            229             257
                                         -------       -------        -------         -------

Net income                               $   445       $   469        $   457         $   485
                                         =======       =======        =======         =======

Net income per common share:
      Basic                              $  0.18       $  0.20        $  0.19         $  0.21
                                         =======       =======        =======         =======

      Diluted                            $  0.17       $  0.19        $  0.19         $  0.20
                                         =======       =======        =======         =======

</TABLE>


                                       57

<PAGE>

                           LITTLE FALLS BANCORP, INC.
                                 AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------


20.      IMPACT OF RECENT ACCOUNTING STANDARDS
- ----------------------------------------------

In June 1998,  the FASB issued  Statement No. 133,  "Accounting  for  Derivative
Instruments and Hedging  Activities".  Statement No. 133 establishes  accounting
and reporting standards for derivative instruments, including certain derivative
instruments   embedded  in  other   contracts   (collectively   referred  to  as
derivatives),  and for hedging activities.  It requires that an entity recognize
all  derivatives  as either assets or liabilities in the statements of financial
position and measure those instruments at fair value. If certain  conditions are
met, a derivative may be specifically  designated as (a) a hedge of the exposure
to  changes  in  the  fair  value  of a  recognized  asset  or  liability  or an
unrecognized firm commitment, (b) a hedge of the exposure to variable cash flows
of a forecasted transaction,  or (c) a hedge of the foreign currency exposure of
a net investment in a foreign  operation,  an unrecognized  firm commitment,  an
available-for-sale  security,  or  a   foreign-currency-denominated   forecasted
transaction.  The accounting for changes in the fair value of a derivative (that
is,  gains and losses)  depends on the intended  use of the  derivative  and the
resulting designation.

At the date of initial  application of Statement No. 133, an entity may transfer
any  held-to-maturity  security  into  the  available-for-sale  category  or the
trading  category.  An entity  will then be able in the  future to  designate  a
security transferred into the available-for-sale category as the hedged item, or
its variable interest payments as the cash flow hedged transactions,  in a hedge
of the exposure to changes in market interest rates, changes in foreign currency
exchange  rates,  or changes  in the  overall  fair  value.  (Statement  No. 133
precludes a  held-to-maturity  security from being designated as the hedged item
in a fair value hedge of market interest rate risk or the risk of changes in its
overall fair value and precludes  the variable cash flows of a  held-to-maturity
security from being designated as the hedged transaction in a cash flow hedge of
market interest rate risk).  Statement No. 133 provides that such transfers from
the  held-to-maturity  category at the date of initial  adoption  shall not call
into  question an entity's  intent to hold other debt  securities to maturity in
the future.

Statement  No. 133 is  effective  for all fiscal  quarters  of all fiscal  years
beginning  after June 15, 1999, the quarter ended March 31, 2000 for the Company
and Bank. Initial application shall be as of the beginning of an entity's fiscal
quarter.  Earlier  application  of all of the provisions of Statement No. 133 is
permitted only as of the beginning of a fiscal quarter.  Earlier  application of
selected provisions or retroactive application of provisions of Statement No.
133 are not permitted.

Management of the Company and Bank has not yet determined when Statement No. 133
will be  implemented,  but does  not  believe  the  ultimate  implementation  of
Statement No. 133 will have a material  impact on their  consolidated  financial
position or results of operations.


                                       58

<PAGE>


                Board of Directors of Little Falls Bancorp, Inc.
                                       and
                                Little Falls Bank



Albert J. Weite, Chairman of the Board      Edward J. Seugling, Vice Chairman of
Leonard G. Romaine (Bank only)              the Board
John P. Pullara                             Raoul G. Barton
                                            George Kuiken
                                            Norman A. Parker



                Executive Officers of Little Falls Bancorp, Inc.
                                     and/or
                                Little Falls Bank


Leonard G. Romaine             Richard A. Capone                 Anne Bracchitta
    President         Chief Financial Officer and Treasurer         Secretary

Michael J. Allen                                              Mary Denise Hopper
Vice President                                                   Vice President

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

     Corporate Counsel:                          Independent Auditors:
     Vincent Marino                              Radics & Co., LLC
     86 Main Street                              55 US Highway #46
     Little Falls, New Jersey  07424             Pine Brook, New Jersey  07058

     Special Counsel:                            Transfer Agent and Registrar:
     Malizia, Spidi, Sloane & Fisch, P.C.        Chase Mellon Shareholder
     One Franklin Square                         Services, L.L.C.
     1301 K Street, N.W., Suite 700 East 4       50 West 33rd Street
     Washington, D.C.  20005                     New York, New York  10001-2697

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


         The Company's  Annual Report for the Year Ended December 31, 1998 filed
         with the  Securities  and  Exchange  Commission  on Form  10-K  without
         exhibits is available  without charge upon written request.  For a copy
         of the Form 10-K or any other  investor  information,  please write the
         Secretary of the Company at 86 Main Street, Little Falls, New Jersey.
         Copies of any exhibits to the Form 10-K are available at cost.

                                       59

<PAGE>



                                OFFICE LOCATIONS

                           LITTLE FALLS BANCORP, INC.
                                 86 Main Street
                         Little Falls, New Jersey 07424
                                 (973) 256-6100

                                LITTLE FALLS BANK

                                   Main Office
                                 86 Main Street
                         Little Falls, New Jersey 07424
                                 (973) 256-6100

                                 Branch Offices

                                  West Paterson
                            Route 46 & McBride Avenue
                         West Paterson, New Jersey 07424

                                   Spruce Run
                                 220 Main Street
                         Glen Gardner, New Jersey 08826

                                     Milford
                                34 Bridge Street
                            Milford, New Jersey 08848

                                   Alexandria
                           636 Milford-Frenchtown Road
                      Alexandria Township, New Jersey 08848

                                    Kingwood
                                Route 12 and 519
                          Baptistown, New Jersey 08825






<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 January  26,  1999,  by and
         among HUBCO, Inc.  ("HUBCO"),  Hudson United Bank (the "Bank"),  Little
         Falls  Bancorp,  Inc.  ("Little  Falls")  and  Little  Falls  Bank (the
         "Association") (included as Appendix A to the Proxy Statement). *

2(b)     Stock Option  Agreement,  dated as of January 26, 1999,  by and between
         HUBCO and Little Falls (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.

23(a)    Consent of Radics & Co., LLC.

23(b)    Consent of Arthur Andersen LLP.

23(c)    Consent of FinPro, Inc.

23(d)    Consent of Pitney,  Hardin,  Kipp & Szuch (included in Exhibits 5 and 8
         hereto).

99(a)    Form of Proxy Card

99(b)    Form of Election
- -------------------------
*        Included elsewhere in this registration statement.
**       Incorporated by reference.


B.  Report, Opinion or Appraisals

         Form of Fairness  Opinion of FinPro,  Inc. is included as Appendix C to
the Proxy Statement-Prospectus.

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 is 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.

8. To file,  during  any  period in which  offers or sales  are  being  made,  a
post-effective amendment to this registration statement:

         (i) To include  any  prospectus  required  by Section  10(a)(3)  of the
Securities Act of 1933;

         (ii) To reflect in the prospectus any facts or events arising after the
effective date of the registration  statement (or the most recent post-effective
amendment  thereof)  which,  individually  or  in  the  aggregate,  represent  a
fundamental  change in the information set forth in the registration  statement.
Notwithstanding the foregoing,  any increase or decrease in volume of securities
offered (if the total dollar value of  securities  offered would not exceed that
which  was  registered)  and any  deviation  from  the  low or  high  end of the
estimated  maximum  offering  range may be reflected  in the form of  prospectus
filed with the  Commission  pursuant  to Rule 424(b) if, in the  aggregate,  the
changes in volume  and price  represent  no more than 20  percent  change in the
maximum  aggregate  offering price set forth in the "Calculation of Registration
Fee" table in the effective registration statement.

         (iii) To include any material  information  with respect to the plan of
distribution  not  previously  disclosed  in the  registration  statement or any
material change to such information in the registration statement.

9. That, for the purpose of determining  any liability  under the Securities Act
of  1933,  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 the time shall be deemed to be the initial bona
fide offering thereof.

10. To remove from  registration by means of a  post-effective  amendment any of
the securities  being  registered  which remain unsold at the termination of the
offering.


<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 Town of Mahwah,
State of New Jersey, on the 23rd day of March, 1999.

                                   HUBCO, INC.


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


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

<TABLE>
<CAPTION>

                  Signature                                     Title                    Date

<S>                                               <C>                                 <C>
                                                  Chairman, President, Chief
                                                  Executive Officer and Director
KENNETH T. NEILSON                                 (Principal Executive Officer)      March 23, 1999
- ---------------------------------------
(Kenneth T. Neilson)



ROBERT J. BURKE                                               Director                March 23, 1999
- ---------------------------------------
(Robert J. Burke)



                                                              Director                March ___, 1999
- ---------------------------------------
(Donald P. Calcagnini)



                                                              Director                March ___, 1999
- ---------------------------------------
(Joan David)



NOEL DECORDOVA, JR.                                           Director                March 23, 1999
- ---------------------------------------
(Noel deCordova, Jr.)


THOMAS R. FARLEY
- ---------------------------------------                       Director                March 23, 1999
(Thomas R. Farley)



BRYANT D. MALCOLM
- ---------------------------------------
(Bryant D. Malcolm)                                           Director                March 23, 1999



W. PETER McBRIDE                                              Director                March 23, 1999
- ---------------------------------------
(W. Peter McBride)



CHARLES F.X. POGGI                                            Director                March 23, 1999
- ---------------------------------------
(Charles F.X. Poggi)



DAVID A. ROSOW                                                Director                March 23, 1999
- ---------------------------------------
(David A. Rosow)



JAMES E. SCHIERLOH                                           Director                 March 23, 1999
- ---------------------------------------
(James E. Schierloh)



SISTER GRACE FRANCES STRAUBER                                 Director                March 23, 1999
- ---------------------------------------
(Sister Grace Frances Strauber)



JOHN H. TATIGIAN, JR.                                         Director                March 23, 1999
- ---------------------------------------
(John H. Tatigian, Jr.)


                                                    Executive Vice President and
JOSEPH F. HURLEY                                       Chief Financial Offer          March 23, 1999
- ---------------------------------------
(Joseph F. Hurley)



RICHARD ALBAN                                                Controller               March 23, 1999
- ---------------------------------------
(Richard Alban)

</TABLE>


<PAGE>

                                                  INDEX TO EXHIBITS

Exhibit
Number            Description

2(a)     Agreement  and Plan of Merger,  dated as of January  26,  1999,  by and
         among HUBCO, Inc.  ("HUBCO"),  Hudson United Bank (the "Bank"),  Little
         Falls  Bancorp,  Inc.  ("Little  Falls")  and  Little  Falls  Bank (the
         "Association") (included as Appendix A to the Proxy Statement). *

2(b)     Stock Option  Agreement,  dated as of January 26, 1999,  by and between
         HUBCO and Little Falls (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.

23(a)    Consent of Radics & Co., LLC.

23(b)    Consent of Arthur Andersen LLP.

23(c)    Consent of FinPro, Inc.

23(d)    Consent of Pitney,  Hardin,  Kipp & Szuch (included in Exhibits 5 and 8
         hereto).

99(a)    Form of Proxy Card

99(b)    Form of Election
- -------------------------
*        Included elsewhere in this registration statement.
**       Incorporated by reference.




                                                                      EXHIBIT 5

                          Pitney, Hardin, Kipp & Szuch
                                200 Campus Drive
                         Florham Park, New Jersey 07932

                                                                 March 23, 1999

HUBCO, Inc.
1000 MacArthur Boulevard
Mahwah, New Jersey  07430

         Re:      Merger of HUBCO, Inc. and Little Falls Bancorp


         We have acted as counsel to HUBCO,  Inc.  ("HUBCO") in connection  with
its proposed  issuance of its no par value  common  stock (the "Common  Stock"),
pursuant to the  Agreement  and Plan of Merger among HUBCO,  Hudson United Bank,
Little Falls  Bancorp and Little  Falls Bank dated as of January 26,  1999.  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
currently in effect,  relevant  resolutions  of the Board of Directors of HUBCO,
and such other documents as we deemed  necessary in order to express the opinion
hereinafter set forth.

         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  consent to 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.  In giving  such  consent,  we do not admit  that we are in the
category of persons whose consent is required  under Section 7 of the Securities
Act of 1933 or the rules of the SEC thereunder.



                                                Very truly yours,




                                                PITNEY, HARDIN, KIPP & SZUCH




                                                                      EXHIBIT 8

                          Pitney, Hardin, Kipp & Szuch
                                200 Campus Drive
                         Florham Park, New Jersey 07932


                                                              March 23, 1999



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

Little Falls Bancorp, Inc.
86 Main Street
Little Falls, New Jersey 07424
Attn: Leonard G. Romaine, President

                  Re:      Merger of Little Falls Bancorp, Inc. into HUBCO, Inc.

Gentlemen:

                  We  have  represented  HUBCO,  Inc.  ("HUBCO"),  a New  Jersey
corporation  which is a registered bank holding company,  and Hudson United Bank
(the "Bank"),  a New Jersey  chartered  commercial  bank which is a wholly owned
subsidiary  of HUBCO,  in  connection  with the proposed  merger of Little Falls
Bancorp,  Inc. ("Little Falls"),  a New Jersey corporation which is a registered
bank holding  company,  into HUBCO (the "Merger").  The Merger shall be effected
pursuant  to the  provisions  of an  Agreement  and Plan of  Merger  dated as of
January 26, 1999 (the "Merger  Agreement") by and among HUBCO, the Bank,  Little
Falls and Little Falls Bank (the "Savings Bank"), a federally  chartered savings
bank which is a wholly owned  subsidiary of Little Falls.  The within opinion is
delivered pursuant to Section 6.1(d) of the Merger Agreement.  Capitalized terms
used herein not otherwise defined shall have the meanings ascribed to such terms
in the Merger Agreement.

                  Pursuant to the Merger  Agreement,  at the Effective  Time the
Merger  shall be effected by the merger of Little  Falls into HUBCO  pursuant to
New Jersey law,  with HUBCO  surviving.  Each share of Little Falls Common Stock
shall be converted,  at the election of the holder of such share, into the right
to receive  either $20.64 in cash or shares of HUBCO Common Stock with a minimum
Exchange Ratio of .600 and a maximum Exchange Ratio of .700; provided,  however,
pursuant to the Merger Agreement such elections will be adjusted as necessary to
assure that the  aggregate  number of shares of Little  Falls Common Stock which
shall be  converted  into cash  shall  equal not more than 49% of the  number of
shares  of  Little  Falls  Common  Stock  outstanding  immediately  prior to the
Effective Time, and the aggregate  number of shares of Little Falls Common Stock
which shall be  converted  into HUBCO Common Stock shall equal not less than 51%
of the number of such  shares  outstanding  immediately  prior to the  Effective
Time.  Notwithstanding the foregoing, no fractional shares of HUBCO Common Stock
shall be issued,  and in lieu  thereof,  any holder of Little Falls Common Stock
who otherwise would be entitled to receive a fractional  share will receive cash
equal to the value of such fractional share.

                  At the Effective Time, unexercised stock options pertaining to
Little Falls Common Stock shall be converted into options to purchase  shares of
HUBCO Common Stock.

                  You have delivered certificates in which you have made factual
representations  in regard to the Merger and have  authorized us to rely on such
representations in expressing the within opinions.  As counsel to HUBCO, we have
examined  those  certificates,  the Merger  Agreement  and  copies of  ancillary
agreements,  certificates,  instruments  and documents  pertaining to the Merger
delivered  by the parties  thereto.  In such  examination,  we have  assumed the
genuineness of all signatures,  the  authenticity of all documents  submitted to
us. As to any facts material to our opinions expressed herein, we have relied on
representations  of the  parties  to the  Merger  and the  bank  Merger  without
undertaking to verify the same by independent investigation. The within opinions
are  based  on  our  analysis  of the  Code,  Treasury  Regulations  promulgated
thereunder,  and  relevant  interpretive  authorities  as in  effect on the date
hereof.

                  Based on the foregoing, we are of the opinion that:

                  1. The Merger will be treated for federal  income tax purposes
as a "reorganization"  qualifying under Section 368 of the Internal Revenue Code
of 1986,  as amended (the "Code").  (Hereafter,  "Section"  references  shall be
references to Sections of the Code.).

                  2. No gain or loss will be recognized by HUBCO or Little Falls
in connection with the Merger. Sections 361(a) and 1032.

                  3. Little Falls shareholders who receive HUBCO Common Stock in
the Merger will not recognize  any gain or loss for federal  income tax purposes
upon the  exchange in the Merger of shares of Little  Falls  Common Stock solely
for HUBCO Common Stock. Section 354(a).

                  4.  Little  Falls  shareholders  receiving  cash  in  lieu  of
fractional  shares of HUBCO Common  Stock will be treated as if such  fractional
shares had been received from HUBCO and then subsequently redeemed by HUBCO. The
cash received by the Little Falls  shareholder in lieu of fractional shares will
be  treated  as  having  been  received  as full  payment  in  exchange  for the
fractional  shares  deemed to have been redeemed as provided in Section 302 (a).
Accordingly,  such  shareholders  will  recognize gain or loss on the receipt of
such cash  measured  by the  difference  between the amount of such cash and the
respective  adjusted basis of such  shareholders in their  fractional  shares of
HUBCO Common Stock considered to have been redeemed.

                  5.  The  basis  of  any  HUBCO  Common  Stock  received  by  a
shareholder of Little Falls in connection  with the Merger  (including the basis
of any fractional  share interest in HUBCO Common Stock) will be the same as the
basis of the  shares  of Little  Falls  common  stock  surrendered  in  exchange
therefor. Section 358(a).

                  6. The holding  period of the HUBCO Common  Stock  received by
the  shareholders of Little Falls in connection with the Merger will include the
period during which their Little Falls Common Stock  converted in the Merger was
held, provided such stock was held as a capital asset on the date of the Merger.
Section 1223(l).

                  7. In the case of  shareholders  of Little  Falls whose Little
Falls Common Stock is converted  solely into cash in connection with the Merger,
gain or loss shall be recognized,  measured by the difference,  if any,  between
the shareholder's adjusted basis in his Little Falls Common Stock and the amount
of cash into which  such  stock is  converted.  In the case of  shareholders  of
Little Falls whose  Little Falls Common Stock is converted  partly into cash and
partly into HUBCO  Common  Stock in  connection  with the Merger,  gain (but not
loss), if any, shall be recognized, but in an amount not in excess of the amount
of the cash  received.  In the case of Little Falls  shareholders  who recognize
gain upon the  conversion  of their  Little  Falls Common Stock into cash and in
whose hands such Common Stock was a capital  asset on the Effective  Date,  such
gain shall be treated as capital gain (long-term or short-term, depending on the
shareholders'  respective  holding periods for their Little Falls Common Stock),
except in the case of any  stockholder as to which the conversion has the effect
of a distribution of a dividend within the meaning of Section 356(a)(2).


                  The opinions  expressed  herein are delivered to you solely in
connection  with and for the purposes of the  transactions  contemplated  by the
Merger Agreement,  and are not to be relied upon by any other person,  quoted in
whole  or in  part,  or  otherwise  referred  to  (except  in a list of  closing
documents),  nor are they to be provided to any other  person  without our prior
written  consent.  Notwithstanding  the  foregoing  sentence,  we consent to the
filing with the SEC of this letter as an exhibit to the  Registration  Statement
on Form S-4 of which the Proxy  Statement is a part, and to the reference to our
firm under the heading "Federal Income Tax Consequences"  contained therein.  In
giving  such  consent,  we do not admit that we are in the  category  of persons
whose consent is required  under Section 7 of the  Securities Act of 1933 or the
rules of the SEC thereunder.

                                              Very truly yours,



                                              PITNEY, HARDIN, KIPP & SZUCH




                                                                EXHIBIT 23(a)



               CONSENT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS

         We  hereby  consent  to  the   incorporation   by  reference  into  the
Registration Statement on Form S-4 HUBCO, Inc. of our report in regard to Little
Falls Bancorp, Inc. (the "Company"), which is dated January 22, 1999, except for
the last two paragraphs of Note 2, as to which the date is January 26, 1999, and
is  included  in the  Company's  Annual  Report on Form 10-K for the year  ended
December 31, 1998. Additionally, we hereby consent to the references to our firm
under the headings "Experts" in the Registration Statement.


                                                   RADICS & CO., LLC


Pine Brook, New Jersey
March 22, 1999






                                                                   EXHIBIT 23(b)

                        INDEPENDENT ACCOUNTANTS' CONSENT

         As   independent   public   accountants,   we  hereby  consent  to  the
incorporation  by  reference in this  Registration  Statement on Form S-4 of our
report dated January 12, 1999 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 23, 1999


                                                                  EXHIBIT 23(c)

                             CONSENT OF FINPRO, INC.



We hereby  consent  to the use of our firm's  name in the Form S-4  Registration
Statement of HUBCO and amendments thereto relating to the registration of shares
of HUBCO common stock to be used in connection with the proposed  acquisition of
Little Falls Bancorp.  We also consent to the inclusion of our opinion letter as
an Appendix to the Proxy  Statement-Prospectus  included as part of the Form S-4
Registration  Statement,  and to the  references to our opinion  included in the
Proxy Statement-Prospectus.




                                                   FINPRO, INC.

Date:  March 23, 1999






                                                                  EXHIBIT 99(a)
                            LITTLE FALLS BANCORP, INC
                                 86 MAIN STREET
                            LITTLE FALLS, NEW JERSEY
                         SPECIAL MEETING OF STOCKHOLDERS

                                 April 27, 1999

         The undersigned  hereby appoints the Board of Directors of Little Falls
Bancorp,   Inc.  ("Little  Falls"),  or  its  designee,   with  full  powers  of
substitution,  to act as attorneys and proxies for the undersigned,  to vote all
shares of capital  stock of Little  Falls which the  undersigned  is entitled to
vote at the  Special  Meeting  of  Stockholders  ("Meeting"),  to be held at The
Bethwood,  38 Lackawanna  Avenue,  Totowa, New Jersey, on April 27, 1999 at 1:00
p.m. local time, and at any and all adjournments thereof, as follows:

1.      To consider and vote upon a proposal to approve an Agreement
        and Plan of Merger, dated January 26, 1999 (the "Agreement")
        among HUBCO, Inc. ("HUBCO"), a New Jersey corporation and
        registered bank holding company, Hudson United Bank (the
        "Bank"), a New Jersey state-chartered commercial banking
        corporation and wholly-owned subsidiary of HUBCO, Little Falls
        Bancorp, Inc., a New Jersey corporation and registered savings
        and loan holding company ("Little Falls"), and Little Falls
        Bank, a federally-chartered savings bank and wholly-owned
        subsidiary of Little Falls.  Pursuant to the Agreement, Little
        Falls will be merged with and into HUBCO with HUBCO surviving
        and Little Falls shareholders receiving the consideration set
        forth in the Agreement. Immediately after the merger of Little
        Falls into HUBCO, Little Falls Bank shall be merged with and
        into the Bank with the Bank surviving.

                    FOR         AGAINST         ABSTAIN
                    | |           | |             | |

2.      In their discretion, upon such other matters as may properly come before
        the meeting.

         The  Board of  Directors  recommends  a vote  "FOR"  the  above  listed
proposition.


THIS  SIGNED  PROXY  WILL BE  VOTED  AS  DIRECTED,  BUT IF NO  INSTRUCTIONS  ARE
SPECIFIED,  THIS SIGNED PROXY WILL BE VOTED FOR THE PROPOSITION  STATED.  IF ANY
OTHER  BUSINESS IS PRESENTED AT THE MEETING,  THIS SIGNED PROXY WILL BE VOTED BY
THOSE NAMED IN THIS PROXY IN THEIR BEST JUDGMENT. AT THE PRESENT TIME, THE BOARD
OF DIRECTORS KNOWS OF NO OTHER BUSINESS TO BE PRESENTED AT THE MEETING.


<PAGE>


                THIS PROXY IS SOLICITED BY THE BOARD OF DIRECTORS

         Should the undersigned be present and elect to vote at the Meeting,  or
at any adjournments  thereof,  and after notification to the Secretary of Little
Falls at the Meeting of the stockholder's  decision to terminate this proxy, the
power of said attorneys and proxies shall be deemed terminated and of no further
force  and  effect.  The  undersigned  may also  revoke  this  proxy by filing a
subsequently dated proxy or by notifying the Secretary of Little Falls of his or
her decision to terminate this proxy.

         The  undersigned  acknowledges  receipt  from Little Falls prior to the
execution of this proxy of Notice of the Meeting,  a Proxy  Statement/Prospectus
dated March __, 1999, and an Election Form/Letter of Transmittal.


                            Please check here if you
                            plan to attend the Meeting         |_|

Dated:                              , 1999


- -------------------------------             -------------------------------
PRINT NAME OF STOCKHOLDER                   PRINT NAME OF STOCKHOLDER


- -------------------------------             -------------------------------
SIGNATURE OF STOCKHOLDER                    SIGNATURE OF STOCKHOLDER


Please sign  exactly as your name  appears on this Proxy card.  When  signing as
attorney,  executor,  administrator,  trustee or guardian, please give your full
title. If shares are held jointly, each holder should sign.


PLEASE  COMPLETE,  DATE,  SIGN AND MAIL  THIS  PROXY  PROMPTLY  IN THE  ENCLOSED
POSTAGE-PREPAID ENVELOPE.



                                                                   EXHIBIT 99(b)

                    FORM OF ELECTION / LETTER OF TRANSMITTAL
                     For use by shareholders of Little Falls
                 Bancorp, Inc. In connection with the merger of
                          Little Falls with HUBCO, Inc.


                     Please read the instructions carefully


         You must use this form:

         *    To tell the Exchange Agent whether you prefer to receive stock or
              cash in the  merger in  exchange  for your  Little  Falls  Bancorp
              common stock.

         *    To submit your Little Falls stock certificate.

         If you fail to submit this form by the deadline  described below, or if
you fail to enclose your Little Falls stock certificate with this form, you will
be treated as though you expressed no preference between cash and stock.

         The deadline for  submission of this form is 5:00 p.m. on the date that
is three  business  days prior to the day on which  Little  Falls is merged into
HUBCO.  At the time  this form is being  sent to you,  HUBCO  and  Little  Falls
anticipate  that the merger  will  close on May 14,  1999 and the  deadline  for
submission  will be 5:00 p.m. on May 11, 1999.  Once HUBCO and Little Falls know
the  closing  date for  certain,  they  will  mail you a notice  to tell you the
deadline. To ensure that you meet the deadline, you may want to submit this form
and your stock certificate earlier. We will permit you to revoke the form and we
will return your stock  certificate  to you if you notify the Exchange  Agent in
writing prior to the deadline.

         To meet the deadline, you must properly complete this form and cause it
to be  delivered by the  deadline,  along with your stock  certificates  and any
other  documents noted in the  instructions  below, to the Exchange Agent at the
address shown below. If this document is delivered to any address other than the
one shown below, it will not be a valid delivery.  The Exchange Agent can not be
responsible for documents delivered to the wrong address.

                             ----------------------
                             The Exchange Agent is:
                      HUDSON UNITED BANK, TRUST DEPARTMENT
                               455 Prospect Avenue
                          West Orange, New Jersey 07052
                               Attn: Janet Gerrity

                            Telephone: (973) 243-8982

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



<PAGE>


                       YOU MUST COMPLETE BOXES A, B and D

To the Exchange Agent:

         This document is being  delivered to you in connection  with the merger
of Little Falls Bancorp, Inc. with HUBCO, Inc.

         I hereby surrender the stock  certificates  identified in Box A. I have
indicated  below my preference  to receive  either cash or HUBCO common stock in
the merger in  exchange  for the shares  represented  by those  certificates.  I
understand  that HUBCO may  override  my election  if  necessary  to maintain an
agreed upon ratio of cash to stock consideration in the merger.

(Check only one of the following 3 choices):

__ I prefer to receive cash.

__ I prefer to receive HUBCO common stock.

__ I express no preference between cash and HUBCO common stock.

         By signing below, I certify that this election covers all of the shares
of Little Falls common stock  registered in my name and either (1)  beneficially
owned by me or (2) owned by me in a representative  or fiduciary  capacity for a
particular  beneficial  owner.  This  election  is  subject  to  the  terms  and
conditions set forth in the Proxy  Statement-Prospectus  dated March __,  1999
furnished  to the  shareholders  of Little Falls in  connection  with the Little
Falls/HUBCO   merger.   I   acknowledge   receiving   a  copy  of   that   Proxy
Statement-Prospectus.  I understand that I can obtain additional copies from the
Exchange Agent if I wish.

         You   should   refer  to  the  tax  issues   addressed   in  the  Proxy
Statement-Prospectus before making your election.

                                      BOX A
- --------------------------------------------------------------------------------
                             CERTIFICATE INFORMATION
 List below the Little Falls stock certificates to which this document relates.
                     (Attach additional sheets if necessary)

<TABLE>
<CAPTION>
- ---------------------------------------------------------------- ---------------------------------- -------------------------------
           Name and Address of Registered Holder(s)                     Certificate Number                 Number of Shares
                 As Shown on the Share Records                                                              Represented by
                  (Please fill in, if blank)                                                               Each Certificate
- ---------------------------------------------------------------- ---------------------------------- -------------------------------
<S>                                                              <C>                                <C>

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

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

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

                                                                 ---------------------------------- -------------------------------
                                                                          Total Shares :
- ---------------------------------------------------------------- ---------------------------------- -------------------------------

</TABLE>

<PAGE>


                         CERTIFICATE HOLDER(S) SIGN HERE

         I hereby  represent and warrant that I have full power and authority to
complete and deliver this document and to deliver for surrender and cancellation
the  certificates  described  in Box A and any  other  certificates  that I have
delivered  along with this  document.  I represent  and warrant  that the shares
represented by the certificates  are free and clear of all liens,  restrictions,
charges  and  encumbrances  and are not  subject to any  adverse  claim.  If the
Exchange Agent  requests,  I will execute and deliver any  additional  documents
necessary  or  desirable  to  complete  the  exchange of the  certificates.  All
authority that I confer by this document will survive my death or incapacity and
all  my   obligations   hereunder   will  be  binding  on  my  heirs,   personal
representatives,  successors and assigns.  I acknowledge  that the  certificates
will  not  be  deemed   delivered  until  this  document  and  the  accompanying
certificates are actually  received by the Exchange Agent.  Until then, the risk
of loss and title to the certificates will not pass to the Exchange Agent.

<TABLE>
<CAPTION>


                           BOX B                                                              BOX C
- -------------------------------------------------------------             --------------------------------------------------------
 SIGN HERE                                                                Complete ONLY if required by Instruction 5.
<S>                                                                       <C>
(To be completed by all persons surrendering stock                                    SIGNATURE GUARANTEE
certificates and executing this document)
                                                                           Your signature must be MEDALLION GUARANTEED
- --------------------------------------------------------------             by an elibible financial institution.
                 (Signature of holder(s))


- --------------------------------------------------------------                  NOTE: A notarization by a notary public
                 (Signature of holder(s))                                                 is not acceptable.


- --------------------------------------------------------------                       FOR USE BY FINANCIAL INSTITUIONS ONLY.  PLACE
                 (Signature of holder(s))                                       MEDALLION GUARANTEE IN SPACE BELOW.

Dated:--------------------------------------------------------

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

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

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

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

- --------------------------------------------------------------
                   (Including zip code)

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

Check box if change of address

         Phone:-----------------------------------------------
         (So the Exchange  Agent can contact you in case of questions,
         although the Exchange Agent is under no obligation to do so.)

Must be signed by registered  holders exactly as names appear on share
certificates or by persons  authorized to become registered holders by
documents   transmitted  herewith.  If  signature  is  by  a  trustee,
executor,  administrator,  guardian,  attorney-in-fact,  officer  of a
corporation  or in any other  fiduciary  or  representative  capacity,
please indicate full title. (See Instruction 6).

Title:--------------------------------------------------------
       (Other than signatures, please print or type)
- ---------------------------------------------------------------           --------------------------------------------------------


</TABLE>

<PAGE>


                            IMPORTANT TAX INFORMATION

         Please provide your social  security or other  taxpayer  identification
number on this  substitute  form W-9 and certify in the substitute form W-9 that
you are not subject to backup  withholding.  Failure to complete and return this
form may result in backup  withholding  of 31% of any cash  payments made to you
pursuant to the merger.

<TABLE>
<CAPTION>


                                      BOX D
- ---------------------------------------------------------------------------------------------------------------------------
<S>                                        <C>                                               <C>
               SUBSTITUTE                  PART  I--Please  Provide  Your TIN in the         Social Security Number
                FORM W-9                   Box at Right and  Certify by Signing  and                   OR
       Department of the Treasury          Dating Below.                                     Employer Identification Number
        Internal Revenue Service           (See Instruction 9).
      Payer's Request for Taxpayer                                                           ______________________
       Identification Number (TIN)
                                           ---------------------------------------------------------------------------------
                                           PART II--Awaiting TIN


                                           /     /
                                           ------

                                           For   Payees   exempt   from  backup withholding,  complete as directed in
                                           Instruction 9.
- ----------------------------------------------------------------------------------------------------------------------------

</TABLE>


Certification.  Under penalties of perjury, I certify that:

(1)      The  number  shown on this form is my correct  Taxpayer  Identification
         Number (or I am waiting for a number to be issued to me), and

(2)      I am not subject to backup  withholding  either because I have not been
         notified by the Internal  Revenue  Service ("IRS") that I am subject to
         backup  withholding  as a result of a failure to report all interest or
         dividends,  or the IRS has  notified me that I am no longer  subject to
         backup withholding.

Certification  Instructions.  You must cross out item (2) above if you have been
notified  by the IRS that you are  subject  to  backup  withholding  because  of
underreporting  of interest or dividends on your tax return.  However,  if after
being  notified  by the IRS that you were  subject  to  backup  withholding  you
received  another  notification  from the IRS that you are no longer  subject to
backup withholding, do not cross out item

SIGNATURE:                                                  DATE:

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


You must complete the following certificate if you checked the Box in part II of
Substitute Form W-9.

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

             CERTIFICATE OF AWAITING TAXPAYER IDENTIFICATION NUMBER

         I certify,  under penalties of perjury, that a taxpayer  identification
number has not been issued to me, and either (a) I have mailed or  delivered  an
application to receive a taxpayer  identification  number to the appropriate IRS
Center  or  Social  Security  Administration  Office  or (b) I intend to mail or
deliver an application in the near future.  I understand  that,  notwithstanding
that I have checked the box in Part II (and have completed  this  Certificate of
Awaiting Taxpayer Identification Number), 31% of all reportable payments made to
me will be withheld until I provide a properly certified taxpayer identification
number to the Exchange Agent.


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


<PAGE>


                    SPECIAL PAYMENT AND MAILING INSTRUCTIONS

         I understand  that the HUBCO stock  certificates  or payment checks for
cash that will be issued in exchange for the Little Falls stock  certificates  I
surrender  will  be  issued  in  the  same  names  as  the  Little  Falls  stock
certificates  and  will be  mailed  to the  address  of the  registered  holders
indicated in Box A, unless I indicate  otherwise in Box E or Box F below. If Box
E is  completed,  my  signature  must be  guaranteed  in Box C as  described  in
Instruction 5.

<TABLE>
<CAPTION>


                           BOX E                                                              BOX F
- -------------------------------------------------------------       --------------------------------------------------------
               SPECIAL PAYMENT INSTRUCTIONS                                       SPECIAL MAILING INSTRUCTIONS

                    (See Instruction 5)                                                (See Instruction 7)

<S>                                                                                <C>
TO BE COMPLETED ONLY if the new HUBCO stock certificates or                        TO BE COMPLETED ONLY if the new 
payment  checks are to be issued in the name of someone                            HUBCO stock certificates or payment checks 
other than the registered holders listed in Box A.                                 are to be delivered to the registered holders 
                                                                                   or someone other than the registered holders at
                                                                                   an address other than the address shown in Box B
ISSUE TO:                                                                          (or  Box A if no  address  is shown in Box B).

Name:--------------------------------------------------------
                                                                                   MAIL TO:
Address:-----------------------------------------------------
                                                                                   Name:--------------------------------------------
- -------------------------------------------------------------
                    (street and number)                                            Address:-----------------------------------------
                                                                                  
- -------------------------------------------------------------                      -------------------------------------------------
                (city, state and zip code)                                             (street and number)

- -------------------------------------------------------------                      -------------------------------------------------
      (Tax Identification or Social Security Number)                               (city, state and zip code)

                  (Please print or type)                                             (Please print or type)
- -------------------------------------------------------------       --------------------------------------------------------

</TABLE>

<PAGE>


                                  INSTRUCTIONS

         (1)  Execution and Delivery.  This  document,  or a copy of it, must be
properly filled in, dated and signed.  It must be delivered,  together with your
Little  Falls  stock  certificates,  to the  Exchange  Agent at the  appropriate
address set forth on the first page of this document.

         You may  choose  any method to  deliver  this  document  and your stock
certificates; however, you assume all risk of non-delivery. If you choose to use
the mail, we recommend that you use registered mail,  return receipt  requested,
and  that  you  properly  INSURE  all  stock  certificates.  Delivery  of  stock
certificates  will be  considered  effective and risk of loss and title to stock
certificates will pass only when those stock  certificates are actually received
by the Exchange Agent.

         The  Exchange  Agent  will mail the new  HUBCO  stock  certificates  or
payment checks to which you are entitled, only after:

         *  you have delivered to the Exchange Agent this form, or a copy of it,
            properly completed,

         *  you have  delivered  your  Little  Falls stock  certificates  to the
            Exchange Agent along with this form,

         *  you have  followed the  relevant  instructions  in this  document in
            completing  this  form and  delivering  this  form  and  your  stock
            certificates to the Exchange Agent, and

         *  the merger has occurred.

         (2) Signatures. Except as otherwise permitted below, you must sign this
Letter of  Transmittal  exactly  the way your name  appears  on the face of your
Little Falls stock certificates. If the shares are owned by two or more persons,
each  one  must  sign  exactly  as his or her  name  appears  on the face of the
certificates.   If  shares  are   registered  in  different   names  on  several
certificates, it will be necessary to complete, sign and submit as many separate
copies of this form as there are different registrations of the certificates. If
shares of Little Falls common stock have been assigned by the registered  owner,
this  document  should  be  signed  in  exactly  the same way as the name of the
assignor  appearing  on  the  stock  certificates  or  transfer  documents.  See
Instructions 5(a) and 5(b).

         (3) Resolution of Disputes.  Any and all disputes regarding these Forms
of  Election/Letters  of Transmittal  will be resolved by HUBCO and its decision
will be  conclusive  and  binding  on all  concerned.  HUBCO may  delegate  this
function to the Exchange Agent in whole or in part. HUBCO and the Exchange Agent
each has absolute  discretion to reject any and all documents and  surrenders of
Little Falls stock  certificates  that it decides are not in proper form.  HUBCO
and the Exchange  Agent each has  absolute  discretion  to waive any  immaterial
irregularities in any document or in the surrender of any stock  certificate.  A
Form of  Election/Letter  of  Transmittal  will not be  considered  to have been
submitted,  and a Little Falls stock  certificate will not be considered to have
been surrendered, until all defects or irregularities have either been waived or
cured.

         (4) Issuing  Payment Checks and New  Certificates  in the Same Name. If
all new HUBCO stock  certificates or payment checks are to be issued in the name
of the registered holders inscribed on the surrendered stock  certificates,  the
surrendered stock  certificates do not need to be endorsed and the signatures on
this  document  do not need to be  guaranteed.  If you need to correct a name or
change a name, but no change in ownership is involved, see Instruction 5(c).

         (5) Issuing Payment Checks and New  Certificates in Different Names. If
any new HUBCO stock  certificates or payment checks are to be issued in the name
of  someone  other  than  the  registered   holders  of  the  surrendered  stock
certificates,  you  must  follow  the  instructions  below.  Note  that  in each
circumstance listed below, shareholders must have signatures guaranteed in Box C
and complete Box E.

            (a)  Endorsement and Guarantee.  The surrendered  Little Falls stock
         certificates  must be properly  endorsed (or accompanied by appropriate
         stock  powers  properly  executed) by the  registered  holders of those
         certificates  to the  person  who is to  receive  the new  HUBCO  stock
         certificates  or  payment  checks.  The  signatures  of the  registered
         holders on the  endorsement  or stock powers must  correspond  with the
         names written upon the face of the Little Falls stock  certificates  in
         every  particular  instance  and  must be  medallion  guaranteed  by an
         eligible guarantor institution as defined below.

                           Definition  of Eligible  Guarantor  Institution.  The
                  term  "eligible  guarantor  institution"  is  defined  in Rule
                  17Ad-15 of the  regulations  of the  Securities  and  Exchange
                  Commission.  The  types of  entities  listed  below  typically
                  qualify as  eligible  guarantor  institutions.  If you are not
                  certain  whether  a  particular  institution  is  an  eligible
                  guarantor  institution,  you should  check  with the  Exchange
                  Agent  before  using  that   institution   to  guarantee  your
                  signature.

                        *  Banks;

                        *  Brokers,   dealers,   municipal  securities  dealers,
                           municipal securities brokers,  government  securities
                           dealers, and government securities brokers;

                        *  Credit unions;

                        *  National securities exchanges,  registered securities
                           associations, and clearing agencies; and

                        *  Savings associations.

            (b)  Transferor's  Signature.  This  document  must be signed by the
         transferor or assignor or his or her agent, and should not be signed by
         the transferee or assignee.  See Box B. The signature of the transferor
         or assignor  must be  medallion  guaranteed  by an  eligible  guarantor
         institution in the manner described in Instruction 5(a).

            (c) Correction of or Change in Name. For a correction of name or for
         a change in name which does not involve a change in ownership,  proceed
         as  follows:  For a change in name by  marriage,  etc.,  this  document
         should be signed,  e.g.,  "Mary Doe, now by marriage Mary Jones." For a
         correction in name,  this document  should be signed,  e.g.,  "James E.
         Brown,  incorrectly  inscribed as J. E.  Brown." The  signature in each
         case should be guaranteed in the manner  described in Instruction  5(b)
         above and Box E should be completed.

            You  should  consult  your own tax  advisor as to any  possible  tax
consequences  resulting  from the  issuance of new HUBCO stock  certificates  or
payment checks in a name  different  from that of the registered  holders of the
surrendered Little Falls stock certificates.

         (6)  Supporting  Evidence.  If this  document,  any  stock  certificate
endorsement or any stock power is executed by

       *  an agent,

       *  an attorney,

       *  an administrator,

       *  an executor,

       *  a guardian,

       *  a trustee,

       *  an officer of a corporation on behalf of the corporation, or

       *  any other person in any fiduciary or representative capacity,

then you must  submit  documentary  evidence  of the  signer's  appointment  and
authority  to act  in  that  capacity  (including  court  orders  and  corporate
resolutions when necessary),  as well as evidence of the authority of the person
making  the  execution.  The  documentary  evidence  must  be in a form  that is
satisfactory to the Exchange Agent.

         (7) Special  Instructions  for Delivery by the Exchange Agent.  The new
HUBCO stock  certificates or payment checks will be mailed to the address of the
registered  holders indicated in Box A, unless different  instructions are given
in Box F.

         (8) Lost, Stolen or Destroyed Certificates. If you are unable to locate
a Little Falls stock  certificate,  the Exchange  Agent will send you additional
documentation that you must complete in order to exchange your lost or destroyed
certificates.  There may be a fee to replace  lost  certificates.  The person to
contact regarding lost or destroyed certificates is:

                                  Janet Gerrity
                      Hudson United Bank, Trust Department
                                 (973) 243-8982.

         (9) Federal Income Tax  Withholding.  Under Federal income tax law, the
Exchange Agent is required to file a report with the IRS disclosing certain cash
payments  it makes to  holders of Little  Falls  stock  certificates.  Unless an
exemption  applies,  you must provide the  Exchange  Agent with your correct tax
identification  number  (your  "TIN") on  Substitute  Form W-9 to avoid  "backup
withholding" of Federal income tax on any cash received upon the surrender.  The
TIN for an  individual  is his or her  social  security  number.  This  document
includes a  Substitute  Form With-9 as Box D. The  Substitute  Form W-9 requires
that you certify,  under  penalties of perjury,  that the TIN number provided is
correct and that you are not  otherwise  subject to backup  withholding.  If the
correct TIN and  certifications  are not  provided,  you may be subject to a $50
penalty  which may be imposed by the IRS,  and  payments  made for  surrender of
stock  certificates  may be subject to backup  withholding  at a rate of 31%. In
addition,  if you make a false statement that results in no imposition of backup
withholding, and there was no reasonable basis for making the statement, you may
be subject to a $500 penalty that may also be imposed by the IRS.

         Backup withholding is not an additional Federal income tax. Rather, the
Federal income tax liability of a person subject to backup  withholding  will be
reduced by the amount of the tax withheld.  If backup withholding  results in an
overpayment of income taxes, a refund may be obtained from the IRS.


<PAGE>


         The TIN that must be provided on the Substitute Form W-9 is that of the
registered holders of the stock certificates at the effective time of the Little
Falls/HUBCO merger. The box in Part II of the Substitute Form W-9 may be checked
if the person  surrendering the stock certificates has not been issued a TIN and
has applied for a TIN or intends to apply for a TIN in the near  future.  If the
box in Part II has been checked,  the person surrendering the stock certificates
must also complete the Certificate of Awaiting Taxpayer Identification Number in
order to avoid backup withholding. Even though the box in Part II may be checked
(and  the  Certificate  of  Awaiting  Taxpayer   Identification  Number  may  be
completed),  the  Exchange  Agent will  withhold 31% on all cash  payments  with
respect to  surrendered  stock  certificates  made before the Exchange Agent has
received a properly certified TIN.

         Exempt persons (including,  among others, corporations) are not subject
to backup  withholding.  A foreign individual may qualify as an exempt person by
submitting Form W-8 or a substitute Form W-8, signed under penalties of perjury,
certifying  to that  person's  exempt  status.  A form of such  statement can be
obtained  from the  Exchange  Agent.  You should  consult  your own tax  advisor
regarding your  qualification  for an exemption from backup  withholding and the
procedure for obtaining the exemption, or for further guidance in completing the
Substitute Form W-9.

         (10) Questions and Requests for Information or Assistance.  If you have
any  questions  or need  assistance  to  complete  this  document,  or you  want
additional  copies of this document,  please contact the Exchange Agent. You may
reach the Exchange Agent:

                                 by telephone at

                                 (973) 243-8982
                                       or
                                 (973) 243-8977

                                or by writing to

                                 Janet Gerrity,
                               Hudson United Bank,
                              455 Prospect Avenue,
                         West Orange, New Jersey 07052.





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