FIDELITY BANCORP INC
S-2/A, 1997-04-18
STATE COMMERCIAL BANKS
Previous: SIERRA SEMICONDUCTOR CORP, 8-K, 1997-04-18
Next: DCI TELECOMMUNICATIONS INC, S-8, 1997-04-18






   
As filed with the Securities and Exchange Commission on April 18, 1997     
                                                  Registration Nos. 333-24509-01
                                                                    333-24509
    
- --------------------------------------------------------------------------------
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                             ----------------------
   
                         PRE-EFFECTIVE AMENDMENT NO. 1
                                       TO
    
                                    FORM S-2
                             REGISTRATION STATEMENT
                        UNDER THE SECURITIES ACT OF 1933
                        --------------------------------

                                FB CAPITAL TRUST
                             FIDELITY BANCORP, INC.
           ----------------------------------------------------------
           (Exact Name of Registrants as Specified in their Charters)

<TABLE>
<CAPTION>
<S>                                      <C>                                <C>          
        Delaware                                                                Requested
       Pennsylvania                                 6035                        25-1705405
- ---------------------------------        ---------------------------        --------------------
(States or Other Jurisdictions           (Primary Standard Industry           (I.R.S. Employer
of Incorporation or Organization)        Classification Code Number)        Identification Nos.)
</TABLE>

               1009 Perry Highway, Pittsburgh, Pennsylvania 15237
                                 (412) 367-3300
    ------------------------------------------------------------------------
    (Address, Including Zip Code, and Telephone Number, Including Area Code,
                  of Registrants' Principal Executive Offices)

                             Mr. William L. Windisch
                      President and Chief Executive Officer
                             Fidelity Bancorp, Inc.
               1009 Perry Highway, Pittsburgh, Pennsylvania 15237
                                 (412) 367-3300
- --------------------------------------------------------------------------------
 (Name, Address, Including Zip Code, and Telephone Number, Including Area Code,
                              of Agent for Service)

                  Please send copies of all communications to:
Samuel J. Malizia, Esq.                        Ronald H. Janis, Esq.
John J. Spidi, Esq.                            PITNEY, HARDIN, KIPP & SZUCH
MALIZIA, SPIDI, SLOANE & FISCH, P.C.           P.O. Box 1945
1301 K Street, N.W., Suite 700 East,           Morristown, New Jersey 07962-1945
Washington, D.C. 20005                         

        APPROXIMATE DATE OF COMMENCEMENT OF PROPOSED SALE TO THE PUBLIC:
   As soon as practicable after this registration statement becomes effective.

        If any of the securities being registered on this form are to be offered
on a delayed or continuous  basis  pursuant to Rule 415 under the Securities Act
of 1933, check the following box [ ]

        If the registrant elects to deliver its latest annual report to security
holders, or a complete and legible facsimile thereof,  pursuant to Item 11(a)(1)
of this form, check the following box [ X ]

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

        If this Form is a post-effective amendment filed pursuant to Rule 462(c)
under the  Securities  Act,  check the following box and list the Securities Act
registration  statement number of the earlier effective  registration  statement
for the same offering. [ ]

     If the delivery of the  prospectus  is expected to be made pursuant to Rule
434, please check the following box.[ ]

   
    

        The prospectus contained in this Registration  Statement will be used in
connection with the offering of the following  securities:  (1)______% Preferred
Securities of FB Capital Trust;  (2)______%  Junior  Subordinated  Debentures of
Fidelity Bancorp, Inc.; and (3) a Guarantee of Fidelity Bancorp, Inc. of certain
obligations under the Preferred Securities.

   
    
<PAGE>

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


PROSPECTUS

   
                  SUBJECT TO COMPLETION, DATED ^ APRIL 18, 1997
    

                                     [LOGO]
                                   $10,000,000

                                FB Capital Trust

   
                             ^% Preferred Securities
                 (Liquidation Amount $10 per Preferred Security)
    
          fully and unconditionally guaranteed, as described herein, by

                             Fidelity Bancorp, Inc.

         The Preferred  Securities offered hereby represent  preferred undivided
beneficial  interests in the assets of FB Capital  Trust,  a statutory  business
trust  created  under the laws of the State of Delaware  (the  "Issuer  Trust").
Fidelity  Bancorp,  Inc. (the  "Company") will initially be the holder of all of
the beneficial  interests  represented by common  securities of the Issuer Trust
(the "Common Securities" and, together with the Preferred
                                                        (Continued on next page)
   
         Application  ^ has been made to include the  Preferred  Securities ^ on
Nasdaq's National Market^ under the symbol "FSBIP." See "Risk Factors -- Absence
of Market."

         See  "Risk  Factors"   beginning  on  page  ^  12  hereof  for  certain
information relevant to an investment in the Preferred Securities.
    

     THE SECURITIES  OFFERED  HEREBY ARE NOT DEPOSITS OR OTHER  OBLIGATIONS OF A
BANK AND ARE NOT INSURED BY THE FEDERAL  DEPOSIT  INSURANCE  CORPORATION  OR ANY
OTHER INSURER OR GOVERNMENT AGENCY.

     THESE  SECURITIES  HAVE NOT BEEN APPROVED OR  DISAPPROVED BY THE SECURITIES
AND  EXCHANGE  COMMISSION  OR  ANY  STATE  SECURITIES  COMMISSION  NOR  HAS  THE
SECURITIES AND EXCHANGE  COMMISSION OR ANY STATE  SECURITIES  COMMISSION  PASSED
UPON THE  ACCURACY OR ADEQUACY OF THIS  PROSPECTUS.  ANY  REPRESENTATION  TO THE
CONTRARY IS A CRIMINAL OFFENSE.
<TABLE>
<CAPTION>
===========================================================================================================
                                                               UNDERWRITING               PROCEEDS TO
                                          PRICE TO PUBLIC(1)   COMMISSION (2)          ISSUER TRUST (3)(4)
- -----------------------------------------------------------------------------------------------------------
<S>                                          <C>                  <C>                    <C>   
Per Preferred Security...................       $10.00             (4)                       $10.00
- -----------------------------------------------------------------------------------------------------------
Total(5).................................    $10,000,000           (4)                    $10,000,000
===========================================================================================================
</TABLE>

   
(1)  Plus accrued Distributions, if any, from            ^, 1997.
    
(2)  The  Compan  and  the  Issuer  Trust  have  each  agreed  to  indemnify the
     Underwriter against certain liabilities under the  Securities  Act of 1933.
     See "Underwriting."
   
(3)  Before deduction of expenses payable by the Company estimated at ^ $      .
(4)  In view  of the  fact  that  the  proceeds  of the  sale  of the  Preferred
     Securities will be used to purchase the Junior Subordinated Debentures, the
     Company has agreed to pay to the Underwriter, as compensation for arranging
     the investment therein of such proceeds, ^ $         per Preferred Security
     (or ^ $         in the  aggregate) and an advisory fee equal to 1% of  the
     gross proceeds of the offering. See "Underwriting."
    
(5)  The Company has granted the  Underwriter an option,  exercisable  within 30
     days after the date of this  Prospectus,  to purchase  up to an  additional
     $1,000,000 aggregate  liquidation amount of the Preferred Securities on the
     same terms as set forth above, solely to cover over-allotments,  if any. If
     such over-allotment  option is exercised in full, the total Price to Public
     and  Proceeds  to  Issuer  Trust  will  be  $11,000,000  and   $11,000,000,
     respectively. See "Underwriting."

   
         The  Preferred  Securities  are offered by the  Underwriter  subject to
receipt and acceptance by them, prior sale and the Underwriter's right to reject
any  order in whole or in part and to  withdraw,  cancel  or  modify  the  offer
without notice. It is expected that delivery of the Preferred Securities will be
made in book-entry  form through the  book-entry  facilities  of The  Depository
Trust  Company  on or about ^             , 1997  against  payment  therefor  in
immediately available funds.

                                Ryan, Beck & Co.
                 The date of this Prospectus is ^         , 1997
    


<PAGE>



(cover page continued)

   
Securities,  the  "Trust  Securities").  The  Issuer  Trust  exists for the sole
purpose of issuing the Trust Securities and investing the proceeds thereof in ^%
Junior  Subordinated  Debentures  (the  "Junior  Subordinated  Debentures,"  and
together  with the  Trust  Securities,  the  "Securities")  to be  issued by the
Company. The Junior Subordinated  Debentures will mature on ^, 2027 (the "Stated
Maturity").  The  Preferred  Securities  will have a  preference  under  certain
circumstances  over the Common Securities with respect to cash distributions and
amounts payable on  liquidation,  redemption or otherwise.  See  "Description of
Preferred Securities -- Subordination of Common Securities."
    

         The  Preferred  Securities  will be  represented  by one or more global
securities  registered in the name of a nominee of The Depository Trust Company,
as depositary  ("DTC").  Beneficial  interests in the global  securities will be
shown on, and transfer thereof will be effected only through, records maintained
by DTC and its participants. Except as described under "Description of Preferred
Securities,"  Preferred  Securities  in  definitive  form will not be issued and
owners of beneficial  interests in the global  securities will not be considered
holders of the Preferred  Securities.  Settlement  for the Preferred  Securities
will be made in immediately available funds. The Preferred Securities will trade
in DTC's Same-Day Funds Settlement System, and secondary market trading activity
for the Preferred  Securities  will therefore  settle in  immediately  available
funds.

   
         Holders  of the  Preferred  Securities  will  be  entitled  to  receive
preferential cumulative cash distributions accumulating from ^, 1997 and payable
quarterly in arrears on the 15th day of January, April, July and October of each
year commencing ^, 1997, at the annual rate of ^% of the  Liquidation  Amount of
$10 per Preferred Security ("Distributions"). The Company has the right to defer
payment of interest on the Junior  Subordinated  Debentures  at any time or from
time to time for a period not exceeding 20  consecutive  quarterly  periods with
respect to each deferral period (each, an "Extension Period"),  provided that no
Extension   Period  may  extend  beyond  the  Stated   Maturity  of  the  Junior
Subordinated  Debentures.  No  interest  shall  be due and  payable  during  any
Extension  Period,  except at the end thereof.  Upon the termination of any such
Extension  Period and the payment of all amounts then due, the Company may elect
to begin a new Extension Period subject to the requirements set forth herein. If
interest  payments  on the  Junior  Subordinated  Debentures  are  so  deferred,
Distributions on the Preferred  Securities will also be deferred and the Company
will not be  permitted,  subject  to certain  exceptions  described  herein,  to
declare or pay any cash  distributions  with  respect to the  Company's  capital
stock or with respect to debt  securities of the Company that rank pari passu in
all respects  with or junior to the Junior  Subordinated  Debentures.  During an
Extension Period,  interest on the Junior Subordinated  Debentures will continue
to accrue (and the amount of  Distributions  to which  holders of the  Preferred
Securities are entitled will accumulate) at the rate of ^% per annum, compounded
quarterly,  and  holders of  Preferred  Securities  will be  required  to accrue
interest income for United States federal income tax purposes.  See "Description
of Junior  Subordinated  Debentures -- Option to Extend Interest Payment Period"
and "Certain  Federal Income Tax  Consequences  -- Interest  Income and Original
Issue Discount."
    

         The Company has, through the Guarantee, the Trust Agreement, the Junior
Subordinated  Debentures and the Junior Subordinated  Indenture (each as defined
herein), taken together,  fully, irrevocably and unconditionally  guaranteed all
the Issuer  Trust's  obligations  under the  Preferred  Securities  as described
below. See "Relationship Among the Preferred Securities, the Junior Subordinated
Debentures and the Guarantee -- Full and Unconditional Guarantee." The Guarantee
of  the  Company  guarantees  the  payment  of  Distributions  and  payments  on
liquidation or redemption of the Preferred Securities,  but only in each case to
the  extent  of  funds  held by the  Issuer  Trust,  as  described  herein  (the
"Guarantee").  See  "Description  of  Guarantee."  If the Company  does not make
payments on the Junior  Subordinated  Debentures  held by the Issuer Trust,  the
Issuer Trust may have  insufficient  funds to pay Distributions on the Preferred
Securities.  The  Guarantee  does not cover  payment of  Distributions  when the
Issuer Trust does not have sufficient funds to pay such  Distributions.  In such
event, a holder of

                                        2


<PAGE>



Preferred  Securities  may  institute a legal  proceeding  directly  against the
Company  to  enforce  payment  of  such   Distributions  to  such  holder.   See
"Description of Junior Subordinated  Debentures -- Enforcement of Certain Rights
by Holders of Preferred  Securities."  The  obligations of the Company under the
Guarantee and the Preferred  Securities are  subordinate  and junior in right of
payment  to all  Senior  Indebtedness  (as  defined  in  "Description  of Junior
Subordinated Debentures -- Subordination") of the Company.
   
     The Preferred  Securities are subject to mandatory redemption (i) in whole,
but not in part, upon repayment of the Junior Subordinated  Debentures at Stated
Maturity or, at the option of the Company,  their  earlier  redemption  in whole
upon the  occurrence of a Tax Event,  an  Investment  Company Event or a Capital
Treatment  Event  (each as defined  herein)  and (ii) in whole or in part at any
time on or after ^, 2002  contemporaneously  with the optional redemption by the
Company of the Junior  Subordinated  Debentures in whole or in part.  The Junior
Subordinated  Debentures are  redeemable  prior to maturity at the option of the
Company  (i) on or after ^,  2002,  in whole at any time or in part from time to
time, or (ii) in whole,  but not in part,  at any time within 90 days  following
the  occurrence and  continuation  of a Tax Event,  Investment  Company Event or
Capital  Treatment  Event, in each case at a redemption  price set forth herein,
which  includes  the  accrued  and unpaid  interest  on the Junior  Subordinated
Debentures  so  redeemed  to the date fixed for  redemption.  The ability of the
Company to exercise its rights to redeem the Junior  Subordinated  Debentures or
to cause the redemption of the Preferred Securities prior to the Stated Maturity
may be subject to prior  regulatory  approval by the Board of  Governors  of the
Federal  Reserve  System  (the  "Federal  Reserve"),   if  then  required  under
applicable Federal Reserve capital  guidelines or policies.  See "Description of
Junior  Subordinated  Debentures  --Redemption"  and  "Description  of Preferred
Securities -- Liquidation Distribution Upon Dissolution."
    

         The holders of the outstanding  Common Securities have the right at any
time to dissolve the Issuer Trust and,  after  satisfaction  of  liabilities  to
creditors of the Issuer Trust as provided by applicable law, to cause the Junior
Subordinated  Debentures  to be  distributed  to the  holders  of the  Preferred
Securities and Common Securities in liquidation of the Issuer Trust. The ability
of the Company, as holder of the Common Securities, to dissolve the Issuer Trust
may be subject to prior  regulatory  approval  of the Federal  Reserve,  if then
required under applicable  Federal Reserve capital  guidelines or policies.  See
"Description   of  Preferred   Securities  --  Liquidation   Distribution   Upon
Dissolution."

         In the event of the dissolution of the Issuer Trust, after satisfaction
of liabilities  to creditors of the Issuer Trust as provided by applicable  law,
the  holders  of  the  Preferred  Securities  will  be  entitled  to  receive  a
Liquidation  Amount of $10 per Preferred  Security plus  accumulated  and unpaid
Distributions  thereon to the date of  payment,  subject to certain  exceptions,
which may be in the form of a distribution of such amount in Junior Subordinated
Debentures.  See "Description of Preferred Securities --Liquidation Distribution
Upon Dissolution."

     The Junior  Subordinated  Debentures are unsecured and  subordinated to all
Senior  Indebtedness of the Company.  See  "Description  of Junior  Subordinated
Debentures -- Subordination."

     Prospective purchasers must carefully consider the information set forth in
"Certain ERISA Considerations."

     THE JUNIOR SUBORDINATED  DEBENTURES ARE DIRECT AND UNSECURED OBLIGATIONS OF
THE COMPANY, DO NOT EVIDENCE DEPOSITS AND ARE NOT INSURED BY THE FEDERAL DEPOSIT
INSURANCE CORPORATION OR ANY OTHER INSURER OR GOVERNMENT AGENCY.

                                        3


<PAGE>






                                       MAP




     IN CONNECTION WITH THIS OFFERING,  THE UNDERWRITER MAY OVER-ALLOT OR EFFECT
TRANSACTIONS  WHICH  STABILIZE  OR MAINTAIN  THE MARKET  PRICE OF THE  PREFERRED
SECURITIES OFFERED HEREBY AT A LEVEL ABOVE THAT WHICH MIGHT OTHERWISE PREVAIL IN
THE OPEN MARKET. SUCH TRANSACTIONS MAY BE EFFECTED ON THE NASDAQ NATIONAL MARKET
OR OTHERWISE. SUCH STABILIZING  TRANSACTIONS,  IF COMMENCED, MAY BE DISCONTINUED
AT ANY TIME.

                                        4


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

                                     SUMMARY

         The following summary is qualified in its entirety by the more detailed
information and consolidated  financial  statements and notes thereto  appearing
elsewhere in this  Prospectus.  Unless otherwise  indicated,  all information in
this  Prospectus is based on the  assumption  that the  Underwriter  (as defined
herein) will not exercise its over-allotment option.

                             FIDELITY BANCORP, INC.

   
         The Company,  a  Pennsylvania  corporation,  is a bank holding  company
headquartered in Pittsburgh,  Pennsylvania with one subsidiary, Fidelity Savings
Bank (the  "Bank"),  a  Pennsylvania  - chartered  savings bank. At December 31,
1996,  the  Company  had total  consolidated  assets of  $320.3  million,  total
deposits of $233.6 million and total stockholders'  equity of $23.1 million. The
Bank's deposits are federally insured by the Savings Association  Insurance Fund
("SAIF"),  which is administered by the Federal  Deposit  Insurance  Corporation
("FDIC").  The Company's principal business is to serve as a holding company for
the Bank.  As a bank  holding  company,  the Company is regulated by the Federal
Reserve.

         The Company was formed in 1993 pursuant to a reorganization by the Bank
into the holding company form of organization. The Bank was chartered in 1927.

         The Bank is a community  oriented savings bank which has  traditionally
offered a variety of savings deposit products to its retail customers.  The Bank
has historically concentrated its lending primarily on real estate loans secured
by  one-to ^ four-  family  properties.  Loans  secured  by  one-to  four-family
residences were $81.5 million or 50.9% of total loans receivable at December 31,
1996. To a lesser extent, the Bank originates other loans ^ including commercial
real estate loans,  installment  loans (primarily home equity and other consumer
loans), commercial business loans and construction loans. Commercial real estate
loans  totaled  $19.7  million or 12.2% of total loans  receivable,  installment
loans totaled $36.5 million or 22.8% of total loans  receivable and construction
and  commercial  business  loans  totaled  $18.1 million or 11.3% of total loans
receivable  at  December  31,  1996.  The Bank also has a  securities  portfolio
primarily  consisting of U.S. Treasury and Federal government agency obligations
and mortgage-backed securities.  Investment securities amounted to $53.6 million
or 16.7% and  mortgage-backed  securities amounted to $100.4 million or 31.3% of
the Bank's total assets at December 31, 1996.
    

         As part of its business strategy, the Bank has expanded its installment
and commercial  business loan portfolios in recent years.  The Bank's  operating
strategy  includes  maintaining  its  focus as a  single  family  lender,  while
expanding  its  portfolio of  installment  loans and small  business  commercial
loans.  This  strategy is designed to improve the  interest  rate margins of the
Bank and to decrease  its  interest  rate  sensitivity.  However,  consumer  and
commercial  lending entails  different and additional credit risks when compared
to residential  mortgage  lending.  In particular,  commercial  loans  typically
involve  larger loan balances to single  borrowers  than  residential  loans and
payment  experience  on such  loans is  typically  dependent  on the  successful
operation of the project or the borrower's business.

         Operating  characteristics  of the Bank in  recent  years  include  the
following:

   
o        Capital.  The  Company  and the  Bank  exceed  all  applicable  minimum
         regulatory capital requirements.  At December 31, 1996, the Company had
         Tier 1 risk-based,  total risk-based and Tier 1 leverage capital ratios
         of 15.10%, 16.15%, and 7.38%, respectively,  as compared to the minimum
         requirements  of 4.0%,  8.0% and 4.0%,  respectively.  At December  31,
         1996,  the Bank  had Tier 1  risk-based,  total  risk-based  and Tier 1
         leverage capital ratios of 14.38%, 15.43% and 7.05%, respectively.
    

o        Profitability.  The Company had net income of $623,000 and $413,000 for
         the three months ended  December 31, 1996 and 1995,  respectively.  Net
         income was $1.3 million,  $1.5 million, and $2.4 million for the fiscal
         years ended September 30, 1996, 1995 and 1994, respectively.  Return on
         average  assets,  excluding  a $1.5  million  pre-tax  charge  in  1996
         relating to the SAIF one-time special assessment,  and excluding income
         tax  benefit of $530,000 in 1994  relating  to a  cumulative  effect of
         change in accounting principle, was .73%, .54%, and .68%, for the years
         ended September 30, 1996, 1995 and 1994,  respectively.  The annualized
         return on average  assets was .78% and .58%, for the three months ended
         December 31, 1996 and 1995, respectively.

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

                                        5


<PAGE>


- --------------------------------------------------------------------------------
   
o        Asset Quality.  Management of the Bank believes that good asset quality
         is the key to long term financial strength and, as a result, the Bank's
         investments  are intended to maintain  asset quality and control credit
         risk.  At December 31, 1996,  one-to ^  four-family  residential  loans
         comprised  $81.5  million,  or 25.4% of total assets and investment and
         mortgage-backed  securities  were  $154.0  million,  or  48.1% of total
         assets.  At December 31, 1996,  total  non-performing  assets were $1.4
         million, or .42% of total assets.
    

o        Operating  Efficiency.  The Company's ratio of noninterest  expenses to
         average  assets was 2.18% and 2.20% for the years ended  September  30,
         1996  and  1995,  respectively,  excluding  the SAIF  one-time  special
         assessment.  For  the  quarter  ended  December  31,  1996  noninterest
         expenses to average assets was 2.00%.  The Company's  efficiency  ratio
         (noninterest expenses,  excluding the SAIF one-time special assessment,
         divided by the sum of net interest income and  noninterest  income) was
         60.3% for the quarter  ended  December 31, 1996,  66.1% for fiscal 1996
         and 71.2% for fiscal 1995.

         The executive  office of the Company is located at 1009 Perry  Highway,
Pittsburgh, Pennsylvania 15237 and its telephone number is (412) 367-3300.

                                FB CAPITAL TRUST

         The Issuer Trust is a statutory  business  trust formed under  Delaware
law pursuant to (i) a trust  agreement,  dated as of April 1, 1997,  executed by
the Company,  as  Depositor,  Bankers  Trust  Company,  as Property  Trustee and
Bankers  Trust  (Delaware),  as  Delaware  Trustee,  and  (ii) the  filing  of a
Certificate of Trust with the Delaware Secretary of State on April 1, 1997. Such
initial  trust  agreement  will be amended and  restated in its  entirety (as so
amended  and  restated,  the "Trust  Agreement"),  as of the date the  Preferred
Securities are initially issued.  Two individuals will be selected by the holder
of the Common  Securities  to act as  administrators  with respect to the Issuer
Trust  (the   "Administrators").   The  Company,  while  holder  of  the  Common
Securities,  intends to select two  individuals who are employees or officers of
or affiliated  with the Company to serve as  Administrators.  The Issuer Trust's
business and affairs are conducted by its Property  Trustee,  Delaware  Trustee,
and two  Administrators.  The Issuer Trust exists for the exclusive  purposes of
(i) issuing and selling the Preferred  Securities  and Common  Securities,  (ii)
using the proceeds from the sale of Preferred  Securities and Common  Securities
to acquire the Junior  Subordinated  Debentures  issued by the Company and (iii)
engaging in only those  other  activities  necessary,  advisable  or  incidental
thereto  (such  as  registering  the  transfer  of  the  Preferred  Securities).
Accordingly,  the Junior Subordinated  Debentures will be the sole assets of the
Issuer Trust and payments under the Junior  Subordinated  Debentures will be the
sole revenue of the Issuer Trust. All of the Common  Securities will be owned by
the Company.  The Common  Securities will rank pari passu,  and payments will be
made  thereon  pro rata,  with the  Preferred  Securities,  except that upon the
occurrence  and during the  continuance  of an Event of Default  under the Trust
Agreement resulting from an Event of Default under the Indenture,  the rights of
the  Company  as holder of the  Common  Securities  to  payment  in  respect  of
Distributions  and payments upon  liquidation,  redemption or otherwise  will be
subordinated  to the rights of the  holders  of the  Preferred  Securities.  The
Company will acquire Common  Securities  representing  an aggregate  liquidation
amount equal to 3% of the total  capital of the Issuer  Trust.  The Issuer Trust
has a term of 31 years,  but may  terminate  earlier  as  provided  in the Trust
Agreement.  The  principal  executive  office of the Issuer  Trust is 1009 Perry
Highway,  Pittsburgh,  Pennsylvania  15237,  and its  telephone  number is (412)
367-3300.

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

                                        6


<PAGE>

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

                                  THE OFFERING

   
<TABLE>
<CAPTION>
<S>                                                         <C>
Securities Offered........................................  The      ^% Preferred Securities represent preferred
                                                            undivided beneficial interests in the Issuer Trust's
                                                            assets, which will consist solely of the Junior
                                                            Subordinated Debentures.  The Issuer Trust has
                                                            granted the Underwriter an option, exercisable within
                                                            30 days after the date of this Prospectus, to purchase
                                                            up to an additional 100,000 Preferred Securities at
                                                            the offering price, solely to cover over-allotments, if
                                                            any.

Offering Price............................................  $10 per Preferred Security (Liquidation Amount
                                                            $10), plus accumulated Distributions, if any, from
                                                                      ^, 1997.

Distributions.............................................  The distributions payable on each Preferred Security
                                                            will be fixed at a rate per annum of      ^% of the
                                                            stated liquidation amount per Preferred Security, will
                                                            be cumulative, will accrue from             ^, 1997,
                                                            the date of issuance of the Preferred Securities, and
                                                            will be payable quarterly in arrears on the 15th day
                                                            of January, April, July and October of each year,
                                                            commencing             ^, 1997.  See "Description of
                                                            Preferred Securities -- Distributions."

Junior Subordinated Debentures............................  The Issuer Trust will invest the proceeds from the
                                                            issuance of the Preferred Securities and Common
                                                            Securities in an equivalent amount of ^    % Junior
                                                            Subordinated Debentures of the Company.  The
                                                            Junior Subordinated Debentures will mature on
                                                                       ^, 2027. The Junior Subordinated
                                                            Debentures will rank subordinate and junior in right
                                                            of payment to all Senior  Indebtedness of the
                                                            Company.  In addition, the Company's obligations
                                                            under the Junior Subordinated Debentures will be 
                                                            structurally subordinated  to all existing  and future
                                                            liabilities and obligations  of  its subsidiaries.
    
Guarantee.................................................  Under the terms of the Guarantee, the Company has
                                                            guaranteed the payment of Distributions and
                                                            payments on liquidation or redemption of the
                                                            Preferred Securities, but only in each case to the
                                                            extent of funds held by the Issuer Trust described
                                                            herein.  The Company and the Issuer Trust believe
                                                            that the obligations of the Company under the
                                                            Guarantee, the Trust Agreement, the Junior
                                                            Subordinated Debentures and the Junior Subordinated
                                                            Indenture taken together, fully, irrevocably and
                                                            unconditionally guarantee all of the Issuer Trust's
                                                            obligations relating to the Preferred Securities.  The
                                                            obligations of the Company under the Guarantee and
                                                            the Preferred Securities are subordinate and junior in
                                                            right of payment to all Senior Indebtedness.  See
                                                            "Description of Guarantee."

</TABLE>

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

                                        7


<PAGE>
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>

<S>                                                         <C>
Right to Defer Interest Payments..........................  The Company has the right, at any time, to defer
                                                            payments of interest on the Junior Subordinated
                                                            Debentures for a period not exceeding 20
                                                            consecutive quarters; provided that no Extension
                                                            Period may extend beyond the Stated Maturity of the
                                                            Junior Subordinated Debentures.  As a consequence
                                                            of the Company's extension of the interest payment
                                                            period, quarterly Distributions on the Preferred
                                                            Securities will be deferred (though such Distribution
                                                            would continue to accrue with interest thereon
                                                            compounded quarterly, since interest will continue to
                                                            accrue and compound on the Junior Subordinated
                                                            Debentures during any such Extension Period).
                                                            During an Extension Period, the Company will be
                                                            prohibited, subject to certain exceptions described
                                                            herein, from declaring or paying any cash
                                                            distributions with respect to its capital stock or debt
                                                            securities that rank pari passu with or junior to the
                                                            Junior Subordinated Debentures.  Upon the
                                                            termination of any Extension Period and the payment
                                                            of all amounts then due, the Company may
                                                            commence a new Extension Period, subject to the
                                                            foregoing requirements.  See "Description of Junior
                                                            Subordinated Debentures -- Option to Extend Interest
                                                            Payment Period."

                                                            Should an  Extension Period occur, Preferred
                                                            Security holders will continue  to include interest
                                                            income (and de minimis  original issue  discount,  if
                                                            any) for United States income  tax purposes. See
                                                            "Certain Federal Income Tax Consequences --
                                                            Interest  Income and Original Issue Discount."
   
Redemption................................................  The Preferred Securities are subject to mandatory
                                                            redemption (i) in whole, but not in part, at the Stated
                                                            Maturity upon repayment of the Junior Subordinated
                                                            Debentures, (ii) in whole, but not in part,
                                                            contemporaneously with the optional redemption at
                                                            any time by the Company of the Junior Subordinated
                                                            Debentures upon the occurrence and continuation of
                                                            a Tax Event, Investment Company Event or Capital
                                                            Treatment Event and (iii) in whole or in part at any
                                                            time on or after             ^, 2002,
                                                            contemporaneously with the optional redemption by
                                                            the Company of the Junior Subordinated Debentures
                                                            in whole or in part, in each case at the applicable
                                                            Redemption Price.  See "Description of Preferred
                                                            Securities -- Redemption."
    

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

                                        8


<PAGE>
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
<S>                                                         <C>
Liquidation of the Issuer Trust...........................  The Company, as holder of the Common Securities,
                                                            has the right at any time to dissolve the Issuer Trust
                                                            and cause the Junior Subordinated Debentures to be
                                                            distributed to holders of Preferred Securities in
                                                            liquidation of the Issuer Trust, subject to the
                                                            Company having received prior approval of the
                                                            Federal Reserve to do so if then required under
                                                            applicable capital guidelines or policies of the
                                                            Federal Reserve.  See "Description of Preferred
                                                            Securities -- Liquidation Distribution Upon
                                                            Dissolution."

Voting Rights.............................................  Generally, the holders of the Preferred Securities
                                                            will not have any voting rights.  See "Description of
                                                            Preferred Securities -- Voting Rights" and "Risk
                                                            Factors -- Limited Voting Rights."
                                                            The proceeds from the sale of the Preferred
                                                            Securities offered hereby will be used by the Issuer

Use of Proceeds...........................................  Trust to purchase the Junior Subordinated
                                                            Debentures issued by the Company.  The proceeds
                                                            received by the Company from the sale of the Junior
                                                            Subordinated Debentures may be used to contribute
                                                            capital through investments in or advances to the
                                                            Bank.  The remainder of the proceeds will be held
                                                            by the Company and may be used to repurchase
                                                            stock and other general corporate purposes as well as
                                                            to meet debt service obligations of the Company
                                                            under the Junior Subordinated Debentures.  The
                                                            Trust Securities will qualify as Tier 1 or core capital
                                                            of the Company, subject to the 25% Capital
                                                            Limitation (as defined herein), under the risk-based
                                                            capital guidelines of the Federal Reserve.  The
                                                            portion of the Trust Securities that exceeds the 25%
                                                            Capital Limitation will qualify as Tier 2 or
                                                            supplementary capital of the Company.  See "Use of
                                                            Proceeds."

ERISA Considerations......................................  Prospective purchasers should consider the
                                                            information set forth under "Certain ERISA
                                                            Considerations."

Nasdaq National Market Symbol.............................  Application has been made to have the Preferred
                                                            Securities approved for quotation on the Nasdaq
                                                            National Market under the symbol "FSBIP."
</TABLE>

                                  RISK FACTORS

   
         Prospective  investors should carefully  consider the matters set forth
under "Risk Factors," beginning on page ^ 12.
    
- --------------------------------------------------------------------------------

                                        9


<PAGE>

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

                      SELECTED CONSOLIDATED FINANCIAL DATA

         The following summary information  regarding the Company should be read
in conjunction  with the  consolidated  financial  statements of the Company and
notes. Consolidated historical financial and other data regarding the Company at
or for the three months ended  December 31, 1996 and 1995 have been  prepared by
the Company  without audit and may not be indicative of results on an annualized
basis or any  other  period.  In the  opinion  of  management,  all  adjustments
(consisting  only of normal  recurring  accruals)  that are necessary for a fair
presentation for such periods or dates have been made.
<TABLE>
<CAPTION>

                                                  At or
                                          for the Three Months
                                           Ended December 31,                  At or for the Fiscal Years Ended September 30,
                                           -----------------------       -------------------------------------------------------
                                              1996            1995           1996      1995       1994        1993      1992(3)
                                              ----            ----           ----      ----       ----        ----      ----

Operating Data                                               (Dollars in Thousands, except per share amounts)
<S>                                        <C>            <C>             <C>        <C>       <C>         <C>        <C>     
 Interest income..........................   $5,603         $4,919        $ 20,986   $ 19,047  $ 17,652    $ 18,515   $ 19,258

 Interest expense.........................    3,152          2,878          11,832     11,059     9,435       9,982     12,084
                                              -----          -----         -------    -------   -------     -------    -------

Net interest income before provision
  for loan losses.........................    2,451          2,041           9,154      7,988     8,217       8,533      7,174

Provision for loan losses.................      115             30             270        230       360         655        483
                                            -------        -------         -------    -------   -------     -------    -------

Net interest income after provision for
loan losses...............................    2,336          2,011           8,884      7,758     7,857       7,878      6,691

Gain (loss) on sale of investments and
mortgage-backed securities, net...........      (2)           (12)              27       (57)        79         751        312

Gain on sale of loans.....................        2              2              17         18        24          57         47

Service fees and other income.............      184            156             688        643       524         569        462

SAIF assessment...........................       --             --           1,537         --        --          --         --

Operating expenses........................    1,590          1,564           6,536      6,119     5,617       5,650      5,180
                                              -----          -----          ------    -------   -------     -------    -------

Income before income tax provision and
cumulative effect of change in accounting
principle.................................      930            593           1,543      2,243     2,867       3,605      2,332

Income tax provision......................      307            180             226        728     1,025       1,411      1,010
                                                ---            ---         -------    -------   -------     -------    -------

Net income before cumulative effect of
change in accounting principle(4).........      623            413           1,317      1,515     1,842       2,194      1,322

Cumulative effect of change in accounting
principle.................................       --             --              --         --       530          --         --
                                             ------        -------         -------    -------   -------     -------    -------

Net income(4)............................. $    623       $    413          $1,317   $  1,515  $  2,372    $  2,194   $  1,322
                                            =======        =======           =====    =======   =======     =======    =======

Financial Condition Data

Total assets.............................. $320,336       $287,465        $317,874   $281,810  $273,564    $267,205   $252,923

Loans, net................................  153,509        125,780         151,263    120,904   112,647     106,585    106,407

Mortgage-backed securities (1)............  100,391         96,330          93,738    101,511   112,236     120,033     96,705

   
Investment securities and other interest
    
earning assets(2).........................   53,593         52,795          59,302     46,523    37,607      30,487     39,910

Savings deposits..........................  233,642        245,548         234,276    244,083   228,304     234,091    233,979

Advances from FHLB and other

borrowings................................   60,805         15,850          57,143     13,092    22,601      12,309         --

Stockholders' equity -- substantially

restricted................................   23,135         22,741          21,778     22,132    20,646      18,544     16,589

Number of full service offices............        8              8               8          8         8           9          9

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

                                       10


<PAGE>
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                At or for the         
                                             Three Months Ended           At or for the Fiscal Years Ended
                                               December 31,(7)                    September 30,
                                        ----------------------   -----------------------------------------------

                                           1996       1995       1996        1995      1994       1993      1992
                                           ----       ----       ----        ----      ----       ----      ----

Per Share Data

<S>                                      <C>        <C>        <C>        <C>        <C>        <C>       <C>      
Primary earnings (4)(5) ...........         $.44       $.30       $.94      $1.09      $1.71     $1.59      $.98

Book value ........................        16.75      16.70      15.86      16.28      15.30     13.88     12.43

 Performance Ratios

  Return on average assets (4)(5) .          .78%       .58%       .44%       .54%       .87%      .84%      .54%

  Return on average equity (4)(5) .        10.93       7.33       5.96       7.13      12.02     12.41      8.31

  Net yield on interest-earning
   assets .........................         3.34       3.17       3.33       3.08       3.18      3.38      3.04

Asset Quality Ratios

  Non-performing loans to
   total loans ....................          .85        .36        .73        .25       1.10      1.16      1.55

  Non-performing assets to
   total loans and other real
   estate owned ...................          .85       1.12        .97       1.07       1.48      1.46      1.74

  Net charge-offs to average
   total loans ....................          .01        .07        .12        .11        .14       .46       .11

  Total allowance for loan
   losses to total
   non-performing loans ...........       120.00     290.04     132.12     458.01     104.06     86.98     57.41


Capital Ratios

  Equity to assets ................         7.22       7.91       6.85       7.85       7.55      6.94      6.56

  Tier 1 risk-based capital ratio .        15.10      15.88      14.85      15.83      15.01     15.15     13.05

  Total risk-based capital ratio ..        16.15      16.87      15.84      16.87      16.01     16.11     13.87

  Leverage ratio ..................         7.38       7.76       7.64       7.76       7.42      6.77      6.33

Ratios of Earnings to Fixed
Charges (6)

  Including interest on deposits(4)        1.30 x      1.21 x     1.13 x     1.20 x     1.30 x    1.36 x    1.19 x

  Excluding interest on deposits(4)        2.18 x      3.88 x     1.88 x     3.08 x     5.16 x   14.92 x   11.01 x

</TABLE>

- --------------------
(1)  Consists  of   mortgage-backed   securities   classified   as   investments
     held-to-maturity and available-for-sale.
(2)  Consists of interest-bearing deposits, investments securities classified as
     investments held-to-maturity and available-for-sale,  and Federal Home Loan
     Bank stock.
(3)  Fiscal 1992 data reflects the purchase of three branches offices during the
     year.
(4)  Fiscal 1996  operating  results  include  the effect of a one-time  pre-tax
     payment to  recapitalize  the Savings  Association  Insurance  Fund of $1.5
     million.  Exclusive of the special  assessment,  net income would have been
     approximately  $2.2  million;  primary  earnings  per share would have been
     $1.56; return on average assets would have been .73%; and return on average
     equity  would  have been  9.88%.  The ratio of  earnings  to fixed  charges
     including deposits would have been 1.26x and 2.75x excluding deposits.
(5)  Fiscal 1994 operating  results  include the cumulative  effect of change in
     accounting  principle  related to accounting  for income taxes of $530,000.
     Exclusive of the change  primary  earnings per share would have been $1.33;
     return on average assets would have been .68%; and return on average equity
     would have been 9.33%.
(6)  The  consolidated  ratio of earnings to fixed  charges has been computed by
     dividing  income  before  income  taxes,  cumulative  effect  of  change in
     accounting  principle and fixed charges by fixed  charges.  Fixed  charges,
     including  interest  on  deposits,  include  all  interest  expense.  Fixed
     charges,  excluding  interest on deposits,  include interest expense (other
     than on deposits) on notes,  federal funds  purchased and  securities  sold
     under  agreements to repurchase,  and other funds  borrowed.  There were no
     amortization of notes and debentures  expense nor any portion of net rental
     expense which was deemed to be equivalent to interest on debt.
(7)  Ratios are annualized where appropriate.

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

                                       11


<PAGE>



                                  RISK FACTORS

         In addition to the other information in this Prospectus,  the following
factors  should be  considered  carefully in  evaluating  an  investment  in the
Preferred Securities offered by this Prospectus.  An investment in the Preferred
Securities involves a high degree of risk. Certain statements in this Prospectus
and  documents  incorporated  herein by reference  are  forward-looking  and are
identified by the use of  forward-looking  words or phrases such as  "intended,"
"will  be  positioned,"  "expects,"  is or are  "expected,"  "anticipates,"  and
"anticipated."  These  forward-looking  statements  are  based on the  Company's
current  expectations.  To the extent any of the  information  contained in this
Prospectus  constitutes  a  "forward-looking  statement"  as  defined in Section
27A(i)(1) of the Securities Act, the risk factors set forth below are cautionary
statements  identifying  important  factors that could cause  actual  results to
differ materially from those in the forward-looking statement.

RISK FACTORS RELATING TO THE OFFERING

Preferred Securities Rank Junior to Unlimited Senior Indebtedness

         The  obligations  of the  Company  under  the  Guarantee  issued by the
Company  for the benefit of the holders of  Preferred  Securities  and under the
Junior Subordinated Debentures are subordinate and junior in right of payment to
all  Senior  Indebtedness.  None  of  the  Junior  Subordinated  Indenture,  the
Guarantee or the Trust Agreement  places any limitation on the amount of secured
or unsecured debt,  including Senior  Indebtedness,  that may be incurred by the
Company.   See  "Description  of  Guarantee   --Status  of  the  Guarantee"  and
"Description of Junior Subordinated Debentures -- Subordination."

         The ability of the Issuer  Trust to pay  amounts  due on the  Preferred
Securities is solely  dependent upon the Company's making payments on the Junior
Subordinated Debentures as and when required.

Option to Extend Interest Payment Period; Tax Consequences

   
         So long as no Event of Default (as  defined in the Junior  Subordinated
Indenture)   has  occurred  and  is  continuing   with  respect  to  the  Junior
Subordinated  Debentures (a "Debenture  Event of Default"),  the Company has the
right under the Junior  Subordinated  Indenture to defer the payment of interest
on the  Junior  Subordinated  Debentures  at any time or from time to time for a
period not  exceeding  20  consecutive  quarterly  periods  with respect to each
Extension Period, provided that no Extension Period may extend beyond the Stated
Maturity  of the Junior  Subordinated  Debentures.  See  "Description  of Junior
Subordinated Debentures -- Debenture Events of Default." As a consequence of any
such deferral, quarterly Distributions on the Preferred Securities by the Issuer
Trust will be deferred during any such Extension Period.  Distributions to which
holders of the  Preferred  Securities  are entitled will  accumulate  additional
Distributions  thereon during any Extension  Period at the rate of ^% per annum,
compounded  quarterly  from the relevant  payment  date for such  Distributions,
computed on the basis of a 360-day year of twelve  30-day  months and the actual
days elapsed in a partial month in such period. Additional Distributions payable
for each full  Distribution  period will be  computed  by dividing  the rate per
annum by four.  The term  "Distribution"  as used herein shall  include any such
additional Distributions.  During any such Extension Period, the Company may not
(i)  declare or pay any  dividends  or  distributions  on, or redeem,  purchase,
acquire or make a  liquidation  payment  with  respect to, any of the  Company's
capital  stock or (ii) make any payment of  principal of or interest or premium,
if any, on or repay,  repurchase  or redeem any debt  securities  of the Company
that rank pari passu in all  respects  with or junior in  interest to the Junior
Subordinated Debentures (other than (a) repurchases, redemptions or other
    

                                       12


<PAGE>



   
acquisitions  of shares of capital stock of the Company in  connection  with any
employment  contract,  benefit plan or other similar arrangement with or for the
benefit of any one or more employees,  officers,  directors or  consultants,  in
connection with a dividend reinvestment or stockholder stock purchase plan or in
connection  with the  issuance of capital  stock of the  Company (or  securities
convertible  into or exercisable for such capital stock) as  consideration in an
acquisition  transaction entered into prior to the applicable  Extension Period,
(b) as a result  of an  exchange  or  conversion  of any  class or series of the
Company's  capital  stock (or any capital  stock of a subsidiary of the Company)
for any class or series of the Company's capital stock or of any class or series
of the Company's  indebtedness for any class or series of the Company's  capital
stock,  (c) the  purchase of  fractional  interests  in shares of the  Company's
capital stock pursuant to the conversion or exchange  provisions of such capital
stock or the security  being  converted or exchanged,  (d) any  declaration of a
dividend in connection  with any  stockholder's  rights plan, or the issuance of
rights,  stock or other  property  under any  stockholder's  rights plan, or the
redemption or repurchase of rights pursuant thereto,  or (e) any dividend in the
form of stock, warrants, options or other rights where the dividend stock or the
stock  issuable upon exercise of such  warrants,  options or other rights is the
same stock as that on which the  dividend is being paid or ranks pari passu with
or junior to such stock). Prior to the termination of any such Extension Period,
the  Company  may  further  defer the  payment  of  interest,  provided  that no
Extension  Period may exceed 20 consecutive  quarterly  periods or extend beyond
the Stated Maturity of the Junior Subordinated Debentures.  Upon the termination
of any Extension  Period and the payment of all interest then accrued and unpaid
(together with interest thereon at the annual rate of ^%, compounded  quarterly,
to the extent permitted by applicable law), the Company may elect to begin a new
Extension Period subject to the above  conditions.  No interest shall be due and
payable during an Extension Period,  except at the end thereof. The Company must
give the Issuer Trustees notice of its election to begin an Extension  Period at
least one Business Day prior to the earlier of (i) the date the Distributions on
the Preferred  Securities  would have been payable but for the election to begin
such Extension Period and (ii) the date the Property Trustee is required to give
notice to holders of the  Preferred  Securities  of the record  date or the date
such Distributions are payable,  but in any event not less than one Business Day
prior to such  record  date.  The  Property  Trustee  will  give  notice  of the
Company's  election  to  begin a new  Extension  Period  to the  holders  of the
Preferred  Securities.  Subject to the foregoing,  there is no limitation on the
number of times that the Company  may elect to begin an  Extension  Period.  See
"Description of Preferred Securities --Distributions" and "Description of Junior
Subordinated Debentures -- Option to Extend Interest Payment Period."
    

         Should an Extension Period occur, a holder of Preferred Securities will
continue to accrue income (in the form of original issue  discount  ("OID")) for
United  States  federal  income tax purposes in respect of its pro rata share of
the Junior Subordinated  Debentures held by the Issuer Trust, which will include
a holder's  pro rata share of both the stated  interest  and de minimis  OID, if
any, on the Junior Subordinated  Debentures.  As a result, a holder of Preferred
Securities  will  include  such OID in gross  income for United  States  federal
income tax purposes in advance of the receipt of cash,  and will not receive the
cash related to such income from the Issuer Trust if the holder  disposes of the
Preferred  Securities prior to the record date for the payment of Distributions.
See "Certain  Federal Income Tax  Consequences  -- Interest  Income and Original
Issue Discount" and "-- Sales of Preferred Securities."

         The Company has no current  intention of exercising  its right to defer
payments of interest by  extending  the  interest  payment  period on the Junior
Subordinated  Debentures.  However,  should the Company  elect to exercise  such
right in the future,  the market price of the Preferred  Securities is likely to
be  affected.  A holder that  disposes of his, her or its  Preferred  Securities
during an Extension Period, therefore, might not receive the same return on his,
her or its investment as a holder that continues to

                                       13


<PAGE>



hold its Preferred Securities.  In addition, as a result of the existence of the
Company's  right to defer interest  payments,  the market price of the Preferred
Securities  (which represent  preferred  undivided  beneficial  interests in the
assets of the Issuer Trust) may be more volatile than the market prices of other
securities on which  original  issue  discount or interest  accrues that are not
subject to such deferrals.

Tax Event, Investment Company Event or Capital Treatment Event Redemption

         Upon  the  occurrence  and  during  the  continuation  of a Tax  Event,
Investment  Company Event or Capital  Treatment Event, the Company has the right
to redeem the Junior  Subordinated  Debentures in whole, but not in part, at any
time  within 90 days  following  the  occurrence  of such Tax Event,  Investment
Company  Event  or  Capital  Treatment  Event  and  thereby  cause  a  mandatory
redemption of the Preferred Securities.  Any such redemption shall be at a price
equal to the  liquidation  amount of the  Preferred  Securities,  together  with
accumulated  Distributions  to but excluding the date fixed for redemption.  The
ability of the Company to exercise its rights to redeem the Junior  Subordinated
Debentures  prior to the Stated  Maturity  may be  subject  to prior  regulatory
approval by the Federal  Reserve,  if then  required  under  applicable  Federal
Reserve capital guidelines or policies.  See "Description of Junior Subordinated
Debentures  --  Redemption"  and   "Description   of  Preferred   Securities  --
Liquidation Distribution Upon Dissolution."

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

   
         See "-- Possible Tax Law Changes  Affecting the  Preferred  Securities"
for a discussion of certain legislative  proposals that, if adopted,  could give
rise to a Tax Event,  which may permit the Company to cause a redemption  of the
Preferred Securities prior to ^       , 2002.
    

         "Investment  Company Event" means the receipt by the Issuer Trust of an
opinion of  counsel to the  Company  experienced  in such  matters to the effect
that,  as a result  of the  occurrence  of a change  in law or  regulation  or a
written change (including any announced prospective change) in interpretation or
application of law or regulation by any legislative  body,  court,  governmental
agency or regulatory  authority,  there is more than an insubstantial  risk that
the  Issuer  Trust is or will be  considered  an  "investment  company"  that is
required to be registered  under the Investment  Company Act of 1940, as amended
(the  "Investment  Company  Act"),  which change or  prospective  change becomes
effective or would become effective, as the case may be, on or after the date of
the issuance of the Preferred Securities.

                                       14


<PAGE>



         A "Capital  Treatment Event" means the reasonable  determination by the
Company  that,  as a result of the  occurrence  of any  amendment  to, or change
(including  any  announced  prospective  change)  in,  the laws (or any rules or
regulations  thereunder)  of the  United  States  or any  political  subdivision
thereof  or  therein,   or  as  a  result  of  any  official  or  administrative
pronouncement or action or judicial decision  interpreting or applying such laws
or regulations,  which  amendment or change is effective or such  pronouncement,
action  or  decision  is  announced  on or  after  the date of  issuance  of the
Preferred Securities,  there is more than an insubstantial risk that the Company
will not be entitled to treat an amount equal to the  Liquidation  Amount of the
Preferred Securities as "Tier 1 Capital" (or the then equivalent thereof) except
as otherwise  restricted  under the 25% Capital  Limitation (as defined herein),
for  purposes  of the  risk-based  capital  adequacy  guidelines  of the Federal
Reserve, as then in effect and applicable to the Company.

Exchange of Preferred Securities for Junior Subordinated Debentures

         The holders of all the outstanding  Common Securities have the right at
any time to dissolve the Issuer Trust and, after  satisfaction of liabilities to
creditors of the Issuer Trust as provided by  applicable  law,  cause the Junior
Subordinated  Debentures  to be  distributed  to the  holders  of the  Preferred
Securities and Common Securities in liquidation of the Issuer Trust. The ability
of the Company, as holder of the Common Securities, to dissolve the Issuer Trust
may be subject to prior  regulatory  approval  of the Federal  Reserve,  if then
required under applicable  Federal Reserve capital  guidelines or policies.  See
"Description   of  Preferred   Securities  --  Liquidation   Distribution   Upon
Dissolution."

         Under current United States federal income tax law and  interpretations
and  assuming,  as  expected,  that the  Issuer  Trust  will not be taxable as a
corporation,  a  distribution  of  the  Junior  Subordinated  Debentures  upon a
liquidation  of the Issuer  Trust will not be a taxable  event to holders of the
Preferred Securities. However, if a Tax Event were to occur that would cause the
Issuer Trust to be subject to United States  federal  income tax with respect to
income received or accrued on the Junior Subordinated Debentures, a distribution
of the Junior  Subordinated  Debentures  by the Issuer  Trust would be a taxable
event to the Issuer  Trust and the  holders  of the  Preferred  Securities.  See
"Certain Federal Income Tax Consequences -- Distribution of Junior  Subordinated
Debentures to Securityholders."

Rights Under the Guarantee

          The Guarantee  guarantees  to the holders of the Preferred  Securities
the  following  payments,  to the  extent not paid by or on behalf of the Issuer
Trust: (i) any accumulated and unpaid  Distributions  required to be paid on the
Preferred  Securities,  to the extent  that the  Issuer  Trust has funds on hand
available  therefor at the payment date, (ii) the Redemption  Price with respect
to any Preferred Securities called for redemption, to the extent that the Issuer
Trust  has funds on hand  available  therefor  at such  time,  and (iii)  upon a
voluntary or  involuntary  dissolution,  winding up or liquidation of the Issuer
Trust (unless the Junior  Subordinated  Debentures are distributed to holders of
the Preferred  Securities),  the lesser of (a) the aggregate of the  Liquidation
Amount and all accumulated and unpaid  Distributions to the date of payment,  to
the extent that the Issuer  Trust has funds on hand  available  therefor at such
time, and (b) the amount of assets of the Issuer Trust  remaining  available for
distribution to holders of the Preferred Securities on liquidation of the Issuer
Trust. The Guarantee is subordinated as described under "--Preferred  Securities
Rank Junior to Unlimited  Senior  Indebtedness"  and  "Description  of Guarantee
- --Status of the Guarantee." The holders of not less than a majority in aggregate
Liquidation  Amount of the  outstanding  Preferred  Securities have the right to
direct the time,  method and place of conducting  any  proceeding for any remedy
available to the Guarantee Trustee in respect of the Guarantee or to direct the

                                       15


<PAGE>



exercise of any trust  power  conferred  upon the  Guarantee  Trustee  under the
Guarantee.  Any  holder  of the  Preferred  Securities  may  institute  a  legal
proceeding  directly  against  the  Company  to  enforce  its  rights  under the
Guarantee without first instituting a legal proceeding against the Issuer Trust,
the Guarantee Trustee or any other person or entity.

         If the Company were to default on its obligation to pay amounts payable
under the Junior  Subordinated  Debentures,  the Issuer Trust may lack funds for
the payment of  Distributions  or amounts payable on redemption of the Preferred
Securities or otherwise, and, in such event, holders of the Preferred Securities
would  not be able to rely  upon the  Guarantee  for  payment  of such  amounts.
Instead, if a Debenture Event of Default has occurred and is continuing and such
event is  attributable  to the failure of the Company to pay any amounts payable
in respect of the Junior  Subordinated  Debentures  on the payment date on which
such  payment is due and  payable,  then a holder of  Preferred  Securities  may
institute a legal  proceeding  directly  against the Company for  enforcement of
payment  to such  holder  of any  amounts  payable  in  respect  of such  Junior
Subordinated  Debentures  having  a  principal  amount  equal  to the  aggregate
Liquidation  Amount  of the  Preferred  Securities  of such  holder  (a  "Direct
Action").  In connection with such Direct Action,  the Company will have a right
of set-off under the Junior Subordinated  Indenture to the extent of any payment
made by the Company to such holder of Preferred Securities in the Direct Action.
Except as described herein,  holders of Preferred Securities will not be able to
exercise  directly  any other  remedy  available  to the  holders  of the Junior
Subordinated  Debentures  or assert  directly any other rights in respect of the
Junior  Subordinated   Debentures.   See  "Description  of  Junior  Subordinated
Debentures -- Enforcement of Certain Rights by Holders of Preferred Securities,"
"--  Debenture  Events of Default" and  "Description  of  Guarantee."  The Trust
Agreement  provides  that each  holder of  Preferred  Securities  by  acceptance
thereof  agrees to the  provisions of the Guarantee and the Junior  Subordinated
Indenture.

Limited Voting Rights

         Holders of Preferred  Securities  will have no voting  rights except in
limited  circumstances  relating  generally to the modification of the Preferred
Securities  and the Guarantee and the exercise of the Issuer  Trust's  rights as
holder of Junior Subordinated  Debentures.  Holders of Preferred Securities will
not be  entitled  to  appoint,  remove or replace  the  Property  Trustee or the
Delaware  Trustee except upon the occurrence of certain events  specified in the
Trust  Agreement.  The  Property  Trustee  and the  holders  of all  the  Common
Securities may, subject to certain conditions, amend the Trust Agreement without
the consent of holders of  Preferred  Securities  to cure any  ambiguity or make
other provisions not inconsistent with the Trust Agreement or to ensure that the
Issuer Trust (i) will not be taxable as a corporation  for United States federal
income tax purposes,  or (ii) will not be required to register as an "investment
company"  under the  Investment  Company  Act.  See  "Description  of  Preferred
Securities -- Voting  Rights;  Amendment of Trust  Agreement" and "-- Removal of
Issuer Trustees; Appointment of Successors."

Absence of Market

         The  Preferred  Securities  are a  new  issue  of  securities  with  no
established  trading  market.  Application  has been made to list the  Preferred
Securities  in the  Nasdaq  National  Market,  but one of the  requirements  for
listing  and  continued  listing is the  presence  of two market  makers for the
Preferred  Securities.  The  Company and the Issuer  Trust have been  advised by
Ryan,  Beck & Co.  ("Ryan,  Beck")  that  it  intends  to make a  market  in the
Preferred  Securities.  However,  Ryan,  Beck is not obligated to do so and such
market making may be interrupted or  discontinued  at any time without notice at
the sole  discretion  of Ryan,  Beck.  Moreover,  there can be no assurance of a
second market maker for the

                                       16


<PAGE>



Preferred  Securities.  Accordingly,  no  assurance  can  be  given  as  to  the
development or liquidity of any market for the Preferred Securities.

Market Prices

         There  can  be no  assurance  as to the  market  prices  for  Preferred
Securities,  or the market prices for Junior Subordinated Debentures that may be
distributed in exchange for Preferred  Securities if a liquidation of the Issuer
Trust occurs.  Accordingly,  the Preferred Securities or the Junior Subordinated
Debentures  that a holder of Preferred  Securities may receive on liquidation of
the Issuer Trust may trade at a discount to the price that the investor  paid to
purchase the  Preferred  Securities  offered  hereby and holders may  experience
difficulty  reselling them or may be unable to sell them at all. Because holders
of  Preferred   Securities  may  receive  Junior   Subordinated   Debentures  on
termination of the Issuer Trust,  prospective purchasers of Preferred Securities
are also making an investment  decision  with regard to the Junior  Subordinated
Debentures and should carefully review all the information  regarding the Junior
Subordinated   Debentures   contained   herein.   See   "Description  of  Junior
Subordinated Debentures."

Possible Tax Law Changes Affecting the Preferred Securities

   
         On February 6, 1997,  President  Clinton  released his budget proposals
for fiscal year 1998.  One of the revenue  provisions of those  proposals  would
generally  deny interest  deductions  for interest on an instrument  issued by a
corporation  that has a maximum term of more than 15 years and that is not shown
as  indebtedness  on the  separate  balance  sheet of the issuer  or,  where the
instrument  is issued to a related party (other than a  corporation),  where the
holder or some other related party issues a related instrument that is not shown
as  indebtedness  on the  issuer's  consolidated  balance  sheet.  If enacted as
proposed by the  President,  this provision  would be effective for  instruments
issued on or after the date of first action by a  Congressional  committee  with
respect to the proposal.  It is not clear from the  President's  proposals as to
what constitutes Congressional "committee action" with respect to this proposal.
If the  provision  were to  apply to the  Junior  Subordinated  Debentures,  the
Company  would  be  unable  to  deduct  interest  on  the  Junior   Subordinated
Debentures.  There  can  be  no  assurance,  however,  that  future  legislative
proposals  or final  legislation  will not affect the  ability of the Company to
deduct interest on the Junior Subordinated Debentures.  Such a change could give
rise to a Tax Event,  which may permit the Company to cause a redemption  of the
Preferred  Securities  before ^, 2002. See  "Description of Junior  Subordinated
Debentures  --  Redemption"  and   "Description   of  Preferred   Securities  --
Redemption."  See also "Certain  Federal Income Tax Consequences -- Possible Tax
Law Changes."  Under current law, the Company will be able to deduct interest on
the Junior Subordinated Debentures.
    

RISK FACTORS RELATING TO THE COMPANY

Potential Impact of Changes in Interest Rates

         The Company's  profitability  is dependent to a large extent on its net
interest  income,  which  is the  difference  between  its  interest  income  on
interest-earning   assets  and  its   interest   expense   on   interest-bearing
liabilities.  The  Company,  like most  financial  institutions,  is affected by
changes in general interest rate levels and by other economic factors beyond its
control.   Interest  rate  risk  arises  from  mismatches  (i.e.,  the  interest
sensitivity  gap) between the dollar amount of repricing or maturing  assets and
liabilities,  and is  measured  in  terms  of the  ratio  of the  interest  rate
sensitivity  gap to  total  assets.  More  assets  repricing  or  maturing  than
liabilities  over a given  time  period  is  considered  asset-sensitive  and is
reflected as a positive  gap, and more  liabilities  repricing or maturing  than
assets over a given time

                                       17


<PAGE>



period is  considered  liability-sensitive  and is reflected as negative gap. An
asset-sensitive  position (i.e., a positive gap) will generally enhance earnings
in a rising interest rate  environment and will negatively  impact earnings in a
falling interest rate environment, while a liability-sensitive position (i.e., a
negative  gap)  will  generally  enhance  earnings  in a falling  interest  rate
environment   and  negatively   impact   earnings  in  a  rising  interest  rate
environment. Fluctuations in interest rates are not predictable or controllable.
At  September  30,  1996 and  December  31,  1996,  the  Company  had a one year
cumulative negative gap of 17.0% and 18.2%, respectively. This negative one year
gap position may, as noted above, have a negative impact on earnings in a rising
interest rate environment.

         The Bank has  undertaken  a  program  to  enhance  the  origination  of
consumer,  commercial real estate and commercial  business loans in an effort to
maintain or improve its  interest  rate  margins and shorten the maturity of its
asset  portfolio.  Management  may be  unsuccessful  in  originating  additional
qualified  consumer loans,  commercial real estate or commercial  business loans
and in that case will resort to the purchase of investment securities with lower
yield.  The failure to reprice  maturing  assets at equal or greater yield could
result in lower interest rate margins and lower net income.

         A significant  increase in the level of interest rates may also have an
adverse effect on the ability of certain of the Bank's  borrowers to repay their
loans.

Fluctuations in Stockholders' Equity

         In  addition  to  affecting  interest  income and  expense,  changes in
interest  rates  also can  affect  the  value of the  Company's  investment  and
mortgage  backed  securities  and the ability to realize  gains from the sale of
such assets which are included as  available-for-sale.  Generally,  the value of
fixed rate  instruments  fluctuate  inversely  with  changes in interest  rates.
Increases in interest rates generally  result in decreases in the carrying value
of  interest-earning  assets which are classified as  available-for-sale,  which
could  adversely  affect  the  Company's  results of  operations  if sold by the
Company or the  Company's  stockholders'  equity if retained by the Company as a
result of Statement of Financial Accounting Standards ("SFAS") No. 115.

         The Company held investment  securities for  available-for-sale  with a
market  value  of $50.9  million  and an  amortized  cost of  $51.1  million  at
September  30,  1996.   The  market  value  and  the   amortized   cost  of  the
mortgage-backed  securities  available-for-sale  portfolio was $62.5 million and
$64.0 million,  respectively,  at September 30, 1996. Debt and equity securities
which  are  classified  as  "available-for-sale"  are  carried  at  fair  value.
Unrealized  gains and  losses,  net of income  tax  effect,  are  recorded  as a
separate  component of stockholders'  equity and are excluded from income.  As a
result, if market rates should increase in the future,  then the market value of
the Company's securities  available- for-sale is likely to decrease,  which will
have an adverse effect upon the Company's  stockholders' equity, and conversely,
a decrease in  interest  rates will  likely  cause an increase in the  Company's
stockholders' equity.

Source of Funds

         The Company is a legal  entity  separate  and  distinct  from the Bank,
although the principal  source of the Company's funds to satisfy its obligations
is dividends  from the Bank.  The ability of the Company to pay the interest on,
and  principal  of, the Junior  Subordinated  Debentures  will be  significantly
dependent on the ability of the Bank to pay  dividends to the Company in amounts
sufficient to service

                                       18


<PAGE>



the Company's debt  obligations.  Payment of dividends by the Bank is restricted
by various legal and  regulatory  limitations  based upon the Bank's  regulatory
capital levels and net income.

         The right of the Company to participate in the assets of any subsidiary
upon the latter's liquidation, reorganization or otherwise (and thus the ability
of the  holders of  Preferred  Securities  to benefit  indirectly  from any such
distribution)  will be  subject to the  claims of the  subsidiaries'  creditors,
which will take  priority  except to the extent that the Company may itself be a
creditor  with a  recognized  claim.  As of December  31,  1996,  the  Company's
subsidiaries  had indebtedness  and other  liabilities of  approximately  $297.2
million.

Competition

         The banking business is highly competitive. In its primary market area,
the Bank competes with other commercial  banks,  savings and loan  associations,
credit  unions,  finance  companies,  mutual  funds,  insurance  companies,  and
brokerage and investment  banking firms  operating  locally and  elsewhere.  The
Bank's primary  competitors  have  substantially  greater  resources and lending
limits than the Bank and may offer  certain  services,  such as trust  services,
that the Bank does not  provide.  The market  for  attracting  savings  deposits
and/or  originating loans is very competitive which may limit the ability of the
Bank to originate loans and attract  savings which provide a desirable  interest
rate margin. The profitability of the Company depends upon the Bank's ability to
compete in its primary market area.

                                FB CAPITAL TRUST

         The Issuer Trust is a statutory  business  trust created under Delaware
law pursuant to the filing of a certificate of trust with the Delaware Secretary
of State on April 1, 1997.  The Issuer  Trust will be governed by an Amended and
Restated  Trust  Agreement  among  the  Company,  as  Depositor,  Bankers  Trust
(Delaware),  as Delaware Trustee, and Bankers Trust Company, as Property Trustee
(together with the Delaware  Trustee,  the "Issuer  Trustees").  Two individuals
will be selected by the holder of the Common Securities to act as administrators
with respect to the Issuer  Trust (the  "Administrators").  The  Company,  while
holder of the  Common  Securities,  intends to select  two  individuals  who are
employees  or  officers  of or  affiliated  with  the  Company  to  serve as the
Administrators.  See "Description of Preferred Securities -- Miscellaneous." The
Issuer  Trust exists for the  exclusive  purposes of (i) issuing and selling the
Trust Securities,  (ii) using the proceeds from the sale of the Trust Securities
to acquire the Junior  Subordinated  Debentures and (iii) engaging in only those
other  activities   necessary,   convenient  or  incidental   thereto  (such  as
registering  the  transfer  of the Trust  Securities).  Accordingly,  the Junior
Subordinated  Debentures  will be the  sole  assets  of the  Issuer  Trust,  and
payments  under the Junior  Subordinated  Debentures  will be the sole source of
revenue of the Issuer Trust.

         All the Common  Securities will initially be owned by the Company.  The
Common  Securities  will rank pari passu,  and payments will be made thereon pro
rata, with the Preferred Securities,  except that upon the occurrence and during
the  continuation  of a  Debenture  Event of Default  arising as a result of any
failure by the Company to pay any amounts in respect of the Junior  Subordinated
Debentures  when due,  the  rights of the  holder of the  Common  Securities  to
payment in respect of Distributions and payments upon liquidation, redemption or
otherwise  will be  subordinated  to the rights of the holders of the  Preferred
Securities.  See "Description of Preferred Securities -- Subordination of Common
Securities."  The  Company  will  acquire  Common  Securities  in  an  aggregate
liquidation  amount equal to 3% of the total  capital of the Issuer  Trust.  The
Issuer Trust has a term of 31 years,  but may  terminate  earlier as provided in
the Trust Agreement. The address of the Delaware Trustee is Bankers Trust

                                       19


<PAGE>



(Delaware), 1001 Jefferson Street, Wilmington,  Delaware 19801, telephone number
(302) 576-3301.  The address of the Property Trustee,  the Guarantee Trustee and
the Debenture Trustee is Bankers Trust Company,  Four Albany Street,  4th Floor,
New York, New York 10006, telephone number (212) 250-2500.

                                 USE OF PROCEEDS

   
         All the  proceeds  to the Issuer  Trust from the sale of the  Preferred
Securities  will be  invested  by the Issuer  Trust in the  Junior  Subordinated
Debentures.  The proceeds from the sale of the Preferred Securities are expected
to qualify as Tier 1 or core  capital  with  respect  to the  Company  under the
guidelines established by the Federal Reserve, however capital received from the
proceeds of the sale of the Preferred Securities cannot constitute more than 25%
of the total  Tier 1 capital  of the  Company  (the "25%  Capital  Limitation").
Amounts  in excess  of the 25%  Capital  Limitation  will  constitute  Tier 2 or
supplementary  capital of the Company.  The net proceeds to the Company from the
sale of the Junior Subordinated Debentures are estimated to be approximately ^ $
million ($ ^ million if the Underwriter's  over-allotment option is exercised in
full). A portion of the net proceeds to be received by the Company from the sale
of the Junior Subordinated  Debentures may be used to make capital contributions
through  investments  in or advances to the Bank.  The remainder of the proceeds
will be  retained by the  Company  and may be used to  repurchase  stock and for
other general corporate purposes as well as to meet debt service  obligations of
the Company pursuant to the Junior  Subordinated  Debentures.  Pending such use,
the net proceeds may be  temporarily  invested in  short-term  obligations.  The
precise  amounts and timing of the  application of proceeds will depend upon the
funding requirements of the Company and its subsidiaries and the availability of
other funds.
    

                                       20


<PAGE>



                                 CAPITALIZATION

         The following table sets forth (i) the consolidated  capitalization  of
the Company at December 31, 1996, (ii) the  consolidated  capitalization  of the
Company giving effect to the issuance of the Preferred Securities hereby offered
by FB Capital Trust and  application by the Company of the net proceeds from the
corresponding sale of the Junior Subordinated  Debentures to FB Capital Trust as
if the sale of the Preferred  Securities  had been  consummated  on December 31,
1996, and assuming the Underwriter's over-allotment was not exercised, and (iii)
the actual and pro forma capital ratios of the Company.
<TABLE>
<CAPTION>

                                                                    (Unaudited)
                                                                              As Adjusted for
                                                                                  Sale of
                                                          Actual           Preferred Securities
                                                          ------           --------------------
                                                                (Dollars in Thousands)


<S>                                                        <C>                       <C>    
INDEBTEDNESS:
    FHLB Advances ................................          $13,000                   $13,000

  Guaranteed preferred beneficial interests in the
    Company's subordinated debt (1)................              --                    10,000

SHAREHOLDERS' EQUITY:
  Preferred Stock $.01 par value, 5,000,000 shares
       authorized, none issued....................               --                        --
  Common Stock $0.01 par value - 10,000,000
   shares authorized; 1,380,977 outstanding........              14                        14
  Surplus..........................................          10,496                    10,496
  Unrealized loss on securities available for sale,
    net of income taxes............................            (411)                     (411)
  Retained Earnings................................          13,036                    13,036
                                                           --------                  --------
      Total Stockholders' equity...................          23,135                    23,135
                                                           --------                  --------
  Total Capitalization........................             $ 36,135                  $ 46,135
                                                            =======                   =======

COMPANY CAPITAL RATIOS(2):
  Equity to total assets..........................             7.22%                     7.02%
  Tier 1 risk-based capital ratio(3)...............           15.10                     20.14
  Total risk-based capital ratio...................           16.15                     21.19
  Leverage ratio (4)...............................            7.38                      9.77

</TABLE>

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

(1)  Preferred  Securities  representing  beneficial  interests  in an aggregate
     principal amount of $10,000,000 of the ^% Junior Subordinated Debentures of
     the Company. The Junior Subordinated Debentures will mature on ^, 2027. 
    
(2)  The capital ratios, as adjusted, are computed including the total estimated
     net  proceeds  from  the  sale of the  Preferred  Securities,  in a  manner
     consistent with Federal Reserve guidelines.
(3)  Federal  Reserve  guidelines  for  calculation  of Tier 1 capital limit the
     amount  of  cumulative  preferred  stock  which can be  included  in Tier 1
     capital to 25% of total Tier 1 capital.
(4)  The leverage  ratio is Tier 1 capital  divided by the average  total assets
     less intangibles.

                                       21


<PAGE>



                              ACCOUNTING TREATMENT

          For financial reporting purposes,  the Issuer Trust will be treated as
a subsidiary of the Company and,  accordingly,  the accounts of the Issuer Trust
will be included in the consolidated  financial  statements of the Company.  The
Preferred Securities will be included in the consolidated statement of financial
condition  of  the  ompany  and  appropriate  disclosures  about  the  Preferred
Securities,  the  Guarantee  and  the  Junior  Subordinated  Debentures  will be
included in the notes to the consolidated  financial  statements of the Company.
For financial reporting purposes, Distributions on the Preferred Securities will
be recorded in the consolidated statements of income of the Company.

                       DESCRIPTION OF PREFERRED SECURITIES

          Pursuant to the terms of the Trust Agreement for the Issuer Trust, the
Issuer  Trustees  on  behalf  of the  Issuer  Trust  will  issue  the  Preferred
Securities and the Common  Securities.  The Preferred  Securities will represent
preferred undivided  beneficial  interests in the assets of the Issuer Trust and
the holders  thereof will be entitled to a preference  in certain  circumstances
with respect to  Distributions  and amounts payable on redemption or liquidation
over the Common Securities,  as well as other benefits as described in the Trust
Agreement.  This summary of certain  provisions of the Preferred  Securities and
the Trust  Agreement  does not  purport to be  complete  and is subject  to, and
qualified  in its  entirety by  reference  to, all the  provisions  of the Trust
Agreement,   including  the  definitions  therein  of  certain  terms.  Wherever
particular  defined terms of the Trust  Agreement  are referred to herein,  such
defined terms are  incorporated  herein by reference.  A copy of the form of the
Trust Agreement is available upon request from the Issuer Trustees.

General

            The Preferred  Securities  will be limited to $10,000,000  aggregate
Liquidation  Amount  outstanding  (which  amount  may  be  increased  by  up  to
$1,000,000 aggregate  liquidation amount of Preferred Securities for exercise of
the Underwriter's  over-allotment  option).  See  "Underwriting."  The Preferred
Securities  will rank pari passu,  and  payments  will be made thereon pro rata,
with the Common Securities except as described under "-- Subordination of Common
Securities." The Junior  Subordinated  Debentures will be registered in the name
of the Issuer Trust and held by the Property Trustee in trust for the benefit of
the holders of the Preferred  Securities  and Common  Securities.  The Guarantee
will be a  guarantee  on a  subordinated  basis with  respect  to the  Preferred
Securities but will not guarantee payment of Distributions or amounts payable on
redemption or  liquidation of such  Preferred  Securities  when the Issuer Trust
does not have funds on hand available to make such payments. See "Description of
Guarantee."

Distributions

   
          The Preferred  Securities  represent  preferred  undivided  beneficial
interests in the assets of the Issuer Trust, and Distributions on each Preferred
Security  will be  payable at the  annual  rate of ^% of the stated  Liquidation
Amount of $10, payable  quarterly in arrears on the 15th day of January,  April,
July and October of each year (each a  "Distribution  Date"),  to the holders of
the  Preferred  Securities  at the close of  business on the 1st day of January,
April,  July and October (whether or not a Business Day (as defined below)) next
preceding  the  relevant  Distribution  Date.  Distributions  on  the  Preferred
Securities will be cumulative.  Distributions  will accumulate from ^, 1997. The
first Distribution Date for the Preferred Securities will be ^, 1997. The amount
of Distributions payable for any period less
    

                                       22


<PAGE>



than a full Distribution  period will be computed on the basis of a 360-day year
of twelve  30-day  months and the actual days elapsed in a partial month in such
period. Distributions payable for each full Distribution period will be computed
by dividing the rate per annum by four. If any date on which  Distributions  are
payable on the  Preferred  Securities is not a Business Day, then payment of the
Distributions  payable on such date will be made on the next succeeding day that
is a Business Day  (without any  additional  Distributions  or other  payment in
respect  of any such  delay),  with the same  force and effect as if made on the
date such payment was originally payable.

   
          So  long  as no  Debenture  Event  of  Default  has  occurred  and  is
continuing, the Company has the right under the Junior Subordinated Indenture to
defer the payment of interest on the Junior Subordinated  Debentures at any time
or from time to time for a period not exceeding 20 consecutive quarterly periods
with respect to each  Extension  Period,  provided that no Extension  Period may
extend beyond the Stated Maturity of the Junior  Subordinated  Debentures.  As a
consequence  of any such  deferral,  quarterly  Distributions  on the  Preferred
Securities  by the Issuer  Trust  will be  deferred  during  any such  Extension
Period.  Distributions to which holders of the Preferred Securities are entitled
will accumulate  additional  Distributions  thereon at the rate of ^% per annum,
compounded  quarterly  from the relevant  payment  date for such  Distributions,
computed on the basis of a 360-day year of twelve  30-day  months and the actual
days elapsed in a partial month in such period. Additional Distributions payable
for each full  Distribution  period will be  computed  by dividing  the rate per
annum by four.  The term  "Distributions"  as used herein shall include any such
additional Distributions.  During any such Extension Period, the Company may not
(i)  declare or pay any  dividends  or  distributions  on, or redeem,  purchase,
acquire or make a  liquidation  payment  with  respect to, any of the  Company's
capital  stock or (ii) make any payment of  principal of or interest or premium,
if any, on or repay,  repurchase  or redeem any debt  securities  of the Company
that rank pari passu in all  respects  with or junior in  interest to the Junior
Subordinated  Debentures  (other  than  (a)  repurchases,  redemptions  or other
acquisitions  of shares of capital stock of the Company in  connection  with any
employment  contract,  benefit plan or other similar arrangement with or for the
benefit of any one or more employees,  officers,  directors or  consultants,  in
connection with a dividend reinvestment or stockholder stock purchase plan or in
connection  with the  issuance of capital  stock of the  Company (or  securities
convertible  into or exercisable for such capital stock) as  consideration in an
acquisition  transaction entered into prior to the applicable  Extension Period,
(b) as a result  of an  exchange  or  conversion  of any  class or series of the
Company's  capital  stock (or any capital  stock of a subsidiary of the Company)
for any class or series of the Company's capital stock or of any class or series
of the Company's  indebtedness for any class or series of the Company's  capital
stock,  (c) the  purchase of  fractional  interests  in shares of the  Company's
capital stock pursuant to the conversion or exchange  provisions of such capital
stock or the security  being  converted or exchanged,  (d) any  declaration of a
dividend in connection  with any  stockholder's  rights plan, or the issuance of
rights,  stock or other  property  under any  stockholder's  rights plan, or the
redemption or repurchase of rights pursuant thereto,  or (e) any dividend in the
form of stock, warrants, options or other rights where the dividend stock or the
stock  issuable upon exercise of such  warrants,  options or other rights is the
same stock as that on which the  dividend is being paid or ranks pari passu with
or junior to such stock). Prior to the termination of any such Extension Period,
the  Company  may  further  defer the  payment  of  interest,  provided  that no
Extension  Period may exceed 20 consecutive  quarterly  periods or extend beyond
the Stated Maturity of the Junior Subordinated Debentures.  Upon the termination
of any such  Extension  Period and the  payment  of all  amounts  then due,  the
Company may elect to begin a new Extension  Period. No interest shall be due and
payable during an Extension Period,  except at the end thereof. The Company must
give the Issuer  Trustees  notice of its  election of such  Extension  Period at
least one Business Day prior to the earlier of (i) the date the Distributions on
the Preferred  Securities  would have been payable but for the election to begin
such Extension Period and (ii) the date the Property Trustee
    

                                       23


<PAGE>

   

is required to give notice to holders of the Preferred  Securities of the record
date or the date such Distributions are payable,  but in any event not less than
one  Business  Day prior to such record  date.  The  Property  Trustee will give
notice of the Company's  election to begin a new Extension Period to the holders
of the Preferred Securities. Subject to the foregoing, there is no limitation on
the number of times that the Company may elect to begin an Extension Period. See
"Description  of Junior  Subordinated  Debentures  -- Option To Extend  Interest
Payment Period" and "Certain  Federal Income Tax Consequences -- Interest Income
and Original Issue Discount."

          The Company has no current  intention of exercising its right to defer
payments of interest by  extending  the  interest  payment  period on the Junior
Subordinated Debentures.

          The revenue of the Issuer Trust available for  distribution to holders
of the  Preferred  Securities  will be  limited  to  payments  under the  Junior
Subordinated  Debentures in which the Issuer Trust will invest the proceeds from
the issuance and sale of the Preferred  Securities.  See  "Description of Junior
Subordinated  Debentures."  If the Company does not make  payments on the Junior
Subordinated  Debentures,  the Issuer Trust may not have funds  available to pay
Distributions or other amounts payable on the Preferred Securities.  The payment
of Distributions  and other amounts payable on the Preferred  Securities (if and
to the  extent  the  Issuer  Trust  has  funds  legally  available  for and cash
sufficient  to make such  payments)  is  guaranteed  by the Company on a limited
basis as set forth herein under "Description of Guarantee."

Redemption

          Upon the repayment or  redemption,  in whole or in part, of the Junior
Subordinated  Debentures,  whether at maturity  or upon  earlier  redemption  as
provided in the Junior Subordinated Indenture,  the proceeds from such repayment
or redemption  shall be applied by the Property  Trustee to redeem a Like Amount
(as defined below) of the Preferred  Securities,  upon not less than 30 nor more
than 60 days' notice,  at a redemption price (the  "Redemption  Price") equal to
the aggregate  Liquidation Amount of such Preferred  Securities plus accumulated
but unpaid  Distributions  thereon to the date of  redemption  (the  "Redemption
Date") and the related  amount of the premium,  if any, paid by the Company upon
the  concurrent   redemption  of  such  Junior  Subordinated   Debentures.   See
"Description of Junior Subordinated  Debentures -- Redemption." If less than all
the Junior Subordinated  Debentures are to be repaid or redeemed on a Redemption
Date, then the proceeds from such repayment or redemption  shall be allocated to
the redemption pro rata of the Preferred  Securities and the Common  Securities.
The amount of premium, if any, paid by the Company upon the redemption of all or
any part of the Junior  Subordinated  Debentures  to be repaid or  redeemed on a
Redemption  Date shall be allocated to the  redemption pro rata of the Preferred
Securities and the Common Securities.

     The Company has the right to redeem the Junior Subordinated  Debentures (i)
on or after ^        , 2002,  in whole at any time or in part from time to time,
or (ii) in whole,  but not in part,  at any time  within 90 days  following  the
occurrence and during the continuation of a Tax Event,  Investment Company Event
or Capital  Treatment  Event (each as defined  below),  in each case  subject to
possible   regulatory   approval.   See  "--   Liquidation   Distribution   Upon
Dissolution." A redemption of the Junior  Subordinated  Debentures would cause a
mandatory  redemption  of a Like Amount of the Preferred  Securities  and Common
Securities at the Redemption Price.
    
                                       24


<PAGE>

   

          "25% Capital  Limitation" means the limitation  imposed by the Federal
Reserve  that the  proceeds  of  certain  qualifying  securities  like the Trust
Securities  will  qualify as Tier 1 capital of the issuer up to an amount not to
exceed 25% of the Issuer's Tier 1 capital, or any subsequent  limitation adopted
by the Federal Reserve.

          "Business Day" means a day other than (a) a Saturday or Sunday,  (b) a
day on which banking  institutions  in the  Commonwealth  of Pennsylvania or the
City of New York are authorized or required by law or executive  order to remain
closed, or (c) a day on which the Property  Trustee's  Corporate Trust Office or
the Corporate Trust Office of the Debenture Trustee is closed for business.

          "Like  Amount"  means  (i)  with  respect  to a  redemption  of  Trust
Securities,  Trust  Securities  having a Liquidation  Amount (as defined  below)
equal to that portion of the principal amount of Junior Subordinated  Debentures
to be  contemporaneously  redeemed in  accordance  with the Junior  Subordinated
Indenture,  allocated to the Common  Securities and to the Preferred  Securities
based  upon the  relative  Liquidation  Amounts  of such  classes  and (ii) with
respect to a distribution of Junior Subordinated  Debentures to holders of Trust
Securities in connection  with a dissolution or liquidation of the Issuer Trust,
Junior   Subordinated   Debentures  having  a  principal  amount  equal  to  the
Liquidation  Amount of the Trust  Securities  of the holder to whom such  Junior
Subordinated Debentures are distributed.

         "Liquidation Amount" means the stated amount of $10 per Trust Security.

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

          "Investment Company Event" means the receipt by the Issuer Trust of an
opinion of  counsel to the  Company  experienced  in such  matters to the effect
that,  as a result  of the  occurrence  of a change  in law or  regulation  or a
written change (including any announced prospective change) in interpretation or
application of law or regulation by any legislative  body,  court,  governmental
agency or regulatory  authority,  there is more than an insubstantial  risk that
the  Issuer  Trust is or will be  considered  an  "investment  company"  that is
required to be  registered  under the  Investment  Company Act,  which change or
prospective change becomes effective or would become effective,  as the case may
be, on or after the date of the issuance of the Preferred Securities.

          "Capital  Treatment  Event" means the reasonable  determination by the
Company  that,  as a result of the  occurrence  of any  amendment  to, or change
(including  any  announced  prospective  change)  in,  the laws (or any rules or
regulations  thereunder)  of the  United  States  or any  political  subdivision
thereof  or  therein,   or  as  a  result  of  any  official  or  administrative
pronouncement or action or judicial decision

                                       25
    

<PAGE>


   
interpreting or applying such laws or regulations,  which amendment or change is
effective or such pronouncement, action or decision is announced on or after the
date  of  issuance  of  the  Preferred   Securities,   there  is  more  than  an
insubstantial  risk that the  Company  will not be  entitled  to treat an amount
equal to the Liquidation Amount of the Preferred  Securities as "Tier 1 Capital"
(or the then equivalent  thereof),  except as otherwise restricted under the 25%
Capital  Limitation,  for purposes of the risk-based capital adequacy guidelines
of the Federal Reserve, as then in effect and applicable to the Company.

          If a Tax Event  described in clause (i) or (iii) of the  definition of
Tax Event  above has  occurred  and is  continuing  and the Issuer  Trust is the
holder  of  all  the  Junior  Subordinated  Debentures,  the  Company  will  pay
Additional  Sums  (as  defined  below),  if  any,  on  the  Junior  Subordinated
Debentures.

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

Redemption Procedures

          Preferred  Securities  redeemed  on  each  Redemption  Date  shall  be
redeemed  at  the  Redemption  Price  with  the  applicable  proceeds  from  the
contemporaneous redemption of the Junior Subordinated Debentures. Redemptions of
the Preferred Securities shall be made and the Redemption Price shall be payable
on each  Redemption  Date only to the extent that the Issuer  Trust has funds on
hand  available  for  the  payment  of  such  Redemption  Price.  See  also  "--
Subordination of Common Securities."

          If the Issuer  Trust  gives a notice of  redemption  in respect of the
Preferred Securities, then, by 12:00 noon, New York City time, on the Redemption
Date,  to the extent funds are  available,  in the case of Preferred  Securities
held in book-entry form, the Property Trustee will deposit  irrevocably with DTC
funds  sufficient  to pay the  applicable  Redemption  Price  and will  give DTC
irrevocable  instructions  and  authority  to pay the  Redemption  Price  to the
holders of the Preferred  Securities.  With respect to Preferred  Securities not
held  in  book-entry  form,  the  Property  Trustee,  to the  extent  funds  are
available,  will  irrevocably  deposit with the paying  agent for the  Preferred
Securities funds sufficient to pay the applicable Redemption Price and will give
such paying agent  irrevocable  instructions and authority to pay the Redemption
Price to the holders thereof upon surrender of their certificates evidencing the
Preferred Securities. Notwithstanding the foregoing, Distributions payable on or
prior to the Redemption Date for any Preferred  Securities called for redemption
shall be payable to the  holders of the  Preferred  Securities  on the  relevant
record dates for the related  Distribution  Dates. If notice of redemption shall
have been  given and funds  deposited  as  required,  then upon the date of such
deposit all rights of the  holders of such  Preferred  Securities  so called for
redemption  will  cease,  except  the  right of the  holders  of such  Preferred
Securities  to receive  the  Redemption  Price,  but  without  interest  on such
Redemption Price, and such Preferred Securities will cease to be outstanding. If
any date fixed for  redemption  of Preferred  Securities  is not a Business Day,
then payment of the  Redemption  Price  payable on such date will be made on the
next  succeeding  day which is a Business  Day  (without  any  interest or other
payment in respect of any such delay),  except that,  if such Business Day falls
in the  next  calendar  year,  such  payment  will be  made  on the  immediately
preceding  Business  Day. In the event that payment of the  Redemption  Price in
respect of Preferred  Securities called for redemption is improperly withheld or
refused  and not paid either by the Issuer  Trust or by the Company  pursuant to
the Guarantee as described under  "Description of Guarantee,"  Distributions  on
such  Preferred  Securities  will continue to accumulate at the then  applicable
rate, from

                                       26
    

<PAGE>


   
the  Redemption  Date  originally  established  by the  Issuer  Trust  for  such
Preferred  Securities  to the date such  Redemption  Price is actually  paid, in
which case the actual  payment  date will be the date fixed for  redemption  for
purposes of calculating the Redemption Price.

          Subject to  applicable  law  (including,  without  limitation,  United
States federal  securities  laws), the Company or its affiliates may at any time
and from time to time purchase  outstanding  Preferred  Securities by tender, in
the open market or by private agreement, and may resell such securities.

          If less than all the Preferred Securities and Common Securities are to
be redeemed on a Redemption Date, then the aggregate  Liquidation Amount of such
Preferred Securities and Common Securities to be redeemed shall be allocated pro
rata to the  Preferred  Securities  and the  Common  Securities  based  upon the
relative   Liquidation  Amounts  of  such  classes.   The  particular  Preferred
Securities to be redeemed shall be selected on a pro rata basis not more than 60
days prior to the Redemption  Date by the Property  Trustee from the outstanding
Preferred  Securities not previously called for redemption,  or if the Preferred
Securities are then held in the form of a Global Preferred  Security (as defined
below),  in accordance with DTC's  customary  procedures.  The Property  Trustee
shall  promptly  notify the  securities  registrar  for the Trust  Securities in
writing of the Preferred  Securities selected for redemption and, in the case of
any Preferred Securities selected for partial redemption, the Liquidation Amount
thereof to be  redeemed.  For all  purposes of the Trust  Agreement,  unless the
context  otherwise  requires,  all  provisions  relating  to the  redemption  of
Preferred  Securities  shall  relate,  in the case of any  Preferred  Securities
redeemed  or to be  redeemed  only in  part,  to the  portion  of the  aggregate
Liquidation Amount of Preferred Securities which has been or is to be redeemed.

          Notice of any redemption  will be mailed at least 30 days but not more
than 60 days before the Redemption Date to each  registered  holder of Preferred
Securities to be redeemed at its address  appearing on the  securities  register
for the  Trust  Securities.  Unless  the  Company  defaults  in  payment  of the
Redemption  Price  on the  Junior  Subordinated  Debentures,  on and  after  the
Redemption  Date  interest  will  cease to  accrue  on the  Junior  Subordinated
Debentures or portions  thereof (and,  unless payment of the Redemption Price in
respect of the  Preferred  Securities is withheld or refused and not paid either
by the Issuer Trust or the Company pursuant to the Guarantee, Distributions will
cease to accumulate on the Preferred  Securities or portions thereof) called for
redemption.

Subordination of Common Securities

          Payment  of  Distributions  on, and the  Redemption  Price of, and the
Liquidation  Distribution  in respect of, the  Preferred  Securities  and Common
Securities,  as  applicable,  shall be made pro  rata  based on the  Liquidation
Amount of such Preferred  Securities and Common Securities.  However,  if on any
Distribution  Date or Redemption  Date a Debenture Event of Default has occurred
and is  continuing  as a result of any failure by the Company to pay any amounts
in respect of the Junior  Subordinated  Debentures  when due,  no payment of any
Distribution on, or Redemption Price of, or Liquidation  Distribution in respect
of,  any of the  Common  Securities,  and no other  payment  on  account  of the
redemption, liquidation or other acquisition of such Common Securities, shall be
made unless payment in full in cash of all accumulated and unpaid  Distributions
on all  the  outstanding  Preferred  Securities  for  all  Distribution  periods
terminating  on or prior  thereto,  or in the case of payment of the  Redemption
Price the full amount of such Redemption Price on all the outstanding  Preferred
Securities then called for redemption, shall have been made or provided for, and
all funds  available  to the  Property  Trustee  shall  first be  applied to the
payment in full in cash of all  Distributions  on, or  Redemption  Price of, the
Preferred Securities then due and payable.

                                       27
    

<PAGE>


   

          In the case of any Event of Default (as defined below)  resulting from
a Debenture  Event of  Default,  the  holders of the Common  Securities  will be
deemed to have waived any right to act with respect to any such Event of Default
under the Trust  Agreement  until the effects of all such Events of Default with
respect  to such  Preferred  Securities  have been  cured,  waived or  otherwise
eliminated.  See "--  Events of  Default;  Notice"  and  "Description  of Junior
Subordinated  Debentures -- Debenture  Events of Default." Until all such Events
of Default under the Trust  Agreement  with respect to the Preferred  Securities
have been so cured,  waived or otherwise  eliminated,  the Property Trustee will
act  solely on behalf of the  holders  of the  Preferred  Securities  and not on
behalf of the  holders of the  Common  Securities,  and only the  holders of the
Preferred  Securities will have the right to direct the Property  Trustee to act
on their behalf.

Liquidation Distribution Upon Dissolution

          The amount  payable on the  Preferred  Securities  in the event of any
liquidation of the Issuer Trust is $10 per Preferred  Security plus  accumulated
and unpaid  Distributions,  subject to certain  exceptions,  which may be in the
form of a distribution of such amount in Junior Subordinated Debentures.

          The holders of all the outstanding Common Securities have the right at
any time to dissolve the Issuer Trust and, after  satisfaction of liabilities to
creditors of the Issuer Trust as provided by  applicable  law,  cause the Junior
Subordinated  Debentures  to be  distributed  to the  holders  of the  Preferred
Securities and Common Securities in liquidation of the Issuer Trust.

          The Federal Reserve's  risk-based capital guidelines currently provide
that redemptions of permanent equity or other capital  instruments before stated
maturity  could have a significant  impact on a bank holding  company's  overall
capital structure and that any organization considering such a redemption should
consult  with the  Federal  Reserve  before  redeeming  any  equity  or  capital
instrument  prior to maturity if such redemption could have a material effect on
the level or composition of the  organization's  capital base (unless the equity
or capital instrument were redeemed with the proceeds of, or replaced by, a like
amount of a similar or higher quality capital instrument and the Federal Reserve
considers the  organization's  capital  position to be fully  adequate after the
redemption).

          In the  event  the  Company,  while a  holder  of  Common  Securities,
dissolves  the  Issuer  Trust  prior to the  stated  maturity  of the  Preferred
Securities  and the  dissolution of the Issuer Trust is deemed to constitute the
redemption of capital  instruments  by the Federal  Reserve under its risk-based
capital  guidelines  or  policies,  the  dissolution  of the Issuer Trust by the
Company may be subject to the prior approval of the Federal  Reserve.  Moreover,
any changes in  applicable  law or changes in the Federal  Reserve's  risk-based
capital guidelines or policies could impose a requirement on the Company that it
obtain the prior approval of the Federal Reserve to dissolve the Issuer Trust.

          Pursuant to the Trust Agreement,  the Issuer Trust will  automatically
dissolve upon expiration of its term or, if earlier,  will dissolve on the first
to occur of: (i) certain events of bankruptcy, dissolution or liquidation of the
Company or the holder of the Common Securities,  (ii) the distribution of a Like
Amount  of the  Junior  Subordinated  Debentures  to the  holders  of the  Trust
Securities,  if the holders of Common Securities have given written direction to
the Property Trustee to dissolve the Issuer Trust (which  direction,  subject to
the foregoing restrictions,  is optional and wholly within the discretion of the
holders  of  Common  Securities),  (iii)  the  repayment  of all  the  Preferred
Securities in  connection  with the  redemption  of all the Trust  Securities as
described  under  "--  Redemption"  and  (iv)  the  entry  of an  order  for the
dissolution of the Issuer Trust by a court of competent jurisdiction.

                                       28
    

<PAGE>


   

          If  dissolution of the Issuer Trust occurs as described in clause (i),
(ii) or (iv) above,  the Issuer Trust will be liquidated by the Property Trustee
as  expeditiously  as  the  Property  Trustee   determines  to  be  possible  by
distributing, after satisfaction of liabilities to creditors of the Issuer Trust
as provided by  applicable  law, to the holders of such Trust  Securities a Like
Amount of the Junior  Subordinated  Debentures,  unless such distribution is not
practical,  in which event such  holders  will be entitled to receive out of the
assets  of the  Issuer  Trust  available  for  distribution  to  holders,  after
satisfaction  of  liabilities  to  creditors  of the Issuer Trust as provided by
applicable  law,  an  amount  equal  to,  in the case of  holders  of  Preferred
Securities,  the aggregate of the Liquidation Amount plus accumulated and unpaid
Distributions thereon to the date of payment (such amount being the "Liquidation
Distribution").  If  such  Liquidation  Distribution  can be  paid  only in part
because the Issuer Trust has  insufficient  assets  available to pay in full the
aggregate  Liquidation  Distribution,  then the amounts payable  directly by the
Issuer Trust on its Preferred  Securities shall be paid on a pro rata basis. The
holders of the Common Securities will be entitled to receive  distributions upon
any such  liquidation  pro rata with the  holders of the  Preferred  Securities,
except that if a Debenture  Event of Default has occurred and is continuing as a
result of any failure by the Company to pay any amounts in respect of the Junior
Subordinated Debentures when due, the Preferred Securities shall have a priority
over the Common Securities. See "-- Subordination of Common Securities."

          After  the  liquidation  date  fixed  for any  distribution  of Junior
Subordinated Debentures (i) the Preferred Securities will no longer be deemed to
be outstanding,  (ii) DTC or its nominee,  as the registered holder of Preferred
Securities,  will  receive  a  registered  global  certificate  or  certificates
representing  the  Junior  Subordinated  Debentures  to be  delivered  upon such
distribution with respect to Preferred Securities held by DTC or its nominee and
(iii) any certificates  representing the Preferred Securities not held by DTC or
its  nominee  will be deemed to  represent  the Junior  Subordinated  Debentures
having  a  principal  amount  equal  to the  stated  Liquidation  Amount  of the
Preferred  Securities and bearing accrued and unpaid interest in an amount equal
to the accumulated and unpaid  Distributions  on the Preferred  Securities until
such  certificates  are  presented  to the  security  registrar  for  the  Trust
Securities for transfer or reissuance.

          If the  Company  does not redeem the  Junior  Subordinated  Debentures
prior  to  maturity  and the  Issuer  Trust  is not  liquidated  and the  Junior
Subordinated  Debentures  are  not  distributed  to  holders  of  the  Preferred
Securities, the Preferred Securities will remain outstanding until the repayment
of the Junior  Subordinated  Debentures and the  distribution of the Liquidation
Distribution to the holders of the Preferred Securities.

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

Events of Default; Notice

          Any one of the  following  events  constitutes  an "Event of  Default"
under the Trust  Agreement (an "Event of Default") with respect to the Preferred
Securities  (whatever  the reason for such  Event of 

                                       29
    

<PAGE>
   
Default and whether it is voluntary or  involuntary  or be effected by operation
of law or pursuant to any  judgment,  decree or order of any court or any order,
rule or regulation of any administrative or governmental body):

          (i) the occurrence of a Debenture  Event of Default (see  "Description
of Junior Subordinated Debentures -- Debenture Events of Default"); or

          (ii)  default by the Issuer  Trust in the payment of any  Distribution
when it becomes due and payable,  and  continuation of such default for a period
of 30 days; or

          (iii)  default by the Issuer  Trust in the  payment of any  Redemption
Price of any Trust Security when it becomes due and payable; or

          (iv) default in the performance,  or breach,  in any material respect,
of any covenant or warranty of the Issuer Trustees in the Trust Agreement (other
than a covenant or warranty a default in the  performance of which or the breach
of which is dealt with in clause (ii) or (iii) above),  and continuation of such
default  or  breach  for a period of 60 days  after  there  has been  given,  by
registered  or  certified  mail,  to the Issuer  Trustees and the Company by the
holders  of at least 25% in  aggregate  Liquidation  Amount  of the  outstanding
Preferred  Securities,  a written notice  specifying  such default or breach and
requiring  it to be  remedied  and  stating  that such  notice  is a "Notice  of
Default" under the Trust Agreement; or

          (v) the occurrence of certain events of bankruptcy or insolvency  with
respect to the  Property  Trustee if a successor  Property  Trustee has not been
appointed within 90 days thereof.

          Within five Business Days after the occurrence of any Event of Default
actually  known to the  Property  Trustee,  the Property  Trustee will  transmit
notice of such  Event of  Default to the  holders  of Trust  Securities  and the
Administrators,  unless  such  Event of Default  has been  cured or waived.  The
Company, as Depositor, and the Administrators are required to file annually with
the Property  Trustee a certificate  as to whether or not they are in compliance
with all the  conditions  and  covenants  applicable  to them  under  the  Trust
Agreement.

          If a Debenture  Event of Default has occurred and is  continuing  as a
result of any failure by the Company to pay any amounts in respect of the Junior
Subordinated   Debentures  when  due,  the  Preferred  Securities  will  have  a
preference over the Common Securities with respect to payments of any amounts in
respect of the Preferred Securities as described above. See "-- Subordination of
Common   Securities,"  "--  Liquidation   Distribution   Upon  Dissolution"  and
"Description of Junior Subordinated Debentures--Debenture Events of Default."

Removal of Issuer Trustees; Appointment of Successors

          The holders of at least a majority in aggregate  Liquidation Amount of
the outstanding  Preferred Securities may remove an Issuer Trustee for cause or,
if a Debenture Event of Default has occurred and is continuing,  with or without
cause.  If an Issuer  Trustee  is  removed  by the  holders  of the  outstanding
Preferred Securities,  the successor may be appointed by the holders of at least
25% in Liquidation Amount of Preferred Securities. If an Issuer Trustee resigns,
such Trustee will appoint its successor. If an Issuer Trustee fails to appoint a
successor,  the holders of at least 25% in Liquidation Amount of the outstanding
Preferred  Securities  may  appoint a  successor.  If a  successor  has not been
appointed by the

                                       30
    

<PAGE>
   

holders,  any holder of Preferred  Securities or Common  Securities or the other
Issuer  Trustee  may  petition  a court in the State of  Delaware  to  appoint a
successor.  Any  Delaware  Trustee  must  meet the  applicable  requirements  of
Delaware law. Any Property Trustee must be a national or  state-chartered  bank,
and at the time of appointment have securities rated in one of the three highest
rating categories by a nationally recognized statistical rating organization and
have capital and surplus of at least  $50,000,000.  No resignation or removal of
an Issuer Trustee and no  appointment of a successor  trustee shall be effective
until the acceptance of appointment by the successor  trustee in accordance with
the provisions of the Trust Agreement.

Merger or Consolidation of Issuer Trustees

          Any entity into which the Property Trustee or the Delaware Trustee may
be merged or  converted  or with  which it may be  consolidated,  or any  entity
resulting  from any merger,  conversion  or  consolidation  to which such Issuer
Trustee is a party,  or any entity  succeeding to all or  substantially  all the
corporate trust business of such Issuer  Trustee,  will be the successor of such
Issuer  Trustee  under the Trust  Agreement,  provided  such entity is otherwise
qualified and eligible.

Mergers, Consolidations, Amalgamations or Replacements of the Issuer Trust

          The Issuer Trust may not merge with or into, consolidate,  amalgamate,
or be  replaced  by, or  convey,  transfer  or lease its  properties  and assets
substantially  as an entirety to, any entity,  except as  described  below or as
otherwise set forth in the Trust Agreement. The Issuer Trust may, at the request
of the holders of the Common  Securities  and with the consent of the holders of
at least a majority in aggregate Liquidation Amount of the outstanding Preferred
Securities,  merge with or into, consolidate,  amalgamate,  or be replaced by or
convey, transfer or lease its properties and assets substantially as an entirety
to a trust  organized  as such under the laws of any State,  so long as (i) such
successor entity either (a) expressly  assumes all the obligations of the Issuer
Trust with  respect  to the  Preferred  Securities  or (b)  substitutes  for the
Preferred Securities other securities having substantially the same terms as the
Preferred  Securities  (the  "Successor  Securities")  so long as the  Successor
Securities  have the same priority as the Preferred  Securities  with respect to
distributions  and payments upon liquidation,  redemption and otherwise,  (ii) a
trustee of such successor  entity,  possessing the same powers and duties as the
Property Trustee, is appointed to hold the Junior Subordinated Debentures, (iii)
such merger, consolidation,  amalgamation,  replacement, conveyance, transfer or
lease  does  not  cause  the  Preferred  Securities   (including  any  Successor
Securities) to be downgraded by any  nationally  recognized  statistical  rating
organization,  if then rated,  (iv) such  merger,  consolidation,  amalgamation,
replacement, conveyance, transfer or lease does not adversely affect the rights,
preferences and privileges of the holders of the Preferred Securities (including
any Successor Securities) in any material respect, (v) such successor entity has
a purpose  substantially  identical to that of the Issuer  Trust,  (vi) prior to
such merger, consolidation,  amalgamation,  replacement, conveyance, transfer or
lease,  the Issuer  Trust has  received  an  opinion  from  independent  counsel
experienced  in such matters to the effect that (a) such merger,  consolidation,
amalgamation,  replacement,  conveyance,  transfer  or lease does not  adversely
affect the rights,  preferences  and  privileges of the holders of the Preferred
Securities  (including any Successor Securities) in any material respect and (b)
following such merger,  consolidation,  amalgamation,  replacement,  conveyance,
transfer or lease,  neither the Issuer Trust nor such  successor  entity will be
required to register as an investment  company under the Investment Company Act,
and (vii) the Company or any permitted successor or assignee owns all the common
securities of such  successor  entity and  guarantees  the  obligations  of such
successor entity under the Successor  Securities at least to the extent provided
by the  Guarantee.  Notwithstanding  the  foregoing,  the Issuer  Trust may not,
except with the consent of holders 

                                       31
    

<PAGE>
   
of  100%  in  aggregate   Liquidation   Amount  of  the  Preferred   Securities,
consolidate,  amalgamate,  merge  with or into,  or be  replaced  by or  convey,
transfer or lease its properties and assets substantially as an entirety to, any
other entity or permit any other entity to consolidate,  amalgamate,  merge with
or into, or replace it if such consolidation, amalgamation, merger, replacement,
conveyance,  transfer  or lease would  cause the Issuer  Trust or the  successor
entity to be  taxable as a  corporation  for United  States  federal  income tax
purposes.

Voting Rights; Amendment of Trust Agreement

          Except as  provided  above and under "--  Removal of Issuer  Trustees;
Appointment  of  Successors"  and  "Description  of Guarantee -- Amendments  and
Assignment"  and as  otherwise  required  by law and the  Trust  Agreement,  the
holders of the Preferred Securities will have no voting rights.

          The Trust Agreement may be amended from time to time by the holders of
a majority  of the Common  Securities  and the  Property  Trustee,  without  the
consent of the holders of the Preferred  Securities,  (i) to cure any ambiguity,
correct  or  supplement  any  provisions  in the  Trust  Agreement  that  may be
inconsistent  with any other  provision,  or to make any other  provisions  with
respect to matters or questions arising under the Trust Agreement, provided that
any such  amendment  does not  adversely  affect  in any  material  respect  the
interests of any holder of Trust Securities, or (ii) to modify, eliminate or add
to any  provisions of the Trust  Agreement to such extent as may be necessary to
ensure  that the Issuer  Trust will not be taxable as a  corporation  for United
States  federal  income tax purposes at any time that any Trust  Securities  are
outstanding  or to ensure that the Issuer Trust will not be required to register
as an "investment  company" under the Investment Company Act, and any amendments
of the Trust  Agreement  will become  effective when notice of such amendment is
given to the holders of Trust Securities.  The Trust Agreement may be amended by
the holders of a majority of the Common Securities and the Property Trustee with
(i) the consent of holders  representing  not less than a majority in  aggregate
Liquidation Amount of the outstanding  Preferred  Securities and (ii) receipt by
the Issuer  Trustees of an opinion of counsel to the effect that such  amendment
or the exercise of any power granted to the Issuer  Trustees in accordance  with
such  amendment  will not  affect  the  Issuer  Trust's  not being  taxable as a
corporation  for United States federal income tax purposes or the Issuer Trust's
exemption  from status as an "investment  company" under the Investment  Company
Act,  except  that,  without  the  consent  of each  holder of Trust  Securities
affected  thereby,  the Trust  Agreement  may not be  amended  to (i) change the
amount or timing  of any  Distribution  on the  Trust  Securities  or  otherwise
adversely affect the amount of any  Distribution  required to be made in respect
of the Trust  Securities as of a specified  date or (ii) restrict the right of a
holder of Trust  Securities to institute  suit for the  enforcement  of any such
payment on or after such date.

          So long as any Junior  Subordinated  Debentures are held by the Issuer
Trust,  the Property  Trustee will not (i) direct the time,  method and place of
conducting any proceeding for any remedy available to the Debenture Trustee,  or
execute any trust or power conferred on the Property Trustee with respect to the
Junior  Subordinated  Debentures,  (ii) waive any past  default that is waivable
under  Section 5.13 of the Junior  Subordinated  Indenture,  (iii)  exercise any
right to rescind or annul a declaration that the Junior Subordinated  Debentures
shall be due and  payable or (iv)  consent  to any  amendment,  modification  or
termination  of the Junior  Subordinated  Indenture  or the Junior  Subordinated
Debentures,  where  such  consent  shall be  required,  without,  in each  case,
obtaining the prior  approval of the holders of at least a majority in aggregate
Liquidation Amount of the outstanding  Preferred  Securities,  except that, if a
consent  under the Junior  Subordinated  Indenture  would require the consent of
each holder of Junior Subordinated  Debentures affected thereby, no such consent
will be given by the Property Trustee without

                                       32
    

<PAGE>
   
the prior  consent of each  holder of the  Preferred  Securities.  The  Property
Trustee may not revoke any action previously authorized or approved by a vote of
the holders of the Preferred Securities except by subsequent vote of the holders
of the  Preferred  Securities.  The Property  Trustee will notify each holder of
Preferred  Securities  of any  notice of  default  with  respect  to the  Junior
Subordinated Debentures. In addition to obtaining the foregoing approvals of the
holders of the Preferred Securities, before taking any of the foregoing actions,
the  Property  Trustee  will  obtain an opinion of counsel  experienced  in such
matters to the effect that the Issuer Trust will not be taxable as a corporation
for United States federal income tax purposes on account of such action.

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

          No vote or consent  of the  holders of  Preferred  Securities  will be
required to redeem and cancel Preferred  Securities in accordance with the Trust
Agreement.

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

Expenses and Taxes

          In the  Indenture,  the Company,  as  borrower,  has agreed to pay all
debts  and  other  obligations   (other  than  with  respect  to  the  Preferred
Securities) and all costs and expenses of the Issuer Trust  (including costs and
expenses relating to the organization of the Issuer Trust, the fees and expenses
of the Issuer  Trustees and the costs and expenses  relating to the operation of
the Issuer  Trust) and to pay any and all taxes and all costs and expenses  with
respect thereto (other than United States withholding taxes) to which the Issuer
Trust might become subject.  The foregoing  obligations of the Company under the
Indenture  are for the  benefit of, and shall be  enforceable  by, any person to
whom  any  such  debts,  obligations,  costs,  expenses  and  taxes  are owed (a
"Creditor")  whether or not such Creditor has received notice thereof.  Any such
Creditor  may  enforce  such  obligations  of the Company  directly  against the
Company,  and the Company has irrevocably  waived any right or remedy to require
that any such  Creditor  take any action  against the Issuer  Trust or any other
person before proceeding against the Company. The Company has also agreed in the
Indenture to execute such additional agreements as may be necessary or desirable
to give full effect to the foregoing.

Book Entry, Delivery and Form

          The  Preferred  Securities  will be  issued in the form of one or more
fully  registered  global  securities which will be deposited with, or on behalf
of,  DTC and  registered  in the name of DTC's  nominee.  Unless and until it is
exchangeable  in whole or in part for the  Preferred  Securities  in  definitive
form,  a global  security may not be  transferred  except as a whole by DTC to a
nominee of DTC or by a nominee of DTC to DTC or another nominee of DTC or by DTC
or any such  nominee  to a  successor  of such  Depository  or a nominee of such
successor.

                                       33
    

<PAGE>

   


          Ownership of beneficial interests in a global security will be limited
to  persons  that have  accounts  with DTC or its  nominee  ("Participants")  or
persons that may hold interests through Participants.  The Company expects that,
upon the  issuance of a global  security,  DTC will  credit,  on its  book-entry
registration  and  transfer  system,  the  Participants'   accounts  with  their
respective  principal  amounts of the Preferred  Securities  represented by such
global security.  Ownership of beneficial interests in such global security will
be shown on, and the transfer of such ownership  interests will be effected only
through,  records  maintained by DTC (with respect to interests of Participants)
and on the records of  Participants  (with  respect to interests of Persons held
through  Participants).  Beneficial owners will not receive written confirmation
from DTC of their purchase,  but are expected to receive  written  confirmations
from the  Participants  through  which the  beneficial  owner  entered  into the
transaction. Transfers of ownership interests will be accomplished by entries on
the books of Participants acting on behalf of the beneficial owners.

          So long as DTC, or its nominee,  is the  registered  owner of a global
security,  DTC or such nominee,  as the case may be, will be considered the sole
owner or holder of the Preferred Securities  represented by such global security
for all purposes  under the Junior  Subordinated  Indenture.  Except as provided
below, owners of beneficial  interests in a global security will not be entitled
to receive physical delivery of the Preferred  Securities in definitive form and
will  not  be  considered  the  owners  or  holders  thereof  under  the  Junior
Subordinated Indenture. Accordingly, each person owning a beneficial interest in
such a global security must rely on the procedures of DTC and, if such person is
not a  Participant,  on the  procedures  of the  Participant  through which such
person  owns its  interest,  to  exercise  any  rights of a holder of  Preferred
Securities  under the Junior  Subordinated  Indenture.  The Company  understands
that, under DTC's existing practices, in the event that the Company requests any
action  of  holders,  or an  owner  of a  beneficial  interest  in such a global
security desires to take any action which a holder is entitled to take under the
Junior Subordinated Indenture,  DTC would authorize the Participants holding the
relevant  beneficial  interests to take such action, and such Participants would
authorize beneficial owners owning through such Participants to take such action
or would otherwise act upon the instructions of beneficial owners owning through
them.  Redemption  notices  will  also be sent to DTC.  If less  than all of the
Preferred  Securities are being  redeemed,  the Company  understands  that it is
DTC's  existing  practice to determine by lot the amount of the interest of each
Participant to be redeemed.

          Distributions  on the Preferred  Securities  registered in the name of
DTC or its nominee  will be made to DTC or its  nominee,  as the case may be, as
the  registered  owner  of  the  global  security  representing  such  Preferred
Securities.  None of the Company, the Issuer Trustees,  the Administrators,  any
Paying Agent or any other agent of the Company or the Issuer  Trustees will have
any  responsibility  or liability  for any aspect of the records  relating to or
payments  made on  account  of  beneficial  ownership  interests  in the  global
security  for such  Preferred  Securities  or for  maintaining,  supervising  or
reviewing  any  records  relating  to  such  beneficial   ownership   interests.
Disbursements of Distributions to Participants  shall be the  responsibility  of
DTC.  DTC's  practice is to credit  Participants'  accounts on a payable date in
accordance with their respective  holdings shown on DTC's records unless DTC has
reason to believe that it will not receive payment on the payable date. Payments
by Participants to beneficial  owners will be governed by standing  instructions
and customary practices, as is the case with securities held for the accounts of
customers  in  bearer  form or  registered  in  "street  name,"  and will be the
responsibility  of such  Participant  and not of DTC,  the  Company,  the Issuer
Trustees,  the Paying  Agent or any other agent of the  Company,  subject to any
statutory or regulatory requirements as may be in effect from time to time.

                                       34
    

<PAGE>

   

          DTC may  discontinue  providing its services as securities  depository
with respect to the Preferred Securities at any time by giving reasonable notice
to the Company or the Issuer  Trustees.  If DTC  notifies the Company that it is
unwilling to continue as such,  or if it is unable to continue or ceases to be a
clearing agency registered under the Exchange Act and a successor  depository is
not appointed by the Company  within ninety days after  receiving such notice or
becoming aware that DTC is no longer so  registered,  the Company will issue the
Preferred  Securities in definitive form upon registration of transfer of, or in
exchange for, such global security. In addition, the Company may at any time and
in  its  sole  discretion   determine  not  to  have  the  Preferred  Securities
represented  by one or more global  securities  and,  in such event,  will issue
Preferred  Securities  in  definitive  form in  exchange  for all of the  global
securities representing such Preferred Securities.

          DTC has advised the Company and the Issuer Trust as follows:  DTC is a
limited purpose trust company organized under the laws of the State of New York,
a member of the Federal  Reserve  System,  a "clearing  corporation"  within the
meaning  of the  Uniform  Commercial  Code and a  "clearing  agency"  registered
pursuant to the  provisions  of Section 17A of the Exchange Act. DTC was created
to hold  securities  for its  Participants  and to facilitate  the clearance and
settlement of securities  transactions  between  Participants through electronic
book entry changes to accounts of its Participants, thereby eliminating the need
for physical movement of certificates.  Participants  include securities brokers
and dealers,  banks,  trust companies and clearing  corporations and may include
certain   other   organizations.   Certain  of  such   Participants   (or  their
representatives),  together with other entities, own DTC. Indirect access to the
DTC system is  available  to others  such as banks,  brokers,  dealers and trust
companies  that clear  through,  or  maintain a  custodial  relationship  with a
Participant, either directly or indirectly.

Same-Day Settlement and Payment

          Settlement  for  the  Preferred   Securities   will  be  made  by  the
Underwriter in immediately available funds.

          Secondary  trading in Preferred  Securities  of  corporate  issuers is
generally settled in clearinghouse or next-day funds. In contrast, the Preferred
Securities will trade in DTC's Same-Day Funds Settlement  System,  and secondary
market trading  activity in the Preferred  Securities will therefore be required
by DTC to settle in immediately available funds. No assurance can be given as to
the effect,  if any, of settlement  in  immediately  available  funds on trading
activity in the Preferred Securities.

Payment and Paying Agency

          Payments in respect of the Preferred  Securities  will be made to DTC,
which will credit the relevant  accounts at DTC on the  applicable  Distribution
Dates or, if the Preferred Securities are not held by DTC, such payments will be
made by check  mailed to the  address  of the  holder  entitled  thereto as such
address appears on the securities register for the Trust Securities.  The paying
agent (the  "Paying  Agent")  will  initially  be the  Property  Trustee and any
co-paying   agent  chosen  by  the  Property   Trustee  and  acceptable  to  the
Administrators.  The Paying  Agent will be  permitted  to resign as Paying Agent
upon 30 days' written notice to the Property Trustee and the Administrators.  If
the Property  Trustee is no longer the Paying Agent,  the Property  Trustee will
appoint a successor (which must be a bank or trust company reasonably acceptable
to the Administrators) to act as Paying Agent.

                                       35
    

<PAGE>

   


Registrar and Transfer Agent

          The Property  Trustee will act as registrar and transfer agent for the
Preferred Securities.

          Registration  of transfers of  Preferred  Securities  will be effected
without charge by or on behalf of the Issuer Trust,  but upon payment of any tax
or  other  governmental  charges  that may be  imposed  in  connection  with any
transfer or exchange. The Issuer Trust will not be required to register or cause
to be registered  the transfer of the Preferred  Securities  after the Preferred
Securities have been called for redemption.

Information Concerning the Property Trustee

          The Property Trustee, other than during the occurrence and continuance
of an  Event  of  Default,  undertakes  to  perform  only  such  duties  as  are
specifically  set forth in the Trust Agreement and, after such Event of Default,
must  exercise  the same  degree  of care and skill as a  prudent  person  would
exercise  or use in the  conduct  of his or her  own  affairs.  Subject  to this
provision,  the Property  Trustee is under no  obligation to exercise any of the
powers  vested in it by the Trust  Agreement  at the  request  of any  holder of
Preferred  Securities  unless it is offered  reasonable  indemnity  against  the
costs, expenses and liabilities that might be incurred thereby.

          For  information  concerning the  relationships  between Bankers Trust
Company,  the Property  Trustee,  and the Company,  see  "Description  of Junior
Subordinated Debentures -- Information Concerning the Debenture Trustee."

Miscellaneous

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

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

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

Governing Law

          The Trust  Agreement  will be governed by and  construed in accordance
with the laws of the State of Delaware.

                                       36
    

<PAGE>

   

                  DESCRIPTION OF JUNIOR SUBORDINATED DEBENTURES

          The Junior  Subordinated  Debentures are to be issued under the Junior
Subordinated Indenture, under which Bankers Trust Company is acting as Debenture
Trustee. This summary of certain terms and provisions of the Junior Subordinated
Debentures and the Junior Subordinated Indenture does not purport to be complete
and is subject to, and is qualified  in its  entirety by  reference  to, all the
provisions  of the Junior  Subordinated  Indenture,  including  the  definitions
therein  of  certain  terms.  Whenever  particular  defined  terms of the Junior
Subordinated  Indenture  (as  amended  or  supplemented  from  time to time) are
referred to herein, such defined terms are incorporated  herein by reference.  A
copy of the  form  of  Junior  Subordinated  Indenture  is  available  from  the
Debenture Trustee upon request.

General

          Concurrently with the issuance of the Preferred Securities, the Issuer
Trust will invest the proceeds thereof,  together with the consideration paid by
the Company for the Common  Securities,  in the Junior  Subordinated  Debentures
issued by the Company.  The Junior  Subordinated  Debentures will bear interest,
accruing from ^, 1997, at the annual rate of ^% of the principal amount thereof,
payable quarterly in arrears on the 15th day of January, April, July and October
of each year (each,  an "Interest  Payment  Date"),  commencing  ^, 1997, to the
person in whose name each Junior  Subordinated  Debenture is  registered  at the
close of business on the 1st day of January,  April, July or October (whether or
not a Business Day) next preceding such Interest Payment Date. It is anticipated
that,  until  the  liquidation,  if  any,  of  the  Issuer  Trust,  each  Junior
Subordinated  Debenture  will be  registered in the name of the Issuer Trust and
held by the  Property  Trustee in trust for the  benefit  of the  holders of the
Trust Securities. The amount of interest payable for any period less than a full
interest period will be computed on the basis of a 360-day year of twelve 30-day
months and the actual days elapsed in a partial month in such period. The amount
of interest  payable for any full  interest  period will be computed by dividing
the rate per annum by four.  If any date on which  interest  is  payable  on the
Junior  Subordinated  Debentures  is not a  Business  Day,  then  payment of the
interest  payable on such date will be made on the next succeeding day that is a
Business  Day  (without  any  interest  or other  payment in respect of any such
delay),  with the same force and effect as if made on the date such  payment was
originally payable. Accrued interest that is not paid on the applicable Interest
Payment Date will bear additional  interest on the amount thereof (to the extent
permitted by law) at the rate per annum of ^%, compounded quarterly and computed
on the basis of a 360-day  year of twelve  30-day  months  and the  actual  days
elapsed in a partial  month in such period.  The amount of  additional  interest
payable for any full  interest  period will be computed by dividing the rate per
annum by four. The term  "interest" as used herein includes  quarterly  interest
payments,  interest on quarterly  interest  payments not paid on the  applicable
Interest Payment Date and Additional Sums (as defined below), as applicable.

          The Junior Subordinated Debentures will mature on ^, 2027.

          The Junior  Subordinated  Debentures  will be unsecured  and will rank
junior and be subordinate in right of payment to all Senior  Indebtedness of the
Company.  The Junior  Subordinated  Debentures  will not be subject to a sinking
fund.  The  Junior  Subordinated  Indenture  does not  limit the  incurrence  or
issuance of other  secured or unsecured  debt by the Company,  including  Senior
Indebtedness, whether under the Junior Subordinated Indenture or any existing or
other indenture that the Company may enter into in the future or otherwise.  See
"-- Subordination."

                                       37
    

<PAGE>

   

Option to Extend Interest Payment Period

          So  long  as no  Debenture  Event  of  Default  has  occurred  and  is
continuing,  the Company has the right at any time during the term of the Junior
Subordinated  Debentures  to defer the  payment of  interest at any time or from
time to time for a period not exceeding 20  consecutive  quarterly  periods with
respect to each Extension  Period,  provided that no Extension Period may extend
beyond the Stated  Maturity of the Junior  Subordinated  Debentures.  During any
such Extension  Period the Company shall have the right to make partial payments
of interest on any interest  payment date. At the end of such Extension  Period,
the  Company  must pay all  interest  then  accrued  and unpaid  (together  with
interest thereon at the annual rate of ^%, compounded  quarterly and computed on
the basis of a 360-day year of twelve  30-day months and the actual days elapsed
in a partial month in such period,  to the extent  permitted by applicable law).
The amount of additional  interest  payable for any full interest period will be
computed by dividing  the rate per annum by four.  During an  Extension  Period,
interest will continue to accrue and holders of Junior  Subordinated  Debentures
(or  holders of  Preferred  Securities  while  outstanding)  will be required to
accrue  interest  income for United  States  federal  income tax  purposes.  See
"Certain  Federal Income Tax  Consequences -- Interest Income and Original Issue
Discount."

          During any such Extension  Period,  the Company may not (i) declare or
pay any dividends or distributions  on, or redeem,  purchase,  acquire or make a
liquidation  payment with respect to, any of the Company's capital stock or (ii)
make any payment of  principal  of or interest or premium,  if any, on or repay,
repurchase or redeem any debt  securities of the Company that rank pari passu in
all respects  with or junior in interest to the Junior  Subordinated  Debentures
(other than (a)  repurchases,  redemptions  or other  acquisitions  of shares of
capital stock of the Company in connection with any employment contract, benefit
plan or other  similar  arrangement  with or for the  benefit of any one or more
employees,  officers,  directors or  consultants,  in connection with a dividend
reinvestment  or  stockholder  stock  purchase  plan or in  connection  with the
issuance  of capital  stock of the Company (or  securities  convertible  into or
exercisable  for  such  capital  stock)  as   consideration  in  an  acquisition
transaction  entered into prior to the  applicable  Extension  Period,  (b) as a
result of an  exchange  or  conversion  of any class or series of the  Company's
capital  stock (or any capital  stock of a  subsidiary  of the  Company) for any
class or series of the Company's  capital stock or of any class or series of the
Company's  indebtedness for any class or series of the Company's  capital stock,
(c) the  purchase of  fractional  interests in shares of the  Company's  capital
stock pursuant to the conversion or exchange provisions of such capital stock or
the security being converted or exchanged,  (d) any declaration of a dividend in
connection with any stockholder's  rights plan, or the issuance of rights, stock
or other  property  under any  stockholders  rights plan,  or the  redemption or
repurchase of rights pursuant thereto, or (e) any dividend in the form of stock,
warrants, options or other rights where the dividend stock or the stock issuable
upon  exercise of such  warrants,  options or other  rights is the same stock as
that on which the  dividend  is being paid or ranks pari passu with or junior to
such stock).  Prior to the termination of any such Extension Period, the Company
may further defer the payment of interest, provided that no Extension Period may
exceed 20 consecutive  quarterly periods or extend beyond the Stated Maturity of
the Junior Subordinated  Debentures.  Upon the termination of any such Extension
Period and the payment of all amounts then due, the Company may elect to begin a
new Extension Period subject to the above  conditions.  No interest shall be due
and payable during an Extension Period,  except at the end thereof.  The Company
must give the Issuer Trustees notice of its election of such Extension Period at
least one Business Day prior to the earlier of (i) the date the Distributions on
the Preferred  Securities  would have been payable but for the election to begin
such Extension Period and (ii) the date the Property Trustee is required to give
notice to holders of the  Preferred  Securities  of the record  date or the date
such Distributions are payable,  but in any event not less than one Business Day
prior to such record date. The Property Trustee will give notice of the

                                       38
    

<PAGE>

   

Company's  election  to  begin a new  Extension  Period  to the  holders  of the
Preferred  Securities.  There is no  limitation  on the number of times that the
Company may elect to begin an Extension Period.

Redemption

          The Junior Subordinated Debentures are redeemable prior to maturity at
the option of the  Company  (i) on or after ^, 2002,  in whole at any time or in
part from time to time, or (ii) in whole, but not in part, at any time within 90
days  following  the  occurrence  and  during the  continuation  of a Tax Event,
Investment  Company  Event or Capital  Treatment  Event  (each as defined  under
"Description  of  Preferred  Securities  --  Redemption"),  in each  case at the
redemption  price described  below.  The proceeds of any such redemption will be
used by the Issuer Trust to redeem the Preferred Securities.

          The Federal Reserve's risk-based capital guidelines, which are subject
to change,  currently  provide that  redemptions  of  permanent  equity or other
capital  instruments before stated maturity could have a significant impact on a
bank holding  company's  overall  capital  structure  and that any  organization
considering  such a redemption  should  consult with the Federal  Reserve before
redeeming any equity or capital  instrument prior to maturity if such redemption
could have a material  effect on the level or composition of the  organization's
capital base (unless the equity or capital  instrument  were  redeemed  with the
proceeds  of, or  replaced  by, a like  amount of a  similar  or higher  quality
capital instrument and the Federal Reserve considers the organization's  capital
position to be fully adequate after the redemption).

          The  redemption of the Junior  Subordinated  Debentures by the Company
prior to their  Stated  Maturity  would  constitute  the  redemption  of capital
instruments under the Federal Reserve's current  risk-based  capital  guidelines
and may be subject to the prior approval of the Federal Reserve.  The redemption
of the Junior  Subordinated  Debentures  also could be subject to the additional
prior  approval of the Federal  Reserve  under its  current  risk-based  capital
guidelines.

          The  redemption  price  for  Junior  Subordinated  Debentures  is  the
outstanding principal amount of the Junior Subordinated  Debentures plus accrued
interest  (including any Additional  Interest or any Additional Sums) thereon to
but excluding the date fixed for redemption.

Additional Sums

          The Company has covenanted in the Junior Subordinated  Indenture that,
if and  for so  long  as (i)  the  Issuer  Trust  is the  holder  of all  Junior
Subordinated  Debentures  and  (ii) the  Issuer  Trust  is  required  to pay any
additional  taxes,  duties or other  governmental  charges  as a result of a Tax
Event,  the  Company  will pay as  additional  sums on the  Junior  Subordinated
Debentures such amounts as may be required so that the Distributions  payable by
the Issuer Trust will not be reduced as a result of any such  additional  taxes,
duties or other governmental  charges.  See "Description of Preferred Securities
- --Redemption."

Registration, Denomination and Transfer

          The Junior Subordinated Debentures will initially be registered in the
name of the Issuer Trust. If the Junior Subordinated  Debentures are distributed
to  holders of  Preferred  Securities,  it is  anticipated  that the  depositary
arrangements  for the  Junior  Subordinated  Debentures  will  be  substantially
identical

                                       39

    
<PAGE>

   

to those in effect for the Preferred  Securities.  See "Description of Preferred
Securities -- Book Entry, Delivery and Form."

          Although DTC has agreed to the procedures described above, it is under
no  obligation  to perform or  continue  to perform  such  procedures,  and such
procedures may be  discontinued  at any time. If DTC is at any time unwilling or
unable to continue as depositary and a successor  depositary is not appointed by
the  Company  within 90 days of receipt of notice from DTC to such  effect,  the
Company will cause the Junior Subordinated Debentures to be issued in definitive
form.

          Payments on Junior  Subordinated  Debentures  represented  by a global
security  will be made to Cede & Co.,  the nominee  for DTC,  as the  registered
holder of the Junior Subordinated Debentures, as described under "Description of
Preferred  Securities -- Book Entry,  Delivery and Form." If Junior Subordinated
Debentures  are issued in  certificated  form,  principal  and interest  will be
payable, the transfer of the Junior Subordinated Debentures will be registrable,
and Junior Subordinated  Debentures will be exchangeable for Junior Subordinated
Debentures  of other  authorized  denominations  of a like  aggregate  principal
amount,  at the corporate trust office of the Debenture Trustee in New York, New
York or at the offices of any Paying  Agent or transfer  agent  appointed by the
Company,  provided  that  payment of  interest  may be made at the option of the
Company by check mailed to the address of the persons entitled thereto. However,
a  holder  of $1  million  or more  in  aggregate  principal  amount  of  Junior
Subordinated  Debentures may receive  payments of interest  (other than interest
payable at the Stated Maturity) by wire transfer of immediately  available funds
upon written  request to the  Debenture  Trustee not later than 15 calendar days
prior to the date on which the interest is payable.

          Junior  Subordinated  Debentures will be exchangeable for other Junior
Subordinated Debentures of like tenor, of any authorized denominations, and of a
like aggregate principal amount.

          Junior  Subordinated  Debentures  may be  presented  for  exchange  as
provided above, and may be presented for registration of transfer (with the form
of transfer endorsed thereon, or a satisfactory  written instrument of transfer,
duly executed),  at the office of the securities  registrar  appointed under the
Junior Subordinated  Debenture or at the office of any transfer agent designated
by the Company for such purpose  without  service charge and upon payment of any
taxes and other  governmental  charges as described  in the Junior  Subordinated
Indenture.  The  Company  will  appoint  the  Debenture  Trustee  as  securities
registrar under the Junior Subordinated  Indenture.  The Company may at any time
designate  additional  transfer  agents with respect to the Junior  Subordinated
Debentures.

          In the event of any redemption,  neither the Company nor the Debenture
Trustee  shall be required to (i) issue,  register  the  transfer of or exchange
Junior  Subordinated  Debentures  during a period  beginning  at the  opening of
business  15 days  before  the day of  selection  for  redemption  of the Junior
Subordinated  Debentures  to be redeemed  and ending at the close of business on
the day of mailing of the  relevant  notice of  redemption  or (ii)  transfer or
exchange any Junior Subordinated Debentures so selected for redemption,  except,
in the case of any Junior  Subordinated  Debentures  being redeemed in part, any
portion thereof not to be redeemed.

          Any monies  deposited with the Debenture  Trustee or any paying agent,
or then held by the Company in trust,  for the payment of the  principal of (and
premium, if any) or interest on any Junior Subordinated  Debenture and remaining
unclaimed for two years after such principal  (and premium,  if any) or interest
has become due and payable  shall,  at the request of the Company,  be repaid to
the

                                       40

    
<PAGE>

   

Company and the holder of such Junior  Subordinated  Debenture shall  thereafter
look, as a general unsecured creditor, only to the Company for payment thereof.

Restrictions on Certain Payments; Certain Covenants of the Company

          The  Company  has  covenanted  that it will not (i) declare or pay any
dividends  or  distributions  on,  or  redeem,  purchase,  acquire,  or  make  a
liquidation  payment with respect to, any of the Company's capital stock or (ii)
make any payment of  principal  of or interest or premium,  if any, on or repay,
repurchase or redeem any debt  securities of the Company that rank pari passu in
all respects  with or junior in interest to the Junior  Subordinated  Debentures
(other than (a)  repurchases,  redemptions  or other  acquisitions  of shares of
capital stock of the Company in connection with any employment contract, benefit
plan or other  similar  arrangement  with or for the  benefit of any one or more
employees,  officers,  directors or  consultants,  in connection with a dividend
reinvestment  or  stockholder  stock  purchase  plan or in  connection  with the
issuance  of capital  stock of the Company (or  securities  convertible  into or
exercisable  for  such  capital  stock)  as   consideration  in  an  acquisition
transaction entered into prior to the applicable Extension Period or other event
referred to below,  (b) as a result of an exchange or conversion of any class or
series of the  Company's  capital stock (or any capital stock of a subsidiary of
the Company) for any class or series of the  Company's  capital  stock or of any
class or series  of the  Company's  indebtedness  for any class or series of the
Company's  capital stock, (c) the purchase of fractional  interests in shares of
the Company's capital stock pursuant to the conversion or exchange provisions of
such  capital  stock or the  security  being  converted  or  exchanged,  (d) any
declaration of a dividend in connection with any  stockholder's  rights plan, or
the issuance of rights,  stock or other property under any stockholder's  rights
plan, or the  redemption or repurchase of rights  pursuant  thereto,  or (e) any
dividend  in the form of stock,  warrants,  options  or other  rights  where the
dividend stock or the stock issuable upon exercise of such warrants,  options or
other  rights is the same stock as that on which the  dividend  is being paid or
ranks pari passu  with or junior to such  stock),  if at such time (i) there has
occurred any event (a) of which the Company has actual  knowledge  that with the
giving of notice or the lapse of time,  or both,  would  constitute  a Debenture
Event of Default  and (b) that the  Company  has not taken  reasonable  steps to
cure, (ii) if the Junior  Subordinated  Debentures are held by the Issuer Trust,
the Company is in default with respect to its payment of any  obligations  under
the  Guarantee  or (iii) the  Company  has given  notice of its  election  of an
Extension  Period as provided in the Junior  Subordinated  Indenture and has not
rescinded such notice, or such Extension Period,  or any extension  thereof,  is
continuing.

          The Company has covenanted in the Junior Subordinated Indenture (i) to
continue  to  hold,  directly  or  indirectly,  100% of the  Common  Securities,
provided  that  certain  successors  that are  permitted  pursuant to the Junior
Subordinated  Indenture  may succeed to the  Company's  ownership  of the Common
Securities,  (ii)  as  holder  of the  Common  Securities,  not  to  voluntarily
terminate,  windup or liquidate the Issuer  Trust,  other than (a) in connection
with a  distribution  of Junior  Subordinated  Debentures  to the holders of the
Preferred  Securities  in  liquidation  of the Issuer Trust or (b) in connection
with certain mergers,  consolidations  or  amalgamations  permitted by the Trust
Agreement and (iii) to use its reasonable efforts, consistent with the terms and
provisions of the Trust Agreement,  to cause the Issuer Trust to continue not to
be taxable as a corporation for United States federal income tax purposes.

Modification of Junior Subordinated Indenture

          From time to time, the Company and the Debenture  Trustee may, without
the  consent  of any of the  holders  of  the  outstanding  Junior  Subordinated
Debentures, amend, waive or supplement the

                                       41

    
<PAGE>

   

provisions of the Junior  Subordinated  Indenture to: (1) evidence succession of
another  corporation  or  association  to the Company and the assumption by such
person  of  the  obligations  of  the  Company  under  the  Junior  Subordinated
Debentures,  (2) add  further  covenants,  restrictions  or  conditions  for the
protection  of  holders  of  the  Junior  Subordinated   Debentures,   (3)  cure
ambiguities or correct the Junior Subordinated Debentures in the case of defects
or  inconsistencies  in the  provisions  thereof,  so long as any  such  cure or
correction  does not adversely  affect the interest of the holders of the Junior
Subordinated  Debentures  in any material  respect,  (4) change the terms of the
Junior  Subordinated  Debentures  to  facilitate  the  issuance  of  the  Junior
Subordinated  Debentures in certificated or other  definitive form, (5) evidence
or provide for the appointment of a successor Debenture Trustee, or (6) qualify,
or maintain the qualification of, the Junior  Subordinated  Indentures under the
Trust  Indenture  Act. The Junior  Subordinated  Indenture  contains  provisions
permitting  the  Company  and the  Debenture  Trustee,  with the  consent of the
holders  of  not  less  than a  majority  in  principal  amount  of  the  Junior
Subordinated Debentures, to modify the Junior Subordinated Indenture in a manner
affecting  the  rights of the  holders of the  Junior  Subordinated  Debentures,
except that no such  modification may, without the consent of the holder of each
outstanding  Junior  Subordinated  Debenture so affected,  (i) change the Stated
Maturity of the Junior Subordinated  Debentures,  or reduce the principal amount
thereof, the rate of interest thereon or any premium payable upon the redemption
thereof,  or change the place of payment  where,  or the currency in which,  any
such amount is payable or impair the right to institute suit for the enforcement
of any Junior Subordinated  Debenture or (ii) reduce the percentage of principal
amount of Junior Subordinated  Debentures,  the holders of which are required to
consent  to  any  such  modification  of  the  Junior  Subordinated   Indenture.
Furthermore,  so long as any of the Preferred Securities remain outstanding,  no
such  modification  may be made  that  adversely  affects  the  holders  of such
Preferred  Securities in any material respect,  and no termination of the Junior
Subordinated  Indenture  may  occur,  and no  waiver of any  Debenture  Event of
Default or compliance with any covenant under the Junior Subordinated  Indenture
may be  effective,  without  the  prior  consent  of the  holders  of at least a
majority  of the  aggregate  Liquidation  Amount  of the  outstanding  Preferred
Securities  unless and until the  principal  of (and  premium,  if any,  on) the
Junior Subordinated  Debentures and all accrued and unpaid interest thereon have
been paid in full and certain other conditions are satisfied.

Debenture Events of Default

          The Junior Subordinated Indenture provides that any one or more of the
following  described events with respect to the Junior  Subordinated  Debentures
that has  occurred  and is  continuing  constitutes  an "Event of Default"  with
respect to the Junior Subordinated Debentures:

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

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

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

                                       42
    

<PAGE>

   

          (iv)     the  Company  consents  to the  appointment  of a receiver or
                   other  similar  official in any  liquidation,  insolvency  or
                   similar  proceeding  with  respect  to the  Company or all or
                   substantially all its property.

          For purposes of the Trust  Agreement  and this  Prospectus,  each such
Event of Default  under the Junior  Subordinated  Debenture  is referred to as a
"Debenture  Event  of  Default."  As  described  in  "Description  of  Preferred
Securities -- Events of Default; Notice," the occurrence of a Debenture Event of
Default  will  also  constitute  an Event of  Default  in  respect  of the Trust
Securities.

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

          The holders of at least a majority in  aggregate  principal  amount of
the outstanding Junior  Subordinated  Debentures affected thereby may, on behalf
of the  holders  of all the  Junior  Subordinated  Debentures,  waive  any  past
default,  except a default in the payment of principal  (or premium,  if any) or
interest  (unless  such default has been cured and a sum  sufficient  to pay all
matured   installments   of  interest  and  principal  due  otherwise   than  by
acceleration  has been  deposited  with the  Debenture  Trustee) or a default in
respect of a covenant or provision which under the Junior Subordinated Indenture
cannot  be  modified  or  amended  without  the  consent  of the  holder of each
outstanding Junior Subordinated Debenture affected thereby. See "-- Modification
of Junior Subordinated Indenture." The Company is required to file annually with
the  Debenture  Trustee a  certificate  as to whether  or not the  Company is in
compliance  with all the  conditions  and  covenants  applicable to it under the
Junior Subordinated Indenture.

          If a Debenture Event of Default occurs and is continuing, the Property
Trustee will have the right to declare the  principal of and the interest on the
Junior Subordinated  Debentures,  and any other amounts payable under the Junior
Subordinated Indenture, to be forthwith due and payable and to enforce its other
rights as a creditor with respect to the Junior Subordinated Debentures.

                                       43

    
<PAGE>

   

Enforcement of Certain Rights by Holders of Preferred Securities

          If a Debenture  Event of Default has  occurred and is  continuing  and
such event is  attributable  to the  failure of the  Company to pay any  amounts
payable  in  respect  of the  Junior  Subordinated  Debentures  on the date such
amounts are otherwise payable,  a registered holder of Preferred  Securities may
institute a Direct Action against the Company for enforcement of payment to such
holder  of  an  amount  equal  to  the  amount  payable  in  respect  of  Junior
Subordinated  Debentures  having  a  principal  amount  equal  to the  aggregate
Liquidation Amount of the Preferred  Securities held by such holder. The Company
may not amend the Junior Subordinated Indenture to remove the foregoing right to
bring a Direct Action  without the prior  written  consent of the holders of all
the  Preferred  Securities.  The  Company  will have the right  under the Junior
Subordinated  Indenture  to set-off any payment made to such holder of Preferred
Securities by the Company in connection with a Direct Action.

          The  holders  of the  Preferred  Securities  are not able to  exercise
directly  any  remedies  available  to the  holders of the  Junior  Subordinated
Debentures except under the circumstances  described in the preceding paragraph.
See "Description of Preferred Securities -- Events of Default; Notice."

Consolidation, Merger, Sale of Assets and Other Transactions

          The Junior  Subordinated  Indenture  provides that the Company may not
consolidate with or merge into any other Person or convey, transfer or lease its
properties and assets  substantially as an entirety to any Person, and no Person
may consolidate with or merge into the Company or convey,  transfer or lease its
properties and assets substantially as an entirety to the Company, unless (i) if
the  Company  consolidates  with or merges  into  another  Person or  conveys or
transfers its properties and assets  substantially as an entirety to any Person,
the  successor  Person is organized  under the laws of the United  States or any
state or the District of Columbia,  and such successor Person expressly  assumes
the Company's obligations in respect of the Junior Subordinated Debentures; (ii)
immediately after giving effect thereto,  no Debenture Event of Default,  and no
event which, after notice or lapse of time or both, would constitute a Debenture
Event of Default,  has  occurred  and is  continuing;  and (iii)  certain  other
conditions as prescribed in the Junior Subordinated Indenture are satisfied.

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

Satisfaction and Discharge

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

                                       44
    

<PAGE>


   

Subordination

          The Junior  Subordinated  Debentures will be subordinate and junior in
right of payment, to the extent set forth in the Junior Subordinated  Indenture,
to all Senior  Indebtedness  (as defined  below) of the Company.  If the Company
defaults in the payment of any principal,  premium, if any, or interest, if any,
or any other amount payable on any Senior Indebtedness when the same becomes due
and  payable,  whether  at  maturity  or at a date  fixed for  redemption  or by
declaration of  acceleration or otherwise,  then,  unless and until such default
has been cured or waived or has ceased to exist or all Senior  Indebtedness  has
been paid,  no direct or indirect  payment (in cash,  property,  securities,  by
setoff or otherwise) may be made or agreed to be made on the Junior Subordinated
Debentures, or in respect of any redemption,  repayment, retirement, purchase or
other acquisition of any of the Junior Subordinated Debentures.

          As used herein,  "Senior  Indebtedness"  means, whether recourse is to
all or a portion of the assets of the Company and whether or not contingent, (i)
every obligation of the Company for money borrowed; (ii) every obligation of the
Company  evidenced by bonds,  debentures,  notes or other  similar  instruments,
including  obligations  incurred in connection with the acquisition of property,
assets or businesses;  (iii) every reimbursement  obligation of the Company with
respect to letters of credit,  bankers' acceptances or similar facilities issued
for the account of the Company;  (iv) every  obligation of the Company issued or
assumed as the deferred  purchase  price of property or services (but  excluding
trade accounts payable or accrued  liabilities arising in the ordinary course of
business);  (v) every  capital  lease  obligation  of the  Company;  (vi)  every
obligation of the Company for claims (as defined in Section 101(4) of the United
States  Bankruptcy  Code of 1978, as amended) in respect of derivative  products
such as interest and foreign  exchange rate contracts,  commodity  contracts and
similar  arrangements;  and (vii) every  obligation  of the type  referred to in
clauses (i) through (vi) of another  person and all dividends of another  person
the  payment  of  which,  in either  case,  the  Company  has  guaranteed  or is
responsible or liable, directly or indirectly, as obligor or otherwise; provided
that "Senior Indebtedness" shall not include (i) any obligations which, by their
terms,  are expressly  stated to rank pari passu in right of payment with, or to
not be superior in right of payment to, the Junior Subordinated Debentures, (ii)
any Senior  Indebtedness  of the Company which when incurred and without respect
to any election under Section  1111(b) of the United States  Bankruptcy  Code of
1978, as amended, was without recourse to the Company, (iii) any indebtedness of
the  Company to any of its  subsidiaries,  (iv)  indebtedness  to any  executive
officer or director of the Company,  or (v) any  indebtedness in respect of debt
securities issued to any trust, or a trustee of such trust, partnership or other
entity  affiliated with the Company that is a financing entity of the Company in
connection  with the issuance by such  financing  entity of securities  that are
similar to the Preferred Securities.

          In the event of (i)  certain  events  of  bankruptcy,  dissolution  or
liquidation  of the  Company or the holder of the  Common  Securities,  (ii) any
proceeding for the liquidation,  dissolution or other winding up of the Company,
voluntary or  involuntary,  whether or not  involving  insolvency  or bankruptcy
proceedings, (iii) any assignment by the Company for the benefit of creditors or
(iv) any other marshalling of the assets of the Company, all Senior Indebtedness
(including  any interest  thereon  accruing after the  commencement  of any such
proceedings)  shall first be paid in full  before any  payment or  distribution,
whether in cash,  securities or other property,  shall be made on account of the
Junior  Subordinated  Debentures.  In such event, any payment or distribution on
account of the Junior Subordinated  Debentures,  whether in cash,  securities or
other property,  that would otherwise (but for the subordination  provisions) be
payable or deliverable in respect of the Junior Subordinated Debentures will

                                       45
    

<PAGE>

   

be  paid  or  delivered  directly  to the  holders  of  Senior  Indebtedness  in
accordance with the priorities then existing among such holders until all Senior
Indebtedness  (including any interest thereon accruing after the commencement of
any such proceedings) has been paid in full.

          In the event of any such proceeding, after payment in full of all sums
owing with respect to Senior  Indebtedness,  the holders of Junior  Subordinated
Debentures,  together with the holders of any obligations of the Company ranking
on a parity with the Junior Subordinated Debentures, will be entitled to be paid
from the  remaining  assets of the Company the amounts at the time due and owing
on the Junior  Subordinated  Debentures  and such other  obligations  before any
payment or other distribution,  whether in cash, property or otherwise,  will be
made on account of any  capital  stock or  obligations  of the  Company  ranking
junior to the Junior Subordinated Debentures and such other obligations.  If any
payment or distribution on account of the Junior Subordinated  Debentures of any
character or any  security,  whether in cash,  securities  or other  property is
received by any holder of any Junior Subordinated Debentures in contravention of
any of the terms hereof and before all the Senior  Indebtedness has been paid in
full, such payment or distribution or security will be received in trust for the
benefit of, and must be paid over or delivered and  transferred  to, the holders
of the  Senior  Indebtedness  at the time  outstanding  in  accordance  with the
priorities  then existing  among such holders for  application to the payment of
all Senior Indebtedness remaining unpaid to the extent necessary to pay all such
Senior  Indebtedness in full. By reason of such  subordination,  in the event of
the insolvency of the Company,  holders of Senior Indebtedness may receive more,
ratably,  and holders of the Junior  Subordinated  Debentures  may receive less,
ratably,  than the other creditors of the Company.  Such  subordination will not
prevent  the  occurrence  of any  Event of  Default  in  respect  of the  Junior
Subordinated Debentures.

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

Information Concerning the Debenture Trustee

          The  Debenture   Trustee,   other  than  during  the   occurrence  and
continuance of a default by the Company in performance of its obligations  under
the Junior Subordinated Debenture, is under no obligation to exercise any of the
powers vested in it by the Junior  Subordinated  Indenture at the request of any
holder of Junior Subordinated Debentures, unless offered reasonable indemnity by
such holder against the costs,  expenses and liabilities  that might be incurred
thereby.  The Debenture  Trustee is not required to expend or risk its own funds
or otherwise incur personal financial liability in the performance of its duties
if  the  Debenture  Trustee  reasonably  believes  that  repayment  or  adequate
indemnity is not reasonably assured to it.

          Bankers Trust Company,  the Debenture Trustee,  may serve from time to
time as trustee under other  indentures or trust  agreements with the Company or
its subsidiaries relating to other issues of their securities.  In addition, the
Company and certain of its affiliates may have other banking  relationships with
Bankers Trust Company and its affiliates.

Governing Law

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

                                       46
    

<PAGE>


   
                            DESCRIPTION OF GUARANTEE

          The   Guarantee   will  be  executed  and  delivered  by  the  Company
concurrently  with the issuance of Preferred  Securities by the Issuer Trust for
the  benefit  of the  holders  from  time to time of the  Preferred  Securities.
Bankers Trust Company will act as Guarantee  Trustee under the  Guarantee.  This
summary of certain  provisions of the Guarantee  does not purport to be complete
and is subject  to, and  qualified  in its  entirety  by  reference  to, all the
provisions of the Guarantee, including the definitions therein of certain terms.
A copy of the form of  Guarantee is  available  upon request from the  Guarantee
Trustee.  The  Guarantee  Trustee will hold the Guarantee for the benefit of the
holders of the Preferred Securities.

General

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

          The Guarantee will be an irrevocable guarantee on a subordinated basis
of the Issuer Trust's obligations under the Preferred Securities, but will apply
only to the  extent  that the  Issuer  Trust has funds  sufficient  to make such
payments, and is not a guarantee of collection.

          If the  Company  does not make  payments  on the  Junior  Subordinated
Debentures  held by the Issuer  Trust,  the Issuer Trust will not be able to pay
any amounts  payable in respect of the  Preferred  Securities  and will not have
funds legally available therefor. The Guarantee will rank subordinate and junior
in right of payment to all Senior Indebtedness of the Company. See "-- Status of
the Guarantee." The Guarantee does not limit the incurrence or issuance of other
secured or unsecured debt of the Company, including Senior Indebtedness, whether
under the Junior  Subordinated  Indenture,  any other indenture that the Company
may enter into in the future or otherwise.

          The Company  has,  through the  Guarantee,  the Trust  Agreement,  the
Junior  Subordinated  Debentures and the Junior  Subordinated  Indenture,  taken
together,  fully,  irrevocably  and  unconditionally  guaranteed  all the Issuer
Trust's  obligations under the Preferred  Securities on a subordinated basis. No
single document  standing alone or operating in conjunction  with fewer than all
the  other  documents  constitutes  such  guarantee.  It is  only  the  combined
operation of these documents that has the effect of

                                       47

    
<PAGE>


   
providing a full, irrevocable and unconditional  guarantee of the Issuer Trust's
obligations in respect of the Preferred Securities.  See "Relationship Among the
Preferred Securities, the Junior Subordinated

Debentures and the Guarantee."

Status of the Guarantee

          The Guarantee will  constitute an unsecured  obligation of the Company
and  will  rank  subordinate  and  junior  in  right of  payment  to all  Senior
Indebtedness  of the  Company  in the same  manner  as the  Junior  Subordinated
Debentures.

          The  Guarantee  will  constitute  a  guarantee  of payment  and not of
collection (i.e., the guaranteed party may institute a legal proceeding directly
against the  Guarantor to enforce its rights under the  Guarantee  without first
instituting  a legal  proceeding  against  any  other  person  or  entity).  The
Guarantee  will be held by the Guarantee  Trustee for the benefit of the holders
of the  Preferred  Securities.  The Guarantee  will not be discharged  except by
payment of the  Guarantee  Payments in full to the extent not paid by the Issuer
Trust or distribution  to the holders of the Preferred  Securities of the Junior
Subordinated Debentures.

Amendments and Assignment

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

Events of Default

          An event of default under the Guarantee will occur upon the failure of
the Company to perform any of its payment or other obligations thereunder, or to
perform  any  non-payment   obligation  if  such  non-payment   default  remains
unremedied  for 30 days.  The holders of not less than a majority  in  aggregate
Liquidation  Amount of the  outstanding  Preferred  Securities have the right to
direct the time,  method and place of conducting  any  proceeding for any remedy
available to the Guarantee  Trustee in respect of the Guarantee or to direct the
exercise of any trust or power  conferred  upon the Guarantee  Trustee under the
Guarantee.

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

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

                                       48
    

<PAGE>

   

Information Concerning the Guarantee Trustee

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

          For  information  concerning the  relationship  between  Bankers Trust
Company,  as Guarantee  Trustee,  and the Company,  see  "Description  of Junior
Subordinated Debentures -- Information Concerning the Debenture Trustee."

Termination of the Guarantee

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

Governing Law

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

             RELATIONSHIP AMONG THE PREFERRED SECURITIES, THE JUNIOR
                    SUBORDINATED DEBENTURES AND THE GUARANTEE

Full and Unconditional Guarantee

          Payments  of  Distributions  and other  amounts  due on the  Preferred
Securities (to the extent the Issuer Trust has funds available for such payment)
are irrevocably  guaranteed,  on a subordinated  basis, by the Company as and to
the extent set forth under  "Description  of  Guarantee."  Taken  together,  the
Company's  obligations  under the  Junior  Subordinated  Debentures,  the Junior
Subordinated  Indenture,  the Trust Agreement and the Guarantee provide,  in the
aggregate,  a full,  irrevocable  and  unconditional  guarantee  of  payments of
Distributions  and other  amounts  due on the  Preferred  Securities.  No single
document  standing  alone or  operating in  conjunction  with fewer than all the
other documents constitutes such guarantee. It is only the combined operation of
these  documents  that has the  effect  of  providing  a full,  irrevocable  and
unconditional  guarantee  of the Issuer  Trust's  obligations  in respect of the
Preferred  Securities.  If and to the  extent  that  the  Company  does not make
payments on the Junior Subordinated  Debentures,  the Issuer Trust will not have
sufficient  funds to pay  Distributions  or other  amounts due on the  Preferred
Securities. The Guarantee does not cover payment of amounts payable with respect
to the Preferred Securities when the Issuer Trust does not have sufficient funds
to pay such  amounts.  In such  event,  the remedy of a holder of the  Preferred
Securities is to institute a legal proceeding directly against

                                       49
    

<PAGE>

   

the Company for enforcement of payment of the Company's obligations under Junior
Subordinated  Debentures  having a  principal  amount  equal to the  Liquidation
Amount of the Preferred Securities held by such holder.

          The   obligations  of  the  Company  under  the  Junior   Subordinated
Debentures and the Guarantee are  subordinate  and junior in right of payment to
all Senior Indebtedness.

Sufficiency of Payments

          As long as  payments  are  made  when due on the  Junior  Subordinated
Debentures,  such payments will be sufficient to cover  Distributions  and other
payments  distributable on the Preferred  Securities,  primarily because (i) the
aggregate principal amount of the Junior  Subordinated  Debentures will be equal
to  the  sum  of the  aggregate  stated  Liquidation  Amount  of  the  Preferred
Securities and Common Securities;  (ii) the interest rate and interest and other
payment dates on the Junior Subordinated  Debentures will match the Distribution
rate,  Distribution Dates and other payment dates for the Preferred  Securities;
(iii) the Company will pay for any and all costs,  expenses and  liabilities  of
the Issuer Trust except the Issuer  Trust's  obligations to holders of the Trust
Securities;  and (iv) the Trust Agreement further provides that the Issuer Trust
will not engage in any activity that is not consistent with the limited purposes
of the Issuer Trust.

          Notwithstanding  anything to the  contrary in the Junior  Subordinated
Indenture,  the Company  has the right to set-off  any  payment it is  otherwise
required  to  make  thereunder  against  and  to  the  extent  the  Company  has
theretofore  made,  or is  concurrently  on the date of such payment  making,  a
payment under the Guarantee.

Enforcement Rights of Holders of Preferred Securities

          A holder of any Preferred  Security may  institute a legal  proceeding
directly  against the Company to enforce its rights under the Guarantee  without
first instituting a legal proceeding against the Guarantee  Trustee,  the Issuer
Trust or any other person or entity. See "Description of Guarantee."

          A default or event of default  under any  Senior  Indebtedness  of the
Company  would not  constitute  a default  or Event of Default in respect of the
Preferred  Securities.  However,  in the event of  payment  defaults  under,  or
acceleration  of,  Senior   Indebtedness  of  the  Company,   the  subordination
provisions of the Junior Subordinated  Indenture provide that no payments may be
made  in  respect  of the  Junior  Subordinated  Debentures  until  such  Senior
Indebtedness  has been paid in full or any payment  default  thereunder has been
cured  or  waived.   See   "Description   of  Junior   Subordinated   Debentures
- --Subordination."

Limited Purpose of Issuer Trust

          The Preferred  Securities  represent  preferred  undivided  beneficial
interests in the assets of the Issuer Trust, and the Issuer Trust exists for the
sole  purpose of issuing its  Preferred  Securities  and Common  Securities  and
investing the proceeds thereof in Junior  Subordinated  Debentures.  A principal
difference  between the rights of a holder of a Preferred  Security and a holder
of a Junior  Subordinated  Debenture  is that a holder of a Junior  Subordinated
Debenture  is  entitled  to  receive   from  the  Company   payments  on  Junior
Subordinated Debentures held, while a holder of Preferred Securities is entitled
to receive  Distributions  or other  amounts  distributable  with respect to the
Preferred Securities from the

                                       50
    

<PAGE>


   
Issuer Trust (or from the Company under the Guarantee) only if and to the extent
the Issuer Trust has funds available for the payment of such Distributions.

Rights Upon Dissolution

          Upon any  voluntary or  involuntary  dissolution  of the Issuer Trust,
other  than  any such  dissolution  involving  the  distribution  of the  Junior
Subordinated  Debentures,  after satisfaction of liabilities to creditors of the
Issuer  Trust as  required  by  applicable  law,  the  holders of the  Preferred
Securities will be entitled to receive,  out of assets held by the Issuer Trust,
the Liquidation  Distribution in cash. See "Description of Preferred  Securities
- -- Liquidation Distribution Upon Dissolution." Upon any voluntary or involuntary
liquidation or bankruptcy of the Company, the Issuer Trust, as registered holder
of the Junior Subordinated  Debentures,  would be a subordinated creditor of the
Company,  subordinated and junior in right of payment to all Senior Indebtedness
as set forth in the  Junior  Subordinated  Indenture,  but  entitled  to receive
payment in full of all amounts  payable with respect to the Junior  Subordinated
Debentures   before  any   stockholders  of  the  Company  receive  payments  or
distributions.  Since the Company is the  guarantor  under the Guarantee and has
agreed under the Junior  Subordinated  Indenture to pay for all costs,  expenses
and  liabilities of the Issuer Trust (other than the Issuer Trust's  obligations
to the  holders  of the  Trust  Securities),  the  positions  of a holder of the
Preferred  Securities  and a  holder  of  such  Junior  Subordinated  Debentures
relative to other  creditors and to  stockholders of the Company in the event of
liquidation  or bankruptcy of the Company are expected to be  substantially  the
same.

                     CERTAIN FEDERAL INCOME TAX CONSEQUENCES

          The  following  is a summary of the  material  United  States  federal
income tax consequences of the purchase,  ownership and disposition of Preferred
Securities.  This summary only addresses the tax  consequences  to a person that
acquires Preferred Securities on their original issue at their original offering
price and that is, except as noted below, (i) an individual  citizen or resident
of the United States, (ii) a corporation, partnership, or other entity organized
under the laws of the  United  States or any state  thereof or the  District  of
Columbia,  (iii) an estate  the  income  of which is  subject  to United  States
federal income tax regardless of source,  or (iv) a trust if (a) a United States
court  of  law  is  able  to  exercise  primary  supervision  over  the  trust's
administration  and (b) one or more United States fiduciaries have the authority
to control all of the trust's substantial  decisions (a "United States Person").
This summary does not address all tax  consequences  that may be applicable to a
United States  Person that is a beneficial  owner of Preferred  Securities,  nor
does it address the tax consequences to, except as noted below, (i) persons that
are not  United  States  Persons,  (ii)  persons  that may be subject to special
treatment  under United States federal income tax law, such as banks,  insurance
companies,  thrift  institutions,  regulated investment  companies,  real estate
investment trusts, tax-exempt investors and dealers in securities or currencies,
(iii)  persons that will hold  Preferred  Securities  as part of a position in a
"straddle"  or  as  part  of  a  "hedging,"  "conversion"  or  other  integrated
investment  transaction  for United States  federal  income tax  purposes,  (iv)
persons whose functional currency is not the United States dollar or (v) persons
that do not hold  Preferred  Securities  as capital  assets.  In addition,  this
summary does not include any description of alternative minimum tax consequences
or the tax laws of any state, local or foreign government that may be applicable
to a holder of Preferred Securities.

          The statements of law or legal  conclusions  set forth in this summary
constitute the opinion of Malizia,  Spidi, Sloane & Fisch, P.C., in its capacity
as special tax counsel to the Company and the Issuer Trust ("Tax Counsel"). This
summary  is based  upon the  Internal  Revenue  Code of 1986,  as  amended  (the
"Code"),  Treasury  regulations,  Internal  Revenue  Service ("IRS") rulings and
pronouncements and judicial

                                       51

    
<PAGE>

   

decisions  now in effect,  all of which are subject to change at any time.  Such
changes  may be  applied  retroactively  in a manner  that  could  cause the tax
consequences  to vary  substantially  from  the  consequences  described  below,
possibly  adversely  affecting a beneficial  owner of Preferred  Securities.  In
particular,  legislation  has been  proposed  that  could  adversely  affect the
Company's  ability to deduct  interest  on the Junior  Subordinated  Debentures,
which may in turn  permit the  Company to cause a  redemption  of the  Preferred
Securities.  See "-- Possible Tax Law  Changes." The  authorities  on which this
summary is based are  subject to various  interpretations,  and it is  therefore
possible  that the United States  federal  income tax treatment of the purchase,
ownership and disposition of Preferred  Securities may differ from the treatment
described below.

          PROSPECTIVE  INVESTORS  ARE  ADVISED  TO  CONSULT  WITH  THEIR OWN TAX
ADVISORS IN LIGHT OF THEIR OWN PARTICULAR  CIRCUMSTANCES AS TO THE UNITED STATES
FEDERAL TAX CONSEQUENCES OF THE PURCHASE, OWNERSHIP AND DISPOSITION OF PREFERRED
SECURITIES, AS WELL AS THE EFFECT OF ANY STATE, LOCAL OR FOREIGN TAX LAWS.

Classification of the Junior Subordinated Debentures and the Issuer Trust

          Under current law and assuming  compliance with the terms of the Trust
Agreement,  the  Issuer  Trust will not be  taxable  as a  corporation  but will
instead be classified as a grantor  trust for United States  federal  income tax
purposes.  As a  result,  each  beneficial  owner  of  Preferred  Securities  (a
"Securityholder") will be treated for federal income tax purposes as a holder of
its pro rata  share of the  Junior  Subordinated  Debentures  held by the Issuer
Trust. Accordingly, each Securityholder will be required to include in its gross
income its pro rata share of the interest income, including OID, paid or accrued
with  respect  to the  Junior  Subordinated  Debentures  whether  or not cash is
actually  distributed  to the  Securityholders.  See  "--  Interest  Income  and
Original Issue Discount." The Junior Subordinated  Debentures will be classified
as indebtedness of the Company for United States federal income tax purposes.

          The Company,  the Issuer Trust and holders of the Preferred Securities
(by the acceptance of a beneficial  interest in a Preferred Security) will agree
to treat the Junior  Subordinated  Debentures as indebtedness  for United States
federal  income tax  purposes.  In  connection  with the  issuance of the Junior
Subordinated Debentures,  Tax Counsel is of the opinion that, under current law,
and based on the  representations,  facts and assumptions set forth herein,  the
Junior  Subordinated  Debentures will be classified as  indebtedness  for United
States federal income tax purposes.

Interest Income and Original Issue Discount

          Under applicable Treasury regulations (the "Regulations"),  a "remote"
contingency  that  stated  interest  will not be timely  paid will be ignored in
determining  whether a debt instrument is issued with OID. The Company  believes
that the  likelihood of its  exercising its option to defer payments of interest
is  remote.  Based on the  foregoing,  the  Company  believes  that  the  Junior
Subordinated Debentures will not be considered to be issued with OID at the time
of their original issuance and, accordingly,  a Securityholder should include in
gross  income such  Securityholder's  allocable  share of interest on the Junior
Subordinated  Debentures in accordance with such Securityholder's  method of tax
accounting.

                                       52

    
<PAGE>

   

          Under the  Regulations,  if the Company  exercised its option to defer
any payment of interest,  the Junior Subordinated  Debentures would at that time
be treated as issued with OID, and all stated  interest  (and de minimis OID, if
any) on the Junior Subordinated Debentures would thereafter be treated as OID as
long as the Junior Subordinated Debentures remained outstanding.  In such event,
all of a  Securityholder's  taxable  interest  income with respect to the Junior
Subordinated  Debentures  would be accounted  for as OID on an economic  accrual
basis regardless of such Securityholder's  method of tax accounting,  and actual
distributions  of stated  interest  would not be  reported  as  taxable  income.
Consequently,  a Securityholder would be required to include in gross income OID
even  though the  Company  would not make any  actual  cash  payments  during an
Extension Period.

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

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

          Subsequent  uses of the term "interest" in this summary include income
in the form of OID.

Distribution of Junior Subordinated Debentures to Securityholders

          Under  current law, a  distribution  by the Issuer Trust of the Junior
Subordinated Debentures as described under the caption "Description of Preferred
Securities -- Liquidation Distribution Upon Dissolution" will be non-taxable and
will result in the  Securityholder  receiving directly its pro rata share of the
Junior  Subordinated  Debentures  previously held indirectly  through the Issuer
Trust, with a holding period and aggregate tax basis equal to the holding period
and aggregate  tax basis such  Securityholder  had in its  Preferred  Securities
before such distribution.  If, however, the liquidation of the Issuer Trust were
to occur because the Issuer Trust is subject to United States federal income tax
with  respect  to  income  accrued  or  received  on  the  Junior   Subordinated
Debentures,    the   distribution   of   Junior   Subordinated   Debentures   to
Securityholders by the Issuer Trust would be a taxable event to the Issuer Trust
and each Securityholder,  and the Securityholder would recognize gain or loss as
if the  Securityholder  had exchanged its  Preferred  Securities  for the Junior
Subordinated  Debentures it received upon the liquidation of the Issuer Trust. A
Securityholder will accrue interest in respect of Junior Subordinated Debentures
received from the Issuer Trust in the manner  described above under "-- Interest
Income and Original Issue Discount."

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

                                       53

    
<PAGE>

   

Sales of Preferred Securities

          A Securityholder  that sells Preferred  Securities will recognize gain
or loss equal to the difference  between its adjusted tax basis in the Preferred
Securities  and the amount  realized on the sale of such  Preferred  Securities.
Assuming  that the  Company  does not  exercise  its option to defer  payment of
interest on the Junior Subordinated Debentures, and the Preferred Securities are
not  considered  issued with OID, a  Securityholder's  adjusted tax basis in the
Preferred Securities generally will be its initial purchase price. If the Junior
Subordinated  Debentures  are  deemed to be  issued  with OID as a result of the
Company's deferral of any interest payment, or otherwise, a Securityholder's tax
basis in the Preferred  Securities generally will be its initial purchase price,
increased by OID previously includible in such Securityholder's  gross income to
the date of  disposition  and  decreased  by  distributions  or  other  payments
received  on  the  Preferred   Securities   since  and  including  the  date  of
commencement of the first Extension Period.  Such gain or loss generally will be
a capital  gain or loss  (except  to the  extent of any  accrued  interest  with
respect  to such  Securityholder's  pro rata  share of the  Junior  Subordinated
Debentures  required to be included in income) and generally will be a long-term
capital gain or loss if the  Preferred  Securities  have been held for more than
one year.

          Should  the  Company  exercise  its  option  to defer any  payment  of
interest on the Junior  Subordinated  Debentures,  the Preferred  Securities may
trade at a price  that does not  accurately  reflect  the value of  accrued  but
unpaid interest with respect to the underlying Junior  Subordinated  Debentures.
In the event of such a deferral, a Securityholder that disposes of its Preferred
Securities  between record dates for payments of  distributions  thereon will be
required to include in income as ordinary income its share of accrued but unpaid
interest on the Junior  Subordinated  Debentures to the date of  disposition  as
OID, but may not receive the cash related thereto.  However, such Securityholder
will add such amount to its adjusted tax basis in the Preferred  Securities.  To
the extent the  selling  price is less than the  Securityholder's  adjusted  tax
basis,  such  Securityholder  will recognize a capital loss.  Subject to certain
limited  exceptions,  capital losses cannot be applied to offset ordinary income
for United States federal income tax purposes.

Backup Withholding Tax and Information Reporting

          The  amount  of  interest  income  paid or  accrued  on the  Preferred
Securities held of record by United States Persons (other than  corporations and
other exempt  Securityholders) will be reported to the IRS. "Backup" withholding
at a rate of 31%, or other rate as may be  required by the Code or the  Treasury
Regulations,  will apply to payments of interest  to  non-exempt  United  States
Persons unless the Securityholder  furnishes its taxpayer  identification number
in the manner prescribed in applicable Treasury regulations, certifies that such
number is correct,  certifies as to no loss of exemption from backup withholding
and meets certain other conditions.

          Payment of the proceeds from the  disposition of Preferred  Securities
to or through  the United  States  office of a broker is subject to  information
reporting  and backup  withholding  unless  the  Securityholder  establishes  an
exemption from information reporting and backup withholding.

          Any  amounts   withheld  from  a   Securityholder   under  the  backup
withholding  rules  will  be  allowed  as a  refund  or a  credit  against  such
Securityholder's  United  States  federal  income tax  liability,  provided  the
required information is furnished to the IRS.

                                       54
    

<PAGE>

   

          It is  anticipated  that income on the  Preferred  Securities  will be
reported  to  Securityholders  on Form  1099 and  mailed to  Securityholders  by
January 31 following each calendar year.

          These backup withholding tax and information reporting rules currently
are under review by the United States Treasury  Department and proposed Treasury
regulations  issued  on April  15,  1996  would  modify  certain  of such  rules
generally  with respect to payments made after  December 31, 1997.  Accordingly,
the application of such rules to the Preferred Securities could be changed.

Possible Tax Law Changes

          On February 6, 1997,  President  Clinton released his budget proposals
for fiscal year 1998.  One of the revenue  provisions of those  proposals  would
generally  deny interest  deductions  for interest on an instrument  issued by a
corporation  that has a maximum term of more than 15 years and that is not shown
as  indebtedness  on the  separate  balance  sheet of the issuer  or,  where the
instrument  is issued to a related party (other than a  corporation),  where the
holder or some other related party issues a related instrument that is not shown
as  indebtedness  on the  issuer's  consolidated  balance  sheet.  If enacted as
proposed by the  President,  this provision  would be effective for  instruments
issued on or after the date of first action by a  Congressional  committee  with
respect to the proposal.  It is not clear from the  President's  proposals as to
what constitutes Congressional "committee action" with respect to this proposal.
If the proposed provision were to apply to the Junior  Subordinated  Debentures,
the  Company  would be unable  to deduct  interest  on the  Junior  Subordinated
Debentures.  Under  current law, the Company will be able to deduct  interest on
the Junior Subordinated  Debentures,  however,  the Company and the Issuer Trust
have been advised by Tax Counsel that such recently  proposed  legislation would
change  the  deductibility  of the  interest  paid by the  Company on the Junior
Subordinated Debentures for federal income tax purposes, and that Congress could
amend such legislation  giving it retroactive effect prior to its enactment into
law.  There can be no  assurance  that  future  legislative  proposals  or final
legislation will not affect the ability of the Company to deduct interest on the
Junior  Subordinated  Debentures.  Such a change could give rise to a Tax Event,
which may permit the Company to cause a redemption of the Preferred  Securities,
as  described  more fully in this  Prospectus  under  "Description  of Preferred
Securities -- Redemption."

                          CERTAIN ERISA CONSIDERATIONS

          The  Company  and  certain  affiliates  of the  Company  may  each  be
considered a "party in interest"  within the meaning of the Employee  Retirement
Income  Security Act of 1974, as amended  ("ERISA") or a  "disqualified  person"
within the  meaning of Section  4975 of the Code with  respect to many  employee
benefit plans ("Plans") that are subject to ERISA. The purchase of the Preferred
Securities by a Plan that is subject to the fiduciary responsibility  provisions
of ERISA or the prohibited  transaction  provisions of Section 4975(e)(1) of the
Code) and with respect to which the Company,  or any affiliate of the Company is
a service  provider  (or  otherwise  is a party in  interest  or a  disqualified
person) may  constitute  or result in a  prohibited  transaction  under ERISA or
Section 4975 of the Code, unless the Preferred  Securities are acquired pursuant
to and in accordance with an applicable exemption. Any pension or other employee
benefit plan proposing to acquire any Preferred  Securities  should consult with
its counsel.

                                  UNDERWRITING

          Subject to the terms and conditions of the Underwriting Agreement (the
"Underwriting Agreement") dated ^, 1997, among the Company, the Issuer Trust and
Ryan,  Beck (the  "Underwriter"),  the  Issuer  Trust has  agreed to sell to the
Underwriter, and the Underwriter has agreed

                                       55
    

<PAGE>

   

to purchase from the Issuer Trust $10,000,000  aggregate  Liquidation  Amount of
Preferred  Securities  at  the  public  offering  price  less  the  underwriting
discounts and commissions set forth on the cover page of this Prospectus.

          The  Underwriting  Agreement  provides  that  the  obligations  of the
Underwriter is subject to certain conditions  precedent and that the Underwriter
will  purchase all of the  Preferred  Securities  offered  hereby if any of such
Preferred Securities are purchased.

          The Company has been advised by the  Underwriter  that the Underwriter
proposes to offer the Preferred  Securities to the public at the public offering
price set forth on the cover page of this  Prospectus and to certain  dealers at
such price less a concession  not in excess of ^ $ per Preferred  Security.  The
Underwriter may allow, and such dealers may reallow,  a concession not in excess
of ^ $ per  Preferred  Security  to  certain  other  dealers.  After the  public
offering,  the  offering  price and other  selling  terms may be  changed by the
Underwriter.

          The Company has granted to the Underwriter an option,  exercisable not
later  than 30 days  after the date of this  Prospectus,  to  purchase  up to an
additional  $1,000,000 aggregate  Liquidation Amount of the Preferred Securities
at the public offering price plus accrued Distributions, if any, from   ^, 1997.
To the extent that the  Underwriter  exercises such option,  the Company will be
obligated,  pursuant to the option,  to sell such  Preferred  Securities  to the
Underwriter.   The   Underwriter   may  exercise   such  option  only  to  cover
over-allotments  made in connection  with the sale of the  Preferred  Securities
offered  hereby.  If  purchased,  the  Underwriter  will offer  such  additional
Preferred  Securities  on the same  terms as  those  on  which  the  $10,000,000
aggregate Liquidation Amount of the Preferred Securities are being offered.

          In view of the fact that the proceeds  from the sale of the  Preferred
Securities will be used to purchase the Junior Subordinated Debentures issued by
the Company,  the Underwriting  Agreement  provides that the Company will pay as
compensation  for the  Underwriter's  arranging the  investment  therein of such
proceeds  an  amount  of  ^  $  per  Preferred  Security  (or  ^  $  ($  if  the
over-allotment  option is exercised in full) in the  aggregate)  and an advisory
fee equal to 1% of the gross  proceeds  of the  Offering  to the  account of the
Underwriter.  The Company has also agreed to reimburse the  Underwriter  for its
reasonable out-of-pocket expenses,  including legal fees and expenses related to
the Offering of the Preferred Securities.

          Because the National Association of Securities Dealers,  Inc. ("NASD")
is  expected  to  view  the  Preferred  Securities  as  interests  in  a  direct
participation program, the offering of the Preferred Securities is being made in
compliance  with the  applicable  provisions of Rule 2810 of the NASD's  Conduct
Rules.

          The  Preferred  Securities  are a new  issue  of  securities  with  no
established  trading market.  The Company and the Issuer Trust have been advised
by the Underwriter that it intends to make a market in the Preferred Securities.
However, the Underwriter is not obligated to do so and such market making may be
interrupted or discontinued at any time without notice at the sole discretion of
the Underwriter.  Application has been made by the Company to list the Preferred
Securities  in the  Nasdaq  National  Market,  but one of the  requirements  for
listing and  continuing  listing is the  presence  of two market  makers for the
Preferred  Securities,  and the  presence  of a second  market  maker  cannot be
assured.  Accordingly,  no  assurance  can be  given  as to the  development  or
liquidity of any market for the Preferred Securities.

                                       56

    
<PAGE>

   

          The  Company  and the  Issuer  Trust  have  agreed  to  indemnify  the
Underwriter  against  certain  liabilities,   including  liabilities  under  the
Securities Act.

                             VALIDITY OF SECURITIES

          The validity of the Guarantee and the Junior  Subordinated  Debentures
and certain tax matters  will be passed upon for the Company by Malizia,  Spidi,
Sloane & Fisch, P.C.,  Washington,  D.C., counsel to the Company.  Certain legal
matters will be passed upon and for the  Underwriter by Pitney,  Hardin,  Kipp &
Szuch,  Morristown,  New Jersey. Certain matters of Delaware law relating to the
validity of the Preferred Securities,  the enforceability of the Trust Agreement
and the creation of the Issuer  Trust will be passed upon by Richards,  Layton &
Finger,  special Delaware counsel to the Company and the Issuer Trust.  Malizia,
Spidi,  Sloane & Fisch, P.C. and Pitney,  Hardin,  Kipp & Szuch, will rely as to
certain matters of Delaware law on the opinion of Richards, Layton & Finger.

                                     EXPERTS

          The consolidated  financial  statements of the Company as of September
30,  1996 and 1995,  and for each of the years in the  three-year  period  ended
September  30, 1996,  appearing in the 1996 Annual  Report of the Company to its
stockholders  and  incorporated by reference in the Annual Report on Form 10-KSB
for the year ended  September 30, 1996,  have been  incorporated by reference in
the Prospectus and in the Registration  Statement of which this Prospectus forms
a part, in reliance upon the report of KPMG Peat Marwick LLP, independent public
accountants,  incorporated  by reference  herein,  whose report thereon  appears
therein,  and upon the  authority  of said firm as  experts  in  accounting  and
auditing.  The report of KPMG Peat  Marwick LLP refers to a change in the method
of accounting for income taxes and  accounting  for certain  investments in debt
and equity securities as of October 1, 1993 and 1994, respectively.

                              AVAILABLE INFORMATION

          The  Company  is  subject  to the  informational  requirements  of the
Exchange Act, and in accordance therewith,  files reports,  proxy statements and
other information with the Commission.  Such reports, proxy statements and other
information  can be inspected and copied at the public  reference  facilities of
the Commission at Room 1024, 450 Fifth Street, N.W., Washington,  D.C. 20549 and
at the regional offices of the Commission located at 7 World Trade Center,  13th
Floor,  Suite 1300,  New York, New York 10048 and Suite 1400,  Citicorp  Center,
14th Floor,  500 West Madison Street,  Chicago,  Illinois 60661.  Copies of such
material  can also be  obtained  at  prescribed  rates by  writing to the Public
Reference Section of the Commission at 450 Fifth Street, N.W., Washington,  D.C.
20549.  Such  material  also  may be  accessed  electronically  by  means of the
Commission's  home page on the Internet at  http://www.sec.gov.  This Prospectus
does not contain all the information set forth in the Registration Statement and
exhibits  thereto,  which the  Company has filed with the  Commission  under the
Securities Act and to which reference is hereby made.

     No separate financial  statements of the Issuer Trust have been included or
incorporated  by  reference  herein.  The  Company  and the Issuer  Trust do not
consider  that such  financial  statements  would be  material to holders of the
Preferred  Securities because the Issuer Trust is a newly formed special purpose
entity, has no operating history or independent operations and is not engaged in
and does not  propose  to engage in any  activity  other  than  holding as trust
assets the Junior Subordinated Debentures and issuing the Trust Securities.  See
"FB Capital Trust," "Description of Preferred Securities,"

                                       57

    
<PAGE>

   

"Description of Junior Subordinated  Debentures" and "Description of Guarantee."
In  addition,  the Company  does not expect that the Issuer Trust will be filing
reports under the Exchange Act with the Commission.

                 INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

          The Company hereby  incorporates  by reference in this  Prospectus the
Company's  Annual Report on Form 10-KSB for the fiscal year ended  September 30,
1996 as amended by Form 10-KSB/A1,  and the Company's  Quarterly  Report on Form
10-QSB for the quarter ended December 31, 1996,  previously filed by the Company
with the  Commission  pursuant to Section 13 of the Exchange Act.  Copies of the
Company's 1996 Annual Report to Stockholders and Quarterly Report on Form 10-QSB
for  the  quarter  ended  December  31,  1996  are  being  delivered  with  this
Prospectus.

          Any statement contained herein, or in any document all or a portion of
which is incorporated or deemed to be incorporated  herein by reference shall be
deemed to be modified or superseded for purposes of the  Registration  Statement
and this Prospectus to the extent that a statement  contained 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 the
Registration Statement or this Prospectus.

          The Company will provide without charge to each person,  including any
beneficial  owner, to whom this Prospectus is delivered,  on the written or oral
request  of any such  person,  a copy of any or all of the  foregoing  documents
incorporated   herein  by  reference   (other  than  certain  exhibits  to  such
documents).  Written requests should be directed to the Office of the Secretary,
Fidelity  Bancorp,  Inc., 1009 Perry Highway,  Pittsburgh,  Pennsylvania  15237.
Telephone requests may be directed to (412) 367- 3300.

                                       58

    
<PAGE>

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

No person has been authorized in connection
with the offering made hereby to give any  
information or to make any representation not
contained in this prospectus and, if given or                
made, such information or representation must
not be relied upon as having been authorized by
the company or the underwriter.  This                        [Logo]
prospectus does not constitute an offer to sell or
a solicitation of any offer to buy any of the              $10,000,000
securities offered  hereby to any person or by
anyone in any jurisdiction in which it is
unlawful to make such offer or solicitation.              FB CAPITAL TRUST
Neither the delivery of this prospectus nor any
sale made hereunder shall, under any
circumstances, create any implication that the     ^% Preferred Securities
information contained herein is correct as of    (Liquidation Amount $10 per
any date subsequent to the date hereof.                Preferred Security)
                                             guaranteed, as described herein, by

        TABLE OF CONTENTS
 
                                          PAGE        FIDELITY BANCORP, INC.
                                           ----

Summary....................................... 5
Selected Consolidated Financial Data..........10
Risk Factors..................................12
FB Capital Trust..............................19
Use of Proceeds...............................20          ----------
Capitalization................................21          PROSPECTUS
Accounting Treatment..........................22          ----------
Description of Preferred Securities...........22
Description of Junior Subordinated                      Ryan, Beck & Co.
  Debentures..................................37
Description of Guarantee......................47
Relationship Among the Preferred
  Securities, the Junior Subordinated
  Debentures and the Guarantee................49        ^          , 1997
Certain Federal Income Tax
  Consequences................................51
Certain ERISA Considerations..................55
Underwriting..................................55
Validity of Securities........................57
Experts.......................................57
Available Information.........................57
Incorporation of Certain Documents By
 Reference....................................58

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


    

<PAGE>


                 PART II: INFORMATION NOT REQUIRED IN PROSPECTUS

Item 14.       Other Expenses of Issuance and Distribution

*       Registration Fees....................................        $2,600
*       Legal Services (including Underwriter's counsel).....       175,000
*       Printing and Engraving...............................        25,000
*       Nasdaq Listing Fees..................................        10,600
*       Accounting Fees......................................        35,000
*       Trustee Fees and Expenses............................        20,000
*       Blue Sky Fees and Expenses...........................         5,000
*       Miscellaneous........................................         6,800
                                                                    -------
*       TOTAL................................................      $280,000
                                                                    =======

   
    

Item 16.       Exhibits:

               The exhibits filed as part of this Registration  Statement are as
follows:

   
               1.1    Form of Underwriting Agreement. 
               3.1    Articles of Incorporation of Fidelity Bancorp, Inc. **
               3.2    Bylaws of Fidelity Bancorp, Inc. **
               4.1    Form of Junior Subordinated Indenture.*
               4.2    Form of Junior Subordinated Debenture Certificate.*
               4.3    Form of Trust Agreement.*
               4.4    Form of Amended and Restated Trust Agreement.*
               4.5    Form of Preferred Security.*
               4.6    Form of Guarantee.*
               4.7    Certificate of Trust
               5.1    Opinion of Richards, Layton & Finger.
               5.2    Opinion of Malizia, Spidi, Sloane, & Fisch, P.C.
               8.1    Tax Opinion of Malizia, Spidi, Sloane, & Fisch, P.C.
              10.1    Employment Agreement with William L. Windisch. ***
              10.2    Employee Stock Ownership Plan, as amended. **
              10.3    Employee Stock Compensation Program.**
              23.1    Consent of KPMG Peat Marwick LLP.*
              23.2    Consent of Richards, Layton & Finger (included in 
                        Exhibit 5.1).
              23.3    Consent of Malizia, Spidi, Sloane & Fisch, P.C. 
                        (included in Exhibit 5.2).
              24.1    Power of Attorney*
              25.1    Statement of Eligibility  under  the Trust  Indenture  Act
                      of 1939, as amended, of Bankers Trust Company, as  trustee
                      under the Junior Subordinated Indenture,  the Amended  and
                      Restated  Trust  Agreement  and  the  Guarantee  Agreement
                      relating to FB Capital Trust. 

- -------------------
*       Previously filed 
**      Incorporated by reference to the registrant's Registration Statement on 
        Form S-4, file no. 33-55384.
***     Incorporated by reference to  registrant's  Annual Report on Form 10-KSB
        for the year ended  September  30,  1996 filed with the  Securities  and
        Exchange Commission on December 23, 1996.

    

<PAGE>

                                   SIGNATURES

   
        Pursuant  to  the  requirements  of the  Securities  Act  of  1933,  the
registrant certifies that it has reasonable grounds to believe that it meets all
of the requirements for filing on Form S-2 and has duly caused this registration
statement  to be  signed  on its  behalf  by  the  undersigned,  thereunto  duly
authorized, in Pittsburgh, Pennsylvania, as of April 18, 1997.


                             FIDELITY BANCORP, INC.

                     By:     /s/William L. Windisch
                             ---------------------------------------------------
                             William L. Windisch
                             President and Chief Executive Officer
                             (Duly Authorized Representative)

        Pursuant  to the  requirements  of the  Securities  Act  of  1933,  this
registration  statement  has been signed below by the  following  persons in the
capacities indicated as of April 18, 1997.



/s/William L. Windisch*                  /s/Richard G. Spencer*
- -------------------------------------    ---------------------------------------
William L. Windisch                      Richard G. Spencer
President and Chief Executive Officer    Vice President and Treasurer (Principal
(Principal Executive Officer)            Financial and Accounting Officer)
 
/s/John R. Gales*                        /s/Robert F. Kastelic*
- -------------------------------------    ---------------------------------------
John R. Gales                            Robert F. Kastelic
Director                                 Director

/s/Oliver D. Keefer*                     /s/Charles E. Nettrour*
- -------------------------------------    ---------------------------------------
Oliver D. Keefer                         Charles E. Nettrour
Director                                 Director

                                         /s/Joanne Ross Wilder*
                                         ---------------------------------------
                                         Joanne Ross Wilder
                                         Director


*  By /s/William L. Windisch
      -------------------------------
      William L. Windisch
      as Attorney-in-Fact
      for each of the persons
      indicated

    

<PAGE>



                                    SIGNATURE

   
            Pursuant  to the  requirements  of the  Securities  Act of 1933,  as
amended,  the Issuer Trust  certifies that it has reasonable  grounds to believe
that it meets all of the requirements for filing on Form S-2 and has duly caused
this  Registration  Statement  to be  signed on its  behalf by the  undersigned,
thereunto duly authorized, in Pittsburgh, Pennsylvania, as of April 18, 1997.
    

                                    FB CAPITAL TRUST

                                    By:  FIDELITY BANCORP, INC.
                                           as Depositor



                                    By:  /s/William L. Windisch
                                         ---------------------------------------
                                          William L. Windisch
                                          President and Chief Executive Officer



                                  Exhibit 1.1
<PAGE>

                                FB CAPITAL TRUST
                           (a Delaware business trust)

                         1,000,000 Preferred Securities

                  _____% Cumulative Trust Preferred Securities
                 (Liquidation Amount $10 per Preferred Security)

                             UNDERWRITING AGREEMENT
                             ----------------------

                                                              __________, 1997

Ryan, Beck & Co., Inc.
80 Main Street
West Orange, New Jersey 07052

Ladies and Gentlemen:

                  FB Capital Trust (the  "Trust"),  a statutory  business  trust
organized  under the  Business  Trust Act (the  "Delaware  Act") of the State of
Delaware  (Chapter  38,  Title 12, of the  Delaware  Business  Code,  12 Del. C.
Section 3801 et seq.), and Fidelity  Bancorp,  Inc., a Pennsylvania  corporation
(the "Company") as depositor of the Trust and as guarantor  (hereafter the Trust
and the Company are referred to collectively as the "Offerors"),  hereby confirm
their   agreement   (the   "Agreement")   with  Ryan  Beck  &  Co.,   Inc.  (the
"Underwriter"), with respect to the issue and sale by the Trust and the purchase
by the  Underwriter  in such  amounts  as are set  forth  in  Schedule  A hereto
opposite the name of the  Underwriter,  1,000,000 (the "Initial  Securities") of
the  Trust's  _____%  Cumulative  Trust  Preferred  Securities  (the  "Preferred
Securities").  The Trust and the Company  also  propose to issue and sell to the
Underwriter,  at the Underwriter's option, up to an additional 100,000 Preferred
Securities (the "Option  Securities")  as set forth herein.  The term "Preferred
Securities" as used herein,  unless indicated otherwise,  shall mean the Initial
Securities and the Option Securities.

                  The Preferred Securities and the Common Securities (as defined
herein) are to be issued  pursuant to the terms of an Amended and Restated Trust
Agreement  dated as of  ____________,  1997 (the "Trust  Agreement"),  among the
Company, as depositor, and, together with the Trust, the "Offerors," and Bankers
Trust Company ("Trust  Company"),  a New York 
<PAGE>

banking  corporation,  as property trustee ("Property  Trustee") and as Delaware
trustee ("Delaware Trustee") and William L. Windisch and Richard G. Spencer (the
"Administrators"  and  together  with  the  Property  Trustee  and the  Delaware
Trustee,  the  "Trustees")  and the  holders  from  time  to  time of  undivided
interests  in  the  assets  of the  Trust.  The  Preferred  Securities  will  be
guaranteed  by the  Company,  on a  subordinated  basis and  subject  to certain
limitations,  with  respect to  distributions  and  payments  upon  liquidation,
redemption or otherwise (the "Guarantee")  pursuant to the Preferred  Securities
Guarantee Agreement dated as of ____________,  1997 (the "Guarantee  Agreement")
between  the  Company  and the  Trust  Company,  as  guarantee  (the  "Guarantee
Trustee").  The assets of the Trust will consist of _____%  junior  subordinated
debentures due ____________,  2027 (the "Junior Subordinated Debentures") of the
Company which will be issued under the Indenture dated as of ____________,  1997
(the  "Indenture"),  between the Company and the Trust Company,  as trustee (the
"Indenture  Trustee").  Under  certain  circumstances,  the Junior  Subordinated
Debentures  will  be  distributable  to  the  holders  of  undivided  beneficial
interests in the assets of the Trust.  The entire  proceeds from the sale of the
Preferred  Securities will be combined with the entire proceeds from the sale by
the  Trust  to the  Company  of  the  Trust's  common  securities  (the  "Common
Securities"),  and will be used by the Trust to purchase an equivalent amount of
the Junior Subordinated Debentures.

                  The  initial   public   offering   price  for  the   Preferred
Securities,  the purchase price to be paid by the  Underwriter for the Preferred
Securities,  the commission per Preferred  Security to be paid by the Company to
the Underwriters and the rate of interest to be paid on the Preferred Securities
shall be agreed  upon by the  Company and the  Underwriter,  and such  agreement
shall be set forth in a separate written instrument substantially in the form of
Exhibit A hereto (the "Price Determination Agreement").  The Price Determination
Agreement  may take the form of an  exchange  of any  standard  form of  written
telecommunication between the Company and the Underwriter and shall specify such
applicable  information as is indicated in Exhibit A hereto. The offering of the
Preferred Securities will be governed by this Agreement,  as supplemented by the
Price  Determination  Agreement.  From and after the date of the  execution  and
delivery of the Price Determination Agreement, this Agreement shall be deemed to
incorporate,  and all references  herein to "this  Agreement" shall be deemed to
include, the Price Determination Agreement.

                  The Offerors have prepared and filed with the  Securities  and
Exchange  Commission  (the  "Commission")  a registration  statement on Form S-2
(File Nos.  333-_______  and 333- ______ -01) covering the  registration  of the
Preferred Securities, the Guarantee and the Junior Subordinated Debentures under
the Securities  Act of 1933, as amended (the "1933 Act"),  including the related
preliminary prospectus or prospectuses,  and, if such registration statement has
not become effective,  the Company will prepare and file, prior to the effective
date  of  such  registration   statement,  an  amendment  to  such  registration
statement,  including a final  prospectus.  Each prospectus used before the time
such  registration  statement  becomes effective is herein called a "preliminary
prospectus". Such registration statement, including the exhibits thereto and the
documents  incorporated  by  reference  therein  pursuant to Item 12 of Form S-2
under the 1933 Act, at the time it becomes  effective  and  including  documents
filed after such effective  time under the  Securities  Exchange Act of 1934, as
amended (the "1934 Act") is herein called the "Registration Statement",  and the
prospectus,  including the documents  incorporated by reference therein pursuant

                                       2

<PAGE>

to Item 12 of  Form  S-2  under  the  1933  Act,  included  in the  Registration
Statement  at the time it becomes  effective is herein  called the  "Prospectus"
except  that,  if any  revised  prospectus  provided to the  Underwriter  by the
Company for use in  connection  with the  offering of the  Preferred  Securities
differs from the prospectus  included in the Registration  Statement at the time
it becomes  effective  (whether or not such  prospectus  is required to be filed
pursuant to Rule  424(b)),  the term  "Prospectus"  shall refer to such  revised
prospectus  from and after the time it is first furnished to the Underwriter for
such use.

                  The Company understands that the Underwriter  proposes to make
a public  offering  of the  Preferred  Securities  (the  "Offering")  as soon as
possible after the Registration Statement becomes effective. The Underwriter may
assemble and manage a selling  group of  broker-dealers  that are members of the
National Association of Securities Dealers,  Inc. ("NASD") to participate in the
solicitation  of purchase orders for the Preferred  Securities  under a selected
dealer agreement, the form of which is set forth as Exhibit B to this Agreement.

                  Section 1.  Representations and Warranties.

                  (a) The Offerors  jointly and severally  represent and warrant
to and agree with each of the Underwriter that:

                  (i) The  Company  meets the  requirements  for use of Form S-2
         under  the 1933 Act and when the  Registration  Statement  on such form
         shall become  effective and at all times  subsequent  thereto up to the
         Closing Time  referred to below and with respect to Option  Securities,
         up to the Date of  Delivery  referred  to below,  (A) the  Registration
         Statement and any amendments and supplements thereto will comply in all
         material  respects with the  requirements of the 1933 Act and the rules
         and  regulations  of the  Commission  under the 1933 Act (the "1933 Act
         Regulations"); (B) neither the Registration Statement nor any amendment
         or  supplement  thereto will contain an 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  not  misleading;  and (C)
         neither the  Prospectus  nor any amendment or  supplement  thereto will
         include  an  untrue  statement  of a  material  fact or omit to state a
         material fact necessary in order to make the statements therein, in the
         light of the circumstances  under which they were made, not misleading,
         except  that  this  representation  and  warranty  does  not  apply  to
         statements or omissions  made in reliance  upon and in conformity  with
         information  furnished  in writing to the  Offerors by the  Underwriter
         expressly for use in the Registration  Statement or the Prospectus,  or
         any  information  contained  in any Form T-1 which is an exhibit to the
         Registration  Statement.  The  statements  contained  under the caption
         "Underwriting"  in  the  Prospectus  constitute  the  only  information
         furnished to the Offerors in writing by the  Underwriter  expressly for
         use in the Registration Statement or the Prospectus.

                  (ii) The documents incorporated by reference in the Prospectus
         pursuant  to Item 12 of Form S-2 under  the 1933 Act,  at the time they
         were filed with the Commission,  complied in all material respects with
         the  requirements of the 1934 Act, and the rules and regulations

                                       3
<PAGE>

         of the Commission  thereunder  (the "1934 Act  Regulations")  and, when
         read together and with the other information in the Prospectus,  at the
         time the  Registration  Statement  becomes  effective  and at all times
         subsequent  thereto up to the Closing Time,  will not contain an 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 not misleading, in each case after excluding any statement that
         does  not  constitute  a part  of  the  Registration  Statement  or the
         Prospectus pursuant to Rule 412 of the 1933 Act Regulations.

                  (iii)  KPMG  Peat  Marwick  LLP,  who are  reporting  upon the
         audited financial  statements  included or incorporated by reference in
         the  Registration  Statement,  are  independent  public  accountants as
         required by the 1933 Act and the 1933 Act Regulations.

                  (iv) This  Agreement  has been duly  authorized,  executed and
         delivered by the Offerors and,  when duly executed by the  Underwriter,
         will  constitute  the  valid  and  binding  agreement  of the  Offerors
         enforceable  against the Offerors in accordance with its terms,  except
         as  enforcement  thereof may be limited by bankruptcy,  insolvency,  or
         reorganization,  moratorium  or  other  similar  laws  relating  to  or
         affecting   creditors'   rights  generally  or  by  general   equitable
         principles.   The   Guarantee   Agreement,   the  Junior   Subordinated
         Debentures,  the Trust  Agreement and the Indenture have each been duly
         authorized and when validly  executed and delivered by the Company and,
         in the case of the Guarantee,  by the Guarantee Trustee, in the case of
         the Trust Agreement, by the Trustees, and in the case of the Indenture,
         by the Indenture  Trustee,  will  constitute  valid and legally binding
         obligations  of  the  Company  enforceable  in  accordance  with  their
         respective terms,  except as the enforcement  thereof may be limited by
         bankruptcy, insolvency, or reorganization,  moratorium or other similar
         laws relating to or affecting  creditors'  rights  generally or general
         equitable principles;  the Junior Subordinated  Debentures are entitled
         to the benefits of the  Indenture;  and the  Guarantee  Agreement,  the
         Junior Subordinated  Debentures,  the Trust Agreement and the Indenture
         conform  to the  descriptions  thereof  in the  Prospectus.  The  Trust
         Agreement,  the Guarantee  Agreement,  and the Indenture have been duly
         qualified under the Trust Indenture Act.

                  (v)  The  consolidated   financial  statements,   audited  and
         unaudited  (including the Notes  thereto),  included or incorporated by
         reference in the Registration Statement present fairly the consolidated
         financial  position of the Company and its subsidiaries as of the dates
         indicated and the consolidated  results of operations and cash flows of
         the  Company  and its  subsidiaries  for the  periods  specified.  Such
         financial  statements  have been prepared in conformity  with generally
         accepted accounting principles applied on a consistent basis throughout
         the periods involved, except as otherwise stated therein. The financial
         statement  schedules,  if any,  included in the Registration  Statement
         present  fairly the  information  required  to be stated  therein.  The
         selected  financial,  pro forma and  statistical  data  included in the
         Prospectus are accurate in all material respects and present fairly the
         information  shown therein and have been compiled on a basis consistent
         with that of the audited consolidated  financial statements included or
         incorporated by reference in the Registration Statement.

                                       4
<PAGE>

                  (vi) The  Company is a  corporation  duly  organized,  validly
         existing and in good  standing  under the laws of the  Commonwealth  of
         Pennsylvania with corporate power and authority under such laws to own,
         lease and operate its  properties and conduct its business as described
         in the Prospectus.  The Company is duly qualified to transact  business
         as a  foreign  corporation  and  is in  good  standing  in  each  other
         jurisdiction  in which  it owns or  leases  property  of a  nature,  or
         transacts  business  of a type,  that  would  make  such  qualification
         necessary, except to the extent that the failure to so qualify or be in
         good  standing  would  not  have  a  material  adverse  effect  on  the
         condition,  financial  or  otherwise,  or earnings,  business  affairs,
         assets or  business  prospects  of the  Company  and its  subsidiaries,
         considered as one enterprise.

                  (vii) The Company is duly  registered  under the Bank  Holding
         Company Act of 1956,  as amended;  each  subsidiary of the Company that
         conducts  business as a savings bank is duly authorized to conduct such
         business  in each  jurisdiction  in which such  business  is  currently
         conducted,  except to the extent that the  failure to be so  authorized
         would  not  have a  material  adverse  effect  on the  Company  and its
         subsidiaries, considered as one enterprise; and the deposit accounts of
         Fidelity   Savings  Bank  (the  "Bank")  are  insured  by  the  Savings
         Association Insurance Fund of the Federal Deposit Insurance Corporation
         ("FDIC"), up to the maximum allowable limits thereof. The Offerors have
         all such power, authority,  authorization,  approvals and orders as may
         be required to enter into this  Agreement,  to carry out the provisions
         and conditions hereof and to issue and sell the Preferred Securities.

                  (viii) The Bank is a Pennsylvania  chartered savings bank duly
         organized,  validly existing and in good standing under the laws of the
         Commonwealth of  Pennsylvania  with corporate power and authority under
         such laws to own,  lease and  operate  its  properties  and conduct its
         business;  the Bank is duly qualified to transact business as a foreign
         corporation and is in good standing in each other jurisdiction in which
         it owns or leases  property  of a nature,  or  transacts  business of a
         type,  that  would  make such  qualification  necessary,  except to the
         extent that the failure to so qualify or be in good standing  would not
         have a  material  adverse  effect  on the  Bank  and its  subsidiaries,
         considered as one enterprise.  All of the outstanding shares of capital
         stock of the Bank have been duly  authorized and validly issued and are
         fully paid and  non-assessable  and are owned by the Company  directly,
         free and clear of any pledge, lien, security interest,  charge,  claim,
         equity or encumbrance of any kind.

                  (ix)  Except  for  the Bank, the Company  does  not  have  any
         subsidiaries.

                  (x) The  Company had at the date  indicated a duly  authorized
         and outstanding capitalization as set forth in the Prospectus under the
         caption  "Capitalization";  the  capital  stock of the  Company and the
         Preferred   Securities   conform  in  all  material   respects  to  the
         description  thereof  contained  or  incorporated  by  reference in the
         Prospectus and such description conforms to the rights set forth in the
         instruments defining the same. Subsequent to such date, the Company has
         not issued and,  other than under the Company's 

                                       5
<PAGE>

         existing  option  plans  and  employee  stock  ownership  plan,  is not
         obligated to issue, any other shares of capital stock; without limiting
         the  generality  of the  foregoing  and except for  options to purchase
         _______  shares of Common Stock granted  pursuant to the Company's 1993
         Directors'  Stock Option Plan and except for options to purchase in the
         aggregate  __________  shares of Common Stock  granted  pursuant to the
         Company's  other  option plans there are no options,  warrants,  calls,
         employee  benefit or other plans,  preemptive  rights or commitments of
         any character  relating to the authorized but unissued capital stock or
         any  other  equity  security  of the  Company  or the  Bank,  except as
         disclosed in Note 10 to the  consolidated  financial  statements in the
         Prospectus. 

                  (xi) The  Preferred  Securities  have  been  duly and  validly
         authorized  by the  Trust  for  issuance  and  sale to the  Underwriter
         pursuant to this  Agreement  and,  when executed and  authenticated  in
         accordance  with the Terms of the Trust  Agreement and delivered by the
         Trust to the Underwriter  pursuant to this Agreement against payment of
         the  consideration  set forth herein,  will be validly issued and fully
         paid and  non-assessable.  The Trust Agreement has been duly authorized
         and, when executed by the proper officers of the Trust and delivered by
         the Trust,  will have been duly executed and delivered by the Trust and
         will constitute the valid and legally binding  instrument of the Trust,
         enforceable in accordance with its terms, except as enforcement thereof
         may be limited by  bankruptcy,  insolvency or other laws relating to or
         affecting  enforcement  of  creditors'  rights  generally or by general
         principles of equity (regardless of whether  enforcement is sought in a
         proceeding in equity or at law).  The Preferred  Securities  conform to
         the statements  relating  thereto  contained in the Prospectus and such
         description  conforms  to the  rights  set  forth  in  the  instruments
         defining  the  same;  the  holders  of the  Preferred  Securities  (the
         "Securityholders")  will be entitled to the same limitation of personal
         liability  extended to stockholders of private  corporations for profit
         organized  under the General  Corporation Law of the State of Delaware;
         and the  issuance  of the  Preferred  Securities  is not subject to the
         preemptive  or  other  similar  rights  of  any  securityholder  of the
         Company.

                  (xii)  The  Common  Securities  have  been  duly  and  validly
         authorized  by the Trust and upon  delivery by the Trust to the Company
         against payment  therefor as described in the Prospectus,  will be duly
         and  validly  issued  and  fully  paid  and  non-assessable   undivided
         beneficial interests in the assets of the Trust and will conform to the
         description  thereof  contained in the Prospectus;  the issuance of the
         Common Securities is not subject to preemptive or other similar rights;
         and at the  Closing  Time,  all of the  issued and  outstanding  Common
         Securities of the Trust will be directly  owned by the Company free and
         clear of any security interest,  mortgage,  pledge, lien,  encumbrance,
         claim or equity.

                  (xiii) The Trust has been duly created and is validly existing
         as a statutory  business  trust in good standing under the Delaware Act
         with the power and authority to own,  lease and operate its  properties
         and conduct its business as described in the Prospectus,  and the Trust
         has  conducted no business to date,  and it will conduct no business in
         the future that would be inconsistent with the description of the Trust
         set  forth in the  Prospectus;  the Trust 

                                       6
<PAGE>

         is not a party to or bound by any  agreement or  instrument  other than
         this Agreement,  the Trust Agreement and the agreements and instruments
         contemplated by the Trust Agreement or described in the Prospectus; the
         Trust has no liabilities or obligations other than those arising out of
         the transactions contemplated by this Agreement and the Trust Agreement
         and  described  in the  Prospectus;  and the Trust is not a party to or
         subject to any action, suit or proceeding of any nature.

                  (xiv) The issue and sale of the Preferred  Securities  and the
         Common Securities by the Trust, the compliance by the Trust with all of
         the  provisions  of  this   Agreement,   the  purchase  of  the  Junior
         Subordinated  Debentures  by the  Trust,  and the  consummation  of the
         transactions  herein contemplated will not conflict with or result in a
         breach of any of the terms or  provisions  of, or  constitute a default
         under, any indenture, loan agreement,  mortgage, deed of trust or other
         agreement or  instrument  to which the Trust is a party or by which the
         Trust is bound or to which any of the  property  or assets of the Trust
         is  subject,  nor will  such  action  result  in any  violation  of the
         provisions of the Trust Agreement or any statute or any order,  rule or
         regulation  of  any  court  or  governmental   agency  or  body  having
         jurisdiction  over the Trust or any of its properties;  and no consent,
         approval,   authorization,   order,   license,   certificate,   permit,
         registration  or  qualification  of or with  any  such  court  or other
         governmental agency or body is required to be obtained by the Trust for
         the  issue  and  sale  of  the  Preferred  Securities  and  the  Common
         Securities  by the  Trust,  the  purchase  of the  Junior  Subordinated
         Debentures  by the  Trust  or the  consummation  by  the  Trust  of the
         transactions  contemplated  by this Agreement and the Trust  Agreement,
         except  for  such  consents,   approvals,   authorizations,   licenses,
         certificates,  permits, registrations or qualifications as have already
         been  obtained,  or as may be required under  the 1933 Act or the  1933
         Act  Regulations  1934 Act or 1934 Act  Regulations,  state  securities
         laws or under the Trust Indenture Act of 1939, as amended ("TIA").

                  The  issuance by the Company of the  Guarantee  and the Junior
         Subordinated Debentures,  the compliance by the Company with all of the
         provisions of this Agreement,  the execution,  delivery and performance
         by  the  Company  of  the  Trust  Agreement,  the  Junior  Subordinated
         Debentures,   the  Guarantee  Agreement  and  the  Indenture,  and  the
         consummation of the transactions  herein and therein  contemplated will
         not  conflict  with or result in a breach  or  violation  of any of the
         terms or  provisions  of, or constitute a default  under,  any material
         indenture,  loan agreement,  mortgage, deed of trust, or other material
         agreement or instrument to which the Company is a party or by which the
         Company  is bound or to which  any of the  property  or  assets  of the
         Company is subject, nor will such action result in any violation of the
         provisions of the Articles of  Incorporation  or by-laws of the Company
         or any  statute  or any  order,  rule or  regulation  of any  court  or
         governmental agency or body having jurisdiction over the Company or any
         of its  properties;  and no consent,  approval,  authorization,  order,
         license, certificate,  permit, registration or qualification of or with
         any such court or other governmental agency or body is required for the
         issue of the  Guarantee and the Junior  Subordinated  Debentures or the
         consummation by the Company of the other  transactions  contemplated by
         this Agreement,  except for such consents,  approvals,  authorizations,
         licenses,  certificates,  permits,  registrations or 

                                       7
<PAGE>

         qualifications  as have already been  obtained,  or as may be  required
         under the 1993 Act  or  the 1993 Act Regulations,  1934 Act or 1934 Act
         Regulations,  state securities laws or under the TIA.

                  (xv) The Trust is not, and after giving effect to the offering
         and  sale of the  Preferred  Securities  will  not be,  an  "investment
         company," or an entity "controlled" by an "investment company," as such
         terms are defined in the  Investment  Company  Act of 1940,  as amended
         (the "Investment Company Act").

                  (xvi) All of the  outstanding  shares of capital  stock of the
         Company have been duly authorized and validly issued and are fully paid
         and non-assessable, and none of the outstanding shares of capital stock
         was issued in violation of the preemptive  rights of any stockholder of
         the Company or, except as disclosed in writing to the Underwriter,  was
         offered or sold in violation of the 1933 Act.

                  (xvii) Since the respective  dates as of which  information is
         given in the  Registration  Statement  and the  Prospectus,  except  as
         otherwise  stated therein,  there has not been (A) any material adverse
         change in the condition  (financial or otherwise),  earnings,  business
         affairs,   assets  or  business   prospects  of  the  Company  and  its
         subsidiaries,  considered as one enterprise,  whether or not arising in
         the ordinary course of business,  (B) any  transaction  entered into by
         the Company or any  subsidiary,  other than in the  ordinary  course of
         business,  that  is  material  to the  Company  and  its  subsidiaries,
         considered as one  enterprise,  or (C) any dividend or  distribution of
         any kind  declared,  paid or made by the Company on its capital  stock,
         excluding  the regular $ per share  quarterly  dividend  paid on Common
         Stock.  Neither the Company nor the Bank has any material  liability of
         any  nature,  contingent  or  otherwise,  except  as set  forth  in the
         Prospectus.

                  (xviii)  Neither the Company nor the Bank is in  violation  of
         any  provision  of  its  charter  or  by-laws  or  in  default  in  the
         performance  or observance of any  obligation,  agreement,  covenant or
         condition  contained  in  any  contract,   indenture,   mortgage,  loan
         agreement,  note, lease or other agreement or instrument to which it is
         a party or by which it may be bound or to which  any of its  properties
         may be subject, except for such defaults that would not have a material
         adverse  effect on the condition  (financial or  otherwise),  earnings,
         business affairs,  assets or business  prospects of the Company and its
         subsidiaries, considered as one enterprise.

                  (xix)  Except  as  disclosed  in the  Prospectus,  there is no
         action,  suit or proceeding  before or by any government,  governmental
         instrumentality or court,  domestic or foreign,  now pending or, to the
         knowledge  of the Company,  threatened  against the Company or the Bank
         that is  required  to be  disclosed  in the  Prospectus  or that  could
         reasonably be expected to result in any material  adverse change in the
         condition (financial or otherwise),  earnings, business affairs, assets
         or business  prospects of the Company and its subsidiaries,  considered
         as

                                       8
<PAGE>

         one  enterprise,  or  that  could  reasonably be expected to materially
         and  adversely  affect the  properties or assets of the Company and its
         subsidiaries, considered as one enterprise, or that could reasonably be
         expected to materially  and adversely  affect the  consummation  of the
         transactions  contemplated  in this  Agreement;  all  pending  legal or
         governmental  proceedings  to which the  Company or the Bank is a party
         that are not described in the Prospectus,  including  ordinary  routine
         litigation  incidental to its business,  if decided in a manner adverse
         to the  Company,  would  not  have a  material  adverse  effect  on the
         condition  (financial  or  otherwise),  earnings,  business  affairs or
         business  prospects of the Company and its subsidiaries,  considered as
         one enterprise.

                  (xx)  There  are  no  material  contracts  or  documents  of a
         character required to be described in the Registration Statement or the
         Prospectus  or to be filed as  exhibits to the  Registration  Statement
         that are not described and filed as required.

                  (xxi) The  Company  and the Bank each has good and  marketable
         title to all properties and assets described in the Prospectus as owned
         by  it,  free  and  clear  of  all  liens,  charges,   encumbrances  or
         restrictions, except such as (A) are described in the Prospectus or (B)
         are neither  material in amount nor materially  significant in relation
         to the business of the Company and its subsidiaries,  considered as one
         enterprise; all of the leases and subleases material to the business of
         the Company and its  subsidiaries,  considered as one  enterprise,  and
         under which the Company or the Bank holds  properties  described in the
         Prospectus,  are in full force and effect,  and neither the Company nor
         the Bank has any notice of any material claim that has been asserted by
         anyone  adverse to the  rights of the  Company or the Bank under any of
         the leases or subleases  mentioned  above,  or affecting or questioning
         the  rights of such  corporation  to the  continued  possession  of the
         leased or subleased premises under any such lease or sublease.

                  (xxii) Each of the Company and the Bank owns, possesses or has
         obtained all material  governmental  licenses,  permits,  certificates,
         consents,  orders,  approvals and other authorizations necessary to own
         or lease,  as the case may be, and to  operate  its  properties  and to
         carry on its business as presently  conducted,  and neither the Company
         nor the Bank has received any notice of any  restriction  upon,  or any
         notice of proceedings  relating to revocation or  modification  of, any
         such licenses,  permits,  certificates,  consents, orders, approvals or
         authorizations.

                  (xxiii)  Except  as  disclosed  in the  Prospectus,  no  labor
         problem  exists with the employees of the Company or with  employees of
         the Bank or to the best  knowledge  of the  Company,  is imminent  that
         could  materially  adversely  affect the Company and its  subsidiaries,
         considered  as one  enterprise,  and the  Company  is not  aware of any
         existing or imminent  labor  disturbance by the employees of any of its
         or the Bank's principal suppliers,  contractors or customers that could
         reasonably  be expected to  materially  adversely  affect the condition
         (financial  or  otherwise),  earnings,  business  affairs  or  business
         prospects  of the  Company  and  its  subsidiaries,  considered  as one
         enterprise.

                                       9
<PAGE>

                  (xxiv) There are no persons with registration or other similar
         rights to have any securities of the Company registered pursuant to the
         Registration Statement or otherwise registered by the Company under the
         1933 Act.

                  (xxv) Except as disclosed in the  Prospectus,  the Company and
         the  Bank  own  or  possess  all  patents,  patent  rights,   licenses,
         inventions,  copyrights,  know-how  (including  trade  secrets or other
         unpatented and/or unpatentable  proprietary or confidential information
         systems  or  procedures),   trademarks,   servicemarks  and  tradenames
         (collectively,  "patent and proprietary  rights") currently employed by
         them in connection  with the business now operated by them except where
         the failure to so own,  possess or acquire such patent and  proprietary
         rights  would not have a  material  adverse  effect  on the  condition,
         financial or otherwise,  or the earnings,  business affairs,  assets or
         business  prospects of the Company and its  subsidiaries  considered as
         one  enterprise,  and neither the Company nor the Bank has received any
         notice nor is otherwise  aware of any  infringement of or conflict with
         asserted  rights of others  with  respect to any patent or  proprietary
         rights,  and which  infringement  or  conflict  (if the  subject of any
         unfavorable decision, rule and refinement,  singly or in the aggregate)
         could  reasonably be expected to result in any material  adverse change
         in the condition,  financial or otherwise, or in the earnings, business
         affairs,   assets  or  business   prospects  of  the  Company  and  its
         subsidiaries considered as one enterprise.

                  (xxvi) The Company  and each  subsidiary  of the Company  have
         filed  all  Federal,  state and local  income,  franchise  or other tax
         returns required to be filed and have made timely payments of all taxes
         due and payable in respect of such  returns and no material  deficiency
         has been asserted with respect thereto by any taxing authority.

                  (xxvii)   The  Company  has  filed  with  NASD  all  documents
         and notices required  by NASD of companies that have issued  securities
         that  are  traded  in  the  over-the-counter  market and quotations for
         which are reported by the Nasdaq National  Market of the  Nasdaq  Stock
         Market,  Inc.  ("Nasdaq  Stock Market").

                  (xxviii)  Neither the Trust nor the Company or any  Subsidiary
         has taken or will take, directly or indirectly,  any action designed to
         cause or result in, or which has constituted or which might  reasonably
         be expected to constitute, the stabilization or manipulation, under the
         Exchange Act or otherwise, of the price of the Preferred Securities.

                  (xxix)  Neither  the  Company  nor the Bank is or has been (by
         virtue of any action,  omission to act, contract to which it is a party
         or  by  which  it is  bound,  or  any  occurrence  or  state  of  facts
         whatsoever) in violation of any applicable Federal,  state,  municipal,
         or local statutes,  laws, ordinances,  rules, regulations and/or orders
         issued  pursuant  to  foreign,  federal,  state,  municipal,  or  local
         statutes,  laws,  ordinances,  rules, or regulations  (including  those
         relating   to  any  aspect  of   banking,   bank   holding   companies,
         environmental  protection,  occupational  safety and health,  and equal
         employment  practices)  heretofore or currently in effect,  except such
         violation  that has been fully cured or satisfied  without  recourse or
         that is not reasonably likely to have a Material Adverse Effect.

                                       10
<PAGE>

                  (xxx)  The  Company  and  the  Bank  have  no   agreement   or
         understanding  with any entity concerning the future acquisition by the
         Company or the Bank of a  controlling  interest  in any entity  that is
         required by the 1933 Act or the 1933 Act Regulations to be disclosed by
         the Company that is not  disclosed in the  Prospectus;  the Company and
         the Bank have no agreement or understanding  with any entity concerning
         the future acquisition of a controlling  interest in the Company or the
         Bank by any  entity  that is  required  by the 1933 Act or the 1933 Act
         Regulations to be disclosed by the Company that is not disclosed in the
         Prospectus.

                  (b) Any  certificate  signed by any authorized  officer of the
Company or the Bank and  delivered  to the  Underwriter  or to  counsel  for the
Underwriter  pursuant to this  Agreement  shall be deemed a  representation  and
warranty by the Company to the Underwriter as to the matters covered thereby.

                  Section 2.  Sale and Delivery to the Underwriter; Closing.

                  (a) On the basis of the  representations and warranties herein
contained,  and subject to the terms and conditions  herein set forth, the Trust
agrees to sell to the Underwriter,  and the Underwriter  agrees to purchase from
the Trust 1,000,000 Initial Securities at the purchase price and terms set forth
herein and in the Price Determination Agreement.

                  In  addition,   on  the  basis  of  the   representations  and
warranties  herein contained and subject to the terms and conditions  herein set
forth, the Trust hereby grants an option to the Underwriter to purchase up to an
additional  100,000 Preferred  Securities in accordance with the terms set forth
herein and in the Price Determination  Agreement. The option hereby granted will
expire at 5:00 p.m. on the 30th day after the date the Registration Statement is
declared  effective by the  Commission (or at 5:00 p.m. on the next business day
if such 30th day is not a business  day) and may be  exercised,  on one occasion
only,  solely for the purpose of covering  over-allotments  which may be made in
connection  with the offering and  distribution  of the Initial  Securities upon
notice by you to the Company setting forth the number of Option Securities as to
which the  Underwriter are exercising the option and the time, date and place of
payment and delivery for the Option  Securities.  Such time and date of delivery
(the "Option Closing Date") shall be determined by the Underwriter but shall not
be later than five full business days after the exercise of said option,  nor in
any event prior to Closing Time, as  hereinafter  defined,  nor earlier than the
second  business  day after the date on which the notice of the  exercise of the
option shall have been given.

                  (b)  Payment  of the  purchase  price  for,  and  delivery  of
certificates for, the Initial Securities shall be made at the offices of Pitney,
Hardin,  Kipp & Szuch,  or at such  other  place as shall be agreed  upon by the
Company and the  Underwriter,  at 9:30 a.m. on the third full business day after
the effective date of the Registration Statement, or at such other time not more
than seven full business days  thereafter as you and the Company shall determine
(such date and time of payment and  delivery  being  herein  called the "Closing
Time").  In addition,  in the event that any or all of the Option Securities are
purchased by the Underwriter, payment of the purchase price for, and delivery of
certificates  for, such Option  Securities shall be made at the  above-mentioned
office

                                       11
<PAGE>

of Pitney,  Hardin, Kipp & Szuch, or at such other place as shall be agreed upon
by the Company and the  Underwriter,  on the Option Closing Date as specified in
the  notice  from  the  Underwriter  to the  Company.  Payment  for the  Initial
Securities  and the Option  Securities,  if any, shall be made to the Company by
wire  transfer  of  immediately   available  funds,   against  delivery  to  the
Underwriter  for the account of the  Underwriter  of Preferred  Securities to be
purchased by it. The purchase  price may be paid by a single wire  transfer from
the Underwriter from which the Underwriter deducts the Commissions and fees owed
to the  Underwriter,  which shall be deemed to be the equivalent of simultaneous
wire transfers from the various parties due hereunder.

                  (c) The Initial  Securities shall be issued in the form of one
or  more  fully  registered  global  securities  (the  "Global  Securities")  in
book-entry form in such  denominations and registered in the name of the nominee
of The Depository  Trust Company (the "DTC") or in such names as the Underwriter
may request in writing at least two business days before the Closing Date or the
Option Closing Date, as the case may be. The Global Securities  representing the
Initial  Securities  or the  Option  Securities  to be  purchased  will  be made
available in New York City for examination by the Underwriter and counsel to the
Underwriter  not later than 10:00 A.M. on the  business day prior to the Closing
Time or the Option Closing Date, as the case may be.

                  Section 3.  Certain  Covenants  of the  Offerors.  Each of the
Offerors covenants jointly and severally with the Underwriter as follows:

                  (a) The  Offerors  will use their  best  efforts  to cause the
Registration  Statement  to become  effective  and will  notify the  Underwriter
immediately,  and  confirm  the  notice in  writing,  (i) when the  Registration
Statement, or any post-effective amendment to the Registration Statement,  shall
have  become  effective,  or any  supplement  to the  Prospectus  or any amended
Prospectus  shall have been filed,  (ii) of the receipt of any comments from the
Commission  (iii) of any  request of the  Commission  to amend the  Registration
Statement or amend or supplement the  Prospectus or for  additional  information
and (iv) of the  issuance by the  Commission  of any stop order  suspending  the
effectiveness  of the  Registration  Statement  or of any  order  preventing  or
suspending the use of any  preliminary  prospectus,  or of the suspension of the
qualification of the Preferred Securities or capital stock, for offering or sale
in any jurisdiction, or of the institution or threatening of any proceedings for
any of such purposes.  The Offerors will use every reasonable  effort to prevent
the  issuance of any such stop order or of any order  preventing  or  suspending
such use and, if any such order is issued,  to obtain the lifting thereof at the
earliest possible moment.

                  (b) The  Offerors  will  not at any  time  file  or  make  any
amendment to the Registration  Statement,  or any amendment or supplement if the
Offerors  have  elected to rely upon Rule  430A,  to the  Prospectus  (including
documents  incorporated  by reference into such prospectus or to the Prospectus)
of which  the  Underwriter  shall  not have  previously  been  advised  and have
previously been furnished a copy, or to which the Underwriter or counsel for the
Underwriter shall reasonably object.

                  (c) The Offerors have furnished or will furnish to you as many
signed and conformed  copies of the  Registration  Statement as originally filed
and of each amendment  thereto,

                                       12
<PAGE>

whether  filed before or after the  Registration  Statement  becomes  effective,
copies of all  exhibits  and  documents  filed  therewith  (including  documents
incorporated  by reference into the  Prospectus  pursuant to Item 12 of Form S-2
under the 1933  Act) and  signed  copies of all  consents  and  certificates  of
experts as you may reasonably request.

                  (d) The Offerors  will deliver or cause to be delivered to the
Underwriter,  without charge,  from time to time until the effective date of the
Registration  Statement,  as many copies of each  preliminary  prospectus as the
Underwriter may reasonably  request,  and the Offerors hereby consent to the use
of such copies for purposes permitted by the 1933 Act. The Offerors will deliver
or cause to be  delivered to the  Underwriter,  without  charge,  as soon as the
Registration  Statement  shall have become  effective  (or, if the Offerors have
elected  to rely  upon  Rule  430A,  as  soon as  practicable  after  the  Price
Determination  Agreement has been executed and delivered)  and  thereafter  from
time to time as requested  during the period when the  Prospectus is required to
be delivered  under the 1933 Act,  such number of copies of the  Prospectus  (as
supplemented or amended) as the Underwriter may reasonably request.

                  (e) The Company  will  comply to the best of its ability  with
the 1933 Act and the  1933  Act  Regulations,  and the 1934 Act and the 1934 Act
Regulations, so as to permit the completion of the distribution of the Preferred
Securities as contemplated  in this Agreement and in the Prospectus.  If, at any
time when a prospectus is required by the 1933 Act to be delivered in connection
with sales of the Preferred Securities, any event shall occur or condition exist
as a result of which it is necessary,  in the reasonable  opinion of counsel for
the Underwriter or counsel for the Offerors, to amend the Registration Statement
or amend or  supplement  the  Prospectus in order that the  Prospectus  will not
include an untrue  statement of a material fact or omit to state a material fact
necessary in order to make the statements therein not misleading in the light of
the circumstances existing at the time it is delivered to a purchaser,  or if it
shall be necessary,  in the  reasonable  opinion of either such counsel,  at any
such  time to amend  the  Registration  Statement  or amend  or  supplement  the
Prospectus in order to comply with the  requirements of the 1933 Act or the 1933
Act Regulations, the Company will promptly prepare and file with the Commission,
subject to Section  3(b),  such  amendment or  supplement as may be necessary to
correct such untrue statement or omission or to make the Registration  Statement
or the Prospectus comply with such requirements.

                  (f) The Offerors will use their best efforts,  in  cooperation
with the  Underwriter,  to  qualify  the  Preferred  Securities  and the  Junior
Subordinated  Debentures,  for offering and sale under the applicable securities
laws of such states and other jurisdictions as the Underwriter may designate and
to maintain such qualifications in effect for a period of not less than one year
from the effective date of the Registration Statement;  provided,  however, that
the Company  shall not be  obligated  to file any general  consent to service of
process or to qualify as a foreign  corporation  or as a dealer in securities in
any  jurisdiction  in which  it is not so  qualified  or to  subject  itself  to
taxation  in respect of doing  business in any  jurisdiction  in which it is not
otherwise so subject.  The Company will file such  statements and reports as may
be required by the laws of each  jurisdiction in which the Preferred  Securities
have been qualified as above provided.

                                       13
<PAGE>

                  (g) The  Company  will make  generally  available  (within the
meaning  of  Rule  158)  to  its   securityholders,   the  Underwriter  and  the
Securityholders  as soon as  practicable,  but not later  than 90 days after the
close of the period covered  thereby,  an earnings  statement of the Company and
its  subsidiary  (in form  complying with the provisions of Rule 158 of the 1933
Act  Regulations)  covering a period of at least 12 months  beginning  after the
effective date of the Registration Statement but not later than the first day of
the Company's fiscal quarter next following such effective date.

                  (h) The Trust  shall apply the  proceeds  from its sale of the
Preferred Securities, combined with the entire proceeds from the issuance by the
Trust to the Company of the Trust's Common Securities, to purchase an equivalent
amount of Junior Subordinated Debentures.  The Company and the Bank will use the
net  proceeds  received  by  them  from  the  sale  of the  Junior  Subordinated
Debentures in the manner  specified in the Prospectus  under the caption "Use of
Proceeds".

                  (i) The  Offerors,  during the period when the  Prospectus  is
required to be delivered  under the 1933 Act,  will file  promptly all documents
required  to be filed with the  Commission  pursuant  to Section 13 or 14 of the
1934 Act subsequent to the time the Registration Statement becomes effective.

                  (j) For a period of five years  after the  Closing  Time,  the
Company will furnish to the Underwriter, copies of all annual reports, quarterly
reports and current  reports filed with the  Commission on Forms 10-K,  10-Q and
8-K, or such other similar forms as may be  designated  by the  Commission,  and
such other documents,  reports,  Proxy  Statements,  and information as shall be
furnished by the Company to its stockholders generally.

                  (k) The  Offerors  will file with the Nasdaq  Stock Market all
documents and notices required by the Nasdaq Stock Market of companies that have
issued securities that are traded in the over-the-counter  market and quotations
for which are reported by the Nasdaq Stock Market.

                  (l) The  Company  shall  pay for the  legal  fees and  related
filing fees to its counsel to prepare one or more "blue sky"  surveys  (each,  a
"Blue Sky Survey")  for use in  connection  with the  offering of the  Preferred
Securities as  contemplated by the Prospectus and a copy of such Blue Sky Survey
or surveys shall be delivered to each of the Company and the Underwriter.

                  (m)  If,  at  the  time  the  Registration  Statement  becomes
effective,  any information  shall have been omitted  therefrom in reliance upon
Rule 430A of the 1933 Act Regulations,  then the Offerors will prepare, and file
or transmit for filing with the Commission in accordance with such Rule 430A and
Rule 424(b), copies of an amended Prospectus, or, if required by such Rule 430A,
a post-effective  amendment to the Registration  Statement (including an amended
Prospectus), containing all information so omitted.

                                       14
<PAGE>

                  (n)  The  Company  will,  at its  expense,  subsequent  to the
issuance of the  Preferred  Securities,  prepare and  distribute  to each of the
Underwriter and counsel to the  Underwriter,  a hard-bound copy of the documents
used in connection with the issuance of the Preferred Securities.

                  (o) The Offerors will not, prior to the Option Closing Date or
thirty (30) days after the date of this Agreement, whichever occurs first, incur
any material  liability or obligation,  direct or contingent,  or enter into any
material  transaction,  other than in the ordinary  course of  business,  or any
transaction  with a related  party  which is  required  to be  disclosed  in the
Prospectus  pursuant to Item 404 of  Regulation  S-K under the  Securities  Act,
except as contemplated by the Prospectus.

                  (p)  During a period of  forty-five  days from the date of the
Prospectus,  neither the Trust nor the Company  will,  without the prior written
consent of the Underwriter,  directly or indirectly, offer, sell, offer to sell,
or otherwise dispose of any Preferred Securities, any other beneficial interests
in the assets of the Trust, or any preferred  securities or other  securities of
the  Trust or the  Company  which are  substantially  similar  to the  Preferred
Securities,  including any guarantee of such securities.  The foregoing sentence
shall not apply to any of the Preferred Securities to be sold hereunder.

                  Section 4.  Payment of Expenses and Advisory Fee.

                  (a) The  Company  will  pay and bear all  costs  and  expenses
incident  to the  performance  of its and the  Trust's  obligations  under  this
Agreement,   including  (a)  the   preparation,   printing  and  filing  of  the
Registration  Statement  (including  financial  statements  and  exhibits),   as
originally filed and as amended, the preliminary prospectuses and the Prospectus
and any amendments or  supplements  thereto,  and the cost of furnishing  copies
thereof to the Underwriter,  (b) the  preparation,  printing and distribution of
this  Agreement,  the  Preferred  Securities  and the Blue Sky  Survey,  (c) the
issuance and delivery of the Preferred Securities to the Underwriter,  including
any transfer  taxes  payable upon the sale of the  Preferred  Securities  to the
Underwriter,  (d) the  fees  and  disbursements  of the  Company's  counsel  and
accountants,  (e) NASD filing  fees,  (f) fees and  disbursements  of counsel in
connection  with the Blue Sky Survey,  (g) the  qualification  of the  Preferred
Securities under the applicable  securities laws in accordance with Section 3(f)
and any filing fee for review of the offering with the NASD,  (h) the legal fees
and expenses of the Underwriter's  counsel (such counsel's fees shall not exceed
$50,000   (exclusive   of   out-of-pocket   expenses  of  counsel)  and  general
out-of-pocket  expenses of the Underwriter  not to exceed $15,000,  (i) the fees
and expenses of the Indenture  Trustee,  including the fees and disbursements of
counsel for the  Indenture  Trustee,  in  connection  with the Indenture and the
Junior  Subordinated  Debentures;  (j) the fees  and  expenses  of the  Property
Trustee and Delaware  Trustee,  including the fees and  disbursements of counsel
for the Property Trustee and the Delaware Trustee,  in connection with the Trust
Agreement and the Certificate of Trust,  and (k) all other costs incident to the
performance of the Offerors' obligations hereunder.

                                       15
<PAGE>

                  (b) In  addition  to the  commissions  due to the  Underwriter
under the Price Determination  Agreement, at the Closing Time (and at the Option
Closing Date with respect to the Option  Securities) and  simultaneous  with the
payment of the purchase price, the Company shall pay the Underwriter an advisory
fee equal to 1% of the gross proceeds of the Offering.

                  If (i) the Closing  Time does not occur on or before  December
31, 1997,  (ii) the Company  abandons or terminates the Offering,  or (iii) this
Agreement is terminated by the  Underwriter in accordance with the provisions of
Section 5 or 11(a),  the Company shall  reimburse the  Underwriter for all their
reasonable out-of-pocket expenses, as set forth in this Section 4, including the
reasonable fees and disbursements of counsel for the Underwriter.

                  Section  5.  Conditions  of  Underwriter'   Obligations.   The
obligations of the Underwriter to purchase and pay for the Preferred  Securities
that they have  respectively  agreed to purchase  pursuant to this Agreement are
subject to the accuracy of the  representations  and  warranties of the Offerors
contained  herein or in certificates of the officers or trustees of the Offerors
or  any  subsidiary   delivered  pursuant  to  the  provisions  hereof,  to  the
performance by the Offerors of their obligations  hereunder and to the following
further conditions:

                  (a) The Registration Statement shall have become effective not
later than 5:30 P.M. on the date of this  Agreement or, with your consent,  at a
later time and date not later, however, than 5:30 P.M. on the first business day
following  the date  hereof,  or at such later time or on such later date as you
may agree to in  writing;  at the  Closing  Time no stop  order  suspending  the
effectiveness  of the  Registration  Statement  shall have been issued under the
1933 Act and no proceedings for that purpose shall have been instituted or shall
be pending or, to the  Underwriter'  knowledge or the  knowledge of the Offerors
shall be  contemplated  by the  Commission,  and any  request on the part of the
Commission  for  additional  information  shall have been  complied  with to the
satisfaction  of counsel for the  Underwriter.  If the Offerors  have elected to
rely upon Rule 430A, a prospectus  containing  the Rule 430A  Information  shall
have been  filed  with the  Commission  in  accordance  with Rule  424(b)  (or a
post-effective  amendment  providing such information  shall have been filed and
declared effective in accordance with the requirements of Rule 43OA).

                  (b)      At the Closing Time, you shall have received:

                  (i) The  favorable  opinion,  dated  as of  Closing  Time,  of
         Malizia,  Spidi, Sloane & Fisch, P.C., counsel for the Company, in form
         and substance  reasonably  satisfactory to counsel for the Underwriter,
         substantially in the form set forth in Exhibit C.

                  (ii) The  favorable  opinion,  dated as of  Closing  Time,  of
         Richards,  Layton & Finger,  special Delaware counsel for the Offerors,
         in form and  substance  satisfactory  to counsel  for the  Underwriter,
         substantially in the form set forth in Exhibit D.

                  (iii) The  favorable  opinion,  dated as of Closing  Time,  of
         Seward  &  Kissel,  counsel  for the  Indenture  Trustee,  in form  and
         substance satisfactory to counsel for the Underwriter, substantially in
         the form set forth in Exhibit E.

                                       16
<PAGE>

                  (iv) The  favorable  opinion,  dated as of  Closing  Time,  of
         Pitney, Hardin, Kipp & Szuch, counsel for the Underwriter,  in form and
         substance satisfactory to the Underwriter.

                  (v) The  favorable  opinion,  dated  as of  Closing  Time,  of
         Malizia,  Spidi,  Sloane & Fisch,  P.C.,  special  tax  counsel for the
         Offerors, in form and substance satisfactory to the Underwriter.

                  In giving  such  opinion,  such  counsel  may rely,  as to all
matters governed by the laws of jurisdictions  other than the federal law of the
United States, upon opinions of other counsel, who shall be counsel satisfactory
to counsel for the Underwriter  (the Underwriter  agrees and  acknowledges  that
Maluzi,  Spidi, Sloane & Fisch, P.C. and Pitney,  Hardin, Kipp & Szuch will rely
on the opinion of Richards,  Layton & Finger with respect to matters of Delaware
law), in which case the opinion  shall state that counsel  believes that you and
your counsel are entitled to so rely. Such counsel may also state that,  insofar
as such opinion involves factual matters,  they have relied,  to the extent they
deem proper,  upon  certificates  of officers of the  Company,  the Bank and the
Trust and certificates of public officials.

                  (c) At the Closing Time and again at the Option  Closing Date,
(i) the Registration  Statement and the Prospectus,  as they may then be amended
or  supplemented,  shall contain all  statements  that are required to be stated
therein  under  the 1933 Act and the 1933 Act  Regulations  and in all  material
respects  shall  conform  to the  requirements  of the 1933 Act and the 1933 Act
Regulations, the Offerors shall have complied in all material respects with Rule
430A (if they shall have elected to rely  thereon) and neither the  Registration
Statement nor the Prospectus, as they may then be amended or supplemented, shall
contain an 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 not
misleading,  (ii) there shall not have been,  since the  respective  dates as of
which information is given in the Registration  Statement,  any material adverse
change in the condition  (financial or otherwise),  earnings,  business affairs,
assets or business prospects of the Company and its subsidiaries,  considered as
one enterprise, whether or not arising in the ordinary course of business, (iii)
no action,  suit or  proceeding  at law or in equity shall be pending or, to the
knowledge of the Offerors,  threatened  against the Company or any subsidiary or
the Trust that would be required to be set forth in the Prospectus other than as
set forth  therein and no  proceedings  shall be pending or, to the knowledge of
the Offerors, threatened against the Offerors or any subsidiary before or by any
federal,  state or other commission,  board or administrative  agency wherein an
unfavorable  decision,  ruling  or  finding  could  reasonably  be  expected  to
materially  adversely affect the condition  (financial or otherwise),  earnings,
business  affairs,   assets  or  business  prospects  of  the  Company  and  its
subsidiaries,  considered  as one  enterprise,  other  than as set  forth in the
Prospectus,  (iv) each of the Offerors  shall have complied with all  agreements
and  satisfied  all  conditions  on its part to be  performed or satisfied at or
prior to the Closing Time, (v) the other  representations  and warranties of the
Offerors set forth in Section l(a) shall be accurate in all material respects as
though  expressly  made at and as of the  Closing  Time,  and (vi) no stop order
suspending  the  effectiveness  of the  Registration  Statement  shall have been
issued  and no  proceeding  for  that  purpose  been  initiated  or to the  best
knowledge of the Offerors threatened by the Commission. At the Closing Time, the

                                       17

<PAGE>

Underwriter  shall have received a certificate of the Chairman or the President,
and the Chief Financial Officer or Controller,  of the Company,  dated as of the
Closing Time, to such effect.

                  (d) At  the  time  that  this  Agreement  is  executed  by the
Company, you shall have received from KPMG Peat Marwick LLP a letter or letters,
dated such date, in form and substance satisfactory to you, confirming that they
are independent  certified  public  accountants with respect to the Company (and
BNAB, as  applicable)  within the meaning of the 1933 Act and the published 1933
Act Regulations, and stating in effect that:

                  With respect to the Company:

                  (i) in their opinion, the consolidated financial statements as
         of September 30, 1996 and 1995,  and for each of the years in the three
         year  period  ended  September  30,  1996  and  the  related  financial
         statement  schedules,  if any, included or incorporated by reference in
         the  Registration  Statement  and the  Prospectus  and covered by their
         opinions  included  therein comply as to form in all material  respects
         with the  applicable  accounting  requirements  of the 1933 Act and the
         published 1933 Act Regulations;

                  (ii) on the basis of a reading of the minutes of all  meetings
         of the  stockholders  of the  Company  and the  Bank,  of the  Board of
         Directors  of the Company  and the Bank and of the Audit and  Executive
         Committees  of the Board of Directors of the Bank since  September  30,
         1996,   inquiries   of  certain   officials  of  the  Company  and  its
         subsidiaries responsible for financial and accounting matters, and such
         other  inquiries  and  procedures  as may be  specified in such letter,
         nothing came to their attention that caused them to believe that:

                           (A) at a  specified  date not more  than  three  days
                  prior to the date of this Agreement, there was any increase in
                  notes or subordinated  debentures  payable,  advances from the
                  Federal Home Loan Bank,  real estate  owned,  or allowance for
                  loan losses of the Company and its  consolidated  subsidiaries
                  or  any   decrease  in  total   assets,   total   deposits  or
                  stockholders'  equity  of the  Company  and  its  consolidated
                  subsidiaries  or any  increase  in the  number of  outstanding
                  shares of capital  stock of the Company  and its  consolidated
                  subsidiaries,  in each case as compared  with amounts shown in
                  the financial statements at September 30, 1996 included in the
                  Registration Statement; or

                           (B)  for  the  period  from  ____________,  1997 to a
                  specified  date not more than  three days prior to the date of
                  this  Agreement,  there was any decrease in  consolidated  net
                  interest  income,  non-interest  income  or net  income or the
                  (split-adjusted)  total or fully  diluted per share amounts of
                  net income or any increase in the  consolidated  provision for
                  loan losses or non-interest  expense, in each case as compared
                  with the comparable period in the preceding year.

                  (iii) in addition to the procedures referred to in clause (ii)
         above, they have performed other specified procedures, not constituting
         an audit, with respect to certain amounts, percentages,  numerical data
         and  financial  information  appearing  in the 

                                       18
<PAGE>

         Registration  Statement (including the Selected Consolidated  Financial
         Data) (having compared such items with, and have found such items to be
         in agreement  with, the financial  statements of the Company or general
         accounting records of the Company, as applicable,  which are subject to
         the Company's internal  accounting controls or other data and schedules
         prepared by the Company from such records).

                  (iv) on the basis of a review of schedules provided to them by
         the  Company,  nothing  came to their  attention  that  caused  them to
         believe  that the pro forma  information,  set forth in the  Prospectus
         under the headings "Capitalization" on pages ____ and ____ had not been
         correctly calculated on the basis described therein.

                  (e) At the Closing Time, the  Underwriter  shall have received
from KPMG Peat Marwick LLP letters,  in form and substance  satisfactory  to the
Underwriter  and dated as of the Closing  Time, to the effect that they reaffirm
the statements made in the letter(s)  furnished pursuant to Section 5(d), except
that the inquiries specified in Section 5(d) shall be made based upon the latest
available unaudited interim consolidated  financial statements and the specified
date  referred  to shall be a date not more than two days  prior to the  Closing
Time.

                  (f) At the Closing  Time,  counsel for the  Underwriter  shall
have been furnished with all such documents,  certificates  and opinions as they
may request for the purpose of enabling  them to pass upon the issuance and sale
of the Preferred  Securities as  contemplated  in this Agreement and the matters
referred  to in  Section  5(c)  and  in  order  to  evidence  the  accuracy  and
completeness  of any of the  representations,  warranties  or  statements of the
Offerors,  the  performance  of any of the  covenants  of the  Offerors,  or the
fulfillment of any of the conditions herein contained;  all proceedings taken by
the  Company  at  or  prior  to  the  Closing  Time  in   connection   with  the
authorization,  issuance  and sale of the  Preferred  Securities  and the Junior
Subordinated  Debentures as contemplated in this Agreement shall be satisfactory
in form and substance to the Underwriter and to counsel for the Underwriter.

                  (g) Between the date of this  Agreement  and the Closing Time,
(i) no downgrading  shall have occurred in the rating accorded any securities of
the Company or any deposit instruments of the Bank by any "nationally recognized
statistical rating  organization," as that term is defined by the Commission for
purposes  of Rule  436(g)  (2) under the 1933 Act and (ii) no such  organization
shall have given any notice of any intended or potential  downgrading  or of any
surveillance or review,  with possible negative  implications,  of its rating of
any of the Company's securities or any deposit instruments of the Bank.

                  (h)  The  Company  shall  have  paid,  or  made   arrangements
satisfactory  to the Underwriter for the payment of, all such expenses as may be
required by Section 4 hereof.

                  (i)  In  the  event  the  Underwriter  exercise  their  option
provided  in  Section 2 hereof to  purchase  all or any  portion  of the  Option
Securities, the obligations of the Underwriter to purchase the Option Securities
that  it has  agreed  to  purchase  shall  be  subject  to the  accuracy  of the
representations  and  warranties  of the  Offerors  contained  herein and of the
statements in any  certificates  furnished by the Offerors  hereunder as of such
Option  Closing  Date  (as if made  on such 

                                       19
<PAGE>

date), to the performance by the Offerors of their obligations  hereunder and to
the receipt by you on the Option Closing Date of:

                           (1) A certificate,  dated the Option Closing Date, of
                  the Chairman or the President and the Chief Financial  Officer
                  or Controller of the Company  confirming  that the certificate
                  delivered on the Closing Time  pursuant to Section 5(c) hereof
                  remains true as of the Option Closing Date;

                           (2) The favorable opinion of Malizia, Spidi, Sloane &
                  Fisch,  P.C.,  counsel for the  Company,  addressed to you and
                  dated the Option Closing Date, in form satisfactory to Pitney,
                  Hardin,  Kipp & Szuch,  your  counsel,  relating to the Option
                  Securities  and  otherwise  to the same  effect as the opinion
                  required by Section 5(b) hereof;

                           (3) The  favorable  opinion  of  Richards,  Layton  &
                  Finger,  special Delaware counsel for the Offerors and counsel
                  for the  Indenture  Trustee,  addressed  to you and  dated the
                  Option Closing Date, in form  satisfactory to Pitney,  Hardin,
                  Kipp & Szuch, your counsel,  relating to the Option Securities
                  and  otherwise  to the same effect as the opinion  required by
                  Section 5(b) hereof.

                           (4) The favorable opinion of Pitney,  Hardin,  Kipp &
                  Szuch,  dated the Option Closing Date,  relating to the Option
                  Shares  and  otherwise  to the  same  effect  as  the  opinion
                  required by Section 5(b) hereof; and

                           (5) Letters from KPMG Peat  Marwick LLP  addressed to
                  the Underwriter and dated the Option Closing Date, in form and
                  substance  satisfactory to the  Underwriter and  substantially
                  the same in form and substance as the letters furnished to the
                  Underwriter pursuant to Section 5(d) hereof.

                  (j) The  Preferred  Securities,  the  Guarantee and the Junior
Subordinated  Debentures  shall have been  qualified or registered  for sale, or
subject to an available exemption from such qualification or registration, under
the Blue Sky Laws of such jurisdictions as shall have been reasonably  specified
by the  Underwriter  and the offering  contemplated by this Agreement shall have
been cleared by the NASD.

                  If any of the conditions specified in this Section 5 shall not
have been fulfilled when and as required by this Agreement to be fulfilled, this
Agreement may be terminated by the  Underwriter on notice to the Offerors at any
time at or prior to the  Closing  Time,  and such  termination  shall be without
liability  of any party to any other  Party,  except as  provided  in Section 4.
Notwithstanding  any such  termination,  the provisions of Sections 6, 7, and 10
shall remain in effect.

                  Section 6.  Indemnification.

                                       20
<PAGE>

                  (a) The Company  agrees to  indemnify  and hold  harmless  the
Underwriter,   officers,  directors,  employees,  agents,  and  counsel  of  the
Underwriter,  and each person,  if any, who controls the Underwriter  within the
meaning of Section 15 of the 1933 Act or Section 20(a) of the 1934 Act,  against
any loss, liability, claim, damage, and expense whatsoever (which shall include,
but not be limited to amounts incurred in investigating, preparing, or defending
against any litigation,  commenced or threatened,  or any claim or investigation
whatsoever  and  any  and  all  amounts  paid  in  settlement  of any  claim  or
litigation),  as and when incurred, arising out of, based upon, or in connection
with (i) any untrue  statement or alleged untrue statement of a material fact or
any omission or alleged  omission to state a material fact required to be stated
therein or necessary to make the statements therein not misleading, contained in
(A) any Preliminary  Prospectus,  the Registration  Statement, or the Prospectus
(as from time to time amended and supplemented),  or any amendment or supplement
thereto or in any document  incorporated by reference  therein or required to be
delivered  with  any  Preliminary  Prospectus  or the  Prospectus  or (B) in any
application  or  other  document  or  communication   (collectively   called  an
"application")  executed  by or on behalf of the  Company or based upon  written
information  furnished by or on behalf of the Company filed in any  jurisdiction
in order to qualify the Preferred  Securities under the "blue sky" or securities
laws thereof or filed with the  Commission or any  securities  exchange;  unless
such statement or omission or alleged statement or omission was made in reliance
upon and in conformity with written information concerning the Underwriter,  the
Underwriting  Agreement or the compensation of the Underwriter  furnished to the
Company  by or on behalf  of the  Underwriter  expressly  for  inclusion  in any
Preliminary  Prospectus,  the Registration  Statement or the Prospectus,  or any
amendment or supplement thereto,  or in any application,  as the case may be, or
(ii) any breach of any representation,  warranty,  covenant, or agreement of the
Company contained in the Underwriting Agreement.  The foregoing  indemnification
with respect to any preliminary prospectus shall not inure to the benefit of the
Underwriter  if the  person  asserting  any  such  losses,  claims,  damages  or
liabilities purchased Preferred Securities and a copy of the Prospectus (as then
amended or  supplemented  if the Company shall have  furnished any amendments or
supplements thereto) was not sent or given by or on behalf of the Underwriter to
such  person,  if such is  required  by law,  in  connection  with  the  written
confirmation of the sale of such Preferred  Securities to such person and if the
Prospectus  (as so amended or  supplemented)  would have cured the defect giving
rise to such  loss,  claim,  damage  or  liability,  provided  that the  Company
delivered the Prospectus,  as amended or  supplemented,  to the Underwriter on a
timely basis to permit such  delivery or sending.  For purposes of this section,
the term "expense" shall include, but not be limited to, counsel fees and costs,
court  costs,  out-of-pocket  costs and  compensation  for the time spent by the
Underwriter's directors, officers, employees and counsel according to his or her
normal hourly billing rates. The indemnification provisions shall also extend to
all  affiliates  of  the  Underwriter,   its  respective  directors,   officers,
employees,  legal counsel,  agents and controlling persons within the meaning of
the federal  securities  laws. The foregoing  agreement to indemnify shall be in
addition to any liability the Company may otherwise  have to the  Underwriter or
the persons entitled to the benefit of these indemnification provisions.

                  (b) The Underwriter  agrees to indemnify and hold harmless the
Offerors,  their directors,  officers who signed the Registration Statement, and
each person,  if any, who controls the Offerors within the meaning of Section 15
of the 1933 Act or  Section  20(a) of the 1934  Act,  against

                                       21
<PAGE>

any  and all  loss,  liability,  claim,  damage  and  expense  described  in the
indemnity contained in subsection (a) above, as incurred,  but only with respect
to untrue  statements or omissions,  or alleged untrue  statements or omissions,
made in the Registration Statement (or any amendment thereto) or any Preliminary
Prospectus or the  Prospectus  (or any  amendment or supplement  thereto) or any
application in reliance upon and in conformity  with written  information  about
the  Underwriter,  the  Underwriting  Agreement,  or  the  compensation  of  the
Underwriter,  furnished to either of the Offerors by the  Underwriter  expressly
for  use in the  Registration  Statement  (or  any  amendment  thereto)  or such
Preliminary  Prospectus  or the  Prospectus  (or  any  amendment  or  supplement
thereto) or in any application.

                  (c) An  indemnified  party  shall  give  prompt  notice to the
indemnifying party if any action, suit, proceeding or investigation is commenced
in respect of which indemnity may be sought hereunder,  but failure to so notify
an  indemnifying  party  shall  not  relieve  the  indemnifying  party  from its
obligations to indemnify  hereunder,  except to the extent that the indemnifying
party has been  prejudiced  in any material  respect by such  failure.  If it so
elects within a reasonable  time after receipt of such notice,  an  indemnifying
party may assume the defense of such action, including the employment of counsel
satisfactory  to the  indemnified  parties  and  payment of all  expenses of the
indemnified  party in connection  with such action.  Such  indemnified  party or
parties  shall  have the right to employ  its or their own  counsel  in any such
case,  but the fees and expenses of such counsel shall be at the expense of such
indemnified  party or parties  unless the  employment of such counsel shall have
been  authorized in writing by the  indemnifying  party in  connection  with the
defense  of such  action  or the  indemnifying  party  shall  not have  promptly
employed  counsel  satisfactory  to such  indemnified  party or  parties or such
indemnified  party or parties shall have reasonably  concluded that there may be
one or more  legal  defenses  available  to it or them or to  other  indemnified
parties which are different from or additional to those available to one or more
of the indemnifying parties, in any of which events such fees and expenses shall
be borne by the indemnifying party and the indemnifying party shall not have the
right to direct the defense of such action on behalf of the indemnified party or
parties. The Company shall be liable for any settlement of any claim against the
Underwriter (or its directors,  officers,  employees,  affiliates or controlling
persons),  made with the Company's  written consent,  which consent shall not be
unreasonably withheld. The Company shall not, without the written consent of the
Underwriter,  settle or compromise any claim against it based upon circumstances
giving rise to an  indemnification  claim against the Company  hereunder  unless
such  settlement  or  compromise  provides  that the  Underwriter  and the other
indemnified parties shall be unconditionally  and irrevocably  released from all
liability in respect to such claim.

                  (d) In order to provide for just and  equitable  contribution,
if a claim for indemnification  pursuant to these indemnification  provisions is
made but it is found in a final  judgment  by a court that such  indemnification
may not be enforced in such case,  even  though the  express  provisions  hereof
provide for indemnification in such case, then the Company, on the one hand, and
the  Underwriter,  on the other  hand,  shall  contribute  to the amount paid or
payable by such indemnified persons as a result of such loss, liability,  claim,
damage and expense in such  proportion as is appropriate to reflect the relative
benefits received by the Company,  on the one hand, and the Underwriter,  on the
other hand, from the  underwriting,  and also the relative fault of 

                                       22
<PAGE>

the  Company,  on the one  hand,  and the  Underwriter,  on the other  hand,  in
connection with the  statements,  acts or omissions which resulted in such loss,
liability  claim,   damage  and  expense,   and  any  other  relevant  equitable
considerations shall also be considered. No person found liable for a fraudulent
misrepresentation  or omission shall be entitled to contribution from any person
who is not also found liable for such fraudulent  misrepresentation or omission.
Notwithstanding  the  foregoing,  the  Underwriter  shall  not be  obligated  to
contribute  any amount  hereunder  that  exceeds the amount of the  underwriting
commission paid by the Company to the Underwriter with respect discount retained
by it applicable to the Preferred Securities purchased by the Underwriter.

                  (e) The indemnity and contribution agreements contained herein
are in addition to any  liability  which the Company may  otherwise  have to the
Underwriter.

                  (f) Neither  termination  nor  completion of the engagement of
the  Underwriter nor any  investigation  made by or on behalf of the Underwriter
shall effect the  indemnification  obligations of the Company or the Underwriter
hereunder, which shall remain and continue to be operative and in full force and
effect.

                  Section  7.  Representations,  Warranties  and  Agreements  to
Survive Delivery. The representations,  warranties,  indemnities, agreements and
other  statements  of the  Offerors or its  officers or trustees set forth in or
made  pursuant to this  Agreement  will remain  operative  and in full force and
effect regardless of any  investigation  made by or on behalf of the Offerors or
the  Underwriter  or any  controlling  person and will  survive  delivery of and
payment for the Preferred Securities.

                  Section  8.  Offering  by the  Underwriter.  The Trust and the
Company are advised by the Underwriter  that the Underwriter  proposes to make a
public  offering of the Preferred  Securities,  on the terms and  conditions set
forth  in  the  Registration  Statement  from  time  to  time  as and  when  the
Underwriter deem advisable after the Registration  Statement becomes  effective.
Because the NASD is expected to view the Preferred  Securities as interests in a
direct participation  program, the offering of the Preferred Securities is being
made in  compliance  with the  applicable  provisions of Rule 2810 of the NASD's
Conduct Rules.

                  Section 9. Termination of Agreement.

                  (a)  You  may  terminate  this  Agreement,  by  notice  to the
Offerors,  at any time at or prior to the  Closing  Time (i) if there  has been,
since the respective dates as of which  information is given in the Registration
Statement,   any  material  adverse  change  in  the  condition   (financial  or
otherwise),  earnings, business affairs or business prospects of the Company and
its  subsidiaries,  considered as one enterprise,  whether or not arising in the
ordinary  course of  business,  or (ii) if there has  occurred  any  outbreak or
escalation of existing  hostilities or other national or international  calamity
or crisis the effect of which on the  financial  markets of the United States is
such as to make it, in the Underwriter'  reasonable  judgment,  impracticable to
market  the  Preferred  Securities  or  enforce  contracts  for the  sale of the
Preferred  Securities,  or (iii) if trading in any securities of the Company has
been  suspended by the  Commission  or the National  Association  of  Securities
Dealers,  Inc., or if trading generally on the New York Stock Exchange or in the
over-the-counter 

                                       23
<PAGE>

market has been  suspended,  or minimum or maximum  prices for trading have been
fixed, or maximum ranges for prices for securities  have been required,  by such
exchange or by order of the Commission,  the National  Association of Securities
Dealers, Inc. or any other governmental authority with appropriate  jurisdiction
over such matters,  or (iv) if a banking  moratorium has been declared by either
federal  or  Pennsylvania  authorities,  or (v) if there  shall  have  been such
material and  substantial  change in the market for  securities in general or in
political, financial or economic conditions as in your reasonable judgment makes
it inadvisable to proceed with the Offering,  sale and delivery of the Preferred
Securities  on  the  terms  contemplated  by  the  Prospectus,  or  (vi)  if you
reasonably determine (which determination shall be in good faith) that there has
not been satisfactory  disclosure of all relevant financial information relating
to the Offerors in the Offerors'  disclosure  documents and that the sale of the
Preferred Securities is unreasonable given such disclosures.

                  (b) If this Agreement is terminated  pursuant to this Section,
such  termination  shall be without  liability  of any party to any other party,
except  to  the  extent  provided  in  Section  4.   Notwithstanding   any  such
termination, the provisions of Sections 6 and 7 shall remain in effect.

                  Section 10.  Notices.  All  notices  and other  communications
under this  Agreement  shall be in writing and shall be deemed to have been duly
given  if   delivered,   mailed  or   transmitted   by  any  standard   form  of
telecommunication. Notices shall be addressed as follows:

If to the Underwriter:

         Ryan, Beck & Co., Inc.
         80 Main Street
         West Orange, New Jersey 07052
         Attention: Bruce G. Miller, Senior Vice President

with a copy to:

         Ronald H. Janis, Esq.
         Pitney, Hardin, Kipp & Szuch
         (Delivery to)
         P.O. Box 1945
         Morristown, New Jersey  07962-1945
         (Mail to)
         200 Campus Drive
         Florham Park, New Jersey  07932

If to the Company or the Trust:

         Fidelity Bancorp, Inc.
         1009 Perry Highway
         Pittsburgh, Pennsylvania  15237-2105

                                       24
<PAGE>

         Attention:  William L. Windisch, President and Chief Executive Officer

with a copy to:

         John J. Spidi, Esq.
         Malizia, Spidi, Sloane & Fisch, P.C.
         One Franklin Square, Suite 700 East
         1301 K Street, N.W.
         Washington, D.C. 20005

                  Section 11.  Parties.  This  Agreement  is made solely for the
benefit of the Underwriter, and the officers,  directors,  employees, agents and
counsel of the  Underwriter  specified  in Section 6, the Trust and the  Company
and, to the extent expressed,  any person  controlling the Trust, the Company or
the  Underwriter,  and the  directors of the Company,  or trustees of the Trust,
their respective officers who have signed the Registration Statement,  and their
respective executors, administrators, successors and assigns and no other person
shall acquire or have any right under or by virtue of this  Agreement.  The term
"successors  and assigns"  shall not include any purchaser,  as such  purchaser,
from the Underwriter of the Preferred Securities.

                  Section 12. Arbitration. Any claims,  controversies,  demands,
disputes or differences between or among the parties hereto or any persons bound
hereby  arising out of, or by virtue of, or in  connection  with,  or  otherwise
relating to this  Agreement  shall be  submitted  to and settled by  arbitration
conducted in Newark,  New Jersey before one or three  arbitrators,  each of whom
shall be  knowledgeable  in the field of securities law and investment  banking.
Such arbitration  shall otherwise be conducted in accordance with the rules then
obtaining of the American Arbitration  Association.  The parties hereto agree to
share equally the responsibility  for all fees of the arbitrators,  abide by any
decision  rendered  as final and  binding,  and  waive  the right to appeal  the
decision  or  otherwise  submit  the  dispute  to a  court  of law for a jury or
non-jury  trial.  The parties hereto  specifically  agree that neither party may
appeal or subject to the award or decision of any such  arbitrator  to appeal or
review in any court of law or in  equity or in any other  tribunal,  arbitration
system or otherwise.  Judgment upon any award granted by such  arbitrator may be
enforced in any court having jurisdiction thereof.

                  Section 13.  Governing Law and Time.  This Agreement  shall be
governed  by the laws of the  State of New  Jersey.  Specified  times of the day
refer to New York City time.

                  Section 14.  Counterparts.  This  Agreement may be executed in
one or more  counterparts,  and when a  counterpart  has been  executed  by each
party,  all such  counterparts  taken together shall constitute one and the same
agreement.

                                       25
<PAGE>

                  If the foregoing is in accordance with your  understanding  of
our agreement, please sign and return to us a counterpart hereof, whereupon this
instrument  will  become  a  binding  agreement  between  the  Company  and  the
Underwriter in accordance with its terms.

                           Very truly yours,

                           FB CAPITAL TRUST

                           By:_________________________________
                              Name:
                              Title: Administrative Trustee

                           FIDELITY BANCORP, INC.

                           By:_________________________________
                              Name: William L. Windisch
                              Title: President and Chief Executive Officer

Confirmed and accepted as of 
the date first above written:

RYAN, BECK & CO., INC.

By:______________________________
Name: Bruce G. Miller
Title: Senior Vice President

                                       26
<PAGE>


                                    EXHIBIT A

                                FB CAPITAL TRUST
                           (a Delaware business trust)

                         1,000,000 Preferred Securities
                   ___% Cumulative Trust Preferred Securities
                 (Liquidation Amount $10 per Preferred Security)

                          PRICE DETERMINATION AGREEMENT
                          -----------------------------

                                                             ____________, 1997

Ryan, Beck & Co., Inc.
80 Main Street
West Orange, New Jersey  07052

Ladies and Gentlemen:

         Reference is made to the  Underwriting  Agreement dated the date hereof
(the  "Underwriting  Agreement")  among FB Capital  Trust,  a Delaware  business
trust, (the "Trust"),  Fidelity  Bancorp,  Inc. (the "Company" and together with
the Trust, the "Offerors") and the Underwriter named above (the  "Underwriter").
The Underwriting Agreement provides for the purchase by the Underwriter from the
Trust,  subject to the terms and  conditions  set forth  therein,  of  1,000,000
shares, subject to a 100,000 adjustment (to cover  over-allotments,  if any), of
the _____%  Cumulative  Trust Preferred  Securities of the Trust (the "Preferred
Securities"). This Agreement is the Price Determination Agreement referred to in
the Underwriting Agreement.

         Pursuant to Section 2 of the Underwriting Agreement, the Offerors agree
with the Underwriter as follows:

                  1.      The public offering price per Preferred Security shall
         be $10.

                  2.      The purchase price for the Preferred  Securities to be
         paid by the Underwriter  shall be $10 per Preferred Security.

                  3.      The  commission  per Preferred  Security to be paid by
         the Company to the  Underwriter  for their commitments hereunder  shall
         be $_____ per Preferred Security.

                  4.      The interest rate on the Preferred Securities shall be
         _____% per annum.
<PAGE>

         The Offerors  represent and warrant to each of the Underwriter that the
representations  and warranties of the Offerors set forth in Section 1(a) of the
Underwriting  Agreement are accurate as though  expressly  made at and as of the
date hereof.

         This  Agreement  shall  be  governed  by the  laws of the  State of New
Jersey.

         If  the  foregoing  is in  accordance  with  the  understanding  of the
Underwriter of the agreement  between the Underwriter  and the Offerors,  please
sign and return to the Company a counterpart hereof,  whereupon this instrument,
along with all counterparts and together with the Underwriting Agreement,  shall
be a binding  agreement  between the  Underwriter and the Offerors in accordance
with its terms and the terms of the Underwriting Agreement.

                                    Very truly yours,

                                    FB CAPITAL TRUST

                              By:   ____________________________________________
                                    Name:
                                    Title:  Administrative Trustee

                                    FIDELITY BANCORP, INC.

                              By:   ____________________________________________
                                    Chairman of the Board
                                    Chief Executive Officer

Confirmed and accepted as of
the date first above written:

RYAN, BECK & CO., INC.

By: __________________________
         Bruce G. Miller
         Senior Vice President

                                       2
<PAGE>


                                    EXHIBIT B

                                FB CAPITAL TRUST

                         1,000,000 Preferred Securities

                  _____% Cumulative Trust Preferred Securities
                 (Liquidation Amount $10 per Preferred Security)

                            SELECTED DEALER AGREEMENT

                                                            ___________ __, 1997

Ladies and Gentlemen:

         FB Capital Trust, a Delaware  business trust (the "Trust") and Fidelity
Bancorp,  Inc., a Pennsylvania  corporation (the "Company" and together with the
Trust,  the "Offerors"),  are offering for sale to the public 1,000,000  shares,
subject  to a 100,000  share  option (to cover  over-allotments,  if any) of the
Trust's __% Cumulative Trust Preferred Securities (the "Preferred Securities").

         1. The  Underwriter  named in the  enclosed  Prospectus  has  agreed to
purchase  from the Trust  1,000,000  Preferred  Securities  and has an option to
purchase from the Trust any or all of the 100,000 Preferred  Securities to cover
over-allotments,  if any.  The  purchase is subject to the terms of an agreement
among the  Underwriter  and the Offerors  (the  "Underwriting  Agreement").  The
Preferred Securities are more fully described in the Prospectus. The Underwriter
is  offering,  subject  to the terms and  conditions  stated  herein  and in the
Underwriting Agreement, a portion of the Preferred Securities to certain dealers
(the "Selling Group") as principals,  subject to the terms and conditions stated
herein  and  in  the   Underwriting   Agreement,   subject  to  modification  or
cancellation  of the offering  without  notice,  at the initial public  offering
price per Preferred Security  hereinafter set forth and on the cover page of the
Prospectus  (the  "Authorized  Public  Offering  Price") less  concessions  (the
"Selling Concessions").

Authorized Public Offering
Price:                              $10 per Preferred Security

Dealer's Selling Concession:     

                                    $____ per  Preferred  Security,  payable  or
                                    allowable as set forth below.

Reallowances:                       You may  reallow  not in excess of $____ per
                                    Preferred  Security as a Selling  Concession
                                    to dealers who are members in good  standing
                                    of the National  Association  of  Securities
                                    Dealers, Inc. (the "NASD").

Delivery and Payment:               Payment for the Preferred Securities sold to
                                    you hereunder is to be made on ____________,
                                    1997,  or such  other  date as we advise you

<PAGE>

                                    and in such manner as we advise you, against
                                    delivery of the Preferred Securities,  which
                                    shall be paid for in full at the  applicable
                                    Authorized  Public  Offering Price or, if we
                                    so  advise  you,  at  such  price  less  the
                                    applicable Selling Concession. If payment is
                                    at the applicable Authorized Public Offering
                                    Price,  the  applicable  Selling  Concession
                                    will be paid to you upon termination of this
                                    Agreement.

Termination:                        This  Agreement  will terminate 30 days from
                                    its  date  unless   sooner   terminated   or
                                    extended by us.

         2.  Members  of the  Selling  Group  may  immediately  offer  Preferred
Securities for sale and take orders  therefor at the Authorized  Public Offering
Price, subject to confirmation and allotment by us. We, in turn, are prepared to
receive orders subject to confirmation and allotment by us. We reserve the right
to  reject  any order in whole or in part or to allot  less  than the  number of
Preferred  Securities  applied for.  Orders  transmitted by telephone  should be
confirmed by letter or facsimile transmission.

         3. By becoming a member of the Selling Group, you agree (a) to take and
pay for Preferred  Securities  allotted and confirmed to you, (b) not to use any
such  Preferred  Securities to reduce or cover any short  position you may have,
(c) to comply with Rules 2730,  2740,  2750, and 2810, and related  interpretive
material of the NASD Conduct  Rules,  and (d) upon our request,  to advise us of
the number of Preferred  Securities purchased from us hereunder remaining unsold
by you and to resell to us any and all such unsold  Preferred  Securities at the
prices stated above,  less all of such part of the concession  allowed you as we
may determine.

         4. It is  assumed  that the  Preferred  Securities  sold by you will be
effectively  placed for investment.  If we purchase in the open market,  for the
account of the Underwriter, Preferred Securities sold to you and not effectively
placed  for  investment,  we may not allow you the  dealer's  concession  on the
Preferred  Securities so purchased or, if such concession has  theretofore  been
allowed you, you agree to pay it to us on demand.

         5.  The  Underwriter  may make  purchases  and  sales of the  Preferred
Securities  and, in arranging  for sales,  to  over-allot.  You agree that until
termination  of this  Agreement,  you will not  make  purchases  or sales of any
Preferred  Securities  except (a)  pursuant  to this  Agreement,  (b)  purchases
authorized  by us, or (c) in the ordinary  course of business as broker or agent
for a customer pursuant to an unsolicited order.

         6.  Additional  copies of the  Prospectus  will be  supplied  to you in
reasonable quantity upon request.

         7. The Preferred  Securities  are offered by us for delivery  when, as,
and if sold and  accepted by the  Underwriter  and  subject to the terms  stated
herein and in the  Prospectus,  to our right to vary the concession and terms of
the offering  after their release for public sale, to the approval of counsel as
to legal matters and to withdrawal,  cancellation  or  modification of the offer
without notice.

         8. You represent that you are a member in good standing of the NASD or,
if a foreign  dealer,  that you will conform to the Conduct Rules of the NASD in
making sales in the United  States.  You represent that you will comply with the
"Free-Riding  and  Withholding"  interpretation  (IM-2110-1)  of  the  Board  of
Governors of the NASD.  You are not  authorized to give any  information or make
any  representations  other than as  contained in the  Prospectus,  or to act as
agent for the  Underwriter or for us. Nothing will

                                       2
<PAGE>

constitute  the Selling  Group as an  association  or other  separate  entity or
partners  with the  Underwriter,  with us, or with each  other,  but you will be
responsible for your share of any liability or expense based on any claim to the
contrary.  Neither we nor the  Underwriter  will be under any  liability to you,
except for obligations  expressly  assumed in this Agreement and any liabilities
under the Securities Act of 1933, as amended. No obligations on our part will be
implied or inferred herefrom.

         9. The Underwriter will not have any responsibility with respect to the
right  of any  dealer  to sell the  Preferred  Securities  in any  jurisdiction,
notwithstanding  any information  that we may furnish in that  connection.  Upon
application  to us, you will be  informed as to the states in which we have been
advised by counsel that the Preferred Securities have been qualified for sale or
are exempt under the respective Blue Sky or securities laws of such states.  You
agree that you will not offer or sell such Preferred  Securities in violation of
any  applicable  law  including,  but not limited to, the Blue Sky or securities
laws of any state or jurisdiction in which such Preferred Securities are offered
or sold by you.

         10. This  Agreement  will be governed and construed in accordance  with
the laws of the State of New Jersey.

         If you desire to become a member of the Selling Group, please advise us
to that effect immediately by facsimile transmission ((201) 325-0600,  attention
________________)  and sign and return the enclosed copy of this letter to Ryan,
Beck & Co., Inc., 80 Main Street, West Orange, New Jersey 07052.

                                             Very truly yours,

                                             RYAN, BECK & CO., INC.

                                    By:      ___________________________________
                                             Name:

                                             Title:

Confirmed as of the above date:

_________________________________
(Firm Name)

_________________________________
(Street Address)

_________________________________
(City, State and Zip Code)

By: _____________________________


_________________________________
(Title)

                                       3



                                  Exhibit 4.7
<PAGE>

                              CERTIFICATE OF TRUST

                                       OF

                                FB CAPITAL TRUST

                 This Certificate of Trust is being executed as of March 31,
1997 for the purpose of organizing a business trust pursuant to the Delaware
Business Trust Act, 12 Del. C. Sections 3801 et seq. (the "Act").

                 The undersigned hereby certifies as follows:

                 1.       Name.  The name of the business trust is "FB Capital
Trust" (the "Trust").

                 2.       Delaware Trustee.  The name and business address of
the Delaware resident trustee of the Trust meeting the requirements of Section
3807 of the Act are as follows:

                            Bankers Trust (Delaware)
                              1001 Jefferson Street
                                    Suite 550
                           Wilmington, Delaware 19801

                 3.       Effective.  This Certificate of Trust shall be
effective immediately upon filing in the Office of the Secretary of State of

the State of Delaware.

                           IN WITNESS WHEREOF, the undersigned, being all of the
trustees of the Trust, have duly  executed this  Certificate  of Trust as of the
day and year first above written.

                                            BANKERS TRUST (DELAWARE)
                                            as Delaware Trustee

                                       By:  /s/ M. Lisa Wilkins
                                            ------------------------------------
                                            Name:  M. Lisa Wilkins
                                            Title:  Assistant Secretary


                                  Exhibit 5.1
<PAGE>

                    [Richards, Layton & Finger Letterhead]

                                April 18, 1997

FB Capital Trust
c/o Fidelity Bancorp, Inc.
1009 Perry Highway
Pittsburgh, PA  15237-2105

      Re:   FB Capital Trust

Ladies and Gentlemen:

      We have acted as special Delaware counsel for FB Capital Trust, a Delaware
business trust (the "Trust"),  in connection  with the matters set forth herein.
At your request, this opinion is being furnished to you.

      For purposes of giving the opinions hereinafter set forth, our examination
of documents has been limited to the  examination  of originals or copies of the
following:

      (a) The  Certificate  of Trust of the  Trust,  dated  March 31,  1997 (the
"Certificate"), as filed in the office of the Secretary of State of the State of
Delaware (the "Secretary of State") on April 1, 1997;

      (b) The Trust  Agreement of the Trust,  dated as of March 31, 1997,  among
Fidelity  Bancorp,  Inc., a  Pennsylvania  corporation  (the  "Depositor"),  and
Bankers Trust (Delaware), a Delaware banking corporation (the "Trustee");

      (c) The Registration Statement (the "Registration Statement") on Form S-2,
including a prospectus (the "Prospectus")  relating to the Preferred  Securities
of the Trust representing  undivided  beneficial  interests in the assets of the
Trust  (each,   a  "Preferred   Security"  and   collectively,   the  "Preferred
Securities"),  as filed by the  Company  and the Trust with the  Securities  and
Exchange Commission on April 3, 1997;

      (d)   A  Certificate of Good Standing for the Trust, dated  April 1, 1997,
obtained from the Secretary of State;


<PAGE>


FB Capital Trust
April 18, 1997
Page 2

      (e) A form of Amended and Restated Trust Agreement,  as Exhibit 4.4 to the
Registration Statement.

      Initially capitalized terms used herein and not otherwise defined are used
as defined in the Trust Agreement.

      For purposes of this  opinion,  we have not reviewed any  documents  other
than the  documents  listed  above,  and we have  assumed  that there  exists no
provision  in any  document  that we have not  reviewed  that  bears  upon or is
inconsistent  with the opinions stated herein.  We have conducted no independent
factual  investigation  of our  own but  rather  have  relied  solely  upon  the
foregoing  documents,  the statements and  information set forth therein and the
additional matters recited or assumed herein, all of which we have assumed to be
true, complete and accurate in all material respects.

      With  respect to all  documents  examined  by us, we have  assumed (i) the
authenticity of all documents submitted to us as authentic  originals,  (ii) the
conformity  with the  originals  of all  documents  submitted to us as copies or
forms, and (iii) the genuineness of all signatures.

      For purposes of this opinion, we have assumed (i) that the Trust Agreement
constitutes  the entire  agreement among the parties thereto with respect to the
subject matter  thereof,  including with respect to the creation,  operation and
termination of the Trust,  and that the trust  Agreement and the Certificate are
in full force and effect and have not been  amended,  (ii)  except to the extent
provided in  paragraph 1 below,  the due  creation  or due  organization  or due
formation,  as the case may be, and valid  existence  in good  standing  of each
party  to the  documents  examined  by us  under  the  laws of the  jurisdiction
governing its creation,  organization or formation,  (iii) the legal capacity of
natural persons who are parties to the documents  examined by us, (iv) that each
of the parties to the  documents  examined by us has the power and  authority to
execute and deliver,  and to perform its obligations under, such documents,  (v)
the due  authorization,  execution  and  delivery by all parties  thereto of all
documents  examined  by us,  (vi) the receipt by each Person to whom a Preferred
Security is to be issued by the Trust  (collectively,  the  "Preferred  Security
Holders") of a Preferred  Security  Certificate for such Preferred  Security and
the payment for the Preferred  Security  acquired by it, in accordance  with the
Trust Agreement and the Prospectus,  and (vii) that the Preferred Securities are
issued and sold to the Preferred  Security  Holders in accordance with the Trust
Agreement and the Prospectus. We have not participated in the preparation of the
Registration Statement and assume no responsibility for its contents.

      This  opinion is limited to the laws of the State of  Delaware  (excluding
the  securities  laws of the State of Delaware),  and we have not considered and
express no opinion on the laws of any other jurisdiction, including federal laws
and rules and regulations  relating thereto. Our opinions are rendered only with
respect to Delaware laws and rules,  regulations and orders thereunder which are
currently in effect.


<PAGE>


FB Capital Trust
April 18, 1997
Page 3

      Based upon the  foregoing,  and upon our  examination of such questions of
law and  statutes of the State of Delaware as we hare  considered  necessary  or
appropriate,  and subject to the  assumptions,  qualifications,  limitations and
exceptions set forth herein, we are of the opinion that:

     1. The Trust has been duly created and is validly existing in good standing
as a business  trust under the Delaware  Business Trust Act, 12 Del. C. Section
3801, et seq.

     2. The  Preferred  Securities  will  represent  valid  and,  subject to the
qualifications  set forth in  paragraph  3 below,  fully paid and  nonassessable
undivided beneficial interests in the assets of the Trust.

     3. The Preferred Security Holders,  as beneficial owners of the Trust, will
be  entitled  to  the  same  limitation  of  personal   liability   extended  to
stockholders  of private  corporations  for profit  organized  under the General
Corporation  Law of the State of Delaware.  We note that the Preferred  Security
Holders may be obligated to make payments as set forth in the Trust Agreement.

      We consent to the filing of this opinion with the  Securities and Exchange
Commission as an exhibit to the Registration  Statement.  In addition, we hereby
consent to the use of our name under the heading "Validity of Securities" in the
Prospectus.  In giving the foregoing  consents,  we do not thereby admit that we
come within the category of Persons whose consent is required under Section 7 of
the  Securities  Act of 1933, as amended,  or the rules and  regulations  of the
Securities and Exchange Commission  thereunder.  Except as stated above, without
our prior  written  consent,  this opinion may not be furnished or quoted to, or
relied upon by, any other Person for any purpose.

                                    Very truly yours,

                                    /s/ Richards, Layton & Finger
                                    -----------------------------



                                  Exhibit 5.2

<PAGE>

                      MALIZIA, SPIDI, SLOANE & FISCH, P.C.
                                Attorneys at Law
                               One Franklin Square
                               1301 K Street, N.W.
                                 Suite 700 East
                             Washington, D.C. 20005
                            Telephone: (202) 434-4660
                           Telecopier: (202) 434-4661

April 18, 1997

Fidelity Bancorp, Inc.
1009 Perry Highway
Pittsburgh, PA  15237

Gentlemen/Ladies:

         We have acted as counsel to Fidelity  Bancorp,  Inc. (the "Company") in
connection  with the  preparation and filing by the Company and FB Capital Trust
(the "Trust") of a registration statement (the "Registration Statement") on Form
S-2 under the  Securities  Act of 1933, as amended (the "Act"),  with respect to
the offer and sale of certain of the Trust's Preferred  Securities  (liquidation
amount $10 per Preferred  Security) (the "Preferred  Securities") and certain of
the Company's Junior Subordinated  Debentures (the "Debentures") and the related
Guarantee  Agreement by and between the Company and Bankers  Trust  Company,  as
trustee (the  "Guarantee").  In  connection  therewith,  you have  requested our
opinion as to certain matters referred to below.

         In our capacity as such counsel,  we have  familiarized  ourselves with
the actions  taken by the Company in  connection  with the  registration  of the
Debentures and the Guarantee. We have examined the originals or certified copies
of such records,  agreements,  certificates of public officials and others,  and
such other  documents,  including the  Registration  Statement and the amendment
thereto,  as we have deemed  relevant and  necessary as a basis for the opinions
hereinafter expressed.  In such examination,  we have assumed the genuineness of
all  signatures  on original  documents  and the  authenticity  of all documents
submitted to us as originals, the conformity to original documents of all copies
submitted to us as conformed or photostatic  copies, and the authenticity of the
originals of such latter documents. We are attorneys admitted to practice before
the  courts  of  the  United  States  and  the  courts  of the  Commonwealth  of
Pennsylvania  and,  accordingly,  we express no opinion  with respect to matters
governed  by the laws of any  jurisdiction  other than the  federal  laws of the
United States or the internal laws of the Commonwealth of Pennsylvania.

         Based upon and subject to the  foregoing,  we are of the opinion  that,
when issued (with respect to the  Debentures),  or executed and delivered  (with
respect  to the  Guarantee),  as set forth in the  Registration  Statement,  the
Debentures  and the Guarantee  will be the valid and binding  obligations of the
Company,   enforceable   in   accordance   with  their  terms,   except  as  the
enforceability  thereof may be limited by  bankruptcy,  insolvency,  moratorium,
reorganization or


<PAGE>


Fidelity Bancorp, Inc.
April 18, 1997
Page 2

similar laws  relating to or affecting  the  enforcement  of  creditors'  rights
generally or the rights of creditors of bank holding  companies  the accounts of
whose  subsidiaries are insured by the Federal Deposit Insurance  Corporation or
by general  equity  principles,  regardless  of whether such  enforceability  is
considered in a proceeding in equity or at law.

         We consent to the  references  to this  opinion and to Malizia,  Spidi,
Sloane & Fisch,  P.C. in the  Prospectus  included  as part of the  Registration
Statement under the caption  "Validity of  Securities,"  and to the inclusion of
this opinion as an exhibit to the Registration Statement.

                                   Very truly yours,



                                   /s/Malizia, Spidi, Sloane & Fisch, P.C.
                                   MALIZIA, SPIDI, SLOANE & FISCH, P.C.


                                  Exhibit 8.1
<PAGE>

                      MALIZIA, SPIDI, SLOANE & FISCH, P.C.
                                Attorneys at Law
                               One Franklin Square
                               1301 K Street, N.W.
                                 Suite 700 East
                             Washington, D.C. 20005
                            Telephone: (202) 434-4660
                           Telecopier: (202) 434-4661




April 18, 1997

Board of Directors
Fidelity Bancorp, Inc.
1009 Perry Highway
Pittsburgh, PA  15237-2105

Dear Board Members:

         We have acted as special  tax counsel to Fidelity  Bancorp,  Inc.  (the
"Company")  and to FB  Capital  Trust  (the  "Trust")  in  connection  with  the
registration  statement  of the Company and the Trust on Form S-2  (Registration
Nos. 333-24509 and 333-24509-01,  for the Company and the Trust,  respectively),
as amended ("Registration Statement"), of which a prospectus ("Prospectus") is a
part,  filed by the Company and the Trust with the United States  Securities and
Exchange  Commission under the Securities Act of 1933, as amended.  This opinion
is furnished pursuant to the requirements of Item 601(b)(8) of Regulation S-K.

         For the purposes of rendering this opinion, we have reviewed and relied
upon the  Registration  Statement and such other documents and instruments as we
deemed  necessary  for the  rendering of this  opinion.  In our  examination  of
relevant  documents,  we have assumed the  genuineness  of all  signatures,  the
authenticity  of all documents  submitted to us as originals,  the conformity to
original documents of all documents  submitted to us as copies, the authenticity
of such copies and the accuracy and  completeness of all corporate  records made
available to us by the Company and the Trust.

         Based  solely  upon  our  review  of  such  documents,  and  upon  such
information  as the Company has  provided to us (which we have not  attempted to
verify in any respect),  and reliance upon such  documents and  information,  we
hereby  adopt  and  incorporate  by  reference  the  opinion  set  forth  in the
Prospectus under the caption "Certain Federal Income Tax Consequences."

         Our  opinion is limited to the  federal  income tax  matters  described
above and does not address any other federal  income tax  considerations  or any
state, local, foreign, or other tax considerations. If any of the information on
which we have relied is  incorrect,  or if changes in the  relevant  facts occur
after the date hereof,  our opinion  could be affected  thereby.  Moreover,  our
opinion is based on the Internal  Revenue Code of 1986,  as amended,  applicable
Treasury  regulations  promulgated  thereunder,  and  Internal  Revenue  Service
rulings, procedures, and other


<PAGE>


Board of Directors
Fidelity Bancorp, Inc.
April 18, 1997
Page 2

pronouncements  published by the United States Internal Revenue  Service.  These
authorities  are all  subject  to  change,  and  such  change  may be made  with
retroactive  effect.  We can give no  assurance  that,  after such  change,  our
opinion  would not be  different.  We undertake no  responsibility  to update or
supplement  our opinion.  This  opinion is not binding on the  Internal  Revenue
Service,  and there can be no  assurance,  and none is  hereby  given,  that the
Internal Revenue Service will not take a position contrary to one or more of the
positions reflected in the foregoing opinion, or that our opinion will be upheld
by the courts if challenged by the Internal Revenue Service.

         We hereby  consent to the  filing of this  opinion as an exhibit to the
Registration Statement. We also consent to the use of our name in the Prospectus
under the caption "Certain Federal Income Tax Consequences."

                                     Sincerely,



                                     /s/Malizia, Spidi, Sloane & Fisch, P.C.
                                     MALIZIA, SPIDI, SLOANE & FISCH, P.C.




                                  Exhibit 25.1
<PAGE>

- --------------------------------------------------------------------------------
                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION

                             WASHINGTON, D.C. 20549

                              --------------------
                                    FORM T-1

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

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

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

                              BANKERS TRUST COMPANY
               (Exact name of trustee as specified in its charter)

NEW YORK                                                       13-4941247
(Jurisdiction of Incorporation or                           (I.R.S. Employer
organization if not a U.S. national bank)                   Identification no.)

FOUR ALBANY STREET
NEW YORK, NEW YORK                                                  10006
(Address of principal                                            (Zip Code)
executive offices)

                              Bankers Trust Company
                                Legal Department
                         130 Liberty Street, 31st Floor
                            New York, New York 10006
                                 (212) 250-2201
            (Name, address and telephone number of agent for service)

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

<TABLE>
<CAPTION>

<S>                                    <C>                       <C>                                     <C>         
FIDELITY BANCORP, INC.                                           FB CAPITAL  TRUST
(Exact name of Registrant as specified                           (Exact name of Registrant as specified
in its charter)                                                  in its charter)

         
PENNSYLVANIA                           25-1705405                DELAWARE                                REQUESTED
(State or other jurisdiction of        (I.R.S. employer          (State or other jurisdiction of         (I.R.S. employer
Incorporation or organization)         Identification no.)       incorporation or organization)          Identification no.)

1009 PERRY HIGHWAY                                               c/o FIDELITY BANCORP, INC.
PITTSBURGH, PA 15237                                             1009 PERRY HIGHWAY
(Address, including zip code                                     PITTSBURGH, PA 15237
 of principal executive offices)                                 (Address, including zip code of
                                                                 principal executive offices)

</TABLE>

                    Preferred Securities of FB Capital Trust
            Junior Subordinated Debentures of Fidelity Bancorp, Inc.
      Guarantee of Fidelity Bancorp, Inc. of certain obligations under the
                              Preferred Securities
                       (Title of the indenture securities)


<PAGE>





Item   1.         General Information.
                  Furnish the following information as to the trustee.

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

                  Name                                        Address

                  Federal Reserve Bank (2nd District)          New York, NY
                  Federal Deposit Insurance Corporation        Washington, D.C.
                  New York State Banking Department            Albany, NY

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

                           Yes.

Item   2.         Affiliations with Obligor.

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

                  None.

Item   3. -15.    Not Applicable

Item  16.         List of Exhibits.

                  Exhibit 1 -      Restated  Organization  Certificate  of
                                   Bankers  Trust Company dated August 7, 1990,
                                   Certificate of Amendment of the Organization
                                   Certificate  of Bankers  Trust Company dated
                                   June  21,  1995  -  Incorporated  herein  by
                                   reference  to  Exhibit 1 filed with Form T-1
                                   Statement,  Registration No.  33-65171,  and
                                   Certificate of Amendment of the Organization
                                   Certificate  of Bankers  Trust Company dated
                                   March 20, 1996, copy attached.

                  Exhibit 2 -      Certificate  of  Authority  to commence
                                   business - Incorporated  herein by reference
                                   to Exhibit 2 filed with Form T-1  Statement,
                                   Registration No. 33-21047.

                  Exhibit 3 -      Authorization of the Trustee to exercise
                                   corporate trust powers - Incorporated  herein
                                   by  reference  to  Exhibit 2 filed with Form
                                   T-1 Statement, Registration No. 33-21047.

                  Exhibit 4 -      Existing   By-Laws  of  Bankers  Trust
                                   Company,  as amended on February  18,  1997,
                                   copy attached.

                                       -2-


<PAGE>





                  Exhibit 5 -      Not applicable.

                  Exhibit 6 -      Consent  of  Bankers   Trust   Company
                                   required  by  Section  321(b)  of  the  Act.
                                   Incorporated  herein by reference to Exhibit
                                   4   filed    with   Form   T-1    Statement,
                                   Registration No. 22-18864.

                  Exhibit 7 -      A copy of the latest report of condition  of
                                   Bankers Trust Company dated as of December 
                                   31, 1996.

                  Exhibit 8 -      Not Applicable.

                  Exhibit 9 -      Not Applicable.

                                       -3-


<PAGE>


                                    SIGNATURE

         Pursuant to the  requirements  of the Trust  Indenture  Act of 1939, as
amended,  the trustee,  Bankers  Trust  Company,  a  corporation  organized  and
existing under the laws of the State of New York, has duly caused this statement
of  eligibility  to be signed on its behalf by the  undersigned,  thereunto duly
authorized,  all in The City of New York, and State of New York, on the 15th day
of April, 1997.

                           BANKERS TRUST COMPANY

                           By:  /s/Kevin Weeks
                                ------------------------------------------------
                                    Kevin Weeks
                                    Assistant Treasurer

                                       -4-





<PAGE>
<TABLE>
<CAPTION>
<S>                    <C>                         <C>                       <C>                  <C>  
Legal Title of Bank:   Bankers Trust Company       Call Date:   12/31/96     ST-BK:   36-4840     FFIEC 031
Address:               130 Liberty Street          Vendor ID: D              CERT:  00623         Page RC-1
City, State    ZIP:    New York, NY  10006                                                        11
FDIC Certificate No.:  |  0 |  0 |  6 |  2 |  3
</TABLE>

Consolidated Report of Condition for Insured Commercial
and State-Chartered Savings Banks December 31, 1996

All  schedules  are to be reported in  thousands  of dollars.  Unless  otherwise
indicated,  reported the amount  outstanding  as of the last business day of the
quarter.

Schedule RC--Balance Sheet
<TABLE>
<CAPTION>

                                                                                                      -------------------------
                                                                                                      |  C400                 |
                                                     Dollar Amounts in Thousands       |  RCFD    Bil Mil Thou                |

<S>    <C>                                                                             <C>                                     <C>
ASSETS                                                                                 |  / / / / / / / / / / / / / / / / / / |
  1.   Cash and balances due from depository institutions (from Schedule RC-A):        |  / / / / / / / / / / / / / / / / / / |
       a. Noninterest-bearing balances and currency and coin(1) ................       |   0081                     1,545,000 |1.a.
       b. Interest-bearing balances(2) .........................................       |   0071                     2,494,000 |1.b.
  2.   Securities:                                                                     |  / / / / / / / / / / / / / / / / / / |
       a. Held-to-maturity securities (from Schedule RC-B, column A) ...........       |   1754                             0 |2.a.
       b. Available-for-sale securities (from Schedule RC-B, column D)..........       |   1773                     4,368,000 |2.b.
  3    Federal funds sold and securities purchased under agreements to 
       resell in domestic offices of the bank and of its Edge and Agreement            |  / / / / / / / / / / / / / / / / / / |
       subsidiaries, and in IBFs:                                                      |  / / / / / / / / / / / / / / / / / / |
       a.   Federal funds sold .................................................       |   0276                     3,651,000 |3.a.
       b.   Securities purchased under agreements to resell ....................       |   0277                     3,230,000 |3.b.
  4.   Loans and lease financing receivables:                                          |  / / / / / / / / / / / / / / / / / / |
        a.   Loans and leases, net of unearned income (from Schedule RC-C)
                                                         RCFD 2122    27,239,000       |  / / / / / / / / / / / / / / / / / / |4.a.
        b.   LESS:   Allowance for loan and lease losses.RCFD  3123      917,000       |  / / / / / / / / / / / / / / / / / / |4.b.
        c.   LESS:   Allocated transfer risk reserve ....RCFD  3128            0       |  / / / / / / / / / / / / / / / / / / |4.c.
        d.   Loans and leases, net of unearned income,                                 |  / / / / / / / / / / / / / / / / / / |
             allowance, and reserve (item 4.a minus 4.b and 4.c) ...............       |   2125                    28,889,000 |4.d.
  5.   Assets held in trading accounts .........................................       |   3545                    38,272,000 |5.
  6.   Premises and fixed assets (including capitalized leases) ................       |   2145                       914,000 |6.
  7.   Other real estate owned (from Schedule RC-M) ............................       |   2150                       213,000 |7.
  8.   Investments in unconsolidated subsidiaries and associated companies                                        
       (from Schedule RC-M)                                                            |   2130                       184,000 |8.
  9.   Customers' liability to this bank on acceptances outstanding ............       |   2155                       597,000 |9.
 10.   Intangible assets (from Schedule RC-M) ..................................       |   2143                        17,000 |10.
 11.   Other assets (from Schedule RC-F) .......................................       |   2160                     6,056,000 |11.
 12.   Total assets (sum of items 1 through 11) ................................       |   2170                    90,430,000 |12.
                                                                                                      
</TABLE>

- ------------------------------------    
(1)      Includes cash items in process of collection and unposted debits.
(2)      Includes time certificates of deposit not held in trading accounts.


<PAGE>

<TABLE>
<CAPTION>
<C>                   <C>                        <C>                     <C>                       <C>    
Legal Title of Bank:  Bankers Trust Company      Call Date: 12/31/96     ST-BK:    36-4840         FFIEC  031
Address:              130 Liberty Street         Vendor ID: D            CERT:  00623              Page  RC-2
City, State Zip:      New York, NY  10006                                                          12
FDIC Certificate No.: |  0 |  0 |  6 |  2 |  3
</TABLE>

<TABLE>
<CAPTION>

Schedule RC--Continued                                                                 ____________________________________
                                                         Dollar Amounts in Thousands       | / / / / / / / /  Bil Mil Thou __    __|
- ---------------------------------------------------------------------------------------- ------------------------------------------
<S> <C>                                                                                <C>                                 <C>    
LIABILITIES                                                                            |  / / / / / / / / / / / / / / / /  | 
13. Deposits:                                                                          |  / / / / / / / / / / / / / / / /  |
    a.   In domestic offices (sum of totals of columns A and C 
         from Schedule RC-E, part I)                                                   | RCON 2200            11,985,000   |13.a.
         (1)   Noninterest-bearing(1) .....................RCON 6631  2,734,000....... |  / / / / / / / / / / / / / / / /  |13.a.(1)
         (2)  Interest-bearing ............................RCON 6636  6,657,000....... |  / / / / / / / / / / / / / / / /  |13.a.(2)
    b.   In foreign offices, Edge and Agreement subsidiaries, and IBFs 
         (from Schedule RC-E part II)                                                  | RCFN 2200            21,619,000   |13.b.
         (1)   Noninterest-bearing ........................RCFN 6631    654,000....... |  / / / / / / / / / / / / / / / /  |13.b.(1)
         (2)   Interest-bearing ...........................RCFN 6636 22,731,000....... |  / / / / / / / / / / / / / / / /  |13.b.(2)
14. Federal funds purchased and securities sold under agreements to repurchase in      |  / / / / / / / / / / / / / / / /  |
        domestic offices of the bank and of its Edge and Agreement
        subsidiaries, and in IBFs:                                                     |  / / / / / / / / / / / / / / / /  |
    a.   Federal funds purchased ..................................................... | RCFD 0278             6,560,000   |14.a.
    b.   Securities sold under agreements to repurchase .............................. | RCFD 0279               120,000   |14.b.
15. a.   Demand notes issued to the U.S. Treasury .................................... | RCON 2840                     0   |15.a.
    b.   Trading liabilities ......................................................... | RCFD 3548            19,172,000   |15.b.
16. Other borrowed money:                                                              |  / / / / / / / / / / / / / / / /  |
    a.   With original maturity of one year or less .................................. | RCFD 2332            15,909,000   |16.a.
    b.   With original maturity of more than one year ................................ | RCFD 2333             3,097,000   |16.b.
17. Mortgage indebtedness and obligations under capitalized leases ................... | RCFD 2910                31,000   |17.
18. Bank's liability on acceptances executed and outstanding ......................... | RCFD 2920               597,000   |18.
19. Subordinated notes and debentures ................................................ | RCFD 3200             1,229,000   |19.
20. Other liabilities (from Schedule RC-G) ........................................... | RCFD 2930             5,235,000   |20.
21. Total liabilities (sum of items 13 through 20) ................................... | RCFD 2948            85,554,000   |21.
                                                                                       |  / / / / / / / / / / / / / / / /  |
22. Limited-life preferred stock and related surplus ................................. | RCFD 3282                     0   |22.
EQUITY CAPITAL                                                                         |  / / / / / / / / / / / / / / / /  |
23. Perpetual preferred stock and related surplus .................................... | RCFD 3838               600,000   |23.
24. Common stock ..................................................................... | RCFD 3230             1,001,000   |24.
25. Surplus (exclude all surplus related to preferred stock) ......................... | RCFD 3839               540,000   |25.
26. a.   Undivided profits and capital reserves ...................................... | RCFD 3632             3,131,000   |26.a.
    b.   Net unrealized holding gains (losses) on available-for-sale securities ...... | RCFD 8434        (       14,000)  |26.b.
27. Cumulative foreign currency translation adjustments .............................. | RCFD 3284        (      382,000)  |27.
28. Total equity capital (sum of items 23 through 27) ................................ | RCFD 3210             4,876,000   |28.
29. Total liabilities, limited-life preferred stock, and equity capital
    (sum of items 21, 22, and 28) .................................................... | RCFD 3300            90,430,000   |29.
    
</TABLE>
<TABLE>
<CAPTION>
Memorandum
To be reported only with the March Report of Condition.
<S>                                                                               <C>                     <C>          <C>
   1.    Indicate in the box at the right the number of the statement below that
         best describes the most comprehensive level of auditing work performed
         for the bank by independent external                                                                Number
         auditors   as  of  any  date  during   1995   ........................    |   RCFD 6724          N/A          |  M.1
</TABLE>

<TABLE>
<CAPTION>
<S>     <C>                                                           <C>    <C>
1    =   Independent audit of the bank conducted in accordance         4   = Directors' examination of the bank performed by other
         with generally accepted auditing standards by a certified           external auditors (may be required by state chartering
         public accounting firm which submits a report on the bank           authority)
2    =   Independent audit of the bank's parent holding company        5   = Review of the bank's financial statements by external
         conducted in accordance with generally accepted auditing            auditors
         standards by a certified public accounting firm which         6   = Compilation of the bank's financial statements by 
         submits a report on the consolidated holding company                external auditors
         (but not on the bank separately)                              7   = Other audit procedures (excluding tax preparation work)
3    =   Directors' examination of the bank conducted in               8   = No external audit work
         accordance with generally  accepted  auditing  standards 
         by a certified public accounting firm (may be required by 
         state chartering authority)
</TABLE>
- ----------------------
(1) Including  total demand  deposits and  noninterest-bearing  time and savings
    deposits.
<PAGE>


                               State of New York,

                               Banking Department

         I, PETER M. PHILBIN,  Deputy Superintendent of Bank of the State of New
York,  DO HEREBY  APPROVE  the  annexed  Certificate  entitled  "CERTIFICATE  OF
AMENDMENT OF THE ORGANIZATION CERTIFICATE OF BANKERS TRUST COMPANY Under Section
8005 of the Banking  Law," dated March 20,  1996,  providing  for an increase in
authorized  capital stock from  $1,351,666,670  consisting of 85,166,667  shares
with a par value of $10 each  designated  as Common  Stock and 500 shares with a
par  value  of  $1,000,000  each   designated  as  Series   Preferred  Stock  to
$1,501,666,670  consisting  of  100,166,667  shares with a par value of $10 each
designated  as Common Stock and 500 shares with a par value of  $1,000,000  each
designated as Series Preferred Stock.

Witness,  my hand and official seal of the Banking Department at the City of New
York,

                    this 21st day of March in the Year of our Lord one  thousand

                    nine  hundred  and ninety-six.




                                                    Peter M. Philbin
                                              ----------------------------------
                                              Deputy Superintendent of Banks


<PAGE>


                            CERTIFICATE OF AMENDMENT

                                     OF THE

                            ORGANIZATION CERTIFICATE

                                OF BANKERS TRUST

                      Under Section 8005 of the Banking Law

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

         We, James T. Byrne, Jr. and Lea Lahtinen, being respectively a Managing
Director and an Assistant Secretary of Bankers Trust Company, do hereby certify:

         1.   The name of the corporation is Bankers Trust Company.

         2. The  organization  certificate of said  corporation was filed by the
Superintendent of Banks on the 5th of march, 1903.

         3. The organization certificate as heretofore amended is hereby amended
to increase  the  aggregate  number of shares which the  corporation  shall have
authority to issue and to increase the amount of its authorized capital stock in
conformity therewith.

         4. Article III of the  organization  certificate  with reference to the
authorized  capital  stock,  the number of shares into which the  capital  stock
shall be divided, the par value of the shares and the capital stock outstanding,
which reads as follows:

         "III. The amount of capital stock which the corporation is hereafter to
         have is One  Billion,  Three  Hundred  Fifty One  Million,  Six Hundred
         Sixty-Six  Thousand,  Six  Hundred  Seventy  Dollars  ($1,351,666,670),
         divided into Eighty-Five Million,  One Hundred Sixty-Six Thousand,  Six
         Hundred  Sixty-Seven  (85,166,667)  shares with a par value of $10 each
         designated  as  Common  Stock  and 500  shares  with a par value of One
         Million  Dollars  ($1,000,000)  each  designated  as  Series  Preferred
         Stock."

is hereby amended to read as follows:

         "III. The amount of capital stock which the corporation is hereafter to
         have is One Billion,  Five Hundred One Million,  Six Hundred  Sixty-Six
         Thousand,  Six Hundred Seventy Dollars  ($1,501,666,670),  divided into
         One  Hundred  Million,  One  Hundred  Sixty Six  Thousand,  Six Hundred
         Sixty-Seven   (100,166,667)  shares  with  a  par  value  of  $10  each
         designated  as  Common  Stock  and 500  shares  with a par value of One
         Million  Dollars  ($1,000,000)  each  designated  as  Series  Preferred
         Stock."


<PAGE>



         6.  The  foregoing  amendment  of  the  organization   certificate  was
authorized by unanimous  written consent signed by the holder of all outstanding
shares entitled to vote thereon.

         IN WITNESS  WHEREOF,  we have made and subscribed this certificate this
20th day of March , 1996.

                               James T. Byrne, Jr.
                               -------------------
                               James T. Byrne, Jr.
                                Managing Director

                                  Lea Lahtinen
                                  ------------
                                  Lea Lahtinen
                               Assistant Secretary

State of New York          )
                                    )  ss:
County of New York         )

         Lea  Lahtinen,  being  fully  sworn,  deposes  and says  that she is an
Assistant Secretary of Bankers Trust Company,  the corporation  described in the
foregoing certificate; that she has read the foregoing certificate and knows the
contents thereof, and that the statements herein contained are true.

                                                             Lea Lahtinen
                                                             -------------------
                                                             Lea Lahtinen

Sworn to before me this 20th day of March, 1996.

         Sandra L. West
- ------------------------------
         Notary Public

           SANDRA L. WEST                        Counterpart filed in the
   Notary Public State of New York               Office of the Superintendent of
           No. 31-4942101                        Banks, State of New York,
    Qualified in New York County                 This 21st day of March, 1996

Commission Expires September 19, 1996

<PAGE>
BY-LAWS

                                     BY-LAWS

                                FEBRUARY 18, 1997

                              Bankers Trust Company
                                    New York


<PAGE>
BY-LAWS
                                     BY-LAWS
                                       of
                              Bankers Trust Company

                                    ARTICLE I

                            MEETINGS OF STOCKHOLDERS

SECTION 1. The annual meeting of the  stockholders of this Company shall be held
at the office of the Company in the Borough of  Manhattan,  City of New York, on
the third  Tuesday in January of each year,  for the election of  directors  and
such other business as may properly come before said meeting.

SECTION 2.  Special  meetings  of  stockholders  other than those  regulated  by
statute  may be called at any time by a majority of the  directors.  It shall be
the duty of the  Chairman  of the  Board,  the Chief  Executive  Officer  or the
President  to call such  meetings  whenever  requested  in  writing  to do so by
stockholders owning a majority of the capital stock.

SECTION 3. At all meetings of  stockholders,  there shall be present,  either in
person or by proxy,  stockholders  owning a majority of the capital stock of the
Company,  in order to  constitute  a quorum,  except  at  special  elections  of
directors,  as  provided  by law,  but less than a quorum  shall  have  power to
adjourn any meeting.

SECTION 4. The  Chairman of the Board or, in his  absence,  the Chief  Executive
Officer or, in his  absence,  the  President  or, in their  absence,  the senior
officer present,  shall preside at meetings of the stockholders and shall direct
the proceedings and the order of business.  The Secretary shall act as secretary
of such meetings and record the proceedings.

                                   ARTICLE II

                                    DIRECTORS

SECTION 1. The affairs of the Company shall be managed and its corporate  powers
exercised by a Board of Directors  consisting of such number of  directors,  but
not less than ten nor more than  twenty-five,  as may from time to time be fixed
by resolution  adopted by a majority of the directors then in office,  or by the
stockholders.  In  the  event  of  any  increase  in the  number  of  directors,
additional  directors may be elected within the limitations so fixed,  either by
the  stockholders  or within the  limitations  imposed by law,  by a majority of
directors  then in office.  One-third of the number of directors,  as fixed from
time to time, shall constitute a quorum. Any one or more members of the Board of
Directors or any Committee  thereof may participate in a meeting of the Board of
Directors  or Committee  thereof by means of a  conference  telephone or similar
communications  equipment which allows all persons 
<PAGE>

BY-LAWS

participating in the meeting to hear each other at the same time.  Participation
by such means shall constitute presence in person at such a meeting.

All directors  hereafter elected shall hold office until the next annual meeting
of the  stockholders  and until their successors are elected and have qualified.
No person  who shall have  attained  age 72 shall be  eligible  to be elected or
re-elected a director.  Such  director  may,  however,  remain a director of the
Company until the next annual meeting of the  stockholders  of Bankers Trust New
York Corporation (the Company's parent) so that such director's  retirement will
coincide with the retirement date from Bankers Trust New York Corporation.

No Officer-Director  who shall have attained age 65, or earlier relinquishes his
responsibilities and title, shall be eligible to serve as a director.

SECTION 2. Vacancies not exceeding one-third of the whole number of the Board of
Directors may be filled by the  affirmative  vote of a majority of the directors
then in office,  and the  directors so elected shall hold office for the balance
of the unexpired term.

SECTION 3. The  Chairman of the Board shall  preside at meetings of the Board of
Directors.  In his absence, the Chief Executive Officer or, in his absence, such
other director as the Board of Directors  from time to time may designate  shall
preside at such meetings.

SECTION 4. The Board of Directors may adopt such Rules and  Regulations  for the
conduct of its meetings and the  management  of the affairs of the Company as it
may deem proper,  not  inconsistent  with the laws of the State of New York,  or
these By-Laws,  and all officers and employees  shall strictly adhere to, and be
bound by, such Rules and Regulations.

SECTION 5. Regular meetings of the Board of Directors shall be held from time to
time on the third  Tuesday of the month.  If the day  appointed for holding such
regular  meetings  shall be a legal holiday,  the regular  meeting to be held on
such day shall be held on the next business day thereafter.  Special meetings of
the Board of Directors may be called upon at least two day's notice  whenever it
may be deemed  proper by the  Chairman  of the  Board  or,  the Chief  Executive
Officer or, in their  absence,  by such other director as the Board of Directors
may have designated  pursuant to Section 3 of this Article,  and shall be called
upon like notice whenever any three of the directors so request in writing.

SECTION 6. The  compensation  of directors  as such or as members of  committees
shall be fixed from time to time by resolution of the Board of Directors.

                                   ARTICLE III

                                   COMMITTEES
<PAGE>

BY-LAWS

SECTION 1. There shall be an Executive  Committee of the Board consisting of not
less  than  five  directors  who  shall be  appointed  annually  by the Board of
Directors.  The Chairman of the Board shall preside at meetings of the Executive
Committee.  In his absence, the Chief Executive Officer or, in his absence, such
other member of the Committee as the  Committee  from time to time may designate
shall preside at such meetings.

The Executive  Committee  shall possess and exercise to the extent  permitted by
law all of the powers of the Board of  Directors,  except  when the latter is in
session, and shall keep minutes of its proceedings,  which shall be presented to
the Board of Directors at its next subsequent meeting.  All acts done and powers
and authority  conferred by the Executive  Committee  from time to time shall be
and be  deemed  to be,  and may be  certified  as  being,  the act and under the
authority of the Board of Directors.

A majority of the Committee shall constitute a quorum, but the Committee may act
only by the concurrent vote of not less than one-third of its members,  at least
one of whom must be a director other than an officer. Any one or more directors,
even though not members of the  Executive  Committee,  may attend any meeting of
the Committee,  and the member or members of the Committee present,  even though
less  than a  quorum,  may  designate  any one or more  of such  directors  as a
substitute or substitutes for any absent member or members of the Committee, and
each such substitute or substitutes shall be counted for quorum, voting, and all
other purposes as a member or members of the Committee.

SECTION 2. There shall be an Audit  Committee  appointed  annually by resolution
adopted by a majority of the entire  Board of Directors  which shall  consist of
such number of directors,  who are not also officers of the Company, as may from
time to time be fixed by  resolution  adopted  by the  Board of  Directors.  The
Chairman shall be designated by the Board of Directors, who shall also from time
to time fix a quorum for meetings of the Committee. Such Committee shall conduct
the annual  directors'  examinations  of the Company as required by the New York
State  Banking  Law;  shall review the reports of all  examinations  made of the
Company by public authorities and report thereon to the Board of Directors;  and
shall report to the Board of Directors such other matters as it deems  advisable
with  respect to the  Company,  its various  departments  and the conduct of its
operations.

In the performance of its duties, the Audit Committee may employ or retain, from
time to time, expert assistants, independent of the officers or personnel of the
Company,  to  make  studies  of the  Company's  assets  and  liabilities  as the
Committee may request and to make an  examination of the accounting and auditing
methods of the  Company and its system of  internal  protective  controls to the
extent  considered  necessary  or  advisable  in  order  to  determine  that the
operations  of the  Company,  including  its  fiduciary  departments,  are being
audited  by the  General  Auditor  in such a manner as to  provide  prudent  and
adequate  protection.  The Committee also may direct the General Auditor to make
such  investigation  as it deems  necessary  or  advisable  with  respect to the
Company,  its  various  departments  and  the  conduct  of its  operations.  The
Committee shall hold regular quarterly meetings and during the intervals thereof
shall meet at other times on call of the Chairman.


<PAGE>

BY-LAWS

SECTION 3. The Board of  Directors  shall  have the power to  appoint  any other
Committees as may seem  necessary,  and from time to time to suspend or continue
the powers and duties of such Committees.  Each Committee  appointed pursuant to
this Article shall serve at the pleasure of the Board of Directors.

                                   ARTICLE IV

                                    OFFICERS

SECTION 1. The Board of Directors shall elect from among their number a Chairman
of the Board and a Chief Executive Officer, and shall also elect a President,  a
Senior Vice  Chairman,  one or more Vice  Chairmen,  one or more  Executive Vice
Presidents,  one  or  more  Senior  Managing  Directors,  one or  more  Managing
Directors, one or more Senior Vice Presidents,  one or more Vice Presidents, one
or more General  Managers,  a Secretary,  a Controller,  a Treasurer,  a General
Counsel,  one or more Associate General Counsels,  a General Auditor,  a General
Credit Auditor, and one or more Deputy Auditors, who need not be directors.  The
officers of the  corporation  may also include such other  officers or assistant
officers as shall from time to time be elected or  appointed  by the Board.  The
Chairman of the Board or the Chief Executive  Officer or, in their absence,  the
President,  the Senior Vice Chairman or any Vice Chairman, may from time to time
appoint  assistant  officers.  All officers elected or appointed by the Board of
Directors shall hold their  respective  offices during the pleasure of the Board
of Directors,  and all assistant  officers  shall hold office at the pleasure of
the Board or the  Chairman  of the Board or the Chief  Executive  Officer or, in
their absence, the President, the Senior Vice Chairman or any Vice Chairman. The
Board of  Directors  may  require any and all  officers  and  employees  to give
security for the faithful performance of their duties.

SECTION 2. The Board of Directors shall designate the Chief Executive Officer of
the  Company  who may also hold the  additional  title of Chairman of the Board,
President,  Senior Vice  Chairman or Vice  Chairman  and such person shall have,
subject  to the  supervision  and  direction  of the Board of  Directors  or the
Executive Committee, all of the powers vested in such Chief Executive Officer by
law or by these By-Laws,  or which usually attach or pertain to such office. The
other officers shall have, subject to the supervision and direction of the Board
of  Directors  or the  Executive  Committee or the Chairman of the Board or, the
Chief Executive Officer, the powers vested by law or by these By-Laws in them as
holders of their respective  offices and, in addition,  shall perform such other
duties as shall be assigned to them by the Board of Directors  or the  Executive
Committee or the Chairman of the Board or the Chief Executive Officer.

The General  Auditor shall be  responsible,  through the Audit  Committee to the
Board of Directors for the  determination  of the program of the internal  audit
function and the evaluation of the adequacy of the system of internal  controls.
Subject  to the Board of  Directors,  the  General  Auditor  shall  have and may
exercise  all the powers and shall  perform all the duties  usual to such office
and shall have such other  powers as may be  prescribed  or assigned to him from
time to time by the  Board  of  Directors  or  vested  in him by law or by these
By-Laws. He shall perform such other duties and shall make such  investigations,
examinations  and  reports  as may  be  prescribed  or  required  by  the  Audit

<PAGE>

BY-LAWS

Committee. The General Auditor shall have unrestricted access to all records and
premises of the Company and shall delegate such  authority to his  subordinates.
He  shall  have  the  duty to  report  to the  Audit  Committee  on all  matters
concerning the internal audit program and the adequacy of the system of internal
controls of the Company  which he deems  advisable or which the Audit  Committee
may request.  Additionally, the General Auditor shall have the duty of reporting
independently  of all  officers of the Company to the Audit  Committee  at least
quarterly on any matters  concerning the internal audit program and the adequacy
of the system of internal  controls of the Company that should be brought to the
attention of the  directors  except those matters  responsibility  for which has
been vested in the General Credit  Auditor.  Should the General Auditor deem any
matter to be of special  importance,  he shall report  thereon  forthwith to the
Audit Committee. The General Auditor shall report to the Chief Financial Officer
only for administrative purposes.

The General Credit Auditor shall be responsible to the Chief  Executive  Officer
and, through the Audit  Committee,  to the Board of Directors for the systems of
internal  credit audit,  shall perform such other duties as the Chief  Executive
Officer may prescribe,  and shall make such  examinations  and reports as may be
required  by  the  Audit  Committee.  The  General  Credit  Auditor  shall  have
unrestricted   access  to  all  records  and  may  delegate  such  authority  to
subordinates.

SECTION 3. The  compensation  of all officers  shall be fixed under such plan or
plans of position evaluation and salary administration as shall be approved from
time to time by resolution of the Board of Directors.

SECTION 4. The Board of Directors,  the Executive Committee, the Chairman of the
Board, the Chief Executive  Officer or any person authorized for this purpose by
the Chief  Executive  Officer,  shall appoint or engage all other  employees and
agents and fix their  compensation.  The  employment  of all such  employees and
agents  shall  continue  during the  pleasure of the Board of  Directors  or the
Executive  Committee or the Chairman of the Board or the Chief Executive Officer
or any such  authorized  person;  and the  Board  of  Directors,  the  Executive
Committee,  the Chairman of the Board,  the Chief Executive  Officer or any such
authorized person may discharge any such employees and agents at will.

                                    ARTICLE V

                INDEMNIFICATION OF DIRECTORS, OFFICERS AND OTHERS

SECTION 1. The Company shall, to the fullest extent permitted by Section 7018 of
the New York Banking Law, indemnify any person who is or was made, or threatened
to be made,  a party to an  action or  proceeding,  whether  civil or  criminal,
whether  involving any actual or alleged breach of duty,  neglect or error,  any
accountability,  or any actual or alleged misstatement,  misleading statement or
other  act or  omission  and  whether  brought  or  threatened  in any  court or
administrative  or legislative body or agency,  including an action by or in the
right of the  Company to procure a judgment  in its favor and an action by or in
the right


<PAGE>

BY-LAWS

of any  other  corporation  of any type or kind,  domestic  or  foreign,  or any
partnership,  joint venture,  trust,  employee benefit plan or other enterprise,
which any  director  or officer of the  Company  is  servicing  or served in any
capacity  at the  request  of the  Company  by reason  of the fact that he,  his
testator or  intestate,  is or was a director or officer of the  Company,  or is
serving or served such other  corporation,  partnership,  joint venture,  trust,
employee  benefit plan or other enterprise in any capacity,  against  judgments,
fines, amounts paid in settlement,  and costs,  charges and expenses,  including
attorneys'   fees,  or  any  appeal   therein;   provided,   however,   that  no
indemnification  shall be  provided  to any such  person if a judgment  or other
final adjudication  adverse to the director or officer  establishes that (i) his
acts were  committed  in bad faith or were the result of active  and  deliberate
dishonesty  and,  in  either  case,  were  material  to the  cause of  action so
adjudicated,  or (ii) he personally  gained in fact a financial  profit or other
advantage to which he was not legally entitled.

SECTION 2. The Company  may  indemnify  any other  person to whom the Company is
permitted  to  provide   indemnification  or  the  advancement  of  expenses  by
applicable law,  whether pursuant to rights granted pursuant to, or provided by,
the New  York  Banking  Law or  other  rights  created  by (i) a  resolution  of
stockholders,  (ii) a resolution of directors,  or (iii) an agreement  providing
for such  indemnification,  it  being  expressly  intended  that  these  By-Laws
authorize the creation of other rights in any such manner.

SECTION 3. The Company  shall,  from time to time,  reimburse  or advance to any
person  referred to in Section 1 the funds  necessary  for payment of  expenses,
including  attorneys' fees, incurred in connection with any action or proceeding
referred to in Section 1, upon receipt of a written  undertaking by or on behalf
of such person to repay such amount(s) if a judgment or other final adjudication
adverse to the director or officer  establishes that (i) his acts were committed
in bad faith or were the  result of active and  deliberate  dishonesty  and,  in
either case,  were  material to the cause of action so  adjudicated,  or (ii) he
personally  gained in fact a financial profit or other advantage to which he was
not legally entitled.

SECTION  4.  Any  director  or  officer  of  the  Company  serving  (i)  another
corporation,  of which a majority of the shares entitled to vote in the election
of its  directors is held by the Company,  or (ii) any employee  benefit plan of
the Company or any  corporation  referred to in clause (i) in any capacity shall
be deemed to be doing so at the request of the Company.  In all other cases, the
provisions of this Article V will apply (i) only if the person  serving  another
corporation or any partnership,  joint venture,  trust, employee benefit plan or
other enterprise so served at the specific request of the Company,  evidenced by
a written communication signed by the Chairman of the Board, the Chief Executive
Officer or the President,  and (ii) only if and to the extent that, after making
such efforts as the Chairman of the Board,  the Chief  Executive  Officer or the
President shall deem adequate in the circumstances,  such person shall be unable
to obtain indemnification from such other enterprise or its insurer.

SECTION 5. Any person  entitled to be  indemnified  or to the  reimbursement  or
advancement  of  expenses as a matter of right  pursuant  to this  Article V may
elect  to have  the  right  to  indemnification  (or  advancement  of  expenses)
interpreted  on the  basis  of the  applicable  law in  effect  at the  time  of
occurrence  of the event or events giving rise to the action or  proceeding, 

<PAGE>

BY-LAWS

to the extent  permitted by law, or on the basis of the applicable law in effect
at the time indemnification is sought.

SECTION 6. The right to be indemnified or to the reimbursement or advancement of
expense pursuant to this Article V (i) is a contract right pursuant to which the
person  entitled  thereto  may bring suit as if the  provisions  hereof were set
forth in a separate  written  contract  between the Company and the  director or
officer,  (ii) is intended to be retroactive and shall be available with respect
to events  occurring prior to the adoption  hereof,  and (iii) shall continue to
exist after the  rescission or restrictive  modification  hereof with respect to
events occurring prior thereto.

SECTION  7.  If a  request  to  be  indemnified  or  for  the  reimbursement  or
advancement  of  expenses  pursuant  hereto  is not paid in full by the  Company
within thirty days after a written  claim has been received by the Company,  the
claimant  may at any time  thereafter  bring suit against the Company to recover
the  unpaid  amount of the claim and,  if  successful  in whole or in part,  the
claimant  shall be entitled  also to be paid the  expenses of  prosecuting  such
claim.  Neither the failure of the Company  (including  its Board of  Directors,
independent  legal counsel,  or its  stockholders)  to have made a determination
prior  to  the   commencement  of  such  action  that   indemnification   of  or
reimbursement  or  advancement  of  expenses  to the  claimant  is proper in the
circumstance, nor an actual determination by the Company (including its Board of
Directors,  independent legal counsel, or its stockholders) that the claimant is
not  entitled to  indemnification  or to the  reimbursement  or  advancement  of
expenses,  shall be a defense  to the  action or create a  presumption  that the
claimant is not so entitled.

SECTION 8. A person who has been successful,  on the merits or otherwise, in the
defense of a civil or criminal  action or proceeding of the character  described
in Section 1 shall be entitled to indemnification only as provided in Sections 1
and  3,  notwithstanding  any  provision  of the  New  York  Banking  Law to the
contrary.

                                   ARTICLE VI

                                      SEAL

SECTION 1. The Board of  Directors  shall  provide a seal for the  Company,  the
counterpart dies of which shall be in the charge of the Secretary of the Company
and such officers as the Chairman of the Board,  the Chief Executive  Officer or
the  Secretary  may from  time to time  direct  in  writing,  to be  affixed  to
certificates  of stock and other  documents in accordance with the directions of
the Board of Directors or the Executive Committee.

SECTION 2. The Board of Directors  may  provide,  in proper cases on a specified
occasion  and for a  specified  transaction  or  transactions,  for the use of a
printed or engraved facsimile seal of the Company.

<PAGE>

BY-LAWS

                                   ARTICLE VII

                                  CAPITAL STOCK

SECTION 1.  Registration of transfer of shares shall only be made upon the books
of the Company by the registered holder in person, or by power of attorney, duly
executed,  witnessed and filed with the Secretary or other proper officer of the
Company,  on the surrender of the  certificate  or  certificates  of such shares
properly assigned for transfer.

                                  ARTICLE VIII

                                  CONSTRUCTION

SECTION 1. The  masculine  gender,  when  appearing in these  By-Laws,  shall be
deemed to include the feminine gender.

                                   ARTICLE IX

                                   AMENDMENTS

SECTION 1. These  By-Laws  may be  altered,  amended or added to by the Board of
Directors  at any  meeting,  or by the  stockholders  at any  annual or  special
meeting, provided notice thereof has been given.

I, __Dorothy  Robinson___,  Assistant  Secretary of Bankers Trust  Company,  New
York,  New York,  hereby  certify  that the  foregoing  is a complete,  true and
correct copy of the By-Laws of Bankers Trust  Company,  and that the same are in
full force and effect at this date.

                                           BY:  ___/s/Dorothy Robinsion______
                                                ASSISTANT SECRETARY

DATED: April 15, 1997



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