NORTH FORK BANCORPORATION INC
S-4, 1997-09-08
STATE COMMERCIAL BANKS
Previous: HELM RESOURCES INC/DE/, DEF 14A, 1997-09-08
Next: PRUDENTIAL UTILITY FUND INC, N-30D, 1997-09-08



    As filed with the Securities and Exchange Commission on September 8, 1997
                                                    Registration No. 333-


                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM S-4
                             REGISTRATION STATEMENT
                                    Under the
                             SECURITIES ACT OF 1933

                         NORTH FORK BANCORPORATION, INC.
             (Exact Name of Registrant as Specified in Its Charter)

          Delaware                         6712                    36-3154608
(State or Other Jurisdiction of      (Primary Standard         (I.R.S. Employer
 Incorporation or Organization)   Industrial Classification     Identification
                                       Code Number)                 Number)

                              275 Broad Hollow Road
                            Melville, New York 11747
                                 (516) 844-1004
               (Address, Including Zip Code, and Telephone Number,
       Including Area Code, of Registrant's Principal Executive Offices)

                                 John Adam Kanas
                 President, Chairman and Chief Executive Officer
                              275 Broad Hollow Road
                            Melville, New York 11747
                                 (516) 844-1004
            (Name, Address, Including Zip Code, and Telephone Number,
                   Including Area Code, of Agent For Service)

                                 With copies to:

    Thomas B. Kinsock, Esq.                       R. Mark Chamberlin, Esq.
Gallop, Johnson & Neuman, L.C.                   Mintz, Levin, Cohn, Ferris,
   Interco Corporate Tower                        Glovsky and Popeo, P.C.
      101 South Hanley                             One Financial Center
 St. Louis, Missouri 63105                      Boston, Massachusetts 02111 
       (314) 862-1200                                  (617)542-6000


         Approximate  date of commencement of proposed sale of the securities to
the public: As soon as practicable after the effective date of this Registration
Statement and the  satisfaction or waiver of all other  conditions to the Merger
described in the Proxy Statement/Prospectus.

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

<TABLE>

                         CALCULATION OF REGISTRATION FEE
====================================================================================================================================
<CAPTION>
                                                                     Proposed            Proposed Maximum
         Title of Each Class of               Amount to be       Maximum Offering       Aggregate Offering           Amount of
     Securities to be Registered(1)          Registered(2)      Price Per Share(3)          Price (3)           Registration Fee(3)
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                        <C>                   <C>                   <C>                      <C>                
Common Stock, $2.50 par value...........   1,736,965 shares      $17.10                $29,700,065.72           $8,999.12
====================================================================================================================================
<FN>
(1)      Includes  one  attached  Series A Preferred  Share  Purchase  Right per
         share.

(2)      Maximum number of shares of  Registrant's  Common Stock issuable in the
         Merger,  unless  Registrant  waives the  maximum  exchange  ratio limit
         established in the merger agreement.

(3)      Pursuant to Rule 457(f)(1) and 457(c)  promulgated under the Securities
         Act  of  1933,  as  amended,  and  estimated  solely  for  purposes  of
         calculating  the  registration  fee,  the  proposed  maximum  aggregate
         offering price is $29,700,065.72,  which equals the sum of "A" and "B",
         where "A" equals (w) $5.02,  such being the average of the high and low
         prices of the  voting  common  stock,  no par value  ("Branford  Voting
         Common Stock"),  of Branford  Savings Bank  ("Branford") as reported on
         The Nasdaq Stock Market  National  Market  System on September 4, 1997,
         multiplied by (x) the total number of shares of Branford  Voting Common
         Stock to be exchanged  in the Merger for  securities  being  registered
         hereunder,  and where "B" equals  (y) $2.68,  such being the book value
         per share of the  non-voting  common  stock,  no par  value  ("Branford
         Non-voting  Common  Stock"),  of Branford as of the latest  practicable
         date,  June 30, 1997,  multiplied  by (z) the total number of shares of
         Branford  Non-voting  Common  Stock to be  exchanged  in the Merger for
         securities  being registered  hereunder.  The proposed maximum offering
         price per share is equal to the  proposed  maximum  aggregate  offering
         price  determined  in the manner  described in the  preceding  sentence
         divided by the maximum  number of shares of  Registrant's  common stock
         issuable in the Merger as discussed in note (2).
</FN>
</TABLE>

         The Registrant hereby amends this  Registration  Statement on such date
or dates as may be necessary to delay its  effective  date until the  Registrant
shall file a further amendment which specifically  states that this Registration
Statement shall  thereafter  become effective in accordance with Section 8(a) of
the  Securities  Act of 1933, as amended,  or until the  Registration  Statement
shall become  effective on such date as the Commission,  acting pursuant to said
Section 8(a), may determine.

(A  redherring  appears on the left hand side of this page,  rotated 90 degrees.
Text follows.)

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 STATE.

<PAGE>
<TABLE>
                              CROSS REFERENCE SHEET
                    Pursuant to Item 501(b) of Regulation S-K
             Showing the Location in the Proxy Statement/Prospectus
              of the Information Required by the Items of Form S-4
<CAPTION>

Form S-4 Item Number and Caption                                      Proxy Statement/Prospectus Heading

Information About the Transaction
<S>                                                                   <C>                                       
1.       Forepart of Registration Statement                           Cover Page of Registration Statement; Cross Reference Sheet;
         and Outside Front Cover Page of Prospectus                   Outside Front Cover Page of Proxy Statement/Prospectus

2.       Inside Front and Outside Back Cover Pages of                 Inside Front Cover Page; Available Information; Table of 
         Prospectus                                                   Contents; Incorporation of Certain Documents by Reference

3.       Risk Factors, Ratio of Earnings to Fixed Charges,            Summary; The Merger; Market Prices and Dividend Information;
         and Other Information

4.       Terms of Transaction                                         Summary; The Merger; Description of North Fork Capital Stock;
                                                                      Comparison of Shareholder Rights

5.       Pro Forma Financial Information                              Not Applicable

6.       Material Contacts with the Company Being Acquired            Summary; The Merger

7.       Additional Information Required for Reoffering by            Not Applicable
         Persons and Parties Deemed to be Underwriters

8.       Interests of Named Experts and Counsel                       Not Applicable

9.       Disclosure of Commission Position on                         Not Applicable
         Indemnification for Securities Act Liabilities
<CAPTION>
Information About the Registrant
<S>                                                                   <C>
10.      Information With Respect to S-3 Registrants                  Available Information; Incorporation of Certain Documents by
                                                                      Reference; Summary; The Companies--North Fork; The Merger
<PAGE>
11.      Incorporation of Certain Information by Reference            Incorporation of Certain Documents by Reference

12.      Information With Respect to S-2 or S-3 Registrants           Not Applicable

13.      Incorporation of Certain Information by Reference            Not Applicable

14.      Information with Respect to Registrants Other Than           Not Applicable
         S-2 or S-3 Registrants
<CAPTION>
Information About the Company Being Acquired
<S>                                                                   <C>
15.      Information With Respect to S-3 Companies                    Not Applicable

16.      Information With Respect to S-2 or S-3 Companies             Not Applicable

17.      Information With Respect to Companies Other Than             Summary; The Companies--Branford; The Merger; Information
         S-2 or S-3 Companies                                         About Branford
<CAPTION>
Voting and Management Information
<S>                                                                   <C>
18.      Information if Proxies, Consents or Authorizations           Summary; The Special Meeting; The Merger
         Are to be Solicited

19.      Information if Proxies, Consents or Authorizations           Not Applicable
         Are Not to be Solicited in an Exchange Offer
</TABLE>

<PAGE>
Branford Savings Bank
45 South Main Street
Branford, Connecticut 06405


                             September 5, 1997


To the Shareholders of
Branford Savings Bank

         You are cordially  invited to attend a special  meeting of shareholders
of Branford  Savings Bank to be held on [October 31],  1997, at 10:00 a.m. local
time at Woodwinds, 29 School Ground Road, Branford, Connecticut.

         As described in the enclosed Proxy Statement/Prospectus, at the meeting
you will be asked to approve the Agreement and Plan of Merger,  dated as of July
24,  1997,  as  amended  (the  "Merger  Agreement"),  by and  among  North  Fork
Bancorporation  ("North Fork"), an interim Connecticut savings bank newly formed
as a wholly-owned  subsidiary of North Fork ("Merger Bank") and Branford Savings
Bank ("Branford").  Under the Merger Agreement,  Merger Bank will be merged with
and into Branford (the "Merger"). Upon the Merger, all outstanding shares of the
common stock of Branford,  including  voting common stock and non-voting  common
stock (collectively "Branford common stock") (other than dissenting shares) will
be converted into shares of North Fork common stock,  par value $2.50 per share.
Each share of Branford  common  stock will be  converted  into North Fork common
stock having a market value of  approximately  $5.25,  with the precise Exchange
Ratio to be  determined  based on the formula  discussed in the  enclosed  Proxy
Statement/Prospectus  plus cash to be paid in lieu of fractional  shares.  It is
intended that such  conversion  will qualify as a tax-free  exchange for federal
income tax purposes.

         Ostrowski & Company,  Inc.,  Branford's financial advisor in connection
with the Merger,  has  delivered  its  written  opinion to  Branford's  Board of
Directors that, as of the date of the Merger Agreement,  the consideration to be
received by the holders of Branford  common stock in the Merger was fair to such
holders  from a  financial  point of view.  The written  opinion of  Ostrowski &
Company,  Inc.  is  reproduced  in full as  Annex  C to the  accompanying  Proxy
Statement/Prospectus.

         Consummation of the Merger is subject to certain conditions,  including
approval  of the  Merger  Agreement  by at least  two-thirds  of the  issued and
outstanding  shares of Branford voting common stock,  voting as a class,  and at
least  two-thirds of the issued and  outstanding  shares of Branford  non-voting
common  stock,  voting  as a  class,  and  the  receipt  of  certain  regulatory
approvals.

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



                                          /s/ Robert J. Mariano


               [PLEASE COMPLETE, DATE AND SIGN THE ENCLOSED PROXY
                      AND MAIL IT PROMPTLY IN THE ENCLOSED
                         POSTAGE-PAID RETURN ENVELOPE.]

<PAGE>
                              BRANFORD SAVINGS BANK

                    NOTICE OF SPECIAL MEETING OF SHAREHOLDERS

                        To Be Held on [October 31], 1997



To the Shareholders of
Branford Savings Bank:

         NOTICE IS  HEREBY  GIVEN  that a Special  Meeting  of  Shareholders  of
Branford  Savings Bank (the "Bank") will be held at Woodwinds,  29 School Ground
Road,  Branford,  Connecticut,  on [October 31],  1997, at 10:00 a.m. local time
(the "Special Meeting"), for the following purposes, all of which are more fully
described in the accompanying Proxy Statement/Prospectus:

         (1)      To  consider  and vote on a proposal  to approve and adopt the
                  Agreement  and Plan of Merger,  dated as of July 24, 1997,  as
                  amended   (the   "Merger   Agreement"),   among   North   Fork
                  Bancorporation,  Inc., a Delaware  corporation ("North Fork"),
                  an  interim   Connecticut  savings  bank  newly  formed  as  a
                  wholly-owned subsidiary of North Fork ("Merger Bank"), and the
                  Bank, and the transactions  contemplated  therein,  including,
                  among other  things,  the  following:  (i) Merger Bank will be
                  merged  with and into the Bank (the  "Merger");  and (ii) upon
                  consummation  of the  Merger,  all  outstanding  shares of the
                  common stock of the Bank,  including  voting  common stock and
                  non-voting  common  stock   (collectively,   "Branford  Common
                  Stock")  (other than certain shares held by the parties to the
                  Merger  Agreement  and their  subsidiaries  and shares held by
                  Bank shareholders who exercise  dissenter's  rights),  will be
                  converted  into shares of North Fork common  stock,  par value
                  $2.50 per share  ("North  Fork Common  Stock").  Each share of
                  Branford Common Stock will be converted into North Fork Common
                  Stock having a market value of approximately  $5.25,  with the
                  precise  exchange ratio to be determined  based on the average
                  reported  closing  sales  prices of North  Fork  Common  Stock
                  during  the  20  consecutive  trading-day  period  immediately
                  preceding the date on which the last bank regulatory  approval
                  of the Merger is  received,  excluding  post-approval  waiting
                  periods and subject to certain  minimum and maximum  limits on
                  the exchange  ratio.  Cash will be paid in lieu of issuance of
                  fractional shares.

         (2)      To transact  such other  business as may properly  come before
                  the  Special  Meeting  or any  adjournments  or  postponements
                  thereof,  including,  without limitation,  a motion to adjourn
                  the  Special  Meeting to  another  time  and/or  place for the
                  purpose of soliciting  additional  proxies in order to approve
                  the Merger Agreement and the Merger.

         The Board of  Directors  of the Bank has fixed the close of business on
[September 23, 1997] as the record date for the  determination  of  shareholders
entitled to notice of and to vote at the Special Meeting and any adjournments or
postponements  thereof.  Only shareholders of record at the close of business on
such date are entitled to notice of and to vote at the Special  Meeting.  A list
of Bank  shareholders  entitled to vote at the Special Meeting will be available
for  examination,  during ordinary  business  hours, at the principal  executive
offices of the Bank, located at 45 S. Main Street, Branford,  Connecticut 06405,
for  a  period   commencing   2  business   days  after  the   mailing  of  this
Proxy/Statement Prospectus until the time of the Special Meeting.

<PAGE>

         Branford  Common Stock is the only  security of the Bank whose  holders
are  entitled to vote upon the merger  proposal to be  presented  at the Special
Meeting.  Holders of both voting common stock and non-voting common stock of the
Bank will be entitled to vote upon the merger proposal.

         Your vote is important regardless of the number of shares you own. Each
shareholder,  even though he or she now plans to attend the Special Meeting,  is
requested to sign,  date and return the enclosed Proxy Card without delay in the
enclosed postage-paid envelope.  You may  revoke your Proxy at any time prior to
its  exercise.  Any  shareholder  present  at  the  Special  Meeting  or at  any
adjournments  or  postponements  thereof  may  revoke  his or her Proxy and vote
personally on each matter brought before the Special Meeting.

                                          By Order of the Board of Directors,


                                          Gregory R. Shook
                                          Secretary


Date___________

              THE BOARD OF DIRECTORS RECOMMENDS THAT YOU VOTE "FOR"
            THE PROPOSAL TO APPROVE AND ADOPT THE MERGER AGREEMENT.

                PLEASE COMPLETE, DATE AND SIGN THE ENCLOSED PROXY
                      AND MAIL IT PROMPTLY IN THE ENCLOSED
                          POSTAGE-PAID RETURN ENVELOPE.


<PAGE>
                              BRANFORD SAVINGS BANK
                                 PROXY STATEMENT


                         NORTH FORK BANCORPORATION, INC.
                                   PROSPECTUS


                        1,736,965 Shares of Common Stock

        This Proxy  Statement/Prospectus (the "Proxy  Statement/Prospectus")  is
being  furnished  to  shareholders  of  Branford  Savings  Bank  (the  "Bank" or
"Branford")  in  connection  with the  solicitation  of  proxies by the Board of
Directors  of the  Bank  for  use at a  special  meeting  of  Bank  shareholders
(including any  adjournments  or  postponements  thereof) to be held on [October
31], 1997 (the "Special  Meeting").  At the Special Meeting,  shareholders  will
consider and vote upon a proposal to approve and adopt an Agreement  and Plan of
Merger,  dated as of July 24, 1997, as amended (the "Merger  Agreement"),  among
North Fork  Bancorporation,  Inc. ("North Fork"), an interim Connecticut savings
bank newly formed as a wholly owned  subsidiary of North Fork  ("Merger  Bank"),
and the Bank, and the  consummation of the  transactions  contemplated  thereby.
Pursuant to the Merger  Agreement,  Merger Bank will be merged with and into the
Bank (the  "Merger"),  with the Bank to continue doing business  thereafter as a
wholly owned subsidiary of North Fork. The Merger Agreement is attached as Annex
A hereto and is incorporated herein by reference.

         This Proxy  Statement/Prospectus also constitutes a prospectus of North
Fork with  respect  to up to  1,736,965  shares of the common  stock,  par value
$2.50,  of North Fork  ("North  Fork  Common  Stock")  issuable in the Merger to
holders of the voting common stock, no par value, of the Bank ("Branford  Voting
Common Stock") and to holders of the non-voting convertible common stock, no par
value,  of the Bank  ("Branford  Non-voting  Common  Stock";  collectively  with
Branford Voting Common Stock, "Branford Common Stock"). Upon consummation of the
Merger,  each outstanding share of Branford Common Stock (other than shares held
by dissenting  shareholders and certain shares held by the parties to the Merger
Agreement and their  subsidiaries) will be converted into and exchangeable for a
number (the "Exchange  Ratio") of shares of North Fork Common Stock equal to the
quotient  obtained by dividing (x) $5.25 by (y) the average of the closing sales
prices of North Fork Common Stock on the New York Stock  Exchange as reported by
The Wall Street Journal over a pricing  period  consisting of the 20 consecutive
trading days ending on the trading day  immediately  preceding the date on which
the last  required  bank  regulatory  approval  of the Merger  has been  issued,
excluding any required  waiting  period after such approval (the "Average  North
Fork  Price");  provided,  however,  that (a) if the Average North Fork Price is
greater than $26.83,  the Exchange Ratio shall remain fixed at 0.1957, or (b) if
the  Average  North Fork Price is less than  $19.83,  the  Exchange  Ratio shall
remain fixed at 0.2648 unless North Fork waives this fixed  exchange  ratio (and
if no such  waiver is made then the Bank may  terminate  the Merger  Agreement).
Under  the  terms  of the  Merger  Agreement,  cash  will be paid in lieu of the
issuance of any fractional shares of North Fork Common Stock. In addition,  each
share of  North  Fork  Common  Stock  issued  in the  Merger  will  include  the
corresponding  number of rights  attached  thereto  pursuant  to the North  Fork
Rights  Agreement  (as  defined  below).  The Merger is intended to qualify as a
reorganization  under  Section  368 of the  Internal  Revenue  Code of 1986,  as
amended, and is intended to achieve certain federal income tax-deferral benefits
for Bank shareholders with respect to shares of North Fork Common Stock received
in the Merger. See "THE MERGER -- Certain Federal Income Tax Consequences."
<PAGE>

         North Fork Common Stock is traded on the New York Stock  Exchange under
the symbol "NFB." On  ________________,  1997,  the closing sale price for North
Fork  Common  Stock on the New York Stock  Exchange  ("NYSE") as reported by The
Wall Street  Journal  was  $_____________________.  Because the market  price of
North Fork Common  Stock is subject to  fluctuation,  the value of the shares of
North Fork Common Stock that Bank  shareholders  would receive in the Merger may
increase or  decrease  prior to and after the  Merger.  See  "MARKET  PRICES AND
DIVIDEND INFORMATION."

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


THE SHARES OF NORTH FORK COMMON STOCK OFFERED  HEREBY ARE NOT SAVINGS  ACCOUNTS,
DEPOSITS  OR OTHER  OBLIGATIONS  OF A BANK OR  SAVINGS  ASSOCIATION  AND ARE NOT
INSURED BY THE FEDERAL DEPOSIT INSURANCE CORPORATION, THE BANK INSURANCE FUND OR
ANY OTHER GOVERNMENT  AGENCY NOR ARE THEY GUARANTEED BY ANY BANK OR BANK HOLDING
COMPANY.

         This Proxy  Statement/Prospectus and the accompanying form of proxy are
first being mailed to shareholders of the Bank on or about ______________, 1997.

         The date of this Proxy Statement/Prospectus is September 8, 1997.



<PAGE>
         No persons have been  authorized to give any information or to make any
representations other than those contained in this Proxy Statement/Prospectus or
incorporated by reference  herein in connection with the solicitation of proxies
or the  offering  of  securities  made  hereby  and,  if  given  or  made,  such
information or representations must not be relied upon as having been authorized
by North Fork or Branford. This Proxy  Statement/Prospectus  does not constitute
an offer to sell, or a solicitation of an offer to buy, any  securities,  or the
solicitation of a proxy, in any jurisdiction to or from any person to whom it is
not lawful to make any such offer or solicitation in such jurisdiction.  Neither
the  delivery  of  this  Proxy  Statement/Prospectus  nor  any  distribution  of
securities made hereunder shall, under any circumstances,  create an implication
that there has been no change in the affairs of North Fork or Branford since the
date of this Proxy  Statement/Prospectus  or that the information  herein or the
documents or reports  incorporated by reference herein is correct as of any time
subsequent   to  such   date.   All   information   contained   in  this   Proxy
Statement/Prospectus  relating  to  North  Fork  and its  subsidiaries  has been
supplied   by  North  Fork  and  all   information   contained   in  this  Proxy
Statement/Prospectus relating to Branford has been supplied by Branford.




<PAGE>
                                TABLE OF CONTENTS
                                                                          Page

AVAILABLE INFORMATION......................................................  1

INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE............................  1

SUMMARY  ..................................................................  4

MARKET PRICES AND DIVIDEND INFORMATION..................................... 17

THE COMPANIES.............................................................. 19
         North Fork........................................................ 19
         Branford ......................................................... 20

THE SPECIAL MEETING........................................................ 20

THE MERGER................................................................. 22
         Effects of the Merger............................................. 22
         Exchange Ratio.................................................... 22
         Branford Warrants................................................. 23
         Effective Time.................................................... 24
         Background of the Merger.......................................... 24
         Recommendation of Branford's Board of Directors and 
           Reasons for the Merger.......................................... 25
         Reasons for the Merger - North Fork............................... 26
         Opinion of Branford's Financial Advisor........................... 27
         Stock Trading History............................................. 28
         Contribution Analysis............................................. 28
         Comparable Company Analysis....................................... 28
         Discounted Cash Flow Analysis..................................... 29
         Analysis of Selected Merger Transactions.......................... 29
         Impact Analysis................................................... 30
         Interests of Certain Persons in the Merger........................ 30
         Employee Matters.................................................. 32
         Stock Appreciation Rights......................................... 32
         Conversion of Securities; Procedures for Exchange of 
           Certificates; Fractional Shares................................. 33
         Conditions to the Merger.......................................... 34
         Regulatory Approvals Required for the Merger...................... 35
         Conduct of Business Pending the Merger............................ 36
         Waiver and Amendment; Termination................................. 38
         Resales of North Fork Common Stock Received in the Merger......... 39
         Stock Exchange Listing................................... ........ 40
         Anticipated Accounting Treatment.................................. 40
         Certain Federal Income Tax Consequences........................... 40
         Dissenters' Rights................................................ 41
         Stock Option Agreement............................................ 43

MANAGEMENT AND OPERATIONS OF THE BANK FOLLOWING THE MERGER................. 47
         Board of Directors and Management of the Resulting Bank........... 47
         Name and Banking Operations of the Resulting Bank................. 47

                                        i

<PAGE>
         Projected Cost Savings and Revenue Enhancements................... 47
         Transaction Costs................................................. 48

INFORMATION ABOUT BRANFORD................................................. 48
         Description of Business of Branford............................... 48
         Description of Property of Branford............................... 66
         Management's Discussion and Analysis of Financial Condition 
           and Results of Operations - Year Ended December 31, 1996........ 67
         Management's Discussion and Analysis of Financial Condition 
           and Results of Operations - Quarter Ended June 30, 1997......... 73
         Principal Shareholders............................................ 76
         Security Ownership of Management.................................. 76
         Legal Proceedings................................................. 78
         Independent Accountants........................................... 78
         Section 16(a) Compliance.......................................... 78

REGULATORY CONSIDERATIONS APPLICABLE TO NORTH FORK......................... 78
         General  ......................................................... 78
         Payment of Dividends.............................................. 79
         Transactions with Affiliates...................................... 79
         Holding Company Liability......................................... 79
         Prompt Corrective Action.......................................... 80
         Capital Adequacy.................................................. 80
         Enforcement Powers of the Federal Banking Agencies................ 81
         FDIC Insurance Assessments........................................ 81
         Control Acquisitions.............................................. 82
         Future Legislation................................................ 82

DESCRIPTION OF NORTH FORK CAPITAL STOCK.................................... 83
         General  ......................................................... 83
         Common Stock...................................................... 83
         Rights Plan....................................................... 83

COMPARISON OF SHAREHOLDER RIGHTS........................................... 85
         Special Meeting of Shareholders................................... 86
         Shareholder Action by Written Consent............................. 86
         Shareholder Nominations and Proposals for Business................ 86
         Certain Business Combinations (Not Involving an 
            Interested Shareholder)........................................ 87
         Business Combinations Involving Interested Shareholders........... 88
         Removal of Directors.............................................. 88
         Consideration of Other Constituencies............................. 88
         Personal Liability of Directors................................... 89
         Indemnification of Officers and Directors......................... 89
         Rights Plans...................................................... 90
         Appraisal Rights.................................................. 90

LEGAL MATTERS.............................................................. 90

EXPERTS  .................................................................. 90

SHAREHOLDER PROPOSALS...................................................... 91

                                       ii

<PAGE>
BRANFORD SAVINGS BANK FINANCIAL STATEMENTS.................................. 92


ANNEX - A         AGREEMENT AND PLAN OF MERGER.............................. A-1

ANNEX - B         STOCK OPTION AGREEMENT.....................................B-1

ANNEX - C         OPINION OF OSTROWSKI & COMPANY.............................C-1

ANNEX - D         DISSENTERS' RIGHTS PROVISIONS UNDER THE CONNECTICUT
                  BUSINESS CORPORATION ACT...................................D-1

                                       iii

<PAGE>
                              AVAILABLE INFORMATION

         North Fork and Branford are subject to the  informational  requirements
of the Securities  Exchange Act of 1934, as amended (the "Exchange Act"), and in
accordance  therewith file reports,  proxy statements and other information with
the Securities and Exchange Commission (the "Commission"),  in the case of North
Fork, and the FDIC, in the case of Branford.  The reports,  proxy statements and
other  information  filed by North Fork with the Commission can be inspected and
copied at the public reference  facilities  maintained by the Commission at Room
1024, 450 Fifth Street,  N.W.,  Washington,  D.C. 20549, and at the Commission's
Regional Offices at 7 World Trade Center,  New York, New York 10048 and Citicorp
Center, 500 West Madison,  Suite 1400,  Chicago,  Illinois 60661. Copies of such
material  also  can  be  obtained  from  the  Public  Reference  Section  of the
Commission at 450 Fifth Street,  N.W.,  Washington,  D.C.  20549,  at prescribed
rates or from the Web Site maintained by the Commission at "http://www.sec.gov."
The reports,  proxy statements and other  information filed by Branford with the
FDIC can be inspected and copied at the public reference  facilities  maintained
by the FDIC at the FDIC  Registration and Disclosure  Section,  550 17th Street,
N.W., Room F-643, Washington,  D.C. 20429. In addition,  material filed by North
Fork can be inspected at the offices of the New York Stock  Exchange,  Inc.,  20
Broad  Street,  New York,  New York 10005 and material  filed by Branford can be
inspected at the offices of The Nasdaq  National  Market,  1735 K Street,  N.W.,
Washington, D.C. 20006.

         North Fork has filed with the  Commission a  Registration  Statement on
Form S-4 (together with any amendments  thereof,  the "Registration  Statement")
under the  Securities  Act of 1933,  as amended  (the  "Securities  Act"),  with
respect to the shares of North Fork  Common  Stock to be issued  pursuant to the
Merger  Agreement.  This Proxy  Statement/Prospectus  does not  contain  all the
information set forth in the  Registration  Statement and the exhibits  thereto.
Such  additional  information  may be  inspected  and copied as set forth above.
Statements  contained  in this  Proxy  Statement/Prospectus  or in any  document
incorporated by reference in this Proxy  Statement/Prospectus as to the contents
of any  contract  or other  document  referred  to  herein  or  therein  are not
necessarily complete, and in each instance reference is made to the copy of such
contract or other document filed as an exhibit to the Registration  Statement or
such other document, each such statement being qualified in all respects by such
reference.

                 INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

         The following  documents  filed with the Commission by North Fork (File
No. 1-10458) are incorporated by reference in this Proxy Statement/Prospectus:

                  1. North Fork's Annual Report on Form 10-K for the fiscal year
         ended December 31, 1996 (the "1996 North Fork Form 10-K").

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

                  3. North Fork's  Current  Reports on Form 8-K,  dated February
         25, 1997,  April 10, 1997,  April 22, 1997,  June 24, 1997 and July 25,
         1997.

                  4. The  description  of North Fork Common Stock and North Fork
         Series A Junior  Participating  Preferred  Stock  and  Preferred  Stock
         Purchase Rights set forth in North Fork's Registration  Statement filed
         by North Fork  pursuant to Section 12 of the Exchange Act including any
         amendment   or  report   filed  for   purposes  of  updating  any  such
         description.

                  5. The portions of North Fork's Proxy Statement for the Annual
         Meeting  of  Shareholders  held  on  April  22,  1997  that  have  been
         incorporated by reference in the 1996 North Fork Form 10-K.

                                        1

<PAGE>
         All documents and reports filed by North Fork  (including any documents
or reports of  Branford  filed as  exhibits  to any such  filing by North  Fork)
pursuant to Sections  13(a),  13(c),  14 or 15(d) of the  Exchange Act after the
date of this  Proxy  Statement/Prospectus  and prior to the date of the  Special
Meeting  shall  be  deemed  to  be  incorporated  by  reference  in  this  Proxy
Statement/Prospectus  and to be a part  hereof  from the dates of filing of such
documents  or  reports.   Any  statement  contained  in  a  document  or  report
incorporated or deemed to be incorporated by reference herein shall be deemed to
be modified or superseded for purposes of this Proxy Statement/Prospectus to the
extent that a statement  contained  herein, or in any other  subsequently  filed
document or report which also is deemed to be incorporated by reference  herein,
modifies  or  supersedes  such  statement.  Any such  statement  so  modified or
superseded  shall  not be  deemed,  except  as so  modified  or  superseded,  to
constitute a part of this Proxy Statement/Prospectus.

         This Proxy  Statement/Prospectus  incorporates  documents  by reference
which are not presented herein or delivered herewith. Such documents (other than
exhibits to such documents unless such exhibits are specifically incorporated by
reference)  are  available,   without  charge,  to  any  person,  including  any
beneficial  owner,  to whom this Proxy  Statement/Prospectus  is  delivered,  on
written or oral  request,  in the case of documents  relating to North Fork,  to
North Fork  Bancorporation,  Inc.,  275 Broad  Hollow Road,  Melville,  New York
11747, Attention: Anthony J. Abate, Secretary,  telephone number (516) 844-1004.
In order to ensure timely delivery of the documents, requests should be received
by ______________, 1997.

                                        2

<PAGE>
         THIS  PROXY   STATEMENT/PROSPECTUS   CONTAINS  CERTAIN  FORWARD-LOOKING
STATEMENTS  WITH RESPECT TO THE FINANCIAL  CONDITION,  RESULTS OF OPERATIONS AND
BUSINESS  OF  BRANFORD  AS WELL AS  FORWARD-LOOKING  STATEMENTS  RELATING TO THE
BUSINESS OF NORTH FORK  GENERALLY.  THESE  STATEMENTS  ARE BASED ON THE BELIEFS,
ASSUMPTIONS  AND  EXPECTATIONS  OF THE  MANAGEMENTS  OF BRANFORD AND NORTH FORK,
RESPECTIVELY.  WORDS SUCH AS "EXPECTS,"  "BELIEVES,"  "SHOULD," "PLANS," "WILL,"
"ESTIMATES" AND VARIATIONS OF SUCH WORDS AND SIMILAR EXPRESSIONS ARE INTENDED TO
IDENTIFY SUCH FORWARD-LOOKING STATEMENTS. THESE STATEMENTS ARE NOT GUARANTIES OF
FUTURE  CONDITION,  PERFORMANCE  OR  OPERATIONS  AND INVOLVE  CERTAIN  RISKS AND
UNCERTAINTIES  THAT ARE  DIFFICULT TO QUANTIFY  OR, IN SOME CASES,  TO IDENTIFY.
THEREFORE,  ACTUAL  OUTCOMES  OR  RESULTS  MAY  DIFFER  MATERIALLY  FROM WHAT IS
INDICATED OR FORECASTED  IN SUCH  FORWARD-LOOKING  STATEMENTS.  FACTORS THAT MAY
CAUSE OR CONTRIBUTE TO SUCH  DIFFERENCES  INCLUDE,  AMONG OTHERS,  THE FOLLOWING
POSSIBILITIES:  (1) CHANGES IN ECONOMIC OR MARKET CONDITIONS;  (2) SIGNIFICANTLY
INCREASED  COMPETITION  IN THE  BANKING AND  FINANCIAL  SERVICES  INDUSTRY;  (3)
CHANGES IN THE INTEREST RATE ENVIRONMENT,  WITH REDUCTIONS IN BANK MARGINS;  AND
(4) CHANGES IN STATE AND FEDERAL  REGULATION  OF BANKING  INSTITUTIONS.  PERSONS
READING  THIS  PROXY  STATEMENT/PROSPECTUS  ARE  CAUTIONED  NOT TO  PLACE  UNDUE
RELIANCE ON THESE  FORWARD-LOOKING  STATEMENTS,  WHICH SPEAK ONLY AS OF THE DATE
HEREOF.

                                        3

<PAGE>
                                     SUMMARY

         The following is a summary of certain  information  contained elsewhere
in this Proxy  Statement/Prospectus.  As this summary is necessarily incomplete,
reference is made to, and this summary is qualified in its entirety by, the more
detailed  information  contained  or  incorporated  by  reference  in this Proxy
Statement/Prospectus and the Annexes hereto.  Shareholders of the Bank are urged
to  read  this  Proxy  Statement/Prospectus  and the  Annexes  hereto  in  their
entirety.  Certain  capitalized  terms  that are used  but not  defined  in this
summary are defined elsewhere in this Proxy Statement/Prospectus.

Parties to the Merger

         North Fork. North Fork, with its executive headquarters on Long Island,
New York,  is a bank holding  company  organized  under the laws of the State of
Delaware in 1980 and registered  under the Bank Holding  Company Act of 1956, as
amended  (the "BHC Act").  North  Fork's  primary  subsidiary,  North Fork Bank,
operates 80 retail banking facilities  throughout Suffolk and Nassau Counties on
Long Island,  New York, as well as in the New York City boroughs of Queens,  the
Bronx and Manhattan and in Westchester  and Rockland  Counties north of New York
City.  The  proposed  merger  with  Branford  represents  North  Fork's  initial
acquisition outside the State of New York.

         At June 30, 1997,  North Fork had assets of $6.6  billion,  deposits of
$4.4 billion and shareholders'  equity of $505 million.  The principal executive
offices of North Fork are located at 275 Broad Hollow Road,  Melville,  New York
11747, and its telephone number is (516) 844-1004.

         For  more  information  about  North  Fork,  reference  is made to "THE
COMPANIES  --  North  Fork"  and to the  1996  North  Fork  Form  10-K  which is
incorporated herein by reference. See "AVAILABLE INFORMATION" and "INCORPORATION
OF CERTAIN DOCUMENTS BY REFERENCE."

         Branford.   Branford  Savings  Bank  (the  "Bank"  or  "Branford"),   a
Connecticut-chartered  savings  bank  organized  in 1889,  is  headquartered  in
Branford, Connecticut. Deposits at the Bank are FDIC insured. The Bank currently
serves  customers  in the towns of Branford,  North  Branford and East Haven and
surrounding  communities  in New Haven  County from its Main Office in Branford,
four branch  offices and five Tower Teller ATMs.  The Bank will be the resulting
bank in the merger with Merger Bank.

         At June 30,1997, the Bank had total assets of $187 million, deposits of
$163 million and shareholders'  equity of $17 million.  The principal  executive
offices of the Bank are  located  at 45 S. Main  Street,  Branford,  Connecticut
06405, and its telephone number is (203) 481-3471.

         Merger Bank. Merger Bank is being organized as a Connecticut-chartered,
interim  savings  bank under the  direction  and control of North Fork solely to
facilitate the acquisition by North Fork of 100 percent of the outstanding stock
of Branford  pursuant to the Merger.  Merger Bank will never open for  business,
will be organized  with a minimal amount of capital and will have no substantial
assets or liabilities  upon  consummation of the Merger.  In the Merger,  Merger
Bank will merge into  Branford and the  corporate  existence of Merger Bank will
cease.

         The principal executive offices of Merger Bank will be located at 45 S.
Main Street, Branford, Connecticut 06405, and its telephone number will be (203)
481-3471.

The Special Meeting

         The Special Meeting of the Bank's shareholders will be held on [October
31],  1997,  at 10:00 a.m.,  at  Woodwinds,  29 School  Ground  Road,  Branford,
Connecticut.  At the Special Meeting,  the holders of Branford Common Stock will
consider  and vote  upon:  (i) the  proposal  to  approve  and adopt the  Merger

                                        4

<PAGE>
Agreement, which is attached as Annex A to this Proxy Statement/Prospectus,  and
the  consummation of the transactions  contemplated  thereby and (ii) such other
business as may properly come before the Branford  Meeting,  or any adjournments
or postponements thereof including,  without limitation, a motion to adjourn the
Branford  Meeting to another  time and/or  place for the  purpose of  soliciting
additional proxies in order to approve the Merger Agreement and the transactions
provided for therein or otherwise.

         Only  holders  of  record  of  Branford  Common  Stock at the  close of
business on [September 23, 1997] (the "Record Date") will be entitled to vote at
the Special  Meeting.  The  approval  and  adoption of the Merger  Agreement  by
shareholders of the Bank will require the affirmative  vote of the holders of at
least two-thirds of the issued and outstanding  shares of Branford Voting Common
Stock,  voting as a class,  and the affirmative  vote of the holders of at least
two-thirds of the issued and outstanding  shares of Branford  Non-voting  Common
Stock, voting as a class.

         As of the Record Date, the directors and executive officers of Branford
beneficially  owned an aggregate  of 364,722  shares of Branford  Voting  Common
Stock (or approximately 7.04% of such class outstanding),  and held voting power
with respect to 100% of the  outstanding  shares of Branford  Non-voting  Common
Stock. The directors and executive officers of Branford have indicated a present
intention to vote such shares in favor of the Merger Agreement. See "THE SPECIAL
MEETING."

         As of the Record Date,  Moses Marx, as a certain affiliate of Branford,
beneficially  owned  1,252,800  shares  of  Branford  Voting  Common  Stock  (or
approximately  24.19% of such class  outstanding).  On July 24,  1997,  Mr. Marx
entered into a limited  shareholder  agreement with North Fork in which Mr. Marx
agreed to vote all of his shares of Branford Voting Common Stock in favor of the
Merger Agreement.

         As of the Record Date,  neither North Fork (including its subsidiaries)
nor any of the directors and executive officers of North Fork beneficially owned
any shares of Branford Common Stock. See "THE SPECIAL MEETING."

Effects of the Merger

         Pursuant to the Merger  Agreement,  at the  Effective  Time (as defined
below),  (i) Merger Bank will merge with and into the Bank,  which will continue
doing business  thereafter as a wholly-owned  subsidiary of North Fork (the Bank
after the Merger being  sometimes  referred to herein as the "Resulting  Bank"),
and (ii) Bank  shareholders  will become  shareholders  of North Fork.  See "THE
MERGER -- Effects of the Merger."

Exchange Ratio

         At the Effective Time,  each issued and  outstanding  share of Branford
Common Stock,  except for (i) certain  shares held directly or indirectly by the
parties to the Merger  Agreement  or their  subsidiaries  and (ii)  shares as to
which the holders  thereof  shall have  exercised  dissenter's  rights,  will be
converted into and become  exchangeable  for a number (the "Exchange  Ratio") of
shares of North Fork Common Stock equal to the quotient obtained by dividing (x)
$5.25 by (y) the average of the closing  sales prices of North Fork Common Stock
on the NYSE over a pricing period consisting of the 20 consecutive  trading days
immediately  preceding  the date on  which  the last  required  bank  regulatory
approval of the Merger is received,  excluding  required  post-approval  waiting
periods (the "Average North Fork Price"), provided,  however, (A) if the Average
North Fork Price is greater than $26.83, the Exchange Ratio will remain fixed at
0.1957 and Bank  shareholders  will  receive  North Fork Common  Stock  having a
market value (based on the Average  North Fork Price)  exceeding  $5.25 for each
share of Branford  Common Stock held by them,  or (B) if the Average  North Fork
Price is less than $19.83,  the  Exchange  Ratio will remain fixed at 0.2648 and
Bank  shareholders  will  receive  North Fork Common Stock having a market value
(based on the  Average  North  Fork  Price)  less than  $5.25 for each  share of
Branford Common Stock held by them, unless North Fork elects to waive this fixed
exchange  ratio of  0.2648  and  allow  the  Exchange  Ratio to  continue  to be
determined in accordance with the second  preceding  sentence (and if North Fork

                                        5

<PAGE>
fails to make such a waiver, the Bank may terminate the Merger  Agreement).  See
"THE MERGER -- Exchange Ratio" and " -- Waiver and Amendment; Termination."

Effective Time

         The Merger will become effective (the "Effective Time") at [11:59 p.m.]
on the Closing  Date.  The  Closing  Date will be the first day which is (i) the
last  business  day of a month and (ii) at least  two  business  days  after the
satisfaction or waiver of the latest to occur of those  conditions to the Merger
specified  in the Merger  Agreement,  unless  another date is agreed to by North
Fork and the Bank. See "THE MERGER -- Effective Time."

Background of the Merger

         For a discussion of the  background  of the Merger,  see "THE MERGER --
Background of the Merger."

         Recommendation of Branford's Board of Directors; Reasons for the Merger
- - Branford

         The Branford  Board of Directors (the  "Branford  Board")  approved the
Merger  Agreement  and  determined  that the  Merger is fair to, and in the best
interests  of,  Branford  and its  shareholders.  The Branford  Board  therefore
recommends  that holders of Branford  Common Stock vote to approve and adopt the
Merger Agreement and the transactions  contemplated  thereby. The Branford Board
believes that the Merger will enable holders of Branford Common Stock to realize
increased  value due to the premium over market  price,  net income per share of
Branford  Common  Stock and book value per share of Branford  Common  Stock,  as
provided by the Exchange  Ratio.  For a more complete  discussion of the factors
considered  by the Branford  Board in approving the Merger  Agreement,  see "THE
MERGER -  Recommendation  of  Branford's  Board of Directors and Reasons for the
Merger."

Reasons for the Merger - North Fork

         The  Board  of  Directors  of  North  Fork  (the  "North  Fork  Board")
unanimously  approved  the Merger  Agreement  as being in the best  interests of
North Fork and its  shareholders.  The North Fork Board believes that the Merger
will permit North Fork to achieve a foothold in the New England  market  through
the  acquisition of an established  banking  organization,  and ultimately  will
enhance the ability of North Fork to compete in a broader geographic market. See
"THE MERGER -- Reasons for the Merger -- North Fork."

Opinion of Financial Advisor

          Ostrowski & Company,  Inc. ("O&Co.") has rendered a written opinion to
the Branford Board, dated as of the date of this Proxy Statement/Prospectus,  to
the effect that, as of such date, the Exchange Ratio was fair,  from a financial
point of view,  to the holders of Branford  Common  Stock.  As discussed in "THE
MERGER --  Recommendation  of Branford's  Board of Directors and Reasons for the
Merger," O&Co.'s opinion and presentation to the Branford Board, together with a
review by the Branford Board of the  assumptions  used by O&Co.,  were among the
factors  considered  by the  Branford  Board in reaching  its  determination  to
approve the Merger  Agreement.  The  opinion of O&Co.  is attached as Annex C to
this Proxy Statement/Prospectus.  Shareholders are urged to read such opinion in
its entirety for a description of the  procedures  followed,  assumptions  made,
matters  considered  and  qualifications  on the review  undertaken  by O&Co. in
connection  therewith.  See  "THE  MERGER  -  Opinion  of  Branford's  Financial
Advisor."

Interests of Certain Persons in the Merger

         Certain  members of  Branford's  management  and its Board of Directors
have interests in the Merger in addition to their  interests as  shareholders of
the Bank generally.  These include, among other things, provisions in the Merger
Agreement  relating to  indemnification;  the continuation of certain employment
and severance plans and arrangements  applicable to certain management  persons;

                                        6

<PAGE>
monetary  payments to be received by certain  Branford  officers,  including Mr.
Mariano, at the Effective Time pursuant to change-in-control provisions in their
current  employment  agreements;  the  continuation of Mr. Mariano and two other
current  members of the Branford  Board as directors of the Resulting Bank after
the Merger;  the agreement of North Fork to offer a new employment  agreement to
Mr.  Mariano with the  Resulting  Bank after the Merger;  and the creation of an
advisory  committee for the Resulting Bank after the Merger  consisting of those
current Bank  directors who do not continue as directors of the Resulting  Bank.
The Branford Board was aware of these interests and considered them, among other
matters,  in approving the Merger  Agreement and the  transactions  contemplated
thereby. See "THE MERGER -- Interests of Certain Persons in the Merger."

Conditions; Regulatory Approvals

         Consummation of the Merger is subject to various conditions, including,
among others,  approval of the Merger by  shareholders  of the Bank,  receipt of
necessary regulatory approvals, receipt of opinions of counsel regarding certain
federal income tax consequences of the Merger and certain other matters, and the
satisfaction  of  other  customary  closing  conditions.   See  "THE  MERGER  --
Conditions to the Merger."

         Consummation of the Merger and the  transactions  contemplated  thereby
are subject to the prior approval of the Connecticut Banking  Commissioner,  the
Federal  Reserve  Board and the FDIC.  See "THE MERGER --  Regulatory  Approvals
Required for the Merger."

Termination of the Merger Agreement

         The  Merger  Agreement  may be  terminated  at any  time  prior  to the
Effective Time by the mutual consent of North Fork and Branford and by either of
them individually under certain specified circumstances, including if the Merger
has not been  consummated by March 31, 1998. In addition,  the Merger  Agreement
provides  that  Branford  may elect to  terminate  the Merger  Agreement  if the
Average  North Fork Price over the pricing  period is less than  $19.83,  unless
North Fork  waives the fixed  exchange  ratio that would  otherwise  apply at or
below that price  threshold.  See "THE MERGER -- Exchange  Ratio" and "-- Waiver
and Amendment; Termination."

Stock Exchange Listing

         North  Fork  Common  Stock is listed  under the symbol NFB on the NYSE.
North  Fork has  agreed to use  reasonable  efforts to cause the shares of North
Fork Common Stock issuable in the Merger to be approved for listing on the NYSE.
See "THE MERGER -- Stock  Exchange  Listing." The obligation of each of Branford
and North Fork to  consummate  the Merger is subject to approval  for listing by
the NYSE of such shares. See "THE MERGER - Conditions to the Merger."

Anticipated Accounting Treatment

         It is intended  that the Merger will be  accounted  for by the purchase
method of accounting under generally accepted  accounting  principles.  See "THE
MERGER -- Anticipated Accounting Treatment."

Certain Federal Income Tax Consequences

         It is a condition to the  obligation  of North Fork to  consummate  the
Merger that North Fork shall have  received an opinion of its counsel,  dated as
of the Effective  Time, in form and substance  reasonably  satisfactory to North
Fork, to the effect that the Merger will be treated as a  reorganization  within
the meaning of Section  368(a) of the Internal  Revenue Code of 1986, as amended
(the "Code"), and that, accordingly,  for federal income tax purposes no gain or
loss will be  recognized  by North Fork,  Branford or Merger Bank as a result of
the Merger except to the extent Branford may be required to recognize any income
due to the  recapture  of its bad  debt  reserves  (which  in any  event  is not
expected to be  material).  It is a condition to the  obligation  of Branford to
consummate  the  Merger  that  Branford  shall have  received  an opinion of its
counsel,  dated  as of the  Effective  Time,  in form and  substance  reasonably
satisfactory  to  Branford,  to the effect  that the Merger will be treated as a

                                        7

<PAGE>
reorganization  within  the  meaning  of  Section  368(a)  of the Code and that,
accordingly,  for  federal  income  tax  purposes  (i) no gain  or loss  will be
recognized by Branford as a result of the Merger  except to the extent  Branford
may be required to recognize any income tax due to the recapture of its bad debt
reserves  (which in any event is not expected to be  material),  no gain or loss
will be  recognized  by the  shareholders  of Branford who exchange all of their
Branford  Common Stock solely for North Fork Common Stock pursuant to the Merger
(except with respect to cash received in lieu of a fractional  share interest in
North Fork Common Stock); and (iii) the aggregate tax basis of North Fork Common
Stock  received by  shareholders  of Branford who exchange all of their Branford
Common Stock  solely for North Fork Common Stock  pursuant to the Merger will be
the same as the aggregate tax basis of the Branford Common Stock  surrendered in
exchange  therefor.  Each of these  conditions  is waivable at the option of the
party entitled to receive the requisite opinion.  Bank shareholders are urged to
consult their tax advisors  concerning the specific tax  consequences to them of
the Merger,  including the applicability and effect of various state,  local and
foreign tax laws. See "THE MERGER -- Certain  Federal  Income Tax  Consequences"
and "Conditions to the Merger."

Dissenters' Rights

         Under Connecticut law, holders of Branford Common Stock are entitled to
dissenter's  rights  of  appraisal  in  connection  with the  Merger.  Shares of
Branford Common Stock that are issued and outstanding  immediately  prior to the
Effective Time and that are owned by  shareholders  who have properly  dissented
from the Merger  pursuant to Section  36a-125(h) and Sections  33-855 to 33-872,
inclusively,  of the  Connecticut  General  Statutes (the "CGS")  (collectively,
"Dissenting  Shares") shall not be converted into the right to receive shares of
North Fork Common Stock, unless and until such shareholders shall have failed to
perfect or shall have effectively withdrawn or lost their right of payment under
the applicable law. If any such shareholder  shall fail to perfect or shall have
effectively  withdrawn  or lost such right of  payment,  the shares of  Branford
Common  Stock held by such  shareholder  shall  thereupon be deemed to have been
converted into the right to receive and become  exchangeable for shares of North
Fork Common Stock at the Effective  Time pursuant to the Merger  Agreement.  See
"THE   MERGER   -   Dissenters'    Rights"   and   Annex   D   to   this   Proxy
Statement/Prospectus,  which  set  forth  the  steps to be taken by a holder  of
Branford Common Stock who wishes to exercise the right to dissent.

Stock Option Agreement

         Execution  of a certain  Stock Option  Agreement,  dated as of July 24,
1997 (the "Stock Option Agreement"), by and between Branford and North Fork, was
a condition  to North  Fork's  merger  proposal.  Pursuant  to the Stock  Option
Agreement,  Branford  granted  North Fork an option (the  "Option")  to purchase
1,030,792  shares of Branford  Voting Common Stock,  representing  approximately
19.9% of the issued and  outstanding  shares of  Branford  Voting  Common  Stock
without giving effect to the shares issuable upon exercise of the Option,  at an
exercise price of $4.75,  subject to the terms and conditions set forth therein.
The Option may only be exercised  upon the occurrence of certain events (none of
which has  occurred) and will  terminate if and when the Merger is  consummated.
The  Stock   Option   Agreement   is   attached   as  Annex  B  to  this   Proxy
Statement/Prospectus. See "THE MERGER -- Stock Option Agreement."

         The Stock Option  Agreement is intended to increase the likelihood that
the  Merger  will be  consummated  in  accordance  with the terms of the  Merger
Agreement.  Consequently, certain aspects of the Stock Option Agreement may have
the effect of  discouraging  persons who might be interested  now or at any time
prior to the  Effective  Time in  acquiring  all or a  significant  interest  in
Branford from proposing or undertaking such an acquisition, even if such persons
were prepared to pay a higher price per share for Branford Common Stock than the
price per share  implicit in the Exchange  Ratio payable by North Fork under the
Merger Agreement.

Board of Directors and Management of the Bank following the Merger

         Pursuant to the terms of the Merger Agreement,  at or immediately after
the  Effective  Time,  North  Fork  will  cause the  Board of  Directors  of the
Resulting Bank to be reduced to seven  members.  North Fork will appoint four of
the seven  directors at that time and will cause Mr.  Mariano  and any two other
current  directors  of  Branford,  as selected by Branford and approved by North

                                        8

<PAGE>
Fork prior to the  Merger,  to  continue  as the other  three  directors  of the
Resulting  Bank. The other current  directors of Branford who do not continue as
directors of the  Resulting  Bank will continue for at least two years after the
Effective Time to serve as an advisory  committee of the Resulting  Bank's Board
of  Directors.  In addition,  it is expected  that Mr.  Mariano will continue to
serve as  President  of the  Resulting  Bank for at least  two  years  after the
Effective  Time. See "MANAGEMENT AND OPERATIONS OF THE BANK FOLLOWING THE MERGER
- -- Board of Directors and  Management of the Resulting  Bank" and "THE MERGER --
Interests of Certain Persons in the Merger."

Projected Cost Savings and Revenue Enhancements

         North  Fork  expects  to  achieve  certain  cost  savings  at the  Bank
subsequent  to the Merger.  These cost  savings  will arise from  reductions  in
personnel,  utilization  of  certain  services  provided  by  North  Fork to its
affiliates at efficient prices,  and elimination of the expense  associated with
operating  the Bank as a publicly held entity.  In addition,  North Fork expects
that Bank revenues will be enhanced after the Merger, principally as a result of
the greater  array of banking  products and services that will be offered by the
North Fork  organization  to Bank customers.  Due to the  speculative  nature of
current estimates of cost savings and revenue  enhancement at the Resulting Bank
after  the  Merger  and the  relative  insignificance  of any  such  amounts  in
comparison to the total operating  expenses and operating revenues of North Fork
on a consolidated basis, estimates of the actual cost savings and actual revenue
enhancement  at the Bank that may be  realized  after the  Merger  have not been
included herein. See "MANAGEMENT AND OPERATIONS OF THE BANK FOLLOWING THE MERGER
- - Projected Cost Savings and Revenue Enhancements."

Transaction Costs

         Transaction costs of approximately $3.8 million,  net of taxes, will be
incurred in connection with the transaction and will be accounted for as part of
the  purchase  price for  financial  reporting  purposes.  These  costs  include
professional  fees,  severance and employee  related costs,  facility and system
conversion costs and credit costs resulting from the Merger. See "MANAGEMENT AND
OPERATIONS OF THE BANK FOLLOWING THE MERGER -- Transaction Costs."

Comparison of Shareholder Rights

         At the Effective Time, Branford shareholders  automatically will become
shareholders  of North Fork and as such,  their  rights  will be governed by the
Delaware General Corporation Law (the "DGCL") and by North Fork's Certificate of
Incorporation and By-laws. The rights of North Fork shareholders differ from the
rights of  Branford  shareholders  with  respect to certain  important  matters,
including, among others, the fact that North Fork maintains a Shareholder Rights
Plan under which certain Rights  automatically  attach to outstanding  shares of
North Fork Common Stock. For a summary of these differences,  see "COMPARISON OF
SHAREHOLDER RIGHTS."

                                        9

<PAGE>
                    SELECTED HISTORICAL FINANCIAL INFORMATION
                                   (UNAUDITED)

         The  following  tables  set forth for the  periods  indicated  selected
historical consolidated financial information (unaudited) for each of North Fork
and  Branford for five years ended  December 31, 1996 and the six month  periods
ended June 30, 1997 and 1996.  The tables have been derived from,  and should be
read in conjunction with, the historical  financial statements of North Fork and
Branford,  including  the related  notes  thereto  incorporated  by reference or
included  elsewhere  in  this  Proxy   Statement/Prospectus.   Certain  Branford
financial  information  has been  reclassified  to conform with North Fork.  See
"INCORPORATION  OF CERTAIN  DOCUMENTS BY REFERENCE"  and "BRANFORD  SAVINGS BANK
FINANCIAL STATEMENTS." The financial information for the six month periods ended
June 30, 1997 and 1996 for North Fork and Branford  reflect,  in the opinions of
the management of North Fork and Branford,  all adjustments necessary for a fair
presentation  of such  information.  Results  for the  interim  periods  are not
necessarily  indicative of the results which may be expected for the entire year
or any other interim period.


                                       10

<PAGE>
<TABLE>

                                                   NORTH FORK BANCORPORATION, INC.

                                              SELECTED HISTORICAL FINANCIAL INFORMATION
                                                             (Unaudited)
                                         (in thousands, except ratios and per share amounts)
<CAPTION>
                                                Six Months
                                               Ended June 30,                          Years Ended December 31,
                                           ----------------------  -----------------------------------------------------------------
                                            1997         1996          1996          1995         1994          1993          1992
                                            ----         ----          ----          ----         ----          ----          ----
<S>                                       <C>         <C>           <C>           <C>          <C>           <C>           <C> 
Consolidated Summary of Operations:
  Interest Income                         $ 233,126   $ 194,293     $ 405,307     $ 332,492    $ 295,062     $ 289,045     $ 329,654
  Interest Expense                           96,836      84,834       174,361       140,399      112,576       117,153       175,937
                                          ---------     -------       -------       -------      -------       -------       -------
  Net Interest Income                       136,290     109,459       230,946       192,093      182,486       171,892       153,717
  Provision for Loan Losses                   3,000       3,400         6,800        11,825        6,825        26,608        34,612
  Non-Interest Income                        16,521      14,304        29,245        23,010       21,674        21,868        20,161
  Net Securities Gains/(Losses)               2,235       1,506         1,878         6,734       (9,189)        1,321        10,111
  Other Real Estate Expense                     118         709           753         1,255        4,929        25,246        17,696
  Merger & Related Restructure
    Charges                                      --          --        21,613            --       14,338            --         1,200
  SAIF Recapitalization Charge                   --          --         8,350            --           --            --            --
  Other Non-Interest Expense                 60,627      52,666       112,281        91,565       99,338       117,316       101,605
                                             ------      ------       -------        ------       ------       -------       -------
  Income Before Income Taxes                 91,301      68,494       112,272       117,192       69,541        25,911        28,876
  Provision for Income Taxes                 35,915      27,936        49,830        49,850       26,502        13,015        14,378
                                            -------     -------       -------       -------      -------       -------       -------
  Net Income                                $55,386     $40,558       $62,442       $67,342      $43,039       $12,896       $14,498
                                            =======     =======       =======       =======      =======       =======       =======
  Weighted Average Common Shares
    Outstanding                              66,056      65,349        64,278        64,432       62,312        61,126        53,976
  Common Shares Outstanding at
    Period-End                               65,939      63,280        64,892        64,617       60,932        59,584        54,947

Consolidated Per Share Data:
  Net Income                                  $0.84     $0.62          $0.97        $1.05        $0.69         $0.21          $0.27
  Cash Dividends Declared                      0.275     0.200          0.425        0.275        0.175        --             --
  Stated Book Value at Period-End              7.65      6.69           7.05         6.59         5.84          5.27           5.15
  Tangible Book Value at Period-End           $6.46     $5.33          $5.79        $6.16        $5.48         $4.83          $4.46

Consolidated Balance Sheet Data at
  Period-End:
  Securities                             $2,881,535  $2,539,353    $2,157,506    $2,235,339   $1,766,235    $1,782,271    $1,454,235
  Loans, Net of Unearned Income &
    Fees                                  3,434,064   2,863,445     3,171,525     2,400,282    2,303,920     2,128,808     2,419,107
  Allowance for Loan Losses                  55,837      55,988        53,894        56,627       61,247        67,670        84,595
  Intangible Assets                          78,502      85,879        82,073        27,893       22,208        26,239        38,026
  Total Assets                            6,613,754   5,790,215     5,750,527     4,890,866    4,258,827     4,268,034     4,178,229
  Deposits                                4,417,531   4,485,274     4,469,510     3,739,720    3,538,768     3,633,619     3,736,054
  Federal Funds Purchased &
    Securities Sold Under
    Agreements to Repurchase              1,465,549     783,739       621,789       642,369      246,875       255,643        50,476
  Other Borrowings                           35,000      35,000        35,000        35,000       75,000        33,000        53,000
  Company-Obligated Mandatorily
    Redeemable Capital Securities
    of Subsidiary Trust                      99,643          --        99,637            --           --            --            --
  Stockholders' Equity                    $ 504,589   $ 423,219     $ 457,531     $ 426,129    $ 355,921     $ 314,263     $ 282,886
                                                                                                                         (continued)

                                                                 11

<PAGE>
Consolidated Average Balance Sheet
  Data:
  Securities                             $2,565,528  $2,404,499    $2,386,493    $1,874,624   $1,832,327    $1,675,583    $1,242,146
  Loans, Net of Unearned Income &
    Fees                                  3,288,412   2,560,771     2,778,663     2,358,636    2,313,419     2,288,712     2,581,547
  Total Assets                            6,211,177   5,355,546     5,518,016     4,470,920    4,417,627     4,315,839     4,360,516
  Deposits                                4,489,489   4,233,959     4,373,570     3,634,149    3,600,686     3,671,336     3,897,054
  Federal Funds Purchased &
    Securities Sold Under
    Agreements to Repurchase                994,705     580,902       610,960       350,393      378,198       220,120        82,791
  Other Borrowings                           35,000      35,000        38,934        36,397       49,044        36,559        55,190
  Stockholders' Equity                    $ 474,035   $ 429,417     $ 431,376     $ 389,095    $ 338,826     $ 304,108     $ 267,239

Performance Ratios:
  Return on Average Total Assets               1.80%     1.52%          1.13%        1.51%        0.97%         0.30%          0.33%
  Return on Average Stockholders'
    Equity                                    23.56%    18.99%         14.48%       17.31%       12.70%         4.24%          5.43%
  Net Interest Margin                          4.80%     4.41%          4.50%        4.56%        4.38%         4.26%          3.74%
  Total Stockholders' Equity to
    Total Assets (end of period)               7.63%     7.31%          7.96%        8.71%        8.36%         7.36%          6.77%
Capital Ratios:
  Tier 1 Capital Ratio                        14.04%    12.45%         15.12%       15.64%       14.44%        12.25%          9.59%
  Risk Adjusted Capital Ratio                 15.29%    13.71%         16.38%       16.90%       15.71%        13.52%         10.85%
  Leverage Ratio                               8.13%     6.33%          8.61%        8.25%        7.73%         6.56%          5.79%
Asset Quality Ratios:
  Allowance for Loan Losses to Net Loans
   (end of period)                             1.63%     1.96%          1.70%        2.36%        2.66%         3.18%          3.50%
  Allowance for Loan Losses to
   Non-Performing Loans                         251%      184%           265%         151%         109%           89%            46%
  Non-Performing Loans to Total
   Net Loans                                   0.65%     1.06%          0.64%        1.56%        2.43%         3.58%          7.55%
  Net Charge-Offs to Average
   Net Loans                                   0.06%     0.57%          0.46%        0.72%        0.59%         1.90%          1.02%
  Non-Performing Assets to Total
   Assets                                      0.38%     0.68%          0.39%        0.92%        1.62%         2.26%          5.02%

<FN>
(1)      North Fork's  acquisition of Branford  pursuant to the Merger Agreement
         will not have a material effect on the consolidated  operating  results
         or  financial  position  of North  Fork.  Consequently,  the pro  forma
         financial  information  required  by  Article  11 of  the  Commission's
         Regulation S-X, 17 CFR 210.11,  for material  acquisitions has not been
         included herein.

(2)      On December 31, 1996, North Fork completed a business  combination with
         North Side Savings Bank ("North  Side") by merging  North Side with and
         into North Fork's  subsidiary  bank,  North Fork Bank.  On November 30,
         1994, North Fork completed a business combination with Metro Bancshares
         Inc.  ("Metro")  by a direct  merger of Metro with and into North Fork.
         These  mergers  have  been  accounted  for  as  pooling-   of-interests
         transactions and,  accordingly,  the consolidated  financial results of
         North Fork for all reported  periods  preceding  such mergers have been
         retroactively  restated to include the financial  results of North Side
         and Metro for such periods. Certain financial information of North Side
         and Metro has been reclassified to conform with that of North Fork.


                                       12

<PAGE>
(3)      In March 1996,  North Fork Bank  completed the purchase of the domestic
         commercial banking business of Extebank and ten Long Island branches of
         First Nationwide Bank. These  transactions were accounted for under the
         purchase   method  of  accounting   and,   accordingly,   North  Fork's
         consolidated  results of  operations  reflect  activity of the acquired
         operations  subsequent to the  acquisition  dates. As a result of these
         acquisitions,  North Fork added approximately $200 million in net loans
         and $920 million in deposit liabilities.  The intangible assets created
         in  the  aforementioned   transactions  aggregated   approximately  $59
         million.

(4)      On  February  25,  1997,  the North Fork Board  declared a  two-for-one
         common stock split. The additional  shares were issued on May 15, 1997,
         to shareholders of record on April 25, 1997. Accordingly, all per share
         data has been retroactively restated.

(5)      Net   income   per   share   exclusive   of   the   nonrecurring   SAIF
         Recapitalization  Charge and Merger & Related  Restructure  Charges was
         $1.33 for the year ending  December 31, 1996. The Return on the Average
         Total Assets and the Return on Average  Stockholders'  Equity for 1996,
         as adjusted for the aforementioned  charges,  would have been 1.55% and
         19.85%, respectively.

(6)      Cash  dividends  do not  reflect  dividends  declared by North Side and
         Metro prior to their respective merger dates.

(7)      North  Fork's  historical  earnings  per share for the six months ended
         June 30, 1997 and 1996 and for the five years ended  December 31, 1996,
         were based on weighted average common shares  outstanding,  as dilution
         from potentially dilutive common stock equivalents was less than 3% for
         each period.
</FN>
</TABLE>
                                       13

<PAGE>
<TABLE>
                                                        BRANFORD SAVINGS BANK

                                              SELECTED HISTORICAL FINANCIAL INFORMATION
                                                             (Unaudited)
                                         (in thousands, except ratios and per share amounts)
<CAPTION>
                                                Six Months
                                               Ended June 30,                               Years Ended December 31,
                                           ----------------------------------------------------------------------------------------
                                            1997          1996         1996           1995        1994          1993         1992
                                            ----          ----         ----           ----        ----          ----         ----
<S>                                         <C>         <C>           <C>           <C>          <C>           <C>          <C>
Summary of Operations:
  Interest Income                           $ 6,977     $ 6,775       $13,697       $13,524      $11,710       $12,480      $16,135
  Interest Expense                            3,056       3,078         6,149         5,918        5,289         6,664       10,136
                                             ------      ------       -------       -------      -------       -------      -------
    Net Interest Income                       3,921       3,697         7,548         7,606        6,421         5,816        5,999
  Provision for Loan Losses                     150         375           625         1,200        1,517           801        5,847
  Non-Interest Income                           280         301           587           641        1,282         1,263        1,267
  Net Security Gains/(Losses)                    --          --            --            --          (27)           37           81
  Other Real Estate Expense                      90         153           232           402        1,663         3,474        1,173
  Other Non-Interest Expense                  2,849       2,654         5,418         5,485        5,344         6,313        6,727
                                             ------      ------        ------        ------       ------        ------       ------
    Income/(Loss) Before Income
    Taxes                                     1,112         816         1,860         1,160         (848)       (3,472)      (6,400)
  Provision for Income Taxes                     30           9            19             6            6            64           74
                                            -------     -------       -------       -------      -------       -------      -------
  Net Income/(Loss)                         $ 1,082     $   807       $ 1,841       $ 1,154        ($854)      ($3,536)     ($6,474)
                                            =======     =======       =======       =======      ========     =========     ========
  Weighted Average Common Shares
    Outstanding                               6,858       6,845         6,898         6,772        2,007         1,041          688
  Common Shares Outstanding at
    Period-End (1)                            6,559       6,559         6,559         6,559        6,559         1,047        1,020

Per Share Data: (1)
  Earnings/(Loss)                             $0.16       $0.12         $0.27         $0.17       ($0.43)       ($3.40)      ($9.41)
  Cash Dividends Declared                      0.04          --          0.02            --           --            --           --
  Book Value at Period-End                     2.64        2.38          2.51          2.26         2.08          3.95         7.10

Balance Sheet Data at Period-End:
  Securities                                $53,104     $36,770       $43,511       $28,311      $16,111        $1,432       $8,309
  Loans, Net of Unearned Income &
  Fees                                      122,443     126,670       126,553       129,402      139,142       153,566      177,168
  Allowance for Loan Losses                   3,742       3,592         3,895         3,628        3,419         3,458        5,201
  Total Assets                              186,555     178,121       183,511       173,934      170,464       172,818      206,496
  Deposits                                  164,972     158,708       160,969       155,368      153,318       161,311      185,813
  Other Borrowings                            3,000       3,000         5,000         3,000        3,000         6,825       12,145
  Stockholders' Equity                      $17,313     $15,584       $16,478       $14,799      $13,624        $4,132       $7,240

Average Balance Sheet Data:
  Securities                                $45,014     $31,917       $35,417       $21,607       $5,525        $2,407       $5,943
  Loans, Net of Unearned Income &
    Fees                                    125,236     127,683       126,940       133,939      146,022       164,642      193,430
  Total Assets                              180,673     173,810       175,875       170,965      169,021       188,327      219,609
  Deposits                                  159,802     154,642       155,972       152,938      156,515       170,688      190,331
  Other Borrowings                            2,799       3,000         3,224         3,000        6,223        10,315       19,499
  Stockholders' Equity                     $ 16,910     $15,196       $15,643       $14,189       $5,474        $6,104       $8,213
                                                                                                                        (continued)

                                                                   14

<PAGE>
Performance Ratios:
  Return on Average Total Assets               1.20%     0.93%          1.05%         0.68%       (0.51%)       (1.88%)      (2.95%)
  Return on Average Stockholders'
    Equity                                    12.80%    10.62%         11.77%         8.13%      (15.60%)      (57.93%)     (78.83%)
  Net Interest Margin                          4.47%     4.39%          4.40%         4.56%        3.98%         3.32%        2.89%
  Total Stockholders' Equity to
   Total Assets (end of period)                9.28%     8.75%          8.98%         8.51%        7.99%         2.39%        3.51%
Capital Ratios:
  Tier 1 Capital Ratio                        16.28%    14.27%         15.00%        13.36%       11.83%         3.13%        4.59%
  Risk Adjusted Capital Ratio                 17.56%    15.55%         16.28%        14.64%       13.10%         4.39%        5.87%
  Leverage Ratio                               9.58%     8.87%          9.19%         8.57%        8.07%         2.33%        3.48%
Asset Quality Ratios:
  Allowance for Loan Losses to Net Loans
   (end of period)                             3.06%     2.84%          3.08%         2.80%        2.46%         2.25%        2.94%
  Allowance for Loan Losses to
   Non-Performing Loans                         145%      121%           137%           81%          48%           33%          32%
  Non-Performing Loans to Total
   Net Loans                                   2.11%     2.35%          2.24%         3.45%        5.09%         6.78%        9.23%
  Net Charge-Offs to Average
   Net Loans                                   0.49%     0.65%          0.28%         0.74%        1.07%         1.55%        4.92%
  Non-Performing Assets to Total
   Assets                                      1.42%     2.05%          1.92%         2.92%        4.83%         8.52%       13.05%

<FN>
(1) Share information restated to reflect 10 for 1 reverse stock split effective 
    in 1994.
</FN>
</TABLE>
                                       15

<PAGE>
<TABLE>

                                            Comparative Per Share Data
                                                    (Unaudited)
<CAPTION>

                                                                       Six Months                           Year
                                                                          Ended                             Ended
                                                                         June 30,                        December 31,
                                                              1997                    1996                   1996
                                                         ------------------------------------               -----
<S>                                                           <C>                   <C>                     <C>
Net Income per Share (1):
         North Fork                                           $0.84                 $0.62                   $0.97
         Branford                                              0.16                  0.12                    0.27
         North Fork Pro Forma                                  0.84                  0.62                    0.98
         Branford Pro Forma Equivalent                         0.18                  0.13                    0.21

Cash Dividends Declared Per Share (2):
         North Fork                                           0.275                  0.20                    0.43
         Branford                                              0.04                    --                    0.02
         North Fork Pro Forma                                 0.275                  0.20                    0.43
         Branford Pro Forma Equivalent                         0.06                  0.04                    0.09

Book Value Per Share at Period End (3):
       Stated:
         North Fork                                            7.65                  6.69                    7.05
         Branford                                              2.64                  2.38                    2.51
         North Fork Pro Forma                                  8.01                  7.08                    7.42
         Branford Pro Forma Equivalent                         1.68                  1.49                    1.56
       Tangible:
         North Fork                                            6.46                  5.33                    5.79
         Branford                                              2.64                  2.38                    2.51
         North Fork Pro Forma                                  6.50                  5.36                    5.83
         Branford Pro Forma Equivalent                         1.36                  1.13                    1.23

<FN>
(1)      North  Fork pro forma net income  per share  data is  calculated  using
         historical  income  information for North Fork and Branford  divided by
         the average pro forma  shares of the combined  entity.  The average pro
         forma shares of the combined  entity have been  calculated by combining
         North Fork's  historical  average  shares with the  historical  average
         shares of Branford as  adjusted  by an assumed  Exchange  Ratio of .21,
         which would be the Exchange  Ratio if the Average North Fork Price over
         the pricing period is $25.00.  The Branford pro forma equivalent income
         per share amounts are computed by multiplying  the North Fork pro forma
         amounts  by the  assumed  Exchange  Ratio  of .21  (see  "THE  MERGER -
         Exchange Ratio").

(2)      North Fork pro forma cash dividends per share represent historical cash
         dividends  declared  by  North  Fork and  assumes  no  changes  in cash
         dividends  declared  per  share.  Branford  pro forma  equivalent  cash
         dividends  per  share  represents  the  North  Fork pro  forma  amounts
         multiplied by the assumed Exchange Ratio of .21.

(3)      North Fork pro forma stated and tangible  book value per share  amounts
         are based on the historical stockholders' equity of the combined entity
         divided by the total pro forma  common  shares of the  combined  entity
         based on the assumed  Exchange  Ratio of .21.  The  Branford  pro forma

                                       16

<PAGE>
         equivalent  stated book value and tangible book value per share amounts
         are  computed by  multiplying  the North Fork pro forma  amounts by the
         assumed Exchange Ratio of .21.
</FN>
</TABLE>

                                       17

<PAGE>
                     MARKET PRICES AND DIVIDEND INFORMATION

         North Fork Common  Stock is listed on the NYSE under the symbol  "NFB."
Branford  Voting  Common  Stock is listed and traded  principally  on The Nasdaq
Stock Market National Market System under the symbol "BSBC." Branford Non-voting
Common Stock is not traded and is held by a single holder of record.

         The following table sets forth, for the calendar periods indicated, the
high and low sale  prices per share for North Fork  Common  Stock as reported on
the NYSE, the high and low sale prices per share of Branford Voting Common Stock
as reported on The Nasdaq Stock Market National Market System, and the quarterly
per share cash dividends declared on North Fork Common Stock and Branford Common
Stock (including Branford Non-voting Common Stock) for the periods indicated.

<TABLE>

                                                       North Fork                                 Branford Voting
                                                    Common Stock(1)                                Common Stock
<CAPTION>

                                              High          Low         Dividends         High           Low        Dividends(2)
                                              ----          ---         ---------         ----           ---        ------------
1995
<S>                                          <C>          <C>             <C>             <C>           <C>          <C>        
Quarter ended March 31                       $ 8.25       $ 6.82          $0.063          $2.63         $2.00        $        --

Quarter ended June 30                          9.19         8.00           0.063           2.50          2.00                 --

Quarter ended September 30                    10.38         8.88           0.075           3.13          2.13                 --

Quarter ended December 31                     12.63        10.38           0.075           3.25          2.50                 --

1996

Quarter ended March 31                       $12.94       $11.63          $0.100          $3.25         $2.63        $        --

Quarter ended June 30                         13.06        11.44           0.100           3.50          3.00                 --

Quarter ended September 30                    16.00        13.07           0.100           3.50          2.88                 --

Quarter ended December 31                     17.94        15.44           0.125           4.25          3.25               0.02

1997

Quarter ended March 31                       $21.25       $17.06          $0.125          $4.25         $3.73              $0.02

Quarter ended June 30                         23.00        18.13           0.150           4.75          3.63               0.02

Third Quarter (through                        xx.xx        xx.xx           xx.xx           x.xx          x.xx               x.xx
September xx, 1997)


<FN>
(1)      On February 25, 1997, the North Fork Board declared a two-for-one stock
         split on North Fork Common Stock, payable as a dividend of one share of
         North Fork Common Stock for each outstanding share of North Fork Common
         Stock.  The  additional   shares  were  issued  on  May  15,  1997,  to
         shareholders  of record on April 25,  1997.  North  Fork's high and low
         stock prices and  dividends for all prior periods have been restated to
         reflect the effect of such stock split.

 (2)     Per share dividends applicable both to Branford Voting Common Stock and
         Branford Non-voting Common Stock.
</FN>
</TABLE>
                                       18

<PAGE>
The following  table sets forth  the closing sales price per share of North Fork
Common Stock and Branford Voting Common Stock and the equivalent per share price
for Branford  Voting  Common  Stock giving  effect to the Merger on (i) July 24,
1997,  the last  business  day  preceding  public  announcement  of the proposed
Merger,  and (ii)  ____________,  the last practicable  trading day prior to the
printing of this Proxy Statement/Prospectus:
<TABLE>
<CAPTION>
                                                                                                           Equivalent
                                                             North Fork          Branford Voting            Price Per
                                                            Common Stock           Common Stock         Branford Share(1)
                                                            ------------           ------------         -----------------

<S>                                                            <C>                    <C>                    <C>   
July 24, 1997.........................................         $25.38                 $ 5.00                 $ 5.25

September xx, 1997....................................           x.xx                  x.xx                    x.xx
<FN>

         (1) The equivalent  price per share of Branford Voting Common Stock was
determined by  multiplying  the last reported  closing sales price of North Fork
Common Stock on each  specified  date by the Exchange  Ratio that would apply if
such closing  sales price were also the Average North Fork Price over the 20-day
pricing period in which the Exchange Ratio is to be determined  under the Merger
Agreement.  The listed  closing  sales price of North Fork Common Stock for July
24,  1997 of $25.38,  if it were the Average  North Fork  Price,  would yield an
Exchange  Ratio of .2069;  the listed  closing  sales price of North Fork Common
Stock for _________,  1997 would yield an Exchange Ratio of _________. (See "THE
MERGER - Exchange Ratio.").
</FN>
</TABLE>


         Branford  and North Fork  shareholders  are  advised to obtain  current
market  quotations for Branford Voting Common Stock and North Fork Common Stock.
It is expected  that the market price of North Fork Common Stock will  fluctuate
between  the date of this Proxy  Statement/Prospectus  and the date on which the
Merger is consummated and thereafter. Because the number of shares of North Fork
Common Stock to be received by Branford shareholders in the Merger will be fixed
at the  conclusion of the 20-day  pricing  period,  on the basis of the Exchange
Ratio then established,  the value of the shares of North Fork Common Stock that
holders of Branford  Common  Stock would  receive in the Merger may  increase or
decrease  prior to the  Effective  Time in  conjunction  with any  increases  or
decreases in the market price of North Fork Common Stock during that period.  No
assurance  can be given  concerning  the market price of North Fork Common Stock
before or after the  Effective  Time.  See "THE MERGER - Exchange  Ratio" and "-
Waiver and Amendment; Termination."


                                       19

<PAGE>
                                  THE COMPANIES

         North Fork.  North Fork,  with its  executive  headquarters  located in
Melville,  New York, is a bank holding  company  organized under the laws of the
State of Delaware in 1980 and registered under the BHC Act. North Fork's primary
subsidiary,  North Fork Bank,  a New  York-chartered,  FDIC-insured,  commercial
bank,  operates  80 retail  banking  facilities  throughout  Suffolk  and Nassau
Counties on Long Island, as well as in the New York City boroughs of Queens, the
Bronx and Manhattan and in Westchester  and Rockland  Counties north of New York
City.

         On December 31, 1996,  North Fork Bank acquired North Side Savings Bank
by merger. At closing, North Side had $1.6 billion in total assets, $1.2 billion
in  deposits,  $124.4  million in capital and operated 17  full-service  banking
locations  in the New York City  boroughs  of Bronx,  Queens  and in Nassau  and
Suffolk  Counties.  North Fork issued  approximately 7.5 million shares of North
Fork  Common  Stock  in  the   transaction,   which  was   accounted  for  as  a
pooling-of-interests.

         In March,  1996,  North  Fork Bank  completed  its  acquisition  of the
domestic  commercial  banking  business of Extebank for $47 million in cash.  At
closing,  Extebank had  approximately  $388  million in assets,  $348 million in
deposits and $30 million in capital.  Also during March,  1996,  North Fork Bank
consummated  the  acquisition  of ten Long Island  branches of First  Nationwide
Bank,  assuming  approximately  $572  million  in  deposits  for which it paid a
deposit premium of 6.35%.

         In July,  1995,  North Fork  purchased  Great Neck Bancorp,  the parent
company  of Bank of  Great  Neck,  a Long  Island  based  commercial  bank,  and
immediately  thereafter  merged Bank of Great Neck into North Fork Bank. Bank of
Great Neck had net assets of $91 million,  including $49.4 million in net loans,
and $90.3 million in deposits.

         In November,  1994,  North Fork acquired  Metro  Bancshares  Inc.,  the
parent  company  of Bayside  Federal  Savings  Bank,  with 13 offices in Queens,
Nassau and Suffolk  Counties.  As part of the  acquisition,  Bayside Federal was
merged into North Fork Bank. At closing,  Bayside Federal had approximately $1.0
billion in assets,  $.9 billion in deposits  and $83.5  million in capital.  The
transaction was accounted for as a pooling-of-interests.

         North Fork, through North Fork Bank,  provides a variety of banking and
financial  services to middle  market and small  business  organizations,  local
governmental units, and retail customers throughout its geographic market.

         From time to time, North Fork  investigates  and holds  discussions and
negotiations in connection with possible business combination  transactions with
other    depository    institutions.    As   of   the   date   of   this   Proxy
Statement/Prospectus,  North  Fork  has  not  entered  into  any  agreements  or
understandings with respect to any significant transactions of the type referred
to  above  except  for  the  transactions  described  herein  and  in  documents
incorporated herein by reference. See "AVAILABLE INFORMATION" and "INCORPORATION
OF CERTAIN  DOCUMENTS BY REFERENCE."  Any such  transaction  would be subject to
shareholder  approval only if required under  applicable law or the rules of the
NYSE.

         At June 30, 1997,  North Fork had assets of $6.6  billion,  deposits of
$4.4 billion and shareholders'  equity of $505 million.  The principal executive
offices of North Fork are located at 275 Broad Hollow Road,  Melville,  New York
11747 and its telephone number is (516) 844-1004.

         For more  information  about North Fork,  reference is made to the 1996
North Fork Form 10-K which is incorporated  herein by reference.  See "AVAILABLE
INFORMATION" and "INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE."


                                       20

<PAGE>
         Branford.  Branford, a Connecticut-chartered  savings bank organized in
1889,  is  headquartered  in  Branford,  Connecticut.  Deposits at Branford  are
insured under the Bank Insurance  Fund of the FDIC.  Branford  currently  serves
customers  in the towns of  Branford,  North  Branford  and East Haven and their
surrounding communities in New Haven County from its Main Office in Branford and
four branch offices. Branford is engaged primarily in the business of attracting
deposits  from the general  public  within its market area and using those funds
and other  sources of funds  primarily  for mortgage  loans on  residential  and
commercial real estate,  construction loans to builders and developers,  as well
as  secured  and  unsecured  consumer  and  commercial  loans.  Branford,  as  a
state-chartered   savings  bank,  is  regulated  by  the   Connecticut   Banking
Commissioner and by the FDIC. See "INFORMATION ABOUT BRANFORD."

         Branford will be the surviving bank in the Merger, and will continue as
a state-chartered  savings bank wholly-owned by North Fork. The name of the Bank
may be changed at or after the Effective  Time, at the discretion of North Fork,
and the  management  and types of banking  products and services  offered by the
Bank will undergo  certain  changes.  See "MANAGEMENT AND OPERATIONS OF THE BANK
FOLLOWING THE MERGER."

                               THE SPECIAL MEETING

         General.  This  Proxy   Statement/Prospectus   is  being  furnished  to
shareholders of Branford in connection  with the  solicitation of proxies by the
Branford Board for use at the special meeting of shareholders of Branford and at
any adjournments or postponements  thereof (the "Special Meeting") to be held on
[October 31], 1997, at Woodwinds,  29 School Ground Road, Branford,  Connecticut
at 10:00 a.m. local time. At the Special Meeting, the holders of Branford Common
Stock will be asked to: (i) approve and adopt the  Agreement and Plan of Merger,
dated as of July 24, 1997, as amended (the "Merger Agreement"), among North Fork
Bancorporation,   Inc.  ("North  Fork"),   Merger  Bank  and  Branford  and  the
consummation  of the  transactions  contemplated  thereby,  which are more fully
described  herein;  and (ii) act upon such  other  matters  as may  properly  be
brought  before the Special  Meeting and at any  adjournments  or  postponements
thereof. A copy of the Merger Agreement is attached as Annex A hereto.

         THE BOARD OF DIRECTORS  OF BRANFORD  HAS APPROVED THE MERGER  AGREEMENT
AND HAS  DETERMINED  THAT THE MERGER IS FAIR TO, AND IN THE BEST  INTERESTS  OF,
BRANFORD AND ITS  SHAREHOLDERS.  THE BOARD THEREFORE  RECOMMENDS THAT BRANFORD'S
SHAREHOLDERS  VOTE FOR  APPROVAL  OF THE MERGER  AGREEMENT.  SEE "THE  MERGER --
BACKGROUND  OF THE  MERGER"  AND  "--  RECOMMENDATION  OF  BRANFORD'S  BOARD  OF
DIRECTORS AND REASONS FOR THE MERGER."

         Record  Date;  Voting;  Solicitation  and  Revocation  of Proxies.  The
Branford  Board has fixed  [September  23], 1997 as the record date (the "Record
Date") for the determination of those shareholders  entitled to notice of and to
vote at the Special  Meeting.  Holders of record of Branford Voting Common Stock
and Branford Non-voting Common Stock at the close of business on the Record Date
will be entitled to notice of and to vote at the  Special  Meeting.  Each of the
Branford  Voting Common Stock and the Branford  Non-voting  Common Stock will be
entitled  to vote as a class with  respect to the  proposal to approve and adopt
the Merger Agreement (the "Merger Proposal").  As of the Record Date, there were
5,179,864  shares of Branford  Voting Common Stock  outstanding  and entitled to
vote which were held by  approximately  1,289 holders of record.  Each holder of
record of shares of Branford  Voting Common Stock on the Record Date is entitled
to cast one vote  per  share on the  Merger  Proposal  and on any  other  matter
properly submitted for the vote of Bank shareholders at the Special Meeting.  As
of the Record Date,  there were 1,379,533 shares of Branford  Non-voting  Common
Stock  outstanding  and entitled to vote on certain  matters only,  all of which
shares  were held of record by one  shareholder  on such  date.  Each  holder of
record of  Branford  Non-voting  Common  Stock is  entitled to cast one vote per
share on the Merger Proposal but may not be entitled to vote on any other matter
properly submitted for the vote of Bank shareholders at the Special Meeting. The
presence,  either in person or by properly  executed  proxy, of the holders of a

                                       21

<PAGE>
majority  of the  outstanding  shares of each  class of  Branford  Common  Stock
entitled to vote at the Special  Meeting is necessary to  constitute a quorum at
the Special Meeting for such class.  Abstentions  will be counted as present for
purposes  of  determining  the  presence  or absence of a quorum at the  Special
Meeting.

         The approval and adoption of the Merger Agreement by Bank  shareholders
will require the affirmative  vote of the holders of at least  two-thirds of the
issued and  outstanding  shares of Branford  Voting  Common  Stock,  voting as a
class,  and the  affirmative  vote of the holders of at least  two-thirds of the
issued and outstanding shares of Branford  Non-voting Common Stock,  voting as a
class. As described in "THE MERGER - Conditions to the Merger," such shareholder
approval is a condition to  consummation of the Merger.  In determining  whether
the Merger  proposal has received the  requisite  number of  affirmative  votes,
abstentions  and broker  non-votes will be counted and will have the same effect
as a vote against the Merger Proposal.

         As of the Record Date, directors and executive officers of Branford and
their  affiliates  beneficially  owned 364,722 shares of Branford  Voting Common
Stock, or  approximately  7.04% of such shares then  outstanding,  and possessed
voting  rights with respect to 1,379,533  shares of Branford  Non-voting  Common
Stock or 100 percent of such shares then outstanding. Such persons have informed
the Bank that  they  intend  to vote or  direct  the vote of all such  shares of
Branford Common Stock "FOR" the Merger Proposal.

         All shares of Branford  Common Stock which are entitled to be voted and
are represented at the Special  Meeting by properly  executed  proxies  received
prior to or at the meeting, and not revoked,  will be voted at such meeting, and
any adjournments or postponements  thereof,  in accordance with the instructions
indicated on such proxies.  If no instructions  are indicated,  (i) such proxies
will be voted  "FOR" the Merger  Proposal,  and (ii) if the holder of the shares
represented  by such proxies  possesses  voting rights with respect to any other
matter  properly  brought  before the Special  Meeting  (including,  among other
things,  a motion to adjourn or  postpone  the Special  Meeting to another  time
and/or place,  for the purpose of soliciting  additional  proxies or otherwise),
such proxies  will be voted in the  discretion  of the proxy  holders as to such
other matters;  provided,  however,  that no proxy which is voted  "AGAINST" the
Merger Proposal will be voted in favor of any such adjournment or postponement.

         If any other matters are properly  presented at the Special Meeting for
consideration,  the persons  named in the form of proxy  enclosed  herewith  and
acting thereunder will have  discretionary  authority to vote on such matters in
accordance with their best judgment;  provided, however, that such discretionary
authority will only be exercised to the extent possible under applicable federal
and state  securities and banking laws.  Branford does not have any knowledge of
any matters to be  presented at the Special  Meeting  other than the matters set
forth above under "-- General."

         The  presence  of  a  shareholder  at  the  Special  Meeting  will  not
automatically  revoke such shareholder's  proxy.  However,  any proxy given by a
Bank  shareholder  pursuant  to this  solicitation  may be revoked by the person
giving it at any time before it is exercised by (i)  delivering to the Secretary
of Branford a written notice of revocation  bearing a later date than the proxy,
(ii)  delivering to the  Secretary of Branford a duly  executed  proxy bearing a
later date,  or (iii)  attending the Special  Meeting and voting in person.  Any
written notice of revocation or subsequently executed proxy should be sent so as
to be  delivered  to  Branford  Savings  Bank,  45  S.  Main  Street,  Branford,
Connecticut 06405,  Attention:  Gregory R. Shook,  Corporate Secretary,  or hand
delivered to Branford's  Corporate Secretary at or before the taking of the vote
at the Special Meeting.

         If a quorum is not  obtained,  or if fewer  shares of  Branford  Voting
Common  Stock are voted in favor of the  proposal  for  approval  of the  Merger
Agreement than the number required for approval, it is expected that the Special
Meeting  will be  adjourned  for the  purpose of  allowing  additional  time for
obtaining additional proxies. In such event, proxies will be voted to approve an
adjournment, except for proxies as to which instructions have been given to vote
against the Merger Agreement. The holders of a majority of the shares present at
the Special Meeting would be required to approve any adjournment of the Branford
Meeting.

                                       22

<PAGE>
         BRANFORD  SHAREHOLDERS  SHOULD NOT FORWARD ANY  BRANFORD  COMMON  STOCK
CERTIFICATES  WITH  THEIR  PROXY  CARDS.  IF THE  MERGER IS  CONSUMMATED.  STOCK
CERTIFICATES  SHOULD BE DELIVERED IN ACCORDANCE WITH INSTRUCTIONS SET FORTH IN A
LETTER  OF  TRANSMITTAL  WHICH  WOULD BE SENT TO  BRANFORD  SHAREHOLDERS  BY THE
EXCHANGE AGENT PROMPTLY AFTER THE EFFECTIVE TIME.

         THE  REQUIRED  VOTE OF THE  BRANFORD  SHAREHOLDERS  WITH RESPECT TO THE
MERGER  AGREEMENT  IS BASED  UPON THE  TOTAL  NUMBER  OF  OUTSTANDING  SHARES OF
BRANFORD  COMMON  STOCK AND NOT UPON THE  NUMBER OF  SHARES  WHICH ARE  ACTUALLY
VOTED.  ACCORDINGLY,  THE FAILURE TO SUBMIT A PROXY CARD OR TO VOTE IN PERSON AT
THE BRANFORD  MEETING OR THE ABSTENTION  FROM VOTING BY A SHAREHOLDER  WILL HAVE
THE SAME EFFECT AS A VOTE "AGAINST" THE MERGER AGREEMENT AND THE MERGER PROVIDED
FOR THEREIN.

         The Bank will bear all  expenses of this  solicitation  of proxies from
the holders of Branford  Common  Stock,  except that the cost of  preparing  and
mailing this Proxy  Statement/Prospectus  will be borne  proportionately  by the
Bank and North Fork. In addition to  solicitation  by use of the mails,  proxies
may be solicited by  directors,  officers and employees of Branford in person or
by telephone, telegram or other means of communication. Such directors, officers
and employees will not be  additionally  compensated,  but may be reimbursed for
reasonable out-of-pocket expenses in connection with such solicitation. The Bank
has retained American Stock Transfer and Trust Company, a proxy soliciting firm,
to  assist  in such  solicitation.  The  fees to be  paid to such  firm  are not
expected to exceed $5,000 plus reasonable  out-of-pocket costs and expenses.  In
addition,  the Bank  will  make  arrangements  with  brokerage  firms  and other
custodians, nominees and fiduciaries to send proxy materials to their principals
and will reimburse such parties for their expenses in doing so.

                                   THE MERGER

         The following information  concerning the Merger, insofar as it relates
to matters contained in the Merger Agreement,  describes the material aspects of
the Merger but does not purport to be a complete description and is qualified in
its entirety by reference to the Merger  Agreement which is incorporated  herein
by reference and attached hereto as Annex A. Branford's  shareholders  are urged
to read carefully the Merger Agreement.

Effects of the Merger

         Pursuant  to  the  terms  of  the  Merger  Agreement,  subject  to  the
satisfaction  or waiver (where  permissible) of certain  conditions,  including,
among other  things,  the receipt of all  necessary  regulatory  approvals,  the
expiration  of all waiting  periods in respect  thereof and the  approval of the
Merger  Agreement by the requisite vote of the holders of Branford Common Stock,
Merger  Bank  will be  merged  with and  into  the  Bank,  which  will  become a
wholly-owned  subsidiary  of North  Fork,  and  Bank  shareholders  will  become
shareholders  of North Fork. The Bank shall be the surviving  corporation in the
Merger,   and  shall   continue  its   corporate   existence  as  a  Connecticut
state-chartered  savings bank wholly owned by North Fork.  Upon  consummation of
the Merger, the separate corporate existence of Merger Bank shall terminate.

         Each outstanding share of North Fork Common Stock at the Effective Time
will remain outstanding and unchanged as a result of the Merger.

Exchange Ratio

         At the Effective Time (as defined  below),  each issued and outstanding
share  of  Branford  Common  Stock,  except  for (i)  shares  held  directly  or
indirectly  by Branford or North Fork or their  subsidiaries  (other than shares
held by them in a fiduciary capacity ("Trust Account Shares") or in respect of a

                                       23

<PAGE>
debt  previously  contracted  ("DPC Shares")) and (ii) shares of Branford Common
Stock as to which the holder  thereof shall have exercised  dissenter's  rights,
will be  converted  into and become  exchangeable  for a number  (the  "Exchange
Ratio") of shares of North Fork Common Stock equal to the  quotient  obtained by
dividing (x) $5.25 by (y) the Average North Fork Price,  that is, the average of
the  closing  sales  prices of North Fork  Common  Stock on the NYSE over the 20
consecutive  trading days ending on the trading day  immediately  preceding  the
date on which  the last  required  bank  regulatory  approval  of the  Merger is
issued,  excluding  any required  waiting  period  following  such approval (the
"Final Regulatory  Approval Date").  Notwithstanding  the foregoing,  (A) if the
Average North Fork Price is greater than $26.83,  then the Exchange  Ratio shall
remained fixed at 0.1957,  and Bank  shareholders will receive North Fork Common
Stock having a market value  (based on the Average  North Fork Price)  exceeding
$5.25 for each share of  Branford  Common  Stock  held by them at the  Effective
Time,  or (B) if the  Average  North  Fork Price is less than  $19.83,  then the
Exchange Ratio shall remain fixed at 0.2648,  and Bank shareholders will receive
North Fork Common Stock  having a market value (based on the Average  North Fork
Price) of less than $5.25 for each share of Branford  Common  Stock held by them
at the Effective Time, provided, however, that in the latter case North Fork may
at its discretion  deliver a written notice to the Bank within 5 trading days of
the Final Regulatory  Approval Date that North Fork irrevocably waives the fixed
exchange ratio of 0.2648,  in which event the Exchange Ratio will continue to be
determined  in  accordance  with the formula set forth in the first  sentence of
this paragraph.  If North Fork fails to deliver notice of such waiver,  then the
Bank may terminate the Merger  Agreement.  Each share of North Fork Common Stock
issued in the Merger will include the  corresponding  number of rights  attached
thereto  pursuant to North Fork's Rights  Agreement (see  "DESCRIPTION  OF NORTH
FORK CAPITAL STOCK --Rights Plan").

         The formula for  determining  the Exchange Ratio was arrived at through
arm's-length   negotiations   between   Branford   and  North  Fork.   If  after
determination  of the  Exchange  Ratio  North Fork  effects a  reclassification,
recapitalization,  split-up, combination,  exchange of shares or readjustment of
or to the North Fork Common Stock or declares a stock dividend on such stock, an
appropriate adjustment to the Exchange Ratio will be made.

         It is expected  that the market  price of North Fork Common  Stock will
fluctuate  between the date of this Proxy  Statement/Prospectus  and the date on
which the Merger is consummated and thereafter.  Because the number of shares of
North Fork Common Stock to be received by Bank  shareholders  in the Merger will
be fixed as of the Final  Regulatory  Approval Date and because  market price of
North Fork Common  Stock is subject to  fluctuation,  the value of the shares of
North Fork Common Stock that holders of Branford  Common Stock would  receive in
the Merger may increase or decrease between the Final  Regulatory  Approval Date
and the Effective Time. No assurance can be given concerning the market price of
North Fork Common Stock before or after the Effective Time.

         No  fractional  shares of North  Fork  Common  Stock  will be issued in
connection with the Merger. In lieu of the issuance of fractional shares,  North
Fork will make a cash payment to each Bank  shareholder  who otherwise  would be
entitled to receive a fractional share.

         Upon  consummation  of the Merger,  any shares of Branford Common Stock
that were  owned by the Bank as  treasury  stock or that were held  directly  or
indirectly by North Fork or its  subsidiaries  (other than Trust Account  Shares
and DPC Shares)  will be canceled  and retired and no payment  will be made with
respect thereto.

Branford Warrants

         All outstanding and unexercised warrants to purchase shares of Branford
Common Stock,  which  collectively  relate to 700,000 shares of Branford  Common
Stock (the "Branford Warrants"), are held by one warrant holder. Under the terms
of the Warrant Purchase  Agreement  pursuant to which the Branford Warrants were
issued, upon the consummation of a business combination  transaction such as the
Merger all outstanding  Branford Warrants are automatically to be converted into
warrants  to  purchase a number of shares of the  surviving  corporation  in the
transaction  equal to the  product  obtained  by  multiplying  (x) the number of


                                       24

<PAGE>
shares of Branford  Common Stock  subject to the Branford  Warrants  immediately
prior to consummation by (y) the exchange ratio  applicable to the conversion of
outstanding  shares of  Branford  Common  Stock  into  shares  of the  surviving
corporation upon consummation.

         The Merger  Agreement  as  executed  contains a  provision  whereby the
Branford  Warrants  will be converted  at the  Effective  Time into  warrants to
purchase North Fork Common Stock in accordance with the foregoing  formula.  The
Merger Agreement also specifies that a holder of Branford  Warrants will be able
to elect to receive cash in lieu of the North Fork warrants otherwise receivable
by such holder by sending written notice of such election to North Fork not less
than 5 business days prior to the anticipated date of closing. The holder of all
700,000  outstanding  Branford  Warrants  has made  such a cash  election.  As a
result, the holder will receive at the Effective Time an amount in cash equal to
the difference  between "A" and "B", where "A" is equal to the product  obtained
by multiplying  (x) the number of shares of Branford Voting Common Stock subject
to such holder's  Branford  Warrants by (y) the Bank Pre-closing Share Value (as
defined  below),  and where "B" is equal to the aggregate  purchase  price under
such holder's Branford Warrants.  The "Bank Pre-closing Share Value" is equal to
the product  obtained by multiplying (i) the average of the closing sales prices
of North Fork Common  Stock on the NYSE as  reported by The Wall Street  Journal
for the 5 trading  days  ending on the  trading day  immediately  preceding  the
Closing Date by (ii) the Exchange Ratio.

Effective Time

         The  Effective  Time of the Merger  will be 10:00 a.m.  on the  Closing
Date.  The Closing Date will be the first day which is (i) the last business day
of a month and (ii) at least two business days after the  satisfaction or waiver
of the latest to occur of certain  conditions to  effectiveness of the Merger as
specified  in the Merger  Agreement,  unless  another date is agreed to by North
Fork and the Bank.  See "-  Conditions  to the  Merger." It is  expected  that a
period of time will elapse  between the Special  Meeting and the Effective  Time
while the parties seek to obtain all regulatory approvals required to consummate
the Merger.  Also, there can be no assurance that such regulatory approvals will
be obtained,  and if  obtained,  there can be no assurance as to the date of any
such approval. Also, there can be no assurance that the United States Department
of Justice or the Connecticut Attorney General will not challenge the Merger or,
if such a  challenge  is  made,  as to the  result  thereof.  See "-  Regulatory
Approvals  Required for the Merger." The Merger  Agreement  may be terminated by
either party if, among other reasons,  the Merger has not been consummated on or
before March 31, 1998. See "- Waiver and Amendment; Termination."

Background of the Merger

         In the  Spring of 1996,  Branford's  management  requested  the  Bank's
financial advisor, O&Co., to prepare a strategic analysis of Branford, including
alternatives  to remain an independent  bank to affiliate with a potential third
party  acquiror.  In connection  with such  process,  potential  acquirors  were
contacted and after considering the results of the contacts,  the Branford Board
decided not to take action.

         As a result of increased  bank merger  activity and  increased  product
value for back stocks,  upon  instructions  from the  Executive  Committee,  the
Bank's management again contacted several  potential  acquirors of Branford,  of
which three indicated an interest in discussing a proposed transaction.

         At the regular meeting of the Board of Directors on May 22, 1997, there
was a discussion of the responses from the contacted institutions.

         On June 4,  1997,  Robert J.  Mariano,  President  and Chief  Executive
Officer of Branford and Peter J. Ostrowski,  managing director of O&Co. met with
John Adam Kanas, Chairman,  President and Chief Executive Officer of North Fork,
at which meeting the participants  discussed a potential  transaction  involving
the respective institutions including potential pricing.


                                       25

<PAGE>
         At a regular  Branford Board meeting held on June 26, 1997, Mr. Mariano
reported to the Board on the June 4 meeting with Mr. Kanas and updated the Board
on the status of discussions with the two other financial institutions.  At such
meeting the Board determined to proceed with discussions with North Fork.

         In the following  three weeks,  after the signing of a  confidentiality
agreement,  a number  of  meetings  were held  between  the  representatives  of
Branford and North Fork with respect to the terms of a proposed transaction. Due
diligence  reviews were arranged  off-site from Bank premises.  Discussions were
also held between  representatives  of the Bank and other  previously  contacted
interested acquirors.

         At a  special  meeting  held on  July  18,  1997,  the  Branford  Board
considered the status of negotiations  with respect to a potential  acquisition.
Mr.  Mariano  reviewed  the status of  discussions  with North Fork and with the
other interested  institutions.  The consensus of the meeting was that the North
Fork proposal was more attractive than other proposals received. O&Co. presented
a financial  review of Branford  and of North Fork and Branford  separately  and
combined.  The Board then considered various pricing alternatives and received a
presentation  on a proposed draft merger  agreement with North Fork. As a result
of their  deliberations,  the Board authorized the Bank's senior  management and
advisors to proceed with discussions  towards finalizing an agreement with North
Fork.

         At a regular  meeting of the Board of Directors  held on July 24, 1997,
the Board considered the negotiated proposal from North Fork. O&Co. presented an
updated  financial review regarding the proposed  transaction.  The Bank's legal
counsel reviewed the elements of the proposed contract.  After  consideration by
the Board of the current  and  prospective  financial  status of  Branford,  the
financial   performance   of  North  Fork  and  the  current   environment   for
acquisitions,  the Board  voted to approve  the  execution  and  delivery of the
Merger Agreement.

Recommendation of Branford's Board of Directors and Reasons for the Merger

         The  Branford   Board  has  approved  the  Merger   Agreement  and  the
transactions provided for therein and determined that the Merger is fair to, and
in the best  interests of,  Branford and its  shareholders.  The Branford  Board
therefore  unanimously  recommends that holders of Branford Common Stock vote to
approve  and  adopt  the  Merger  Agreement  and the  transactions  contemplated
therein.

         The  Branford  Board  believes  that the Merger will enable  holders of
Branford Common Stock to realize  increased value due to the premium over market
price, net income per share of Branford Common Stock and book value per share of
Branford  Common Stock,  as provided by the Exchange  Ratio.  The Branford Board
also believes that the Merger may enable Branford's  shareholders to participate
in opportunities  for appreciation of North Fork Common Stock. See "- Background
of the Merger" and "- Opinion of Branford's  Financial Advisor." In reaching its
decision to approve the Merger Agreement,  the Branford Board consulted with its
legal advisor  regarding the legal terms of the Merger and the Board's fiduciary
obligations in its consideration of the proposed Merger,  and with its financial
advisor  regarding the financial aspects and fairness of the proposed Merger, as
well as with  management  of Branford,  and,  without  assigning any relative or
specific weight,  considered the following  material factors,  many of which are
subjective in nature, both from a short-term and long-term perspective:

                  (i)      The Branford Board's  familiarity with, and review of
                           the Bank's business,  financial condition, results of
                           operations and prospects,  including, but not limited
                           to, its potential growth, development,  profitability
                           and the business risks associated therewith;

                                       26

<PAGE>
                  (ii)     The  current  and  prospective  environment  in which
                           Branford  operates,   including  national  and  local
                           economic    conditions,    the   highly   competitive
                           environment for financial institutions generally, the
                           increased     regulatory    burden    on    financial
                           institutions,  and the trend toward  consolidation in
                           the financial services industry;

                  (iii)    The  potential  for  appreciation in market value  of
                           Branford  Common Stock on both a short- and long-term
                           basis, as a stand alone entity,  in comparison to the
                           Exchange Ratio;

                  (iv)     Information  derived from publicly  available data as
                           well as other  financial  data provided by North Fork
                           and discussions with North Fork management concerning
                           the  business,   financial  conditions,   results  of
                           operations and asset quality of North Fork;

                  (v)      The competitive  position and future growth prospects
                           of North Fork following the Merger;

                  (vi)     The  presentations of O&Co.  regarding the Merger and
                           the  opinion  of  O&Co.  that  as of the  date of the
                           Merger Agreement,  the merger consideration was fair,
                           from a  financial  point of view,  to the  holders of
                           Branford  Common Stock (see  "--Opinion of Branford's
                           Financial Advisor");

                  (vii)    The  financial  terms  and  other  conditions  of the
                           Merger Agreement; and

                  (viii)   The  expectation  that  North Fork will  continue  to
                           provide  quality  services  to  the  communities  and
                           customers   served  by  Branford   and  North  Fork's
                           capacity,  as a  larger  institution  with  a  larger
                           capital  base,  to provide a wider  range of services
                           and enhanced  access to credit to such  customers and
                           communities.

Reasons for the Merger - North Fork

         In reaching  its  decision to approve the Merger  Agreement,  the North
Fork  Board was  advised by legal  counsel  regarding  the legal  aspects of the
transaction,  and reviewed  with  management  the key financial  components  and
fairness of the proposed transaction. Without assigning any relative or specific
weights,  the Board and management  considered a number of factors,  both from a
short-term and a longer term  perspective,  including the  following:  (i) North
Fork's  business,  operations,  financial  condition,  earnings  and  prospects,
including,  but not limited to, its potential  growth and  development  in areas
adjacent to, or more remote from, its current market areas;  (ii) the results of
North Fork's in-depth due diligence review of Branford,  including its business,
operations,  earnings and financial  condition on an historical and  prospective
basis, and the enhanced  opportunities for growth after North Fork's acquisition
of Branford;  (iii) a variety of factors  affecting  and relating to the overall
strategic focus of North Fork including, without limitation,  utilization of the
newly-acquired  bank to achieve  more  widespread  and  innovative  marketing of
deposits and other banking products to new target populations;  (iv) the current
and  prospective  economic,   competitive  and  regulatory   environment  facing
financial  institutions  generally,  and the  need to seek  new  markets  and to
explore new modes of  delivering  products  and  services;  (v) the terms of the
Merger Agreement, the Stock Option Agreement and the other documents executed in
connection  with the Merger;  (vi) the  anticipated  revenue  enhancement,  cost
savings and  efficiencies  in the  operation of the Bank expected to be attained
after the Merger (see  "MANAGEMENT  AND  OPERATIONS  OF THE BANK  FOLLOWING  THE
MERGER  Projected  Cost  Savings  and  Revenue  Enhancements");  and  (vii)  the
expectation that the Merger would be treated as a tax-free reorganization.


                                       27

<PAGE>
         The North Fork Board believes that the Merger will permit North Fork to
establish  a presence  in the New  England  market  from which to  increase  its
deposit taking  activities  through the  acquisition  of an established  banking
organization,  and will  enhance  its  ability to  compete  in the  increasingly
competitive banking and financial services industry.

Opinion of Branford's Financial Advisor

         O&Co.  was  retained by Branford as its  financial  advisor to provide,
among other  services,  advice and  assistance  relating to the  evaluation  and
execution of mergers and  acquisitions  pursuant to an  engagement  letter dated
February 26, 1996 ("O&Co.  Engagement  Letter").  Branford selected O&Co. on the
basis  of  its  in-depth  knowledge  of  the  bank  and  thrift  industry;   the
qualifications,  experience  and  reputation of its personnel in the banking and
investment  communities;  and its experience in the valuation of bank and thrift
institutions  and their  securities in connection with mergers and  acquisitions
and other corporate transactions.

         As  part  of the  advisory  services  described  above,  the  Board  of
Directors  of Branford  requested  O&Co.'s  opinion as to the  fairness,  from a
financial point of view, of the terms of the Merger  Agreement to the holders of
Branford Common Stock. Pursuant to the terms of the Merger Agreement, each share
of Branford  Common Stock will be  converted  into and become  exchangeable  for
North  Fork  Common  Stock  having a market  value of  $5.25,  with the  precise
Exchange  Ratio to be  determined  based on the average  reported  closing sales
prices of North Fork  Common  Stock  during the twenty  consecutive  trading-day
period immediately preceding the date on which the last bank regulatory approval
of the Merger is received,  excluding  post-approval waiting periods and subject
to certain  minimum and maximum limits on the Exchange Ratio as follows:  0.1957
shares of North Fork  Common  Stock if the  Average  North Fork Price is greater
than $26.83,  and 0.2648  shares of North Fork Common Stock if the Average North
Fork Price is less than  $19.83,  respectively.  In the event  that the  Average
North Fork Price  falls  below  $19.83,  North Fork may elect to waive the fixed
Exchange  Ratio of 0.2648 and allow the ratio to  continue to be  determined  in
such a manner as to provide a market value of $5.25 to Branford shareholders and
if North Fork  fails to make such a waiver,  the Bank may  terminate  the Merger
Agreement.  On July 24,  1997,  O&Co.  delivered  its  opinion  to the  Board of
Directors of Branford that, as of such date, the consideration to be received by
the holders of Branford Common Stock was fair from a financial point of view.

         THE FULL TEXT OF O&CO.'S  FAIRNESS  OPINION IS  ATTACHED  AS ANNEX C TO
THIS PROXY  STATEMENT/PROSPECTUS  AND IS INCORPORATED  HEREIN BY REFERENCE.  THE
DESCRIPTION  OF THE  FAIRNESS  OPINION  SET  FORTH  HEREIN IS  QUALIFIED  IN ITS
ENTIRETY BY REFERENCE TO ANNEX C. HOLDERS OF BRANFORD  COMMON STOCK ARE URGED TO
READ THE OPINION IN ITS ENTIRETY FOR A DESCRIPTION OF THE  PROCEDURES  FOLLOWED,
ASSUMPTIONS MADE, MATTERS CONSIDERED AND QUALIFICATIONS OF THE REVIEW UNDERTAKEN
BY O&CO.  IN CONNECTION  THEREWITH.  O&CO.'S  OPINION IS DIRECTED  SOLELY TO THE
FAIRNESS,  FROM A FINANCIAL POINT OF VIEW, OF THE TERMS OF THE MERGER  AGREEMENT
AND DOES NOT CONSTITUTE ANY RECOMMENDATION TO THE BOARD OF DIRECTORS OF BRANFORD
OR TO THE  HOLDERS OF  BRANFORD  COMMON  STOCK  WITH  RESPECT TO ANY VOTE AT THE
MEETING.

                                       28
<PAGE>
         In connection  with  providing its opinion,  O&Co.  examined and relied
upon, among other things, the Merger Agreement,  annual reports to shareholders,
proxy statements and related audited financial statements for Branford and North
Fork for the three fiscal years ended December 31, 1994, 1995, and 1996; certain
interim  financial  reports for Branford  and North Fork for the quarters  ended
March 31,  1997 and June 30,  1997;  certain  other  financial  information  for
Branford  and  North  Fork,   including  pro  forma  financial   statements  and
managements' estimates relating to, among other things,  earnings, asset quality
and capital.  O&Co.  conducted  discussions  with  executive  management of both
Branford  and  North  Fork  concerning   historical  financial  performance  and
condition,  market area economic  conditions,  and future business prospects and
financial forecasts. O&Co. reviewed stock market prices and trading activity for
the common shares of Branford and North Fork.  O&Co.  also  reviewed  comparable
financial,  operating and market data for the banking industry and selected peer
groups;  compared the terms of the Merger  Agreement  with other bank merger and
acquisition  transactions;  and considered such  additional  financial and other
information it deemed relevant.

         In preparing its opinion, O&Co. relied upon the accuracy,  completeness
and fair presentation of all information supplied or otherwise made available to
it by, or on behalf of,  Branford and North Fork.  O&Co.  did not  independently
verify such  information or undertake an independent  evaluation or appraisal of
the assets or liabilities of Branford or North Fork, nor were they furnished any
such  evaluations  or appraisals.  With respect to forecasts of expected  future
financial performance,  O&Co. was advised that they reflected the best currently
available  estimates  and judgment of the  executive  management of Branford and
North Fork. O&Co.'s opinion was necessarily based upon the information available
to it and the market,  economic and other conditions as they existed,  and could
be evaluated, as of the date of its opinion.

         In  connection  with  providing  its  fairness  opinion to the Board of
Directors of Branford,  O&Co.  performed a variety of  financial  analyses.  The
following  is a summary  of the  material  terms of such  analyses  but does not
purport to be a complete description of O&Co.'s analyses or presentations to the
Branford Board of Directors.  The preparation of a fairness opinion is a complex
process involving  subjective  judgments and does not necessarily lend itself to
partial analyses or summary  description.  O&Co. believes that its analyses must
be  considered as a whole and that  selecting  portions of such analyses and the
factors considered therein,  without considering all factors and analyses, could
create an incomplete view of the analyses and the processes  underlying  O&Co.'s
opinion.

         In  performing  its analyses,  O&Co.  made  numerous  assumptions  with
respect to industry  performance,  business and economic  conditions and various
other matters,  many of which may be more or less favorable than actual results.
Estimates of values of companies do not purport to be appraisals or  necessarily

                                       29
<PAGE>
reflect the prices at which companies or their  securities may actually be sold.
No company or transaction utilized in O&Co.'s analyses was identical to Branford
or North Fork or to the terms of the Merger  Agreement.  Because such  estimates
are inherently subject to uncertainty, O&Co. assumes no responsibility for their
accuracy.

Stock Trading History

         O&Co. examined the history of trading prices for Branford Voting Common
Stock and North Fork Common Stock for the period from July 12, 1996 through July
23, 1997. During that time period, Branford Voting Common Stock generally traded
in the  $3.00  to  $4.75  range.  In the  early  part  of  the  period,  through
mid-November  1996,  Branford's  stock  traded at the low end of the  range,  at
prices at or below $3.50. From mid-November through the early part of June 1997,
Branford Voting Common Stock traded  primarily  within the $3.50 to $4.50 range.
From mid-June 1997, the stock generally  traded between $4.50 and $4.75. On July
23, 1997,  Branford  Voting  Common Stock closed at $4.75.  Branford  Non-voting
Common Stock and Branford  Warrants  were issued to a single  holder in 1994 and
have never traded.

         From July 12, 1996  through  July 23,  1997,  North Fork  Common  Stock
traded in the $13.19 to $25.06  range.  North Fork's  stock price rose  steadily
throughout the period. The closing price for North Fork Common Stock on July 23,
1997 was $25.06.

Contribution Analysis

         O&Co.   prepared  a  contribution   analysis   showing  the  percentage
contributed  by Branford to the combined  company on a pro forma basis of assets
and deposits at March 31, 1997. This analysis showed that Branford  shareholders
would  contribute  2.7% of pro forma  consolidated  assets and 3.4% of pro forma
consolidated  deposits.  Net income  contributions  were  considered  based upon
quarter ended March 31, 1997 results  annualized,  Branford  annualized  results
reported on a fully taxable basis, the expected earnings  adjustments  resulting
from the purchase  method of accounting for the  acquisition of Branford as well
as the Exchange Ratios previously  discussed.  It was further assumed the holder
of the  Branford  Warrants  accepts  cash  for  the  Warrants.  Based  on  these
assumptions,  the acquisition of Branford would contribute 1.35% to consolidated
pro forma earnings.  Branford  shareholders would receive  approximately  1.91%,
2.05% and 2.57% of the pro forma  ownership  of the  combined  company  assuming
Average North Fork Prices of $26.83,  $25.00 and $19.83 and  resultant  Exchange
Ratios of 0.1957, 0.2100 and 0.2648, respectively.

                                       30
<PAGE>
Comparable Company Analysis

         O&Co.  compared the financial  condition and operating  performance  of
Branford with a peer group of 12 NASDAQ and exchanged-listed thrift institutions
headquartered in New England,  New York, New Jersey and Pennsylvania with assets
between $150  million and $250  million.  Branford  reported a return on average
assets of 1.13% and a return on  average  equity of  12.46%,  based on  trailing
twelve  months  earnings as of March 31, 1997,  and an equity to assets ratio of
9.52% as of March 31, 1997. Based on trailing twelve months earnings as of March
31, 1997,  the peer group reported an average return on average assets of 1.05%;
an average  return on average  equity of 11.63% and an average  equity to assets
ratio of 9.49% as of  March  31,  1997.  Branford  reported  a  somewhat  better
operating performance than the peer group due to the significant positive impact
of its  utilization  of net operating  loss  carryforwards  to offset income tax
expense.  Branford's equity to assets ratio was approximately  equal to the peer
group average.

         O&Co. compared the trading level of Branford Voting Common Stock with a
peer  group of 20  NASDAQ  and  exchange-listed  banks and  thrift  institutions
headquartered in New England,  New York, New Jersey and Pennsylvania with assets
between $150 and $250 million. At July 23, 1997,  Branford's Voting Common Stock
price was $4.75,  or 16.4 times  trailing  twelve months  earnings per share and
184% of reported March 31, 1997 book value per share, compared to the peer group
average of 16.6 times  trailing  twelve months  earnings and 151% of book value.
The trading level of Branford  Voting  Common Stock was slightly  below the peer
average on an  earnings  multiple  basis,  and above the peer  average on a book
value basis.

         O&Co.  compared the financial  condition and operating  performance  of
North  Fork  with  a  peer  group  of  nine  NASDAQ  and  exchange-listed  banks
headquartered in New England,  New York, New Jersey and Pennsylvania with assets
between $3 billion and $10.5  billion.  North Fork  reported a return on average
assets of 1.23% and a return on  average  equity of  15.79%,  based on March 31,
1997 trailing twelve months earnings per share, and an equity to assets ratio of
7.29% as of March 31,  1997.  The peer  group had an  average  return on average
assets of 1.18%;  an average  return on average  equity of 15.28% and an average
equity to assets ratio of 7.93%. North Fork's reported operating performance was
better than the peer group,  while its equity to assets ratio was below the peer
average.  North Fork's  trailing  twelve  months  earnings  include the negative
impact of $21.6  million in one-time  expenses  in 1996  related to a merger and
$8.4 million in SAIF recapitalization  charges. For the three months ended March
31, 1997,  North Fork's  annualized  return on average  assets was 1.77% and its
annualized  return on average equity was 22.09%,  both  substantially  above the
respective peer averages.


                                       31

<PAGE>
Analysis of Selected Merger Transactions

         O&Co.   reviewed  certain  financial  data,  as  of  the  date  of  the
announcement,  for acquisitions of commercial banks and thrifts in the Northeast
announced  between January 1996 and July 1997. O&Co. also reviewed  acquisitions
of commercial  banks and thrifts in  Connecticut  between  January 1996 and July
1997. O&Co.  calculated the average  multiple of price to target's  earnings for
trailing  12  months,  the  average  percentage  of price to book  value and the
average  premium  (price  in excess  of  reported  equity)  as a  percentage  of
deposits,  on a quarterly basis beginning January 1, 1996 through June 30, 1997.
For  transactions  announced  in the second  quarter of 1997,  the  calculations
resulted in the  following  averages:  (i) price as a multiple  to earnings  for
Northeast banks of 15.7 times,  Northeast  thrifts of 8.3 times, and Connecticut
transactions  of 11.3 times,  compared with the value of the North Fork proposal
of 18.1  times  Branford's  trailing  twelve  months  earnings;  (ii) price as a
percentage of book value for Northeast banks of 194%, Northeast thrifts of 174%,
and Connecticut  transactions of 182%, compared with the value of the North Fork
proposal of 208% of Branford's book value; (iii) premium as a percentage of core
deposits  for  Northeast  banks  of  10.6%,  Northeast  thrifts  of  11.2%,  and
Connecticut  transactions  of 9.2%,  compared  with the value of the North  Fork
proposal of 12.6% of Branford's deposits.


                                       32
<PAGE>
Impact Analysis

         O&Co. analyzed the changes in the amount of earnings per share and book
value  represented by the issuance of 0.1957,  0.2100 and 0.2648 shares of North
Fork Common  Stock for each share of Branford  Common  Stock.  The  analysis was
based upon  reported  March 31, 1997 balance  sheet data and quarter ended March
31, 1997 annualized  reported earnings for Branford,  and North Fork's March 31,
1997  balance  sheet and March 31, 1997  annualized  reported  earnings on a pro
forma basis including Branford's  annualized results reported on a fully taxable
basis and the estimated earnings adjustments  resulting from the purchase method
of  accounting  for the  acquisition  of  Branford  and  assuming  the holder of
Branford Warrants accepts cash for the Warrants.

         Using the exchange  ratio of 0.1957,  0.2100 and 0.2648 shares of North
Fork  Common  Stock for each share of  Branford  Common  Stock,  the  respective
estimated  equivalent  1997 annual  earnings  per  equivalent  share of Branford
Common  Stock  would have been  $.30,  $.32 and $.41,  or 95%,  100% and 129% of
Branford's  estimated 1997 earnings per share;  the  respective  book values per
equivalent  share of Branford Common Stock as of March 31, 1997, would have been
$1.39, $1.49 and $1.88 or 54%, 58% and 73% of Branford's book value per share as
of the same date; and the respective  annual cash dividends for each  equivalent
share of Branford Common Stock would have been $.12, $.13 and $.16 per share, or
150%,  163% and 200% of  Branford's  indicated  annual cash dividend of $.08 per
share.

Discounted Cash Flow Analysis.

         O&Co.  performed an analysis  which  estimated the future cash flows to
Branford  shareholders  over a three-year  period under  various  circumstances,
assuming  Branford  performed in accordance  with the earnings  forecasts of its
management.  To approximate  the terminal value of Branford  Common Stock at the
end of the three-year period,  O&Co. applied price to earnings multiples ranging
from 16.0  times to 22.0  times,  which  resulted  in  values  that  equated  to
percentages  of book value ranging from 134% to 184%.  The terminal  values were
then  discounted to present  values using  discount  rates ranging from 12.5% to
20.0%, chosen to reflect assumptions regarding rates of return and risk premiums
required  by holders or  prospective  holders of  Branford  Common  Stock.  This
analysis indicated a range of present values per share of $2.49 to $4.04.

Remaining Independent Scenario

         O&Co.  discussed with Branford's  management and Board of Directors the
various  expenses  associated  with  remaining as an  independent  company while
achieving acceptable shareholder returns. In order to survive independently in a
highly  competitive  market,  Branford  would have to broaden  its  product  and
service offerings to attract and retain customers. This strategy would require a
near-term  investment  in  Branford  through the  attraction  and  retention  of
additional qualified  professionals and a substantial  investment in technology.
Moreover,  the potential  benefit of new products and services is long-term with
no certainty as to the degree of success and  Branford's  operating  performance
could suffer in the short-term with adverse implications to shareholder value.

         Pursuant to the O&Co.  Engagement  Letter,  Branford  has agreed to pay
O&Co. a fee for its advisory services in connection with the Merger equal to the
sum of $75,000 plus 1.5% of the aggregate value of the consideration received by
Branford  shareholders  upon  consummation  of the  Merger  in  excess  of $15.0
million,  or approximately $431 thousand based upon an estimated aggregate value
of $38.8 million.  Branford has agreed to make interim payments to O&Co.  during
the  pendency of the  proposed  transaction  which will be credited  against the
total  advisory  fee.  Branford has made  payments  totalling  $50,000 as of the
mailing  of the Proxy  Statement/Prospectus.  Pursuant  to the O&Co.  Engagement
Letter,  Branford  has  also  agreed  to  reimburse  O&Co.  for  its  reasonable
out-of-pocket  expenses,  including legal fees,  incurred in connection with its
engagement  and to  indemnify  O&Co.  and its  affiliates  and their  respective
directors,  officers,  employees, agents and controlling persons against certain
expenses and liabilities.

                                       33

<PAGE>
Interests of Certain Persons in the Merger

         Certain members of Branford's  management and the directors of Branford
may be deemed to have  interests  in the Merger  that are in  addition  to their
interests as shareholders of the Bank generally. The Branford Board was aware of
these  interests and  considered  them,  among other  matters,  in approving the
Merger Agreement and the transactions contemplated thereby.

         Pursuant to the terms of the Merger Agreement,  at or immediately after
the  Effective  Time  North  Fork will  cause the  number  of  directors  of the
Resulting Bank to be reduced to seven.  North Fork will select four of the seven
directors  and will cause Mr.  Mariano and any two other  current  directors  of
Branford,  as selected by Branford  and  approved by North Fork (which  approval
will not be  unreasonably  withheld) prior to the Effective Time, to continue as
the other three  directors of the Resulting Bank at that time.  North Fork shall
cause the three Branford directors continuing on the board of the Resulting Bank
to serve for a period of not less than two years after the  Effective  Time,  if
they so consent.  Immediately  prior to the Effective Time,  Branford will cause
each Branford director who is not continuing as a director of the Resulting Bank
to deliver to North Fork a signed  resignation  from the Branford  Board,  which
will become  effective at the Effective Time. The Branford  directors who do not
continue as  directors  of the  Resulting  Bank will be  appointed,  unless they
decline such appointment,  to an advisory committee of the Board of Directors of
the Resulting  Bank,  to serve as members  thereof for a period of not less than
two years after the  Effective  Time and to receive  advisory  director fees for
meetings of the advisory  committee  comparable  to the fees received by them as
directors of Branford prior to the Effective Time.

         Certain executive officers of Branford, specifically, President and CEO
Robert J.  Mariano,  Executive  Vice  President  Jeffrey C.  Clark,  Senior Vice
President  Donald S. Beckwith,  Senior Vice  President and Secretary  Gregory R.
Shook, and Senior Vice President and Chief Financial Officer Albert J. Otto, are
currently serving under employment agreements with Branford, which will continue
to be binding  agreements of the Resulting Bank after the Merger and which North
Fork also has agreed to honor.  These employment  agreements  contain change-in-
control  provisions.  Under such provisions,  if a change in control of Branford
(as defined in the agreements)  occurs and within two years thereafter  Branford
or its successor  terminates (other than for cause) the officer's  employment or
the officer [voluntarily terminates his own employment], the officer is entitled
to receive a lump-sum  severance  payment.  Under Mr. Mariano's  agreement,  the
severance payment is equal to approximately  three times his average base salary
for the five taxable  years  preceding  the year in which the  change-in-control
occurs;  for each of the other officers,  the severance  payment is equal to the
officer's last six months' salary before the change-in-control.  The Merger will

                                       34
<PAGE>
qualify as a  change-in-control  under these  employment  agreements.  It is not
presently  known  whether  the  employment  of any of  these  officers  with the
Resulting  Bank  will be  voluntarily  or  involuntarily  terminated  after  the
Effective  Time,  although  as  discussed  in  the  following  paragraph  it  is
anticipated  that Mr.  Mariano  will  receive  the  change-in-control  severance
payment under his employment  agreement,  even if he agrees to continue to serve
as President of the Resulting Bank. Based on the current and historical salaries
of the officers  serving  under such  employment  agreements  and assuming  each
becomes  entitled to receive the  change-in-control  severance  payment provided
under his employment  agreement  after the Effective  Time, it is estimated that
the officers would be entitled to receive the following severance payments:  Mr.
Mariano - [$390,000]; Mr. Clark - [$39,750]; Mr. Beckwith - [$36,150]; Mr. Shook
- - [$37,200];  and Mr. Otto - [$35,000].  The change-in-control  severance amount
payable to any such  officer  under his  employment  agreement  will be reduced,
dollar for dollar, by any amount payable to such officer upon termination of his
employment under Branford's  employees  severance plan, which also will continue
in effect  following  the Merger and is  discussed  more fully  below  under " -
Employee Matters."

         North Fork has offered Mr.  Mariano the  position of  President  of the
Resulting  Bank after the Merger.  In  connection  therewith,  the parties  have
negotiated  a form of  employment  agreement  which Mr.  Mariano  may enter into
within 20 business days after the Effective Time. [Mr.  Mariano has indicated to
North Fork that he currently  anticipates  entering  into such  agreement.]  The
proposed  employment  agreement with Mr. Mariano provides for a two-year term at
an annual  base  salary  equal to the  current  base  salary of Mr.  Mariano  as
President  and  Chief  Executive  Officer  of the  Bank.  Under the terms of the
proposed  employment  agreement,  Mr.  Mariano also shall be eligible for annual
bonuses,  commencing  as of  the  first  fiscal  year-end  occurring  after  the
Effective Time unless Mr. Mariano has already  received an annual bonus for such
year from the Bank. Any such bonuses shall be determined by the Resulting Bank's
Board in  consultation  with the senior  management of North Fork.  The proposed
employment agreement also provides for Mr. Mariano's participation in all of the
employee  benefit plans maintained for key employees of the Resulting Bank after
the Effective Time,  including any pension,  medical insurance or life insurance
plan and all stock option,  restricted stock, stock appreciation rights, phantom
stock, stock unit or other stock-based plans. Mr. Mariano's agreement with North
Fork  after  the  Effective  Time to accept  such an  employment  agreement  and
executive  position at the Resulting Bank will not affect his ability to collect
amounts due him under the change-in-control  provision of his current employment
agreement with  Branford,  discussed  above,  at the Effective Time in the event
that he terminates his existing employment agreement with Branford at that time.

         The Merger Agreement also contains  standard  provisions by which North
Fork  indemnifies  the directors  and officers of Branford in certain  respects.
Specifically, the Merger Agreement provides that, in the event of any threatened
or actual claim, action,  suit,  proceeding or investigation in which any person
who is or has been a  director,  officer  or  employee  of  Branford  is,  or is

                                       35

<PAGE>
threatened  to be, made a party based in whole or in part on, or  pertaining  to
(i) the fact that such person was a director,  officer or employee of  Branford;
or (ii) the Merger Agreement or the  transactions  contemplated  thereby,  North
Fork  will,  subject  to the  conditions  set  forth  in the  Merger  Agreement,
indemnify  such  person to the  fullest  extent  permitted  by law  against  any
liability or expense  incurred in connection  with any such claim or proceeding.
In addition,  prior to the Effective Time,  Branford shall obtain directors' and
officers'  liability  insurance  extending for a period of three years following
the Effective Time for the benefit of persons  serving as officers and directors
of Branford  immediately  prior to the  Effective  Time with  respect to acts or
omissions in such capacities  occurring  prior to the Effective  Time,  provided
that such policy shall be in amounts and on terms and  conditions  substantially
similar to the Bank's policy prior to the Merger.

         Under the Merger Agreement,  all stock appreciation  rights relating to
Branford  Common Stock that are  outstanding  and  unexercised  at the Effective
Time,  including any such rights that were not vested  immediately  prior to the
Effective Time but vest at such time because the Merger constitutes a "change in
control" thereunder, will be converted into cash pursuant to a formula set forth
in the Merger Agreement.  Certain  executive  officers and directors of Branford
currently hold such stock appreciation  rights,  some of which are not vested on
the date hereof but will likely become  vested at the Effective  Time due to the
change in control  incident to the Merger.  Further  information  regarding such
rights  held by the  executive  officers  and  directors  is set forth in "Stock
Appreciation Rights," below.

         Other than as set forth  above,  no  director or  executive  officer of
Branford  has any direct or indirect  material  interest  in the Merger,  except
insofar as the  ownership of any  Branford  Common Stock or Branford SAR by such
director or executive officer might be deemed such an interest.

Employee Matters

         As soon as practicable after the Effective Time,  employees of Branford
will become  entitled to  participate  in the benefit plans  maintained by North
Fork for itself and its current subsidiaries on substantially the same terms and
conditions as apply to comparable  employees of North Fork and its  subsidiaries
and may be granted  credit for service with Branford for certain  purposes under
certain of such  plans.  North Fork  intends to  continue  each of the  existing
Branford employee benefit plans to which there exists a corresponding North Fork
employee  benefit  plan  until  the  date on which  the  inclusion  of  Branford
employees in North Fork's corresponding plan occurs. In addition, North Fork has
agreed to maintain  substantially  unchanged,  after the Effective  Time certain
other  employee-related  plans or arrangements presently maintained by Branford.
In this regard, for at least two years after the Effective Time, North Fork will
maintain at the Resulting Bank the current employee  severance plan of Branford,
under  which  employees  terminated  involuntarily  (other  than for cause) will
receive a lump-sum  severance  payment equal to two weeks' salary for every full
year of employment  with Branford or its successors up to a maximum of fifty-two
weeks salary.  Moreover,  the  employment  agreements  currently held by certain
Branford officers will continue in effect after the Merger,  and North Fork also
has agreed to honor such agreements.

Stock Appreciation Rights

         At the  Effective  Time,  each stock  appreciation  right  relating  to
Branford  Common Stock  previously  granted by Branford (each a "Branford  SAR")
that is outstanding and unexercised immediately prior thereto, whether vested or
non-vested,  shall automatically be converted into and become a right to receive
cash in an amount equal to the product of "A"  multiplied  by "B",  where "A" is
equal to the number of shares of Branford Common Stock to which the Branford SAR
relates  immediately  prior to the Effective Time, and where "B" is equal to the
difference  between  (x) the Bank  Pre-closing  Share  Value (as  defined  under
"--Branford  Warrants," above), and (y) the exercise price per share of Branford
Common Stock under the Branford SAR.

         As of the date hereof, there are 380,000 Branford SARs outstanding. Mr.
Mariano and three other  executive  officers of Branford  hold  180,000 of these
Branford SARs,  all of which are currently  vested or are expected to vest prior
to the Effective  Time in accordance  with their normal vesting  schedules.  The
remaining  200,000  outstanding  Branford  SARs are held by the  eleven  current

                                       36
<PAGE>
directors of Branford other than Mr. Mariano,  in amounts ranging from 10,000 to
23,800 Branford SARs per director,  depending upon length of service and numbers
of Board meetings  attended.  The average  exercise  price for these  directors'
Branford  SARs is $2.14.  None of the Branford  SARs held by these  directors is
currently  vested  and few,  if any,  would  be  expected  to vest  prior to the
Effective Time under normal vesting schedules.

Conversion of Securities;  Procedures for Exchange of  Certificates;  Fractional
Shares

         As promptly as  practicable  after the Effective  Time, and in no event
more than three business days  thereafter,  a bank or trust company  selected by
North Fork and reasonably  satisfactory  to Branford,  acting in the capacity of
exchange agent (the "Exchange Agent"), will mail to each former holder of record
of  Branford  Common  Stock a form  of  letter  of  transmittal,  together  with
instructions  for  the  exchange  of  such  holder's   certificates   previously
representing shares of Branford Common Stock ("Branford Stock Certificates") for
certificates  representing  shares of North Fork Common Stock ("North Fork Stock
Certificates") and cash in lieu of fractional shares.

         HOLDERS OF  BRANFORD  COMMON  STOCK  SHOULD NOT SEND IN THEIR  BRANFORD
STOCK  CERTIFICATES  UNTIL  THEY  RECEIVE  THE  LETTER OF  TRANSMITTAL  FORM AND
INSTRUCTIONS FROM THE EXCHANGE AGENT, AND SHOULD NOT RETURN THEIR BRANFORD STOCK
CERTIFICATES WITH THE ENCLOSED PROXY.

         Upon  surrender to the  Exchange  Agent of one or more  Branford  Stock
Certificates,  together with a properly  completed letter of transmittal,  there
will be issued and mailed to the shareholder surrendering such items one or more
North Fork Stock  Certificates  representing  the number of shares of North Fork
Common Stock to which such holder is entitled, if any, and, where applicable,  a
check for the amount  representing any fractional share determined in the manner
described  below,   without  interest.   The  Branford  Stock   Certificates  so
surrendered will be canceled.

         No dividend or other  distribution  declared  after the Effective  Time
with  respect  to North  Fork  Common  Stock  will be paid to the  holder of any
unsurrendered  Branford  Stock  Certificate  until the  holder  surrenders  such
certificate, at which time the holder will be entitled to receive all previously
withheld dividends and distributions, without interest.

         After the  Effective  Time,  there  will be no  transfers  on the stock
transfer  books of the Bank of  shares  of  Branford  Common  Stock  issued  and
outstanding   immediately  prior  to  the  Effective  Time.  If  Branford  Stock
Certificates  are presented for transfer after the Effective  Time, they will be
canceled and exchanged for North Fork Stock Certificates.

         None of the  Exchange  Agent,  North  Fork or the  Bank,  or any  other
person,  will be liable to any former  holder of Branford  Common  Stock for any
amount properly delivered to a public official pursuant to applicable  abandoned
property, escheat or similar laws.

         If a Branford Stock Certificate has been lost, stolen or destroyed, the
Exchange Agent will issue the consideration  properly payable in accordance with
the Merger Agreement upon receipt of appropriate evidence as to such loss, theft
or destruction,  appropriate evidence as to the ownership of such certificate by
the claimant, and appropriate and customary indemnification.

         No  fractional  shares of North Fork Common Stock will be issued in the
Merger.  Instead,  the Merger  Agreement  provides that each holder of shares of
Branford Common Stock exchanged  pursuant to the Merger who would otherwise have
been  entitled to receive a fraction of a share of North Fork Common  Stock will
receive,  in lieu thereof,  cash in an amount equal to such fractional part of a
share of North Fork Common Stock  multiplied  by the average of the closing sale
prices of North Fork  Common  Stock on the NYSE as  reported  in The Wall Street
Journal over the five consecutive  trading day period ending on the day prior to

                                       37

<PAGE>
the Effective Date. No such holder will be entitled to dividends,  voting rights
or any other rights as a shareholder  in respect of any  fractional  share which
such holder would otherwise have been entitled to receive.

Conditions to the Merger

         The  respective  obligations  of North  Fork and the Bank to effect the
Merger are subject to the  satisfaction of the following  conditions at or prior
to the Effective  Time: (i) approval of the Merger  Agreement by shareholders of
the  Bank;  (ii)  approval  of  the  Merger   Agreement  and  the   transactions
contemplated  thereby  (including  the Merger) by the  appropriate  governmental
authorities  (all  such  governmental  authorities  being  referred  to  as  the
"Governmental Entities"), and the expiration of any statutory waiting periods in
respect thereof  (collectively,  the "Requisite  Regulatory  Approvals") (see "-
Regulatory Approvals Required for the Merger"); (iii) the Registration Statement
of which this Proxy  Statement/Prospectus  forms a part having become  effective
under the Securities Act and no stop order  suspending the  effectiveness of the
Registration  Statement  having been issued and no proceedings  for that purpose
having been  initiated  or  threatened  by the  Commission;  (iv) receipt of all
necessary state securities laws and "blue sky" permits and other  authorizations
required in  connection  with the  issuance  of North Fork  Common  Stock in the
Merger;  (v) the  shares of North  Fork  Common  Stock  issuable  to  holders of
Branford  Common Stock pursuant to the Merger having been authorized for listing
on the NYSE, subject to official notice of issuance;  (vi) no order,  injunction
or decree issued by any court or agency of competent jurisdiction or other legal
restraint or prohibition (an  "Injunction")  being in effect which prohibits the
consummation of the Merger or any of the other transactions  contemplated by the
Merger Agreement;  and (vii) no statute, rule, regulation,  order, injunction or
decree having been enacted, entered, promulgated or enforced by any Governmental
Entity which prohibits, restricts or makes illegal consummation of the Merger.

         The  obligations of North Fork to effect the Merger are further subject
to the satisfaction,  or waiver by North Fork, of the following conditions:  (i)
(x) certain  representations  and warranties of Branford contained in the Merger
Agreement  shall be true and correct in all material  respects as of the date of
the Merger  Agreement  and (except to the extent that such  representations  and
warranties  relate to an earlier  date) as of the Closing Date as though made on
and as of the Closing Date; (y) the  representations  and warranties of Branford
contained  in  the  Merger  Agreement   (including,   without  limitation,   the
representation  (the "Branford  Material  Adverse Change  Representation")  that
since March 31, 1997 no event has occurred  which has caused,  or is  reasonably
likely to cause, individually or in the aggregate, a Material Adverse Effect (as
defined  below)  on  Branford  shall be true and  correct  as of the date of the
Merger Agreement and (except to the extent such  representations  and warranties
speak as of an earlier  date) as of the Closing Date as though made on and as of
the Closing  Date;  provided,  however,  that for  purposes of  determining  the
satisfaction   of  the  condition   described  in  this  clause  (i)  (y),  such
representations and warranties shall be deemed to be true and correct unless the
failure or failures of such  representations  and  warranties  to be so true and
correct,  individually or in the aggregate,  represent a Material Adverse Effect
on  Branford;  and (ii)  Branford  shall  have duly  performed  in all  material
respects  all  obligations  required  to be  performed  by it under  the  Merger
Agreement at or prior to the Closing Date; (iii) the consent, approval or waiver
of each person (other than the Governmental  Entities) whose consent or approval
shall be  required  in order to permit  the  succession  by the  Resulting  Bank
pursuant to the Merger to any  obligation,  right or interest of Branford  under
any loan or credit agreement, note, mortgage, indenture, lease, license or other
agreement or instrument to which Branford is a party or is otherwise bound shall
have  been  obtained,  except  where the  failure  to obtain  such  consents  or
approvals  would  not have a  Material  Adverse  Effect on North  Fork;  (iv) no
proceeding  initiated by a Governmental  Entity  seeking an Injunction  shall be
pending;  (v) North Fork shall have received an opinion of its counsel,  in form
and substance  reasonably  satisfactory to North Fork, dated as of the Effective
Time, to the effect that, on the basis of facts, representations and assumptions
set forth in such opinion, which are consistent with the state of facts existing
at the Effective Time, the Merger will be treated as a reorganization within the
meaning  of  Section  368 (a) of the Code (see "-  Certain  Federal  Income  Tax
Consequences" below); (vi) North Fork shall have received a legal opinion, dated
as of the Effective  Time, of Branford's  counsel in a form  acceptable to North
Fork as set forth in Exhibit E to the  Merger  Agreement;  and (vii)  North Fork
shall have received from each Branford  Affiliate (as defined below) at least 35
days prior to the Special Meeting a letter in the form set forth as Exhibit D to

                                       38

<PAGE>
the Merger Agreement (the "Branford  Affiliates" to be those persons  identified
by  Branford as its  affiliates  for  purposes of Rule 145 under the  Securities
Act).

         The Merger Agreement  defines a "Material Adverse Effect," when applied
to a party to the Merger  Agreement,  as any  effect  that (i) is  material  and
adverse to the business, assets, liabilities, results of operations or financial
condition of such party and its subsidiaries  taken as whole, or (ii) materially
impairs the ability of such party to consummate the transactions contemplated by
the Merger Agreement;  provided, however, that Material Adverse Effect shall not
be deemed to  include  the  impact of (a)  changes  in laws and  regulations  or
interpretations  thereof that are generally applicable to the banking or savings
industries,  (b) changes in generally  accepted  accounting  principles that are
generally applicable to the banking or savings industries, (c) expenses incurred
in connection with the transactions contemplated by the Merger Agreement and (d)
changes   attributable  to  or  resulting  from  changes  in  general   economic
conditions, including changes in the prevailing level of interest rates.

         The obligations of Branford to effect the Merger are further subject to
the  satisfaction  or waiver by Branford of the  following  conditions:  (i) (x)
certain  representations  and  warranties of North Fork  contained in the Merger
Agreement  shall be true and correct in all material  respects as of the date of
the Merger  Agreement  and (except to the extent that such  representations  and
warranties  relate to an earlier  date) as of the Closing Date as though made on
and as of the Effective  Time; (y) the  representations  and warranties of North
Fork  contained in the Merger  Agreement  (including,  without  limitation,  the
representation  (the "North Fork Material Adverse Change  Representation")  that
since March 31, 1997 no event has occurred  which has caused,  or is  reasonably
likely to cause,  individually or in the aggregate, a Material Adverse Effect on
North Fork) shall be true and correct in all material respects as of the date of
the  Merger  Agreement  and  (except  to the  extent  such  representations  and
warranties speak as of an earlier date) as of the Closing Date as though made on
and as of the Closing Date; provided,  however, that for purposes of determining
the  satisfaction  of the  condition  described  in this  clause  (i) (y),  such
representations and warranties shall be deemed to be true and correct unless the
failure or failures of such  representations  and  warranties  to be so true and
correct,  individually or in the aggregate,  represent a Material Adverse Effect
on North Fork; (ii) North Fork shall have performed in all material respects all
obligations  required to be  performed  by it under the Merger  Agreement  at or
prior to the Effective Time;  (iii) no proceeding  initiated by any Governmental
Entity seeking an Injunction shall be pending; (iv) Branford shall have received
from its counsel an opinion,  dated as of the Effective Time, to the effect that
for federal  income tax purposes the Merger will be treated as a  reorganization
within  the  meaning of Section  368(a) of the Code and that,  accordingly,  for
federal  income tax purposes (A) no gain or loss will be  recognized by Branford
as a  result  of the  Merger;  (B)  no  gain  or  loss  will  be  recognized  by
shareholders  of the Bank who exchange all of their Branford Common Stock solely
for North Fork Common Stock  pursuant to the Merger (except with respect to cash
received in lieu of a fractional share interest in North Fork Common Stock); and
(C) the  aggregate  tax  basis  of the  North  Fork  Common  Stock  received  by
shareholders  who exchange all of their  Branford  Common Stock solely for North
Fork Common Stock  pursuant to the Merger will be the same as the  aggregate tax
basis of Branford Common Stock  surrendered in exchange therefor (see "- Certain
Federal Income Tax Consequences"  below); and (v) Branford shall have received a
legal opinion, dated as of the Effective Time, of North Fork's counsel in a form
acceptable to Branford as set forth in Exhibit F to the Merger Agreement.

         No assurance  can be provided as to when,  or whether,  the  regulatory
consents and approvals  necessary to  consummate  the Merger will be obtained or
whether all of the other conditions precedent to the Merger will be satisfied or
waived by the party permitted to do so. See "- Regulatory Approvals Required for
the Merger"  below.  If the Merger is not  effected on or before March 31, 1998,
the Merger  Agreement  may be terminated by a vote of a majority of the Board of
Directors  of either  North Fork or  Branford  unless the  failure to effect the
Merger by such date is due to the  breach of the Merger  Agreement  by the party
seeking to terminate the Merger Agreement.

Regulatory Approvals Required for the Merger

         Consummation  of the Merger and the  transactions  provided  for in the
Merger Agreement is subject to a number of regulatory approvals and consents.

                                       39

<PAGE>
         The  acquisition  by North Fork of  Branford by virtue of the Merger is
subject to the prior  approval of the Board of Governors of the Federal  Reserve
System (the  "Federal  Reserve  Board")  under  Section 3(a) of the Bank Holding
Company Act of 1956, as amended (the "BHC Act").  Consummation  of the Merger is
also subject to the prior approval of the FDIC under the Bank Merger Act.

         The Federal Reserve Board, in reviewing applications under the BHC Act,
and the FDIC,  in reviewing  applications  under the Bank Merger Act,  must each
consider, among other factors, the financial and managerial resources and future
prospects of the  institutions  involved,  and the  convenience and needs of the
communities  to  be  served.  In  addition,   neither  agency  may  approve  any
transaction  that  will  result  in a  monopoly  or be  in  furtherance  of  any
combination or conspiracy to monopolize or to attempt to monopolize the business
of banking in any part of the United States,  or if its effect in any section of
the  United  States may be  substantially  to lessen  competition  or to tend to
create a monopoly,  or if it would in any other  manner be a restraint of trade,
unless the agency finds that the anticompetitive  effects of the transaction are
clearly  outweighed  by the  public  interests  and the  probable  effect of the
transaction  on  meeting  the  convenience  and needs of the  communities  to be
served.  Any  transaction  approved by the Federal Reserve Board and/or the FDIC
may not be consummated until 30 days after such approval,  during which time the
U.S.  Department of Justice may challenge such transaction on antitrust  grounds
and seek the divestiture of certain assets and liabilities. With the approval of
the respective agency and the U.S. Department of Justice, the waiting period may
be reduced to not less than 15 days.

         The  acquisition  by North Fork of  Branford by virtue of the Merger is
also subject to the  Connecticut  Banking  Commissioner's  prior  approval under
Sections 36a-125 and 36a-411 of the Connecticut  Banking Law and non-disapproval
under Section 36a-184 of the Connecticut  Banking Law.  Generally,  in acting on
the parties'  applications  for approval under these  sections,  the Connecticut
Banking  Commissioner  will be required to consider the safety and soundness and
managerial  and financial  resources of the Resulting Bank and the effect of the
Merger  on the  convenience  and  needs of  consumers  and on  competition.  The
formation  of Merger  Bank also will  require the  approval  of the  Connecticut
Banking Commissioner  pursuant to section 36a-70 of the Connecticut Banking Law.
If the organization of Merger Bank complies with applicable law, the Connecticut
Banking  Commissioner  will  approve it  conditioned  upon the  approval  of the
Merger.

         Under the Community  Reinvestment  Act of 1977, as amended (the "CRA"),
and the  comparable  provisions of the State  Banking Law, the banking  agencies
also must take into account the record of performance of each of North Fork Bank
and Branford in meeting the credit needs of the assessment  area,  including low
and moderate income  neighborhoods,  of each institution.  As part of the review
process,  the banking  agencies  frequently  receive  comments and protests from
community groups and others.

         North Fork is not aware of any other regulatory approvals that would be
required for consummation of the Merger,  except as described above.  Should any
other approvals be required,  it is presently  contemplated  that such approvals
would be sought.

         The Merger cannot  proceed in the absence of the  requisite  regulatory
approvals.  See "-  Conditions  to the  Merger"  and "-  Waiver  and  Amendment;
Termination." There can be no assurance that any required  regulatory  approvals
will be obtained,  and if obtained,  there can be no assurance as to the date of
any such approval.  There can likewise be no assurance that the U.S.  Department
of Justice or the Connecticut Attorney General will not challenge the Merger or,
if such a challenge is made, as to the result thereof.

Conduct of Business Pending the Merger

         Pursuant to the Merger  Agreement,  Branford  has agreed that until the
Effective  Time,  except as provided in the Merger  Agreement,  the Stock Option
Agreement (as defined  below) or with the prior consent of North Fork,  Branford
will carry on its business in the ordinary course consistent with past practice.
In the Merger Agreement,  Branford  committed to use its reasonable best efforts

                                       40

<PAGE>
to (x) preserve its business  organization  intact, (y) keep available to itself
and North Fork the present services of its employees and (z) preserve for itself
and North Fork the  goodwill  of its  customers  and others  with whom  business
relationships exist.

         The Merger Agreement also contains certain  restrictions on the conduct
of Branford's  business pending  consummation of the Merger. In particular,  the
Merger  Agreement  provides that,  except as provided in the Merger Agreement or
with the prior  written  consent of North Fork,  Branford  may not,  among other
things,  (i) declare or pay any  dividends  on, or make other  distributions  in
respect of, any of its capital stock,  other than normal quarterly  dividends in
an amount not greater than the most recent quarterly dividend paid in respect of
each share of Branford Common Stock,  which dividends shall have the same record
and payment  dates as those for  dividends on North Fork Common Stock (such that
Bank shareholders shall receive dividends for a given quarter on either Branford
Common Stock or North Fork Common Stock but not both);  (ii) (a) split,  combine
or  reclassify  any shares of its  capital  stock or (b)  repurchase,  redeem or
otherwise  acquire  (except for the  acquisition of Trust Account Shares and DPC
Shares) any shares of the capital  stock of Branford or  securities  convertible
into or  exercisable  therefor,  (iii)  subject  to certain  exceptions,  issue,
deliver or sell, or authorize or propose the issuance,  delivery or sale of, any
shares of its  capital  stock or  securities  convertible  into or  exchangeable
therefor, (iv) amend its Certificate of Incorporation,  By-laws or other similar
governing documents, (v) make any capital expenditures other than such as are in
the ordinary course of business or are necessary to maintain  existing assets in
good  repair,  and in any  event  are  in an  amount  of no  more  than  $10,000
individually  and  $100,000  in the  aggregate,  (vi) enter into any new line of
business,  (vii) subject to certain exceptions,  acquire or agree to acquire any
business or entity or  otherwise  acquire any assets  which would be material to
Branford,  (viii) take any action that is intended or may reasonably be expected
to result in any of its  representations  and warranties set forth in the Merger
Agreement  being or becoming  untrue in any material  respect,  or in any of the
conditions to the Merger not being satisfied, or in a violation of any provision
of the Merger  Agreement,  except as may be required  by  applicable  law,  (ix)
change its methods of  accounting  in effect at December  31,  1996,  subject to
certain  exceptions,  (x) (a) adopt, amend, renew or terminate (except as may be
required by law) any employee  benefit plan or agreement,  arrangement,  plan or
policy between Branford and any of its current or former directors, officers and
employees, or (b) except for normal increases in the ordinary course of business
consistent with past practice or except as required by applicable law,  increase
in any manner the  compensation or fringe  benefits of any director,  officer or
employee or pay any benefit not  required by any plan or  agreement as in effect
as of the date of the  Merger  Agreement  (including,  without  limitation,  the
granting  of  stock  options,  stock  appreciation  rights,   restricted  stock,
restricted stock units or performance units or shares); (xi) take or cause to be
taken any action  that  would  cause the Merger to fail to qualify as a tax-free
reorganization under Section 368(a) of the Code, provided,  however that nothing
contained in the Merger Agreement will  prevent Branford from  taking any action
required by the Stock Option Agreement,  (xii) other than in the ordinary course
of business  consistent  with past practice,  dispose or agree to dispose of its
material assets, properties or other rights or agreements,  (xiii) other than in
the  ordinary  course  of  business  consistent  with past  practice,  incur any
indebtedness  for borrowed  money,  or assume,  guarantee,  endorse or otherwise
become  responsible  for the  obligations  of any other  entity,  (xiv) file any
application to relocate or terminate the operations of any of Branford's banking
offices, (xv) subject to certain exceptions,  invest or commit to invest in real
estate or any real estate  development  project,  (xvi) create,  renew, amend or
terminate or give notice to do the same to any material  contract,  agreement or
lease for goods,  services  or office  space to which  Branford is a party or by
which it or its property is bound,  (xvii) take any action which would cause the
termination  or  cancellation  by the FDIC of insurance in respect of Branford's
deposits,  (xviii) (a) without  first  consulting  with North Fork,  enter into,
renew or increase  any loan or other  extension  of credit or commit to make any
such loan or other extension of credit,  to any person or entity,  or modify any
of the material provisions or renew or otherwise extend the maturity date of any
existing loan or other extension of credit or commitment  therefore in an amount
in excess of  $250,000  or an amount  which,  when  aggregated  with any and all
existing loans,  other extensions of credit or credit commitments to such person
or  entity,  would be in excess of  $250,000;  (b) lend to any  person or entity
other than in accordance  with the lending  policies of Branford as in effect on
the date of the Merger  Agreement;  or (c) without first  consulting  with North
Fork,  lend to any person or entity if any of the loans or other  extensions  of
credit by Branford to such person or entity are on  Branford's  "watch  list" or
similar internal report in an amount in excess of $250,000;  provided,  however,
that nothing in the Merger  Agreement shall prohibit  Branford from honoring any
contractual  obligation in existence on the date of the Merger Agreement,  (xix)

                                       41

<PAGE>
make or commit to any loan or  extension of credit to any director or officer of
Branford  without  giving North Fork five days' notice in advance of  Branford's
approval of such loan or extension of credit or commitment  relating thereto, or
(xx) agree to do any of the foregoing.

         Branford  also has  agreed  in the  Merger  Agreement  that it will not
authorize  or permit  any of its  officers,  directors,  employees  or agents to
directly or indirectly solicit,  initiate or encourage any inquiries relating to
the making of any proposal which  constitutes a "takeover  proposal" (as defined
below),  or,  except to the extent  legally  required  for the  discharge of the
fiduciary  duties of the Branford  Board,  (i) recommend or endorse any takeover
proposal,  or (ii) participate in any negotiations or provide third parties with
any non-public information,  relating to any such inquiry or proposal.  Branford
has  agreed  to  cease  and  cause to be  terminated  any  takeover  activities,
discussions  or  negotiations  previously  conducted with any parties other than
North Fork with respect to any of the foregoing. Branford will notify North Fork
immediately  if any such  inquiries or takeover  proposals  are received by, any
such information is requested from, or any such  negotiations or discussions are
sought to be initiated or continued  with,  Branford,  and will promptly  inform
North Fork in writing of the relevant details with respect to the foregoing.  As
used in the Merger Agreement,  "takeover  proposal" means any tender or exchange
offer,  proposal  for a  merger,  consolidation  or other  business  combination
involving  Branford  or any  proposal  or  offer  to  acquire  in any  manner  a
substantial  equity  interest  in, or a  substantial  portion  of the assets of,
Branford  other than the  transactions  contemplated  or permitted by the Merger
Agreement and the Stock Option Agreement.

         Pursuant to the Merger Agreement, North Fork has also agreed that until
the Effective Time, except as provided in the Merger Agreement or with the prior
written consent of Branford, neither North Fork nor any of its subsidiaries will
(i) solely in the case of North Fork, declare,  pay or make any extraordinary or
special  dividends or distributions in respect of North Fork Common Stock,  (ii)
subject to certain  exceptions,  change  its method of  accounting  in effect at
December 31, 1996,  (iii) take any action that is intended or may  reasonably be
expected to result in any of its representations and warranties set forth in the
Merger Agreement being or becoming untrue in any material respect,  or in any of
the  conditions  to the Merger not being  satisfied,  or in a  violation  of any
provision of the Merger Agreement,  except as may be required by applicable law,
(iv) take or cause to be taken any action that would cause the Merger to fail to
qualify as a tax-free  reorganization  under Section 368(a) of the Code,  except
that nothing  contained in the Merger  Agreement will limit the ability of North
Fork to exercise  its rights  under the Stock  Option  Agreement,  (v) amend its
Certificate  of  Incorporation  or By-laws or other  governing  instrument  in a
manner  which would  adversely  affect in any manner the terms of the North Fork
Common  Stock  or the  ability  of North  Fork to  consummate  the  transactions
contemplated by the Merger Agreement, or (vi) agree to do any of the foregoing.

Waiver and Amendment; Termination

         Prior to the Effective Time, any provision of the Merger  Agreement may
be waived by the party  benefitted by the  provision  or,  subject to applicable
law,  amended or modified  (including  the structure of the  transaction)  by an
agreement  in  writing  approved  by the Boards of  Directors  of North Fork and
Branford  provided that,  after the vote of the  shareholders  of Branford,  the
Merger  Agreement  may  not  be  amended,   without  further  approval  of  such
shareholders, to reduce the amount or change the form of the consideration to be
received  by  Branford  shareholders  other than as  contemplated  by the Merger
Agreement.

         The  Merger  Agreement  may be  terminated  at any  time  prior  to the
Effective  Time,  either  before or after  approval of the matters  presented in
connection with the Merger by the  shareholders of both Branford and North Fork,
as follows:  (i) by the mutual  consent of North Fork and Branford if the Boards
of Directors of each so  determines;  (ii) by either North Fork or Branford upon
written  notice to the other (a) 30 days after the date on which any  request or
application  for  a  regulatory   approval  required  for  consummation  of  the
transactions  contemplated by the Merger Agreement is denied or withdrawn at the
request of the Governmental Entity which must grant such approval, unless within
such 30-day period a petition for rehearing or an amended  application  has been
filed with the applicable  Governmental  Entity (or unless the failure to obtain
the necessary  regulatory approval is due to the failure of the party seeking to

                                       42

<PAGE>
terminate  the  Merger  Agreement  to  perform  or  observe  its  covenants  and
agreements set forth in the Merger Agreement) or (b) if any Governmental  Entity
of  competent  jurisdiction  issues a final  nonappealable  order  enjoining  or
otherwise  prohibiting the consummation of any of the transactions  contemplated
by the Merger  Agreement;  (iii) by either  North Fork or  Branford in the event
that the Merger has not been  consummated by March 31, 1998,  unless the failure
to consummate the Merger is due to a breach of the Merger Agreement by the party
seeking to terminate the Merger Agreement; (iv) by either North Fork or Branford
(provided that the terminating  party is not in breach of its obligations in the
Merger  Agreement with respect to the meeting of its shareholders to approve the
Merger  Agreement) if any approval of the shareholders of Branford  required for
consummation  of the Merger  Agreement shall not have been obtained by reason of
the  failure  to  obtain  the  required  vote  at a duly  held  meeting  of such
shareholders;  (v) by either  North Fork or  Branford in the event of a material
breach by the other of any of its representations or warranties contained in the
Merger  Agreement which is not cured within 30 days after written notice of such
breach is given to the breaching party or which breach, by its nature, cannot be
cured prior to the Effective  Time; (vi) by either North Fork or Branford in the
event of a material  breach of any of the covenants or  agreements  contained in
the  Merger  Agreement  by the  other  which is not cured  within 30 days  after
written  notice of such breach is given to the breaching  party;  (vii) by North
Fork if the  Branford  Board  shall have  withdrawn,  modified or amended in any
respect  materially adverse to North Fork its recommendation to the shareholders
of Branford that they approve and adopt the Merger Agreement; (viii) by Branford
at any time during the period  extending from the sixth trading day to the tenth
trading day, inclusive, after the Final Regulatory Approval Date, if the Average
North  Fork  Price over the  Pricing  Period is less than  $19.83 and North Fork
shall not have delivered  written notice to Branford  within five days after the
Final  Regulatory  Approval  Date that North Fork  irrevocably  waives the Fixed
Exchange  Ratio of 0.2648  such that the  Exchange  Ratio  will  continue  to be
determined in accordance with the formula set forth in the Merger Agreement (see
"- Exchange Ratio" above).

         In the event of the termination of the Merger Agreement by either North
Fork or  Branford,  neither  North  Fork nor  Branford  will  have  any  further
obligations  under  the  Merger  Agreement  except  (i)  for  certain  specified
provisions of the Merger Agreement relating to confidentiality  and expenses and
(ii) that no party will be relieved or released from any  liabilities or damages
arising out of its willful  breach of any  provisions  of the Merger  Agreement.
Notwithstanding the previous sentence, if the Merger Agreement (A) is terminated
by  North  Fork  for  failure  of  the  Branford   Board  to  recommend  in  the
Prospectus/Proxy Statement that Branford shareholders vote to approve the Merger
Agreement or because the Branford Board has withdrawn,  modified or amended such
recommendation  in  any  respect  materially  adverse  to  North  Fork,  (B)  is
terminated  after the occurrence of an Initial  Triggering Event or a Subsequent
Triggering Event (as defined in the Stock Option Agreement - see "- Stock Option
Agreement"  below) by North Fork  because the Merger was not  consummated  on or
before March 31, 1998, or by either North Fork or Branford  because the approval
of the Branford  shareholders  required for the consummation of the Merger shall
not have been obtained, and an Acquisition  Transaction relating to Branford (as
defined in the Stock Option  Agreement - see "- Stock Option  Agreement"  below)
shall have  occurred  within  twelve  months after such  termination,  or (C) is
terminated  by  either  or  both  parties  subsequent  to  such  an  Acquisition
Transaction,  Branford  will  promptly pay to North Fork $1 million in cash,  as
reimbursement of North Fork's direct and indirect expenses and costs, including,
without limitation,  legal,  accounting and administrative costs, as well as the
opportunity costs to North Fork of business transactions foregone as a result of
its efforts to effect the Merger.

Resales of North Fork Common Stock Received in the Merger

         The shares of North Fork  Common  Stock to be issued in the Merger will
be registered under the Securities Act and will be freely transferable under the
Securities Act, except for shares issued to (i) any Branford shareholder who may
be deemed to be an  "affiliate"  of Branford  for purposes of Rule 145 under the
Securities  Act, and (ii) any shares that may be issued to  affiliates  of North
Fork.  Branford  affiliates may not sell their shares of North Fork Common Stock
acquired  in  connection  with  the  Merger  except  pursuant  to  an  effective
registration  statement  under the  Securities  Act  covering  such shares or in
compliance with Rule 145 or another  applicable  exemption from the registration
requirements  of the Securities  Act. This Proxy  Statement/Prospectus  does not
cover any resales of North Fork Common  Stock  received in the Merger by persons
who may deemed to be  affiliates  of  Branford.  Persons who may be deemed to be
affiliates of Branford  generally include  individuals or entities that control,

                                       43

<PAGE>
are  controlled by or are under common  control with  Branford,  and may include
certain officers and directors as well as principal shareholders of Branford.

         Pursuant to the terms of the Merger  Agreement,  Branford has agreed to
use its best efforts to cause each of its  affiliates  (for purposes of Rule 145
of the Securities Act) to deliver to North Fork a written agreement  intended to
ensure compliance with the Securities Act.

Stock Exchange Listing

         North Fork Common Stock is listed on the NYSE. North Fork has agreed to
use  reasonable  efforts to cause the shares of North  Fork  Common  Stock to be
issued in the Merger to be approved for listing on the NYSE, subject to official
notice of issuance,  prior to or at the Effective  Time. The  obligations of the
parties to consummate the Merger are subject to approval for listing by the NYSE
of such shares. See "- Conditions to the Merger" above.

Anticipated Accounting Treatment

         Upon consummation of the Merger,  the transaction will be accounted for
as a  purchase,  and all of the  assets  and  liabilities  of the  Bank  will be
recorded in North Fork's  consolidated  financial  statements at their estimated
fair value.  The amount,  if any, by which the purchase price paid by North Fork
to Branford  shareholders in the Merger exceeds the fair value of the net assets
acquired by North Fork  through the Merger will be recorded as  goodwill.  North
Fork's  consolidated  financial  statements  will include the  operations of the
Resulting Bank after the Effective Time.

Certain Federal Income Tax Consequences

         The Merger. The following is a discussion of certain federal income tax
consequences  of the Merger to North  Fork,  Branford  and  holders of  Branford
Common  Stock.  The  discussion  is based upon the Code,  Treasury  regulations,
rulings  of the  Internal  Revenue  Service  (the "IRS" or the  "Service"),  and
judicial and  administrative  decisions in effect as of the date hereof,  all of
which are subject to change at any time,  possibly with retroactive effect. This
discussion  assumes that shares of Branford Common Stock are held by the holders
thereof as a "capital  asset"  within  the  meaning of Section  1221 of the Code
(i.e.,  property  generally held for investment).  In addition,  this discussion
does not address all of the tax consequences that may be relevant to a holder of
Branford Common Stock in light of the holder's  particular  circumstances  or to
shareholders  subject  to special  rules,  such as  foreign  persons,  financial
institutions,  tax-exempt  organizations or insurance companies. The opinions of
counsel  referred  to in this  section  will be based on facts  existing  at the
Effective  Time, and in rendering  such opinions,  such counsel will require and
rely  upon   representations   contained   herein   and  in   certificates   and
representations  of North Fork,  Branford and certain  shareholders  of Branford
regarding the satisfaction of certain  requirements to a  reorganization  within
the  meaning of Section  368 of the Code  (including  the absence of any plan or
intention  by certain  holders of  Branford  Common  Stock to sell,  exchange or
otherwise  dispose of shares of North Fork  Common  Stock to be received by such
person  upon  consummation  of the  Merger).  Unlike a ruling  from the IRS,  an
opinion of counsel is not binding on the IRS and there can be no assurance  that
the IRS  will  not  take a  position  contrary  to one or more of the  positions
reflected in such opinions or that such  positions  will be upheld by the courts
if  challenged by the IRS. If Branford does not receive the tax opinion from its
counsel  discussed below, or if the material tax consequences  described therein
materially   differ  from  those  as  stated  below,   Branford  will  resolicit
shareholders.

         HOLDERS OF BRANFORD  COMMON STOCK SHOULD CONSULT THEIR OWN TAX ADVISORS
AS TO THE SPECIFIC TAX CONSEQUENCES TO THEM OF THE MERGER,  INCLUDING TAX RETURN
REPORTING  REQUIREMENTS,  THE APPLICABILITY AND EFFECT OF FEDERAL,  STATE, LOCAL
AND OTHER  APPLICABLE TAX LAWS AND THE EFFECT OF ANY PROPOSED CHANGES IN THE TAX
LAW.

                                       44

<PAGE>
         It is a condition to the  obligation  of North Fork to  consummate  the
Merger  that  North Fork shall  have  received  an opinion of Gallop,  Johnson &
Neuman, L.C., counsel to North Fork, dated as of the Effective Time, in form and
substance  reasonably  satisfactory to North Fork, to the effect that the Merger
will be treated as a reorganization  within the meaning of Section 368(a) of the
Code and that,  accordingly,  for federal  income tax purposes,  no gain or loss
will be  recognized  by North  Fork,  Branford or Merger Bank as a result of the
Merger except to the extent Branford may be required to recognize any income due
to the recapture of its bad debt reserves (which in any event is not expected to
be material).  It is a condition to the obligation of Branford to consummate the
Merger  that  Branford  shall have  received an opinion of Mintz,  Levin,  Cohn,
Ferris, Glovsky and Popeo, P.C., counsel to Branford,  dated as of the Effective
Time, in form and substance reasonably  satisfactory to Branford,  to the effect
that the  Merger  will be  treated as a  reorganization  within  the  meaning of
Section  368(a)  of the Code and  that,  accordingly,  for  federal  income  tax
purposes:

                  (i) no gain or loss will be recognized by Branford as a result
         of the  Merger  except  to the  extent  Branford  may  be  required  to
         recognize  any income  due to the  recapture  of its bad debt  reserves
         (which in any event is not expected to be material);

                  (ii) no gain or loss will be recognized by the shareholders of
         Branford  who exchange  all of their  Branford  Common Stock solely for
         North Fork Common Stock  pursuant to the Merger (except with respect to
         cash  received  in lieu of a  fractional  share  interest in North Fork
         Common Stock); and

                  (iii) the  aggregate  tax basis of the North Fork Common Stock
         received by a  shareholder  of the Bank who exchanges all of his or her
         Branford  Common Stock  solely for North Fork Common Stock  pursuant to
         the  Merger  will be the same as the  aggregate  tax basis of  Branford
         Common Stock surrendered in exchange therefor.

         Based upon the current ruling position of the Service, cash received by
a holder of Branford  Common  Stock in lieu of a  fractional  share  interest in
North  Fork  Common  Stock  will be treated as  received  in  exchange  for such
fractional  share  interest,  and gain or loss will be  recognized  for  federal
income  tax  purposes  measured  by the  difference  between  the amount of cash
received  and the  portion of the basis of the share of  Branford  Common  Stock
allocable to such fractional share interest. Such gain or loss should be capital
gain or loss  taxable at the maximum rate of 20% (10% for those in a federal tax
bracket of 15% or less) with respect to Branford Common Stock held for more than
18 months and 28% with  respect to  Branford  Common  Stock held for more than 1
year but not more than 18 months.

Dissenters' Rights

         Holders of shares of Branford  Common  Stock who follow the  procedures
set forth in Sections 33-855 to 33-872 of the Connecticut  Business  Corporation
Act (the "Connecticut  Dissenters' Law") will be entitled to receive payment for
their shares. The following summary of the current provisions of the Connecticut
Dissenters'  Law is not intended to be a complete  statement of such  provisions
and is qualified in its entirety by reference thereto, the full text of which is
set forth as Annex D hereto.

         A holder  of shares of  Branford  Common  Stock  electing  to  exercise
dissenters' rights (1) must file with Branford, before the taking of the vote on
the Merger Agreement, a written notice of such holder's intent to demand payment
of fair value for such  holder's  shares if the Merger is  consummated,  and (2)
must not vote in favor of  adoption  of the  Merger  Agreement.  Neither  a vote
against the Merger  Agreement nor a proxy  directing such vote nor an abstention
will satisfy the requirement that a written demand for appraisal be delivered to
Branford before the vote on the Merger Agreement. A holder may not dissent as to
less than all of the shares as to which such holder has a right to dissent, that
is, as to less than all of the shares  held of record by such  holder  that such
holder owns beneficially; provided, however, that a record holder may dissent as
to less than all the shares  registered in such holder's name only if the holder
dissents  with  respect to all shares  beneficially  owned by any one person and
notifies  Branford in writing as to the name and address of each such person.  A
nominee or  fiduciary  may not dissent on behalf of any  beneficial  owner as to
less than all of the  shares of such  owner  held of record by such  nominee  or
fiduciary.

         A beneficial  shareholder  may assert  dissenters'  rights as to shares
held on behalf of such holder only if such holder submits to Branford the record
shareholder's written  consent to dissent not later than the time the beneficial

                                       45

<PAGE>
shareholder asserts dissenters' rights,  provided such beneficial holder does so
with respect to all shares  beneficially owned by such holder or over which such
holder has power to direct the vote.

         Within 10 days after the date on which the Merger Agreement is approved
and  adopted  by the  shareholders  of  Branford,  Branford  must give a written
dissenters' notice to each holder who has properly filed a written objection and
who did not vote in favor of the Merger Agreement. Such dissenters' notice shall
set  forth  the  procedures  that the  dissenting  shareholders  must  follow as
prescribed  by the  Connecticut  Dissenters'  Law,  including  the date by which
Branford must receive the payment demand, as described below, which date may not
be fewer  than  thirty  nor more  than  sixty  days  after the date on which the
dissenters' notice is delivered to shareholders.

         Upon receipt of a dissenters'  notice,  a shareholder  must: (1) demand
payment;  (2) certify whether such holder acquired  beneficial  ownership of the
shares before the date set forth in the dissenters' notice; and (3) deposit such
holder's  share  certificates  in accordance  with the terms of the  dissenters'
notice.  A shareholder  who demands  payment and deposits  such  holder's  share
certificates  will  retain  all other  rights of a Bank  shareholder  until such
rights  are  cancelled  or  modified  by the  consummation  of the  Merger.  Any
shareholder  who  fails  to  demand  payment  or  deposit  such  holder's  share
certificates will not be entitled to payment for such holder's shares.

         As soon as the  Merger  is  consummated  or upon  receipt  of a payment
demand,  the Resulting  Bank shall pay each  dissenter who complied with all the
conditions of the  Connecticut  Dissenters'  Law the amount the  Resulting  Bank
estimates to be the fair value of the relevant shares plus accrued interest.  In
addition thereto,  the Resulting Bank shall send to dissenting  shareholders (1)
the Bank's balance sheet as of the end of the last fiscal year prior to payment,
an income  statement  for such year,  a  statement  of changes in  shareholders'
equity for that year and the latest available interim financial statements;  (2)
a statement of the  Resulting  Bank's  estimate of the fair value of the shares;
(3) an  explanation of how the interest was  calculated;  (4) a statement of the
dissenter's  right  to  demand  payment;  and  (5) a  copy  of  the  Connecticut
Dissenters' Law.

         If the  shareholder  believes that the payment  amount is less than the
fair value of such holder's  shares or that the interest  thereon was calculated
incorrectly,  the  shareholder  may give written notice to the Resulting Bank of
such  holder's own  estimate of the fair value and  interest  thereon and demand
payment of such amount by the Resulting Bank less any amount already received by
the shareholder.  If such a demand for payment is unsettled,  the Resulting Bank
must  commence a proceeding  and petition a court of competent  jurisdiction  to
determine the fair value of the shares and accrued interest  thereon.  The court
may appoint one or more persons as appraisers to receive  evidence and recommend
a decision on the issue of fair  value.  If the court  determines  that the fair
value of the shares and the interest  accrued thereon exceeds the amount paid by
the Resulting Bank, the shareholder will be entitled to a judgment in the amount
of any such difference.

         The court in such appraisal proceeding shall determine all the costs of
the  proceeding  including  the  reasonable  costs and  expenses  of  appraisers
appointed  by the court.  The court  shall  assess all such  costs  against  the
Resulting Bank except that the court may assess costs against all or some of the
dissenters,  in amounts the court finds equitable, to the extent the court finds
the dissenters acted arbitrarily,  vexatiously or not in good faith in demanding
payment for their  shares.  The court may also  assess the fees and  expenses of
counsel  and  experts  for the  respective  parties,  in amounts the court finds
equitable  against the Resulting  Bank, and in favor of any or all dissenters if
the court  finds that the  corporation  did not  substantially  comply  with the
requirements of the Connecticut Dissenters' Law, or against either the Resulting
Bank or a  dissenter  in favor of the other  party if the court  finds  that the
party  against  whom the fees  and  expenses  are  assessed  acted  arbitrarily,
vexatiously or not in good faith.

         If any holder who demands  payment  for his shares of  Branford  Common
Stock  under the  Connecticut  Dissenters'  Law  loses  such  holder's  right to
appraisal,  the shares of such holder will be converted  into a right to receive
the  consideration  payable  under the Merger  Agreement  to holders of Branford
Common Stock not  exercising  dissenters'  rights.  Failure by a shareholder  to
comply with the  provisions of the  Connecticut  Dissenters'  Law for perfecting
dissenters' rights may result in the loss of such rights.

                                       46

<PAGE>
         All written notices of intent to demand payment of fair value should be
sent or delivered to Gregory R. Shook,  Secretary,  Branford  Savings  Bank,  45
South  Main  Street,   Branford,   Connecticut  06045.  Branford  suggests  that
shareholders  use registered or certified mail,  return receipt  requested,  for
this purpose.

         HOLDERS OF SHARES OF BRANFORD  COMMON STOCK  CONSIDERING  DEMANDING THE
PURCHASE OF THEIR  SHARES AT FAIR MARKET VALUE SHOULD KEEP IN MIND THAT THE FAIR
VALUE OF THEIR SHARES  DETERMINED  UNDER SECTIONS  33-855 TO 33-872,  INCLUSIVE,
COULD BE MORE, THE SAME, OR LESS THAN THE MERGER CONSIDERATION THEY ARE ENTITLED
TO RECEIVE  PURSUANT  TO THE MERGER IF THEY DO NOT DEMAND THE  PURCHASE OF THEIR
SHARES AT FAIR VALUE.

         THE SUMMARY SET FORTH ABOVE DOES NOT PURPORT TO BE A COMPLETE STATEMENT
OF THE PROVISION OF THE  CONNECTICUT  DISSENTERS'  LAW RELATING TO THE RIGHTS OF
DISSENTING  SHAREHOLDERS  OF SHARES OF BRANFORD COMMON STOCK AND IS QUALIFIED IN
ITS ENTIRETY BY REFERENCE TO SECTIONS 33-855 THROUGH 33-872,  WHICH ARE INCLUDED
AS ANNEX D TO THIS PROXY  STATEMENT/PROSPECTUS.  HOLDERS  OF SHARES OF  BRANFORD
COMMON STOCK  INTENDING TO DEMAND THE PURCHASE OF THEIR SHARES AT FAIR VALUE ARE
URGED TO REVIEW  CAREFULLY ANNEX D AND TO CONSULT WITH LEGAL COUNSEL SO AS TO BE
IN STRICT COMPLIANCE THEREWITH.

Stock Option Agreement

         The  following  is a summary of the  material  provisions  of the Stock
Option Agreement,  dated as of July 24, 1997 (the "Stock Option Agreement"),  by
and between  Branford and North Fork,  which is attached  hereto as Annex B. The
following  summary is qualified in its entirety by reference to the Stock Option
Agreement.

         Execution of the Stock Option Agreement was a condition to North Fork's
merger  proposal.  Pursuant to the Stock Option  Agreement,  Branford granted to
North Fork an option (the  "Option")  to purchase  up to  1,030,792  shares (the
"Option  Shares") of Branford  Voting Common Stock  (representing  approximately
19.9% of the issued and  outstanding  shares of  Branford  Voting  Common  Stock
without  giving  effect to the shares  that may be issued  upon  exercise of the
Option) at an exercise price of $4.75 per share (the "Exercise Price"),  subject
to the terms and conditions set forth therein.

         The Stock Option  Agreement  provides  that North Fork may exercise the
Option, in whole or in part, subject to regulatory approval,  if both an Initial
Triggering  Event (as  defined  below)  and a  Subsequent  Triggering  Event (as
defined  below)  shall have  occurred  prior to the  occurrence  of an  Exercise
Termination  Event (as defined below);  provided that North Fork shall have sent
to  Branford  written  notice of such  exercise  within 90 days  following  such
Subsequent  Triggering Event. The terms Initial  Triggering Event and Subsequent
Triggering Event generally relate to an acquisition by one or more third parties
of a significant  interest in or control over  Branford,  or attempts to acquire
such an interest or control.  Any exercise of the Option will be deemed to occur
on the date written notice of exercise is sent by North Fork.

         For purposes of the Stock Option Agreement:

                  (a) The term "Initial  Triggering  Event" means the occurrence
         of any of the following events or transactions after July 24, 1997: (i)
         Branford,  without  North  Fork's  prior  written  consent,  shall have
         entered into an  agreement  to engage in, or the  Branford  Board shall
         have  authorized,  recommended  or proposed (or publicly  announced its
         intention  to   authorize,   recommend   or  propose)  an   Acquisition
         Transaction  (as defined below) with any person or group (other than as
         contemplated  by the Merger  Agreement);  (ii) any  person,  other than
         North  Fork or any  subsidiary  of  North  Fork,  shall  have  acquired
         beneficial ownership,  or the right to acquire beneficial ownership, of
         10% of more of the  outstanding  shares of Branford Voting Common Stock
 
                                       47

<PAGE>
         or any person  other than  North Fork or any  subsidiary  of North Fork
         shall  have  commenced  (as such  term is  defined  under the rules and
         regulations  of FDIC),  or shall have filed or publicly  disseminated a
         registration statement or similar disclosure statement with respect to,
         a tender  offer or exchange  offer to  purchase  any shares of Branford
         Voting Common Stock such that, upon  consummation  of such offer,  such
         person would own or control 10% or more of the then outstanding  shares
         of Branford Voting Common Stock (such an offer being referred to herein
         as a "Tender Offer" or an "Exchange  Offer,"  respectively);  (iii) (A)
         the  holders of  Branford  Common  Stock  shall not  approve the Merger
         Agreement and the transactions  contemplated  thereby at the meeting of
         such shareholders held for the purpose of voting on such agreement, (B)
         such  meeting  shall not have been  held or shall  have been  cancelled
         prior to termination of the Merger Agreement, or (C) the Branford Board
         shall have publicly  withdrawn or modified,  or publicly  announced its
         intention to withdraw or modify,  in any manner  adverse to North Fork,
         its  recommendation  that the  shareholders  of  Branford  approve  the
         transactions  contemplated by the Merger Agreement,  in each case after
         it shall have been publicly  announced that any person other than North
         Fork or any  subsidiary of North Fork shall have (x) made, or disclosed
         an  intention  to  make,  a  proposal  to  engage  in  an   Acquisition
         Transaction,  (y)  commenced  a Tender  Offer,  or  filed  or  publicly
         disseminated a registration  statement or similar disclosure  statement
         with  respect to an Exchange  Offer,  or (z) filed an  application  (or
         given a notice),  whether in draft or final form,  under any federal or
         state  banking  laws  seeking  regulatory  approval  to  engage  in  an
         Acquisition  Transaction;  or (iv)  Branford  shall have  breached  any
         covenant  or  obligation  contained  in the Merger  Agreement  and such
         breach would entitle  North Fork to terminate  the Merger  Agreement in
         accordance  with the terms thereof  (without regard to any cure periods
         provided  for in the  Merger  Agreement  unless  such cure is  promptly
         effected  without  jeopardizing  the  consummation  of  the  Merger  in
         accordance  with the terms of the  Merger  Agreement)  after (A) a bona
         fide  proposal  is made by any  person  other  than  North  Fork or any
         subsidiary of North Fork to Branford or its  shareholders  to engage in
         an Acquisition Transaction, (B) any person other than North Fork or any
         subsidiary of North Fork discloses to Branford or its  shareholders  or
         publicly  discloses  its  intention  to make a proposal to engage in an
         Acquisition Transaction if the Merger Agreement terminates,  or (C) any
         person other than North Fork or any subsidiary of North Fork shall have
         filed an  application or notice,  whether in draft or final form,  with
         any Governmental Entity to engage in an Acquisition Transaction;

                  (b) The term "Acquisition  Transaction"  means (w) a merger or
         consolidation,  or any similar transaction,  involving Branford,  (x) a
         purchase,  lease or other  acquisition  of 10% or more of the assets of
         Branford,  or (y) a purchase or other acquisition  (including by way of
         merger,  consolidation,  Tender Offer or Exchange  Offer (as such terms
         are  hereinafter  defined),  share exchange or otherwise) of securities
         representing 10% or more of the voting power of Branford; and

                  (c)  The  term   "Subsequent   Triggering   Event"  means  the
         occurrence of either of the following events or transactions after July
         24, 1997: (i) the acquisition by any person of beneficial  ownership of
         25% or more of the then  outstanding  shares of Branford  Voting Common
         Stock; or (ii) the occurrence of the Initial Triggering Event described
         above in clause (a) (i),  except  that the  percentage  referred  to in
         subclause (y) of the definition of "Acquisition  Transaction" set forth
         above shall be 25%.

         The Option will expire upon the occurrence of an "Exercise  Termination
Event,"  defined as: (i) the Effective Time of the Merger,  (ii)  termination of
the Merger  Agreement  by mutual  consent of Branford  and North Fork by written
instrument,  or by either  party upon  written  notice to the other party that a
Requisite  Regulatory Approval was denied or withdrawn;  or (iii) termination of
the Merger  Agreement  other than as  provided  in clause  (ii) above (an "Other
Termination")  if such Other  Termination  occurs prior to the  occurrence of an
Initial  Triggering  Event; or (iv) twelve months after any Other Termination of
the Merger  Agreement  if such  termination  occurs after the  occurrence  of an
Initial Triggering Event.

         The  closing  of a  purchase  of shares  pursuant  to the Stock  Option
Agreement is subject to the  obtaining of all necessary  governmental  approvals
including,  without  limitation,  any  approvals  required  under  the BHC  Act,
provided,  however,  that  if the  Option  cannot  be  exercised  because  of an

                                       48

<PAGE>
injunction,   order  or  similar  restraint  issued  by  a  court  of  competent
jurisdiction,  the Option shall expire no earlier than on the 10th  business day
after such  injunction,  order or restraint  shall have been  dissolved or shall
have become permanent and no longer subject to appeal, as the case may be.

         As of  the  date  of  this  Proxy  Statement/Prospectus,  to  the  best
knowledge of North Fork and Branford,  no Initial Triggering Event or Subsequent
Triggering Event has occurred.

         The  number  and  type of  securities  subject  to the  Option  and the
purchase price of shares will be adjusted for (i) any change in Branford  Voting
Common  Stock  by  reason  of  a  stock   dividend,   stock   split,   split-up,
recapitalization, combination, exchange of shares or similar transaction or (ii)
the  effect  of any of the  rights  or  similar  securities  that may be  issued
pursuant to any  shareholder  rights,  poison  pill or similar  plan of Branford
becoming  exercisable,  such that North Fork will receive (upon  exercise of the
Option)  the  same  number  and type of  securities  as if the  Option  had been
exercised  immediately prior to the occurrence of such event (or the record date
therefor).  The number of shares of Branford  Voting Common Stock subject to the
Option will also be adjusted in the event Branford issues  additional  shares of
Branford  Voting Common Stock such that the number of shares of Branford  Voting
Common Stock subject to the Option,  together with shares  previously  purchased
pursuant  thereto,  represents  19.9% of the Branford  Voting  Common Stock then
issued and  outstanding,  without giving effect to shares subject to or issuable
pursuant to the Option.  In no event will the number of Option  Shares for which
the Option is exercisable  exceed 19.9% of the Branford Voting Common Stock then
issued  and  outstanding,  without  giving  effect to the  shares  subject to or
issuable pursuant to the Option.

         In the event  Branford  enters into any  agreement (i) to merge into or
consolidate  with any person  other  than North Fork or one of its  subsidiaries
such that Branford is not the surviving corporation,  (ii) to permit any person,
other than North Fork or one of its  subsidiaries,  to merge into  Branford  and
Branford is the surviving corporation,  but, in connection with such merger, the
then  outstanding  shares of Branford  Voting  Common  Stock are changed into or
exchanged for stock or other  securities of Branford or any other person or cash
or any other property or the outstanding  shares of Branford Voting Common Stock
prior to such  merger  shall after such  merger  represent  less than 50% of the
outstanding shares and share equivalents of the merged company, or (iii) to sell
or otherwise transfer all or substantially all of its assets to any person other
than North Fork or one of its  subsidiaries,  then,  and in each such case,  the
agreement  governing the transaction must provide that, upon consummation of the
transaction,  the Option will be converted  into or  exchanged  for an option to
purchase securities of either the acquiring person, any person that controls the
acquiring person or Branford (if Branford is the surviving entity), in all cases
at the election of North Fork.

         North  Fork has the right to require  Branford  to  repurchase  (i) the
Option and (ii) any Option Shares acquired pursuant to exercise of the Option of
which North Fork has  beneficial  ownership,  upon the  occurrence of any of the
following circumstances (each a "Repurchase Event"):

                  (a) the  acquisition  by any person or group (other than North
         Fork or any of its subsidiaries) of beneficial ownership of 50% or more
         of the then outstanding shares of Branford Voting Common Stock, or

                  (b) the consummation of any of the  transactions  described in
         clauses (i)-(iii) of the preceding paragraph.

         Such  repurchase will be at an aggregate price equal to the sum of: (i)
the  aggregate  exercise  price paid by North  Fork for any  shares of  Branford
Voting Common Stock acquired  pursuant to the Option with respect to which North
Fork  then  has  beneficial  ownership;  (ii)  the  excess,  if any,  of (x) the
Applicable  Price (as defined  below) for each share of Branford  Voting  Common
Stock over (y) the  exercise  price of the Option,  multiplied  by the number of
shares of Branford  Voting Common Stock with respect to which the Option has not
been exercised;  and (iii) the excess,  if any, of the Applicable Price over the
exercise  price of the  Option  paid by North  Fork for each  share of  Branford
Voting Common Stock with respect to which the Option has been exercised and with

                                       49

<PAGE>
respect to which North Fork then has  beneficial  ownership,  multiplied  by the
number of such shares.  North Fork's right to require such repurchase  generally
expires  12  months  after the  first  occurrence  of a  Repurchase  Event.  The
aggregate  amount  that  Branford  may pay to North  Fork upon  exercise  of the
repurchase  right  described  herein is capped by the Stock Option  Agreement at
$10,000,000.

         For purposes of the Stock Option  Agreement,  "Applicable  Price" means
the highest of (i) the highest  price per share of Branford  Voting Common Stock
paid for any such share by any person or group  described in  subsection  (a) of
the second  preceding  paragraph,  (ii) the price per share of  Branford  Voting
Common Stock received by the holders of such common stock in connection with any
merger or other business combination referred to in subsection (b) of the second
preceding  paragraph  and (iii) the  highest  closing  sales  price per share of
Branford Voting Common Stock quoted on NASDAQ (or, if the Branford Voting Common
Stock is not quoted on The Nasdaq Stock Market National Market,  the highest bid
price per share as quoted on the principal trading market or securities exchange
on which such shares are traded as reported by a recognized  source)  during the
60 business days prior to North Fork's exercise of its right to require Branford
to repurchase the Option or the shares  acquired upon exercise  thereof,  except
that  in the  event  of a sale  of  less  than  all of  Branford's  assets,  the
Applicable Price shall be the sum of the price paid in such sale for such assets
and the current  market value of the remaining  assets of Branford as determined
by a  nationally  recognized  investment  banking  firm  selected by North Fork,
divided by the number of shares of Branford Common Stock outstanding at the time
of such sale.

         Branford  has  granted  North Fork  certain  registration  rights  with
respect to shares of Branford  Voting  Common Stock  acquired by North Fork upon
exercise  of the  Option.  These  rights  include  requiring  Branford to file a
registration  statement under the Securities Act or equivalent  statements under
the  applicable  rules and  regulations  of the FDIC if  requested by North Fork
within  three  years of the date  the  Option  first  becomes  exercisable  (the
"Registration  Period")  provided  such  registration  is  necessary in order to
permit the sale or other  disposition of the shares  acquired by North Fork. Any
such registration or equivalent statement, and any sale covered thereby, will be
at  Branford's   expense  other  than   allocable   underwriting   discounts  or
commissions,  brokers'  fees  and the  fees and  disbursements  of North  Fork's
counsel related thereto. In addition,  in the event that during the Registration
Period  Branford  effects a  registration  under the  Securities Act of Branford
Voting Common Stock (other than on Form S-4 or Form S-8 or any form with respect
to a  dividend  reinvestment  or similar  plan and other than on the  equivalent
forms of the FDIC),  Branford  will  allow  North  Fork to  participate  in such
registration,   subject  to  certain   limitations.   In  connection   with  any
registration described above, Branford and North Fork will provide to each other
and any  underwriter  of the  offering  customary  representations,  warranties,
covenants, indemnifications and contributions.

         Certain  rights and  obligations  of North Fork and Branford  under the
Stock Option Agreement are subject to receipt of required regulatory  approvals.
The approval of the Federal  Reserve  Board is required for the  acquisition  by
North Fork of more than 5% of the  outstanding  shares of Branford Voting Common
Stock.

         Effect  of Stock  Option  Agreement.  The  Stock  Option  Agreement  is
intended to increase  the  likelihood  that the Merger  will be  consummated  in
accordance with the terms of the Merger Agreement. Consequently, certain aspects
of the Stock Option  Agreement may have the effect of  discouraging  persons who
might now or prior to the Effective Time be interested in acquiring  Branford or
a  significant  interest in  Branford  from  considering  or  proposing  such an
acquisition,  even if such persons were prepared to pay a higher price per share
for  Branford  Common  Stock than the price per share  implicit in the  Exchange
Ratio.  The acquisition of Branford or an interest in Branford,  or an agreement
to do either, could cause the Option to become exercisable. The existence of the
Option  could  significantly  increase  the  cost  to a  potential  acquiror  of
acquiring  Branford  compared to its cost had the Stock Option Agreement and the
Merger  Agreement not been entered into. Such increased cost might  discourage a
potential  acquiror from considering or proposing an acquisition or might result
in a  potential  acquiror  proposing  to pay a lower per share  price to acquire
Branford  than it might  otherwise  have  proposed to pay.  Moreover,  following
consultation with Branford's independent accountants, the management of Branford
believes that the exercise of the Option is likely to prohibit any acquiror of

                                       50

<PAGE>
Branford from  accounting  for any  acquisition of Branford using the pooling of
interests  accounting  method  for a  period  of  two  years.  Accordingly,  the
existence of the Stock Option Agreement may deter  significantly,  or completely
preclude, an acquisition of Branford by certain other banking organizations. The
Branford Board took this factor into account  before  approving the Stock Option
Agreement.  See "-  Recommendation  of Branford's Board of Directors and Reasons
for the Merger."

           MANAGEMENT AND OPERATIONS OF THE BANK FOLLOWING THE MERGER

Board of Directors and Management of the Resulting Bank

         Pursuant to the terms of the Merger Agreement,  at or immediately after
the  Effective  Time North Fork will cause the number of  directors of Resulting
Bank to be reduced to seven.  North Fork will select four of the seven directors
of the  Resulting  Bank at that time,  and will cause Mr.  Mariano and two other
current  directors  of  Branford,  as selected by Branford and approved by North
Fork (which  approval will not be  unreasonably  withheld),  to continue at such
time as the other three directors of the Resulting Bank.

         In addition,  it is expected that Mr. Mariano will continue to serve as
President of the Resulting Bank for at least two years after the Effective Time.

         At or immediately  after the Effective Time,  North Fork will create an
advisory  committee of the Board of Directors of the Resulting  Bank  comprising
those members of the Branford Board  immediately  prior to Effective Time who do
not continue as directors of the Resulting  Bank. See "THE MERGER - Interests of
Certain Persons in the Merger."

Name and Banking Operations of the Resulting Bank

         At or after the Effective Time North Fork may elect to adopt a new name
for the  Resulting  Bank.  It is  expected  that North  Fork's  management  will
supplement the banking products and services  presently offered by Branford with
additional banking or bank-related products and services presently being offered
to customers by North Fork Bank and its affiliates.

Projected Cost Savings and Revenue Enhancements

         North Fork expects to achieve  certain  cost  savings at the  Resulting
Bank  after the  Merger.  These cost  savings  will  arise  from  reductions  in
personnel,  utilization by the Bank of  administrative  and back office services
provided by North Fork to its affiliates on a  cost-efficient  basis,  including
data processing services,  and elimination of expenses associated with operating
the Bank as a publicly held entity.  North Fork is considering  other  strategic
options that may serve to further reduce Bank  expenses,  including the possible
sale of selected  branches,  but no final  decisions  have been  reached on such
matters.  Estimates  of the actual  cost  savings  that will be  realized at the
Resulting  Bank after the Merger are still highly  speculative  and in any event
would not be  material  to the  financial  results  achieved  by North Fork on a
consolidated basis. Thus, such estimates have not been included herein. From the
standpoint  of  revenues,  it has been  North  Fork's  experience  in its  prior
acquisitions of savings banks that revenue  enhancement will arise from the more
diverse  array of  banking  products  and  services  offered  by the North  Fork
organization to customers of the acquired bank after the acquisition. North Fork
believes  that revenue  enhancement  of this nature will occur at the Bank after
the Merger, but has not included estimates of enhanced revenue herein due to the
speculative  nature of current  estimates  and the  relative  insignificance  of
post-merger  revenues  that might be earned at the Bank in relation to the total
revenues of North Fork on a consolidated basis.

                                       51

<PAGE>
Transaction Costs

         Transaction costs of approximately $3.8 million,  net of taxes, will be
incurred  upon  consummation  of the Merger and will be accounted for as part of
the purchase price for financial reporting purposes. Such transaction costs will
be composed as follows:

                Type of Cost                                     Expected Costs
                ------------                                     --------------

  Professional Fees................................................. $1,747,000
  Merger Related Compensation and Severance Costs...................  1,791,993
  Facility and System Costs.........................................    859,400
  Other Merger Related Costs........................................  1,480,000
                                                                      ---------
  Total Pre-Tax Transaction Costs...................................  5,878,393
  Less: Tax Effect.................................................. (2,052,285)
                                                                     ----------
  Total After--Tax Transaction Costs................................ $3,826,108
                                                                     ==========

  Refinements to the foregoing estimates may occur subsequent to the Effective
  Time.


                           INFORMATION ABOUT BRANFORD

Description of Business of Branford

General

         Branford was  organized  in 1889 as a  state-chartered  mutual  savings
bank.  On November  12,  1986,  Branford  converted  to a  Connecticut-chartered
capital stock savings bank.

         Branford's role is as a  locally-based  lender and depository for small
to medium-sized  businesses and for consumers.  The primary sources of funds for
Branford's  lending and investment  activities  are deposits,  loan interest and
principal payments, borrowings, and to a lesser extent, maturing investments and
earnings on  investments.  The Bank's  products and services  appeal to small to
medium-sized businesses, professional organizations and individuals.

         Branford  offers a wide variety of  commercial  and consumer  products,
predominately  secured and limited unsecured commercial loans,  construction and
permanent commercial  mortgages,  letters of credit, and mostly secured consumer
installment,  time and demand loans, guaranteed student and parent loans, credit
card services,  Savings Bank Life Insurance,  checking and NOW accounts, line of
credit checking, money market accounts, savings certificates,  and IRA accounts.
The Bank also offers the "H.E.R.O." line of credit, an adjustable-rate revolving
line of credit secured by residential real estate,  which has been well received
in light of tax law changes limiting the  deductibility of consumer interest for
loans that are not secured by a first or second home. The Bank also offers night
depository  and  bank-by-mail   services,   traveler's   checks  (issued  by  an
independent  entity),  wire transfers and  treasurer's  checks.  The Bank issues
credit cards through a correspondent bank and acts as a merchant  depository for
cardholder drafts. In addition,  Branford offers direct deposit services through
the New England  Automated  Clearing  House (NEACH) as well as ATM processing by
its own proprietary card (Tower Teller), through NYCE, Honor and Cirrus.

         The Bank is also seeking to expand existing, and to develop additional,
fee-based   services.   Current  fee-  based  product  lines  include   mortgage
originations,   checking  accounts,   credit  card  services,  credit  life  and
disability insurance,  savings services, money order sales, and safe deposit box
rentals.

                                       52

<PAGE>
         Branford's  primary market area includes  Branford,  North Branford and
East Haven,  Connecticut and, to a lesser extent, their surrounding  communities
in  New  Haven  and  Middlesex  Counties,  Connecticut.   Substantially  all  of
Branford's  depositors  and  borrowers  reside in these  areas.  The Bank's main
office is located in the central district of the Town of Branford, Connecticut.

         As a  Connecticut-chartered,  FDIC-insured  savings  bank,  Branford is
subject to regulation  and  supervision  by both the  Connecticut  Department of
Banking and the FDIC and is also subject to various  regulatory  requirements of
the Federal Reserve Board  applicable to FDIC- insured  financial  institutions.
Branford's  deposit accounts are insured up to $100,000 per insured depositor by
the FDIC. Branford's operations, like those of other financial institutions, are
significantly  influenced by general economic conditions.  Branford's operations
are further influenced by the policies and regulations of financial  institution
regulatory authorities such as the FDIC and by the monetary, fiscal, legislative
and  regulatory  policies  of the  United  States  government  and the  State of
Connecticut.

         The executive  offices of Branford are located at 45 South Main Street,
Branford, Connecticut, 06405 and its telephone number is (203) 481-3471.

Markets

         The Bank  services its primary  market area  through five  full-service
offices.  Substantially  all of Branford's  depositors reside in these areas. At
December 31, 1996,  the primary  market area contained 9 thrifts and banks and 3
credit unions with 21 offices,  representing an aggregate of approximately  $928
million in  deposits.  On such  date,  the Bank had  approximately  26.5% of all
banking  deposits in Branford,  14.6% in North  Branford and 8.4% in East Haven,
according to data supplied by Sheshunoff Information Services, Inc.

         The  Town of  Branford  is the  site of  Branford's  main  office.  The
adjoining  towns of North  Branford and East Haven are the sites of three branch
offices. A fourth is located in Branford near the Guilford line. The Bank opened
its North Branford office in 1970; its East Haven,  Route 80 office in 1981; its
East Haven, 263 Hemingway Avenue office in 1989; and its Branford East office in
1989.

         Adding  contiguous  communities  to the primary  market area,  Branford
serves  a  market  area of  approximately  797,500  people.  Located  along  the
Connecticut  coastline,  seven  miles east of the City of New Haven,  Branford's
market area is readily  accessible  by highways I-95 and nearby I-91. It is also
served by the primary northeast corridor railway line and by a regional airport.
Because of their proximity to New York City,  Fairfield County,  the City of New
Haven, Hartford and the Connecticut shoreline,  the towns served by Branford are
popular residential communities.

         The character of the three towns comprising  Branford's  primary market
area is residential,  commercial,  technical, service and light industrial. Each
community  experienced  development  of light  industrial,  technical and office
parks which resulted in a significant  growth in commerce during the mid 1980's.
The economic base of Branford's  market area includes the  headquarters or plant
locations  of  companies  in the  automotive  parts,  turbine  components,  food
products,  clothing,  precision machinery and mechanical  equipment  industries,
other  manufacturing  companies,  health  care  institutions,   and  educational
institutions such as Yale University. The largest employer in Branford's primary
market area is Echlin,  Inc., an automotive  parts  manufacturer and Fortune 500
company,  headquartered  in  Branford.  In the late  1980's the area  suffered a
contraction.  The  decline in the local  economy  limited  growth in  commercial
activity and in the residential real estate market in Branford's  primary market
area and limited demand for commercial banking services. Currently, however, the
residential  real estate market is very active for  refinancing  and  first-time
buyers. Mortgage loan rates are low and home values recently have improved or at
least stabilized.  Although there is no way to accurately  predict the direction
of the local and national economic climates, management believes that continuing
improvements  in  employment  levels will be a key element in  stabilizing  real
estate values.

                                       53

<PAGE>
Lending and Investment Activities

         Authority and Lending Limits. As a Connecticut-chartered  savings bank,
Branford  has  statutory  authority  to invest its funds in a variety of assets,
principally loans and investment securities.  The lending activities of Branford
are heavily  influenced by economic trends  affecting the availability of funds,
and by general interest rate levels. In originating loans, Branford is competing
with other banks,  savings and loan  associations,  mortgage companies and other
financial  intermediaries.  The aggregate amount of loans that Branford may make
to any one borrower is  restricted  by state law to a percentage  of its capital
base that varies  according  to the amount and type of  collateral  securing the
loans.  Subject to certain limited  exceptions,  unsecured loans to one borrower
may not  exceed  15% of  Branford's  capital,  surplus,  undivided  profits  and
allowance for loan losses (resulting in an unsecured lending limit of $3,056,000
at December 31,  1996),  while the limit for fully secured loans to one borrower
(other  than first  mortgage  real  estate  loans) is an  additional  10% of the
capital  base  (resulting  in a fully  secured  lending  limit for  Branford  at
December 31, 1996,  of  $5,093,000,  less the dollar  amount of unsecured  loans
outstanding).  Loans to one borrower  secured by a first mortgage on real estate
may not exceed 50% of Branford's  capital base (or [$10,185,000] at December 31,
1996), less the amount of the borrower's other obligations to Branford.

         Loan Portfolio.  Branford has a lending policy that emphasizes  secured
residential, commercial and consumer loans and establishes specific underwriting
criteria  for  construction  loans and  commercial  mortgage  loans.  Branford's
principal lending activities have generally consisted of the origination of both
conventional  permanent  and  construction  loans on  residential  real  estate.
Branford  provides  first  mortgage  loans for the purchase and  refinancing  of
residential  properties  primarily in its service  area.  Branford also provides
commercial mortgage,  consumer installment,  home equity,  guaranteed education,
and loans  collateralized  by  deposits  or  securities.  Branford  also  offers
commercial business loans, most of which are collateralized with real estate.

         Branford's  loan  portfolio  totaled $126 million at December 31, 1996,
representing  69% of its total assets.  At December 31, 1996,  42% of Branford's
loan portfolio  consisted of mortgage loans  collateralized  by residential real
estate,  41% were  commercial real estate loans, 8% were consumer loans, 1% were
construction loans and 8% were other commercial loans.

         The  following  table sets forth the  composition  of  Branford's  loan
portfolio at December 31 for each of the years indicated:
<TABLE>
<CAPTION>

(In Thousands)                      1996              1995              1994               1993              1992
- --------------                      ----              ----              ----               ----              ----

<S>                            <C>               <C>               <C>                <C>               <C>      
Mortgage                       $ 104,813         $ 107,729         $ 112,650          $ 117,287         $ 119,728
Construction                       1,416             1,246             2,139              3,540             4,655
Consumer                           9,827            11,262            13,474             15,996            19,590
Education                            ---               ---                 5                  5               511
Commercial                        10,586             9,246            10,969             15,747            27,910
                                  ------             -----            ------             ------            ------

Total Loans                    $ 126,642         $ 129,483          $139,237           $152,575          $172,394
                               =========         =========          ========           ========          ========            
</TABLE>

         The following  table shows the maturity of commercial and  construction
loans outstanding as of December 31, 1996, with all loans divided into fixed and
variable  rate loans and  grouped  according  to time  periods of  maturity.  It
excludes mortgage, consumer and education loans.

                                       54

<PAGE>
<TABLE>
<CAPTION>
                                                       Maturing (In Thousands)
                                                       -----------------------

                                                      After One        After Five
                                      Within         but Within        but Within       After Ten
                                     One Year        Five Years        Ten Years          Years          Total
                                     --------        ----------        ---------          -----          -----
<S>                                   <C>               <C>              <C>             <C>              <C>
Commercial
  -Fixed interest rates               $   451           $ 1,042          $ 1,344         $   ---          $2,837
  -Variable interest rates              7,749               ---              ---             ---           7,749
                                      -------           -------
         Total                        $ 8,200           $ 1,042          $ 1,344         $   ---        $ 10,586
                                      =======           =======          =======
Construction
  -Fixed interest rates               $   ---           $   ---          $   159         $   ---        $    159
  -Variable interest rates              1,257               ---              ---             ---           1,257
                                      -------           -------          -------                        --------
         Total                        $ 1,257           $   ---          $   159         $   ---        $  1,416
                                      =======           =======          =======         =======        ========

</TABLE>

         Problem Loans and Allowances for Possible Losses.  The Bank's policy is
to discontinue the accrual of interest on a loan when management believes, after
considering  economic and business  conditions as well as periods of delinquency
and collection  efforts,  that the borrower's  financial  condition is such that
collection  of interest is doubtful.  When interest  accruals are  discontinued,
uncollected  interest previously credited to income is reversed.  Management may
elect to continue  the accrual of interest  when the  estimated  net  realizable
value of collateral  is  sufficient  to cover the principal  balance and accrued
interest.

         The following tables show the Bank's past due loans at December 31:

<TABLE>
<CAPTION>
                                                                    Past Due (In Thousands)
  
                                                                               90 Days
                                              30-89 Days                       Or More                       Nonaccrual
Type of Loan
1996

<S>                                             <C>                            <C>                             <C>    
Mortgage                                        $  2,013                       $    ---                        $  1,601
Construction                                         ---                            ---                             ---
Consumer                                             405                            ---                             333
Education                                            ---                            ---                             ---
Commercial                                           262                            ---                             899
                                                --------                       --------                        --------
         Total                                  $  2,680                       $    ---                        $  2,833
                                                ========                       ========                        ========
Total loans past due and
  nonaccrual loans                              $  5,513
                                                ========
Nonaccrual loans not past
  due included in above                         $    223
                                                ========

                                       55
<PAGE>

<CAPTION>

                                                                    Past Due (In Thousands)

                                                                               90 Days
                                              30-89 Days                       Or More                       Nonaccrual
Type of Loan
1995

<S>                                             <C>                            <C>                             <C>     
Mortgage                                        $  2,418                       $    ---                        $  2,839
Construction                                         ---                            ---                             ---
Consumer                                             965                            ---                             448
Education                                            ---                            ---                             ---
Commercial                                           387                            ---                           1,176
                                                --------                       --------                        --------
         Total                                  $  3,770                       $    ---                        $  4,463
                                                ========                       ========                        ========
Total loans past due and
  nonaccrual loans                              $  8,233
                                                ========
Nonaccrual loans not past
  due included in above                         $    585
                                                ========

<CAPTION>
                                                                    Past Due (In Thousands)
  
                                                                               90 Days
                                              30-89 Days                       Or More                       Nonaccrual
Type of Loan
1994

<S>                                             <C>                            <C>                             <C>     
Mortgage                                        $  1,584                       $    ---                        $  5,884
Construction                                         ---                            ---                              69
Consumer                                             511                            ---                             103
Education                                            ---                            ---                             ---
Commercial                                         1,144                            ---                           1,022
                                                --------                       --------                        --------
         Total                                  $  3,239                       $    ---                        $  7,078
                                                ========                       ========                        ========
Total loans past due and
  nonaccrual loans                              $ 10,317
                                                ========
Nonaccrual loans not past
  due included in above                         $  1,983
                                                ========

                                       56
<PAGE>
<CAPTION>
                                                                    Past Due (In Thousands)

                                                                               90 Days
                                              30-89 Days                       Or More                       Nonaccrual
Type of Loan
1993

<S>                                             <C>                            <C>                            <C>     
Mortgage                                        $  1,649                       $    ---                       $  7,493
Construction                                         ---                            ---                             85
Consumer                                             185                            ---                            343
Education                                            ---                            ---                            ---
Commercial                                         2,547                            ---                          2,487
                                                --------                       --------                       --------
         Total                                  $  4,381                       $    ---                       $ 10,408
                                                ========                       ========                       ========
Total loans past due and
  nonaccrual loans                              $ 14,789
                                                ========
Nonaccrual loans not past
  due included in above                         $  2,678
                                                ========


<CAPTION>
                                                                    Past Due (In Thousands)
                                                                               90 Days
Type of Loan                                  30-89 Days                       Or More                       Nonaccrual
1992

<S>                                             <C>                            <C>                             <C>     
Mortgage                                        $  3,155                       $    ---                        $  7,944
Construction                                         ---                            ---                             245
Consumer                                             740                            ---                             846
Education                                            ---                            ---                             ---
Commercial                                         1,753                            ---                           7,325
                                                --------                       --------                        --------
         Total                                  $  5,648                       $    ---                        $ 16,360
                                                ========                       ========                        ========
Total loans past due and
  nonaccrual loans                              $ 22,008
                                                ========
Nonaccrual loans not past
  due included in above                         $  3,573
                                                ========

</TABLE>

                                       57
<PAGE>
         The following is an analysis of interest income related to impaired and
other nonaccrual loans at December 31, 1996:
<TABLE>
<CAPTION>

            (In Thousands)                              Mtge.        Const.        Cons.       Educ.        Comml.        Total
            --------------                              -----        ------        -----       -----        ------        -----

<S>                                                   <C>            <C>           <C>          <C>           <C>           <C>
Interest income that would have been
  recognized if loans had been current
 at original contractual terms                        $151.7         $ ---         $35.2        $ ---         $133.8        $320.7
Amount recognized as interest income                    78.2           ---          18.7          ---           44.2         141.1
Difference                                            $ 73.5         $ ---         $16.5        $ ---         $ 89.6        $179.6
                                                      ======         =====         =====        =====         ======        ======
</TABLE>


         The allowance for loan losses has been set at a level believed adequate
by management to absorb  potential  losses in the loan  portfolio.  Management's
determination  of the adequacy of the  allowance is based on  evaluation  of the
portfolio,  past loan loss  experience,  current  economic  conditions,  volume,
growth and  composition of the loan portfolio and other  relevant  factors.  The
allowance is increased by  provisions  for loan losses.  The  allowance for loan
losses should not be interpreted as an indication that charge-offs will occur or
as an indication of future charge-off trends.

         The  following  tables  set forth a  summary  of the  Bank's  loan loss
experience for the fiscal years ended December 31:
<TABLE>
<CAPTION>

           (In Thousands)                 Mortgage         Construction         Consumer          Commercial                Total
           --------------                 --------         ------------         --------          ----------                -----
1996
<S>                                          <C>                  <C>                <C>              <C>                   <C>   
Balance of Allowance for Loan                $2,700               $100               $171             $ 657                 $3,628
                                             ------               ----               ----             -----                 ------
  Losses at Beginning of period
Charge-Offs                                   (285)                ---              (255)             (299)                  (839)
Recoveries                                       49                ---                 36               396                    481
                                             ------               ----               ----            ------                  -----
Net Charge-Offs                               (236)                ---              (219)                97                  (358)
Provision for Loan Losses                       359                ---                198                68                    625
                                             ------               ----               ----            ------                  -----
Balance of Allowance for Loan               $ 2,823               $100               $150            $  822                 $3,895
                                             ======               ====               ====            ======                 ======
  Losses at End of Period

Ratio of Net Charge-Offs to                                                                                                  0.29%
  Average Net Loans
Percent of Categories to Total
  Loan Loss Allowance                            72%                 3%                 4%               21%                  100%
                                             =======             ======             ======            ======              ========

1995
Balance of Allowance for Loan                $2,528               $160               $152             $ 579                 $3,419
                                                                  ----               ----             -----                 ------
  Losses at Beginning of Period
Charge-Offs                                   (639)                ---              (216)             (362)                (1,217)
Recoveries                                       51                ---                  3               172                    226
                                           --------
Net Charge-Offs                               (588)                ---              (213)             (190)                  (991)
Provision for Loan Losses                       760               (60)                232               268                  1,200
                                             ------             -----               -----            ------                  -----
Balance of Allowance for Loan                $2,700               $100               $171            $  657                 $3,628
                                             ======               ====               ====            ======                 ======
  Losses at End of Period



                                       57
<PAGE>

Ratio of Net Charge-Offs to                                                                                                  0.76%
  Average Net Loans                                                                                                         ======
Percent of Categories to Total
  Loan Loss Allowance                           74%                 3%                 5%                18%                  100%
                                               ====                ===                ===               ====                ======

1994
Balance of Allowance for Loan                $2,611               $170               $119            $  558                 $3,458
                                                                  ----               ----            ------                 ------
  Losses at Beginning of Period
Charge-Offs                                 (1,067)                ---              (122)             (776)                (1,965)
Recoveries                                      130                ---                 22               257                    409
                                            -------
Net Charge-Offs                               (937)                ---              (100)             (519)                (1,556)
Provision for Loan Losses                       854               (10)                133               540                  1,517
                                            -------             -----               -----            ------                  -----
Balance of Allowance for Loan                $2,528               $160               $152            $  579                 $3,419
                                             ======               ====               ====            ======                 ======
  Losses at End of Period

Ratio of Net Charge-Offs to                                                                                                  1.09%
  Average Net Loans                                                                                                       ========
Percent of Categories to Total
  Loan Loss Allowance                            74%                 5%                 4%               17%                  100%
                                            ========             ======             ======           =======              ========

1993
Balance of Allowance for Loan                $2,507               $391               $272            $2,031                 $5,201
                                                                  ----               ----            ------                 ------
  Losses at Beginning of Period
Charge-Offs                                   (706)               (87)              (169)           (2,124)                (3,086)
Recoveries                                      102                130                 47               263                    542
                                           --------
Net Charge-Offs                               (604)                 43              (122)           (1,861)                (2,544)
Provision for Loan Losses                       708              (264)               (31)               388                    801
                                            -------             -----              -----            -------                 ------
Balance of Allowance for Loan                $2,611               $170               $119            $  558                 $3,458
                                             ======               ====               ====            ======                 ======
  Losses at End of Period

Ratio of Net Charge-Offs to                                                                                                  1.61%
  Average Net Loans                                                                                                       ========
Percent of Categories to Total
  Loan Loss Allowance                           76%                 5%                 3%               16%                   100%
                                           ========             ======             ======            ======               ========

1992
Balance for Allowance of Loan                $3,637              $ 333              $ 819           $ 4,090                $ 8,879
                                                                 -----              -----           -------                -------
  Losses at Beginning of Period
Charge-Offs                                 (4,092)              (387)              (664)           (4,829)                (9,972)
Recoveries                                      135                118                 53               141                    447
                                            -------
Net Charge-Offs                             (3,957)              (269)              (611)           (4,688)                (9,525)
Provision for Loan Losses                     2,827                327                 64             2,629                  5,847
                                            -------              -----             ------           -------               --------
Balance for Allowance of Loan                $2,507              $ 391             $  272           $ 2,031                $ 5,201
                                             ======              =====             ======           =======                =======
  Losses at End of Period

Ratio of Net Charge-Offs to                                                                                                  4.60%
  Average Net Loans                                                                                                       ========
Percent of Categories to Total
  Loan Loss Allowance                           48%                 8%                 5%               39%                   100%
                                           ========            =======            =======          ========               ========


</TABLE>
                                       58

<PAGE>
         The risk of non-payment  (or deferred  payment) of loans is inherent in
banking  in  general.  Furthermore,  the  Bank's  marketing  focus  on  small to
medium-sized  firms may involve  certain  lending risks not inherent in loans to
larger  companies.  Small companies may have shorter operating  histories,  less
sophisticated internal  recordkeeping and financial planning  capabilities,  and
greater  debt-to-equity  ratios.  Consumer  and  installment  loans  as  well as
unsecured  commercial loans usually carry a fairly significant amount of risk as
compared  to the real  estate-mortgage  loans and some of the  commercial  loans
which are secured by real estate.  Many of these consumer and installment  loans
are either  unsecured or are secured by depreciating  type of collateral.  It is
the policy of the Bank to underwrite each loan to minimize credit risks.

         Investment  Activities.   Savings  banks  chartered  in  the  State  of
Connecticut  have  authority  to make a wide  range of  investments.  Subject to
various  restrictions,  they may own federal funds,  commercial  paper,  various
notes and other short term  securities,  and mutual fund shares.  The Bank has a
written  investment  policy  incorporating   liquidity  objectives  and  funding
strategies that are periodically  reviewed by the Board of Directors and revised
as economic conditions or Bank needs dictate.  The Bank's Investment  Committee,
the  President  and the  Chief  Financial  Officer  carry  out  policy  and make
adjustments  in the portfolio mix when  necessary  for  liquidity,  tax or other
appropriate purposes.

         The Bank maintains a liquid investment  portfolio  consisting primarily
of U.S. Treasury and federal agency obligations and mortgage-backed  securities.
At December 31, 1996,  40.0% of Branford's  investments  in bonds and other debt
obligations had maturities or were repricing within one year.

         The following table sets forth the maturities of the Bank's  investment
portfolio at December 31, 1996,  with securities  grouped  according to the time
period of maturity (for fixed rate  securities)  or of repricing (in the case of
adjustable  rate  securities),  and the  weighted  average  yield  for each such
grouping:
<TABLE>
<CAPTION>

        (In Thousands)                    1 yr or less                1-5 years             5-10 years             Over 10 yrs
        --------------                    ------------                ---------             ----------             -----------
<S>                                          <C>                       <C>                   <C>                     <C>    
U.S. Treasury                                $  8,250                  $  1,994              $   ---                 $   ---
U.S. Government
  Obligations:
  Mortgage Backed
    Securities                                  1,364                     9,839                2,761                   6,096
  Other Debt
    Obligations                                 6,476                     5,983                  ---                     ---
                                             --------                  --------             --------                  ------
Total                                         $16,090                   $17,816               $2,761                  $6,096
                                              =======                   =======               ======                  ======
Average Yield                                    5.91%                     6.42%                7.54%                   7.17%
                                             ========                  ========             ========                  ======

</TABLE>

         The following tables set forth the carrying values and market values of
securities at December 31, 1996:
<TABLE>
<CAPTION>

         (In Thousands)                       Carrying Value                  Market Value                  Average Yield
         --------------                       --------------                  ------------                  -------------
<S>                                               <C>                           <C>                              <C>  
U.S. Treasury                                     $10,244                       $10,232                          5.76%
U.S. Government
  Obligations:
  Mortgage-Backed
    Securities                                     20,060                        20,177                          6.87%
  Other Debt
    Obligations                                    12,459                        12,498                          6.85%
                                                 --------                      --------
Total                                             $42,763                       $42,907                          6.60%
                                                  =======                       =======                          =====
</TABLE>

                                       59

<PAGE>
         The following table sets forth the maturities of the Bank's  investment
portfolio at December 31, 1995,  with securities  grouped  according to the time
period of maturity (for fixed rate  securities)  or of repricing (in the case of
adjustable  rate  securities),  and the  weighted  average  yield  for each such
grouping:
<TABLE>
<CAPTION>

        (In Thousands)                     1 yr or less                1-5 years             5-10 years             Over 10 yrs
        --------------                     ------------                ---------             ----------             -----------
<S>                                            <C>                      <C>                   <C>                     <C>   
U.S. Treasury                                  $4,014                   $ 2,230               $  ---                  $  ---
U.S. Government
  Obligations:
    Mortgage-Backed
      Securities                                  ---                     7,368                3,538                     ---
    Other Debt
      Obligations                               1,000                     7,449                  ---                   1,686
                                              -------                   -------             --------                   -----
Total                                          $5,014                   $17,047               $3,538                  $1,686
                                               ======
Average Yield                                    6.12%                     6.68%                7.53%                   6.16%
                                             ========                 =========             ========                ========
</TABLE>


         The following tables set forth the carrying values and market values of
securities at December 31, 1995:
<TABLE>
<CAPTION>

         (In Thousands)                       Carrying Value                  Market Value                  Average Yield
         --------------                       --------------                  ------------                  -------------
<S>                                             <C>                            <C>                               <C>  
U.S. Treasury                                   $ 6,244                        $ 6,274                           6.31%
U.S. Government
  Obligations:
    Mortgage-Backed
      Securities                                 12,591                         12,783                           7.18%
    Other Debt
      Obligations                                 8,450                          8,585                           6.30%
                                               --------                       --------
Total                                           $27,285                        $27,642                           6.65%
                                                =======                        =======                           =====

</TABLE>
                                       60
<PAGE>

         Of the foregoing securities, $1,247,000 of the U.S. Treasury notes were
pledged against treasury, tax and loan accounts and public funds at December 31,
1996.  These  pledged  securities  are  not  included  in the  liquidity  ratios
identified  in the  "Liquidity"  section  of the  "Management's  Discussion  and
Analysis of Financial Condition and Results of Operations -- Year Ended December
31, 1996," below.

Deposits and Other Sources of Funds

         Deposits.  Deposits have  traditionally been Branford's major source of
funds for  investment.  Branford  also  derives  funds from loan  amortizations,
prepayments,  interest and dividend income, sales of assets, and borrowings from
the  Federal  Home Loan Bank (the  "FHLB").  Branford  offers a wide  variety of
retail and  commercial  deposit  accounts  designed  to attract  both short- and
long-term funds.

         The following  table  summarizes the average monthly amount of deposits
and average  rates paid on deposits  by type of  deposits  for the fiscal  years
ended December 31:
<TABLE>
<CAPTION>

                                                1996                               1995                             1994
                                               ------                              ----                             -----
(In Thousands)                         Amount            Rate            Amount             Rate            Amount           Rate
- --------------                         ------            ----            ------             ----            ------           ----

<S>                                    <C>                <C>            <C>               <C>             <C>               <C>
Non-interest bearing
   demand deposits                     $ 10,249           --             $  9,857          --              $  9,760          --
Interest bearing
   demand and savings
   deposits                              53,010           2.35%            53,163          2.41%             60,956          2.44%
Money market                              9,116           2.69             10,441           2.68             12,740          2.69
Time deposits                            82,545           5.35             78,408          5.25              72,015          4.14
                                       --------                         ---------                          --------
Total                                  $154,920           3.74%          $151,869          3.74%           $155,471          3.10%
                                       ========           =====          ========          =====           ========          =====

</TABLE>

         Summarized below are the maturities of Branford's time  certificates of
deposit of $100,000 or more outstanding at December 31:
<TABLE>
<CAPTION>

                                         1996                                 1995                                   1994
                              ---------------------------         -----------------------------         ----------------------------
(In Thousands)                      Amount     Rate                      Amount       Rate                     Amount         Rate
- --------------                      ------     ----                      ------       ----                     ------         ----
<S>                                 <C>        <C>                       <C>           <C>                      <C>           <C>  
Three Months or Less                $1,616     5.42%                     $1,497        5.42%                    $1,462        4.46%
Over Three Months
   through Six Months                1,616     5.43                       1,498        5.42                      1,462        4.46
Over Six Months through
   Twelve Months                     1,111     5.27                         740        5.29                        717        5.37
Over One Year through
   Five Years                        1,045     5.74                       1,245        6.40                        703        5.16
                                   -------                              -------                                -------
Total                               $5,388     5.45%                     $4,980        5.65%                    $4,344        4.72%
                                    ======     =====                     ======        =====                    ======        =====

</TABLE>
                                       62
<PAGE>
         Borrowings.  The Bank  also  utilizes  FHLB  advances  to  assist it in
managing the "gap" between the repricing  characteristics  of its assets and the
repricing  characteristics  of  its  liabilities,   primarily  by  matching  the
maturities  or  repricing  dates on new FHLB  advances to offset the  maturities
and/or  repricing  dates on new loans.  The  following  table  shows the average
balances and weighted  average interest rates of FHLB advances taken by the Bank
in each of the fiscal years indicated grouped by maturity of the advances, using
repricing dates in the case of adjustable rate advances.
<TABLE>
<CAPTION>
                                     1996                           1995                              1994
                             -------------------            --------------------             ---------------------
(In Thousands)               Amount         Rate            Amount          Rate             Amount           Rate
- --------------               ------         ----            ------          ----             ------           ----

<S>                          <C>            <C>            <C>               <C>            <C>                <C>
Daily                        $  ---          ---           $   ---           ---            $    ---           ---
1995                            ---          ---               ---           ---                 ---           ---
1996                            ---          ---             3,000          7.52%              3,000          7.52%
1997                          5,000         5.58%              ---           ---                 ---           ---
                             ------         -----           ------         ------             -------        ------
                             $5,000         5.58%           $3,000          7.52%              $3,000         7.52%
                             ======         =====           ======          =====              ======         =====
Maximum Month End
   Borrowings During
   Each Period               $5,000                         $3,000                             $6,825
                             ======                         ======                             ======

Average Balances
  Outstanding and
  Weighted Average
Rates for Each               $3,224         6.95%           $3,000          7.52%              $6,223         7.37%
Period                       ======         =====           ======          =====              ======         =====

</TABLE>

         In accordance  with FHLB credit  policy,  Branford must maintain at all
times an amount of  "qualified  collateral"  behind  its FHLB  advances  that is
sufficient to satisfy certain  collateral  maintenance level requirements set by
the FHLB. At December 31, 1996, the collateral maintenance level requirement was
$5,506,000,  based  on  $5,000,000  in  outstanding  advances  and  $506,000  in
available  lines of credit,  and the "qualified  collateral"  pledged to support
FHLB borrowings was comprised of residential  mortgages in Branford's  portfolio
and funds placed in accounts at the FHLB.

                                       63
<PAGE>

Management of Interest Rate Risk

         The Bank's asset/liability  management strategies are designed to match
more  closely  interest   rate-sensitive   assets  to  interest   rate-sensitive
liabilities  in order to minimize the impact of interest  rate  fluctuations  on
future  earnings.  A major  aspect of this  strategy  has been the  retention of
adjustable-rate   mortgages  in  the  portfolio  while  originating   fixed-rate
mortgages  primarily  for  sale in the  secondary  market.  The  Bank  has  also
emphasized  the  origination  of more interest  rate  sensitive  commercial  and
consumer loans, and the attraction of short to medium-term deposit accounts.  At
December 31, 1996,  the Bank had a one-year  positive  GAP position  (i.e.,  the
ratio of rate-sensitive assets to rate sensitive liabilities,  each repricing or
maturing in a one-year time frame) of $4.7 million (2.57% of total  assets).  It
is the  intention of the Bank to keep the one-year GAP as close to a balanced or
zero  position as possible.  As required  pursuant to Section 305 of the Federal
Deposit Insurance Corporation  Improvement Act of 1991 ("FDICIA"),  the FDIC has
issued  regulations which include an interest rate risk component as part of the
capital evaluation criteria for regulatory examinations.  The FDIC has indicated
that in the future it will issue  regulations  setting forth an explicit minimum
capital charge for interest rate risk.

         The  following  table  presents for the periods  indicated  (i) average
assets,  liabilities and shareholders' equity, (ii) interest income and expense,
(iii) average  yields on  interest-earning  assets and average rates incurred on
interest-bearing  liabilities,  (iv) the net  interest  spread,  and (v) the net
interest income as a percentage of interest-earning assets (net interest margin)
on a tax  equivalent  basis  whenever  applicable.  Nonaccrual  loans  have been
included in the average balances.

                                       64
<PAGE>
<TABLE>
<CAPTION>

                                                                                Years Ended December 31,
                                                    1996                                  1995                    
                                    -----------------------------------     ----------------------------------    
                                     AVERAGE                      YIELD     AVERAGE                     YIELD     
                                     BALANCE     INTEREST       RATE(a)     BALANCE     INTEREST      RATE(a)     
                                    ------------------------------------   -----------------------------------    

ASSETS                               (000's)                                (000's)                               

Interest Earning Assets:
<S>                                 <C>        <C>              <C>        <C>        <C>             <C> 
Loans (net of allowance
  for loan losses (b)(d)            $123,232   $  10,926        8.87%      $ 130,256  $  11,419       8.77%       
Interest Bearing Deposits                  7           -        4.24               3          -       4.62        
Federal Funds Sold                     9,309         484        5.20          11,184        650       5.81        
Investment Securities
   Taxable                            34,624       2,236        6.46          20,589      1,384       6.72        
   Nontaxable                              -           -         -                 -          -        -          
   Dividends (e)                           -           -         -                 -          -        -          
Dividends-FHLB Stock (c)                 800          51        6.38           1,027         71       6.91        
Total Investment Securities (e)       35,424       2,287        6.46          21,616      1,455       6.73        
Total Interest Earning Assets (e)    167,972      13,697        8.15%        163,059     13,524       8.29        

Noninterest Earning Assets:
Cash and Due from Banks                3,661                                   3,118                              
Premises and Equipment                 2,076                                   2,200                              
Other Real Estate Owned                  727                                     958                              
Other Assets                           1,439                                   1,630                              
                                       -----                                   -----                              
Total Noninterest Earning Assets       7,903                                   7,906                              
                                       -----                                   -----                              
Total Assets                        $175,875                                $170,965                              
                                    ========                                ========                              

<CAPTION>
                                                    1994             
                                     ----------------------------------
                                      AVERAGE                    YIELD 
                                      BALANCE     INTEREST     RATE(a)  
                                     ----------------------------------
                                                                     
ASSETS                                (000's)                        
                                                                     
Interest Earning Assets:                                             
                                                                     
Loans (net of allowance                                              
  for loan losses (b)(d)            $ 142,916    $11,018       7.71% 
Interest Bearing Deposits                   2          -       3.06  
Federal Funds Sold                      9,762        401       4.11  
Investment Securities                                                
   Taxable                              4,483        210       4.68  
   Nontaxable                               -          -        -    
   Dividends (e)                            -          1       6.67  
Dividends-FHLB Stock (c)                1,027         80       7.79  
Total Investment Securities (e)         5,510        291       5.27  
Total Interest Earning Assets (e)     158,190     11,710       7.40  
                                                                     
Noninterest Earning Assets:                                          
Cash and Due from Banks                 3,130                        
Premises and Equipment                  2,433                        
Other Real Estate Owned                 3,596                        
Other Assets                            1,672                        
                                        -----                        
Total Noninterest Earning Assets       10,831                        
                                       ------                        
Total Assets                         $169,021                        
                                     ========                        

                                       65
<PAGE>
LIABILITIES AND SHAREHOLDERS EQUITY 

Interest Bearing Liabilities:

Deposits

  Demand-Interest Bearing and 
     Saving                         $ 53,010    $  1,247        2.35%       $ 53,163   $  1,281       2.41%      
   Money Market                        9,116         245        2.69          10,441        280       2.68       
   Time                               82,545       4,417        5.35          78,408      4,113       5.25       
Advances From Borrowers                1,052          16        1.52           1,069         15       1.40       
FHLBB Advances                         3,224         224        6.95           3,000        229       7.63       
Obligations Under Capital Leases           -           -         -                 -          -        -         
Total Interest Bearing Liabilities   148,947    $  6,149        4.12%        146,081   $  5,918       4.05%      
                               
Noninterest Bearing Liabilities:
   Demand Deposits                    10,249                                   9,857                             
   Other Liabilities                   1,036                                     838                             
                                     -------                                 -------                             
Total Noninterest Bearing 
   Liabilities                        11,285                                  10,695                             
                                     -------                                 -------                             
Total Liabilities                    160,232                                 156,776                             
Shareholders' Equity                  15,643                                  14,189                             
                                     -------                                 -------                             
Total Liabilities and Shareholders' 
  Equity                            $175,875                               $ 170,965                             
                                     =======                                ========                             
Net Interest Income                             $   7,548                               $   7,606                
                                                 ========                                ========                
Net Yield on Earning Assets (f)                                 4.49%                                 4.66%      
                                                                ====                                  ====       
Net Interest Spread (g)                                         4.03%                                 4.24%      
                                                                ====                                  ====       

<CAPTION>
                                                    1994             
                                     ----------------------------------
                                      AVERAGE                    YIELD 
                                      BALANCE     INTEREST     RATE(a)  
                                     ----------------------------------
LIABILITIES AND SHAREHOLDERS EQUITY
                                   
Interest Bearing Liabilities:      
                                   
Deposits                           
                                   
  Demand-Interest Bearing and      
     Saving                         $ 60,956  $   1,489       2.44%
   Money Market                       12,740        343       2.69 
   Time                               72,015      2,983       4.14 
Advances From Borrowers                1,044         14       1.34 
FHLBB Advances                         6,223        459       7.36 
Obligations Under Capital Leases          12          1       8.33 
Total Interest Bearing Liabilities   152,990   $  5,289      3.46% 
                                                                   
Noninterest Bearing Liabilities:                                   
   Demand Deposits                     9,760                       
   Other Liabilities                     797                       
                                     -------                       
Total Noninterest Bearing                                          
   Liabilities                        10,557                       
                                     -------                       
Total Liabilities                    163,547                       
Shareholders' Equity                   5,474                       
                                     -------                       
Total Liabilities and Shareholders'                                
  Equity                            $169,021                       
                                     =======                       
Net Interest Income                             $ 6,421            
                                                 =======           
Net Yield on Earning Assets (f)                               4.05%
                                                              ==== 
Net Interest Spread (g)                                       3.94%
                                                              ==== 

                                       66
<PAGE>
<FN>
(a)      Represents tax equivalent yields for tax advantaged  investments at the
         applicable rates for each respective year.
(b)      Nonaccrual  loans are included in the average  balances for calculation
         purposes.  Average  balances  for these loans were  approximately  $3.3
         million,  $6.1 million,  and $8.9 million,  respectively  for the years
         ended 1996, 1995, and 1994.
(c)      Dividends  on FHLB stock  qualify for a 67.9%  dividend  exclusion  for
         state income tax purposes but are fully taxable for federal  income tax
         purposes.  No tax was paid on the dividends in 1996, 1995, and 1994 for
         state income tax purposes due to the net operating loss  carryforwards.
         No tax was paid on dividends  for 1996 and 1995 for federal  income tax
         purposes due to the net operating loss carryforwards. This is reflected
         in the tax equivalent yields.
(d)      Interest income on loans includes loan fees of $185,401,  $121,930, and
         $131,254, respectively, for the years ended 1996, 1995 and 1994.
(e)      Average   balances   listed   are   net  of   unrealized   appreciation
         (depreciation) on available-for-sale  securities. Yields are calculated
         using   aggregate   costs.    Average   unrealized    appreciation   on
         available-for-sale  securities  was $7,000,  $9,000 and $15,000 for the
         years ended 1996, 1995 and 1994, respectively.
(f)      Net interest  income  (including  loan fees) divided by average earning
         assets.
(g)      Yield on earning  assets  (including  loan fees) less  interest paid on
         average interest-bearing liabilities.

</FN>
</TABLE>

                                       67

<PAGE>
         The following  tables set forth for the periods  indicated a summary of
the changes  between periods in interest earned and interest paid resulting from
changes in volume and changes in rate:
<TABLE>
<CAPTION>
                                                                                 1996 Compared to 1995
                                                                            Increase (Decrease) Due to (1)
                                                                -------------------------------------------------------
(In Thousands)                                                               Volume               Rate               Net
- --------------                                                               ------               ----               ---

<S>                                                                         <C>                <C>              <C>   
Interest earned on:
  Loans, including fees (2)                                                 ($    622)         $     129       ($      493)
  Investment securities                                                           893         (       61)              832
  Other (3)                                                                 (     102)        (       64)       (      166)
                                                                            ----------        -----------       -----------
Total Interest Earning Assets                                                $    169         $        4        $      173
                                                                             =========         ==========        ==========

Interest paid on:
  Deposits & Escrow                                                          $    106          $     130        $      236
  FHLBB Advances                                                                   16         (       21)      (         5)
  Other (3)                                                                        --                 --                --
                                                                             ---------         ----------       -----------

Total Interest Bearing Liabilities                                           $    122          $     109        $      231
                                                                             =========          =========        ==========

Net Interest Income                                                          $     47          ($    105)       ($      58)
                                                                             =========         ==========       ===========
<FN>
(1)      The change in interest  due to both rate and volume has been  allocated
         to volume and rate changes in  proportion  to the  relationship  of the
         absolute dollar amounts of the change in each.

(2)      The amount applicable to loan fees included in the loan calculations is
         a net increase of approximately $70,661 from 1995 levels.

(3)      Other  earning  assets  include  federal  funds  and  interest  bearing
         deposits.  Other interest  bearing  liabilities  represent  obligations
         under capital leases.
</FN>
</TABLE>
                                       68
<TABLE>
<CAPTION>

                                                                                 1995 Compared to 1994
                                                                            Increase (Decrease) Due to (1)
                                                                -------------------------------------------------------
(In Thousands)                                                                Volume               Rate               Net
- --------------                                                                ------               ----               ---

<S>                                                                        <C>                  <C>               <C>   
Interest earned on:
  Loans, including fees (2)                                                ($   1,030)          $   1,431         $     401
  Investment securities                                                          1,063                101             1,164
  Other (3)                                                                         65                184               249
                                                                          ------------         ----------         ---------

Total Interest Earning Assets                                              $        98         $    1,716          $  1,814
                                                                           ===========         ==========          ========

Interest paid on:
  Deposits & Escrow                                                        ($     124)         $      984         $     860
  FHLBB Advances                                                           (      246)                 16        (     230)
  Other (3)                                                               (         1)                 --       (        1)
                                                                          ------------        -----------       -----------

Total Interest Bearing Liabilities                                         ($     371)          $   1,000        $      629
                                                                           ===========          =========        ==========

Net Interest Income                                                         $      469         $      716         $   1,185
                                                                            ==========         ==========         =========


<FN>
(1)      The change in interest  due to both rate and volume has been  allocated
         to volume and rate changes in  proportion  to the  relationship  of the
         absolute dollar amounts of the change in each.

(2)      The amount applicable to loan fees included in the loan calculations is
         a net decrease of approximately $9,324 from 1994 levels.

(3)      Other  earning  assets  include  federal  funds  and  interest  bearing
         deposits.  Other interest  bearing  liabilities  represent  obligations
         under capital leases.
</FN>
</TABLE>

                                       69
<PAGE>

Return on Equity and Assets

         The following  table sets forth the Bank's return on average assets and
return on average  equity for each of the past three  fiscal  years,  as well as
average equity to average assets for each such year.
<TABLE>
<CAPTION>

                                                        Year Ended                Year Ended                Year Ended
                                                    December 31, 1996         December 31, 1995         December 31, 1994
                                                    -----------------         -----------------         -----------------

<S>                                                        <C>                      <C>                     <C>     
Return on average assets                                   1.05%                    0.68%                   ( 0.51%)

Return on average equity                                  11.77%                    8.13%                   (15.60%)

Average equity to average assets                           8.89%                    8.30%                     3.24%


</TABLE>

Capital Resources

         At December 31, 1996,  Branford's leverage capital ratio (Tier 1 equity
to average  assets)  was  9.19%,  compared  to 8.57% as of  December  31,  1995.
Depending on the FDIC's rating of Branford's  overall  performance,  the minimum
leverage capital  requirement is 3.00% for the highest rated banks, and 4.00% to
5.00% or  higher  for all other  banks.  The FDIC  also  requires  banks to meet
supplemental  capital  adequacy  standards  which measure  qualifying Tier 1 and
total capital against  risk-weighted assets plus off-balance sheet items such as
outstanding  loan  commitments  and letters of credit.  Under the FDIC's capital
requirements,  the  minimum  Tier 1  risk-based  capital  ratio  is 4.0% and the
minimum total risk-based capital ratio is 8.0%. At December 31, 1996, Branford's
Tier 1  risk-based  capital  ratio was 15.00% and its total  risk-based  capital
ratio was 16.28%.

                                       70
<PAGE>
         During the year ended  December 31, 1996,  Branford  paid  dividends of
$.02 per share,  representing  a dividend  payout ratio of 7%.  Branford paid no
cash dividends in either fiscal 1995 and or fiscal 1994.

Competition

         In  general,   competition  in  the  financial   services  industry  in
Connecticut is strong.  Numerous commercial banks, savings banks and savings and
loan  associations  maintain  offices in the central  Connecticut  area although
their  numbers  have  been  decreasing  recently  through  consolidations  as is
discussed  further below.  Commercial  banks,  savings  banks,  savings and loan
associations,  mortgage brokers,  finance  companies,  credit unions,  insurance
companies,  investment  firms  and  private  lenders  compete  with the Bank for
deposits,  loans  and  employees.  Many of these  competitors  have far  greater
resources than the Bank and are able to conduct more intensive and broader based
promotional efforts to reach both commercial and individual customers.

         Changes in the financial  services industry  resulting from fluctuating
interest  rates,  technological  changes and  deregulation  have  resulted in an
increase in competition,  cost of funds,  merger activity and customer awareness
of product and services differences among competitors.

         In the last few  years,  the  banking  industry  experienced  increased
consolidation  as a result of acquisitions of banks by other banks and financial
institutions.  A number of federal  and state statutes  have been enacted in the
past six years which have  increased  the ability of bank holding  companies and
banks to acquire bank holding  companies and banks and to establish  branches in
other  states.  The effect of such  legislation  has been,  on the one hand,  to
increase consolidation on a regional basis and thereby increase the average size
of  competitors  of the Bank,  and, on the other,  to increase the ease of entry
into the Bank's geographic market.  Although it is not possible to predict,  the
consolidation  of financial  institutions  will likely  continue and at the same
time  competitive  pressures  will  likely  continue  to build at all  levels of
banking.

Regulation

         As a  Connecticut-chartered  savings bank whose deposits are insured by
the FDIC, the Bank is subject to extensive  regulation  and  supervision by both
the Connecticut  Department of Banking and the FDIC. The Bank is also subject to
various  regulatory  requirements  of the Federal  Reserve  Board  applicable to
FDIC-insured financial  institutions.  Such governmental regulation is primarily
intended to protect depositors, not shareholders.

         Connecticut  Regulation.  As a  state-chartered  capital  stock savings
bank,  the Bank is subject to the applicable  provisions of Connecticut  law and
the regulations adopted thereunder by the Connecticut Banking Commissioner.  The
Connecticut  Banking  Commissioner  administers  Connecticut banking laws, which
contain  comprehensive  provisions for the regulation of savings banks. The Bank
derives  its lending and  investment  powers from these laws,  and is subject to
periodic examination by and reporting to the Connecticut Department of Banking.

                                       71
<PAGE>
         Savings  banks in  Connecticut  are  empowered  by statute,  subject to
limitations  expressed therein,  to accept savings and time deposits,  to accept
checking accounts,  to pay interest on such deposits and accounts, to make loans
on residential and other real estate,  to make consumer and commercial loans, to
invest, with certain  limitations,  in equity securities and debt obligations of
banks and  corporations,  to issue  credit  cards,  to  establish  an  insurance
department  to  issue  (but  not  underwrite)   life  insurance  and  sell  (not
underwrite)  annuities  directly or through an  affiliate,  and to offer various
other banking services to their customers.

         Under  applicable  Connecticut  law,  a  Connecticut  savings  bank may
invest, subject to certain rating requirements,  up to 25% of its assets in debt
obligations.  In addition,  a  Connecticut  savings bank may invest,  subject to
certain  limitations,  up to  25% of  its  total  assets  in  equity  investment
securities  of  corporations  incorporated  and doing a major  portion  of their
business  in  the  United  States,  and  up to 8% of  its  total  assets  in any
investments,  except  securities  of banks,  out-of-state banks and bank holding
companies,  provided the  investment  is prudent in the opinion of the bank.  [A
Connecticut  savings  bank  also has  authority  to invest in 10% or more of the
equity securities of banks,  bank holding  companies and certain  corporations.]
Certain of the investment  powers  authorized  under  Connecticut  law have been
restricted by federal law to permit only  investments  that would be permissible
for national banks.

         As of March 19, 1990, the Connecticut  Interstate Banking Act permitted
Connecticut  banks  and  bank  holding  companies,  with  the  approval  of  the
Connecticut Banking  Commissioner,  to engage in stock acquisitions of banks and
bank holding companies in other states with reciprocal legislation.

         The Riegle-Neal Interstate Banking and Branching Efficiency Act of 1994
(the  "Interstate  Banking  Act")  became  federal  law  in  October  1994.  The
Interstate  Banking Act authorized a number of interstate  banking  transactions
and activities,  including, among other things, the following: (i) since October
1995 (the first anniversary of the Interstate Banking Act's effectiveness), bank
holding companies have been permitted to acquire banks located in states outside
of the holding  company's  home  state,  without  regard to state law;  and (ii)
effective June 1, 1997 (or earlier if allowed by state law),  insured banks have
been  permitted to acquire  banks located  outside of the acquiring  bank's home
state  unless the state of the  target  bank  passed a law  before  June 1, 1997
prohibiting such transactions  with  out-of-state  banks (only Texas and Montana
did so); and (iii) an insured  bank is able to establish  new branches in states
outside  of the  bank's  home  state if the state in which the bank  desires  to
establish  a  branch  has a  law  permitting  out-of-state  banks  to  establish
branches.

         The Connecticut legislature passed an Act Concerning Interstate Banking
and Branching in June 1995. This act changed  Connecticut's  interstate  banking
law in response  to the  passage of the  Interstate  Banking  Act,  specifically
opting in to the interstate branching provisions in the federal law. Significant
changes include:  (i) authorizing  out-of-state  banks to directly  establish de


                                       72

<PAGE>
novo branches in Connecticut  without first  acquiring an existing whole bank or
branch, with the Connecticut Banking  Commissioner's  approval;  (ii) adopting a
five-year  age  requirement  for  in-state  targets of in-state  and  interstate
mergers, consolidations and acquisitions, including acquisitions of branches and
a substantial  part of a bank's  assets;  and (iii) a 30% limit on the resulting
concentration   of   deposits  in  such   in-state   and   interstate   mergers,
consolidations and acquisitions.

         FDIC  Regulation.  The deposit  accounts of the Bank are insured by the
FDIC to a maximum of $100,000 for each insured  depositor.  As an insured  bank,
the Bank is subject to extensive  supervision  and  examination by the FDIC, and
also is subject to FDIC  regulations  regarding  many  aspects of its  business,
including  types  of  deposit  instruments  offered,   permissible  methods  for
acquisition of funds, and activities of subsidiaries and affiliates of the Bank.
The FDIC periodically makes its own examination of insured institutions.

                  Capital  Requirements.  In April  1990,  the FDIC  adopted the
minimum  capital  requirements  which require a minimum  leverage  capital ratio
(calculated  using Tier 1 capital,  as defined below,  compared to average total
assets  for the  previous  quarter)  of 3% for  certain  banks  which  have high
examination  ratings and that are not  anticipating or experiencing  significant
growth.  All other banks that are not highly rated or which are  anticipating or
experiencing  significant  growth must maintain a minimum capital ratio at least
100 to 200 basis points above 3%, with a minimum of 4%. As of December 31, 1996,
the Bank's leverage capital ratio was 9.19%.

         In  addition,  the FDIC has issued  regulations  providing  for capital
guidelines based upon the ratio of a bank's capital to total assets adjusted for
risk.  Under  such  FDIC  regulations,  a  bank's  risk-based  capital  ratio is
calculated  by  dividing  (i) its  qualifying  total  capital  base  (being  the
numerator of the ratio) by (ii) its risk-weighted  assets (being the denominator
of the ratio).

         The elements which comprise the qualifying  total capital base are: (1)
Tier 1 capital elements (which include shareholders'  equity,  certain preferred
stock,  and  minority  interests  in equity  capital  accounts  of  consolidated
subsidiaries);  and (2) Tier 2 capital elements (which include certain preferred
stock,  a limited  amount of allowances  for loan and lease losses,  convertible
debt securities and subordinated debt, subject to certain adjustments). At least
50% of the qualifying total capital must consist of Tier 1 capital.

                                       73
<PAGE>
         Under the risk-based capital  framework,  a bank's balance sheet assets
and credit equivalent amounts of off- balance sheet items are assigned to one of
four broad  risk  categories  according  to the  obligor  or, if  relevant,  the
guarantor or the nature of the collateral.  The aggregate  dollar amount in each
category is then multiplied by the risk weight assigned to that category and the
amounts aggregated  resulting in total risk-weighted  assets. Banks are required
to meet a minimum ratio of qualifying total capital to  risk-weighted  assets of
8%,  of which at least  one-half  should be in the form of Tier 1  capital.  The
Bank's  Tier 1  risk-based  capital  ratio was 15.00% and its total  risk- based
capital ratio was 16.28% as of December 31, 1996.

         FDICIA  requires each federal  banking  agency to revise its risk-based
capital  standards for insured  institutions to ensure that those standards take
adequate  account of interest  rate risk,  concentration  of credit risk and the
risk of  non-traditional  activities,  and  reflect the actual  performance  and
expected risk of loss on multi-family  residential loans. The FDIC has published
a final rule,  effective  September  1, 1995,  for the  purpose of revising  its
risk-based capital standards.  Such rules amend the capital standards to specify
that the FDIC will include in its evaluations of the Bank's capital  adequacy an
assessment  of the  exposure  to declines  in the  economic  value of the Bank's
capital  due to  changes  in  interest  rates.  This  rule  does  not  codify  a
measurement  framework for assessing the level of the Bank's  interest rate risk
exposure.  The FDIC has stated that it will at some future date issue a proposed
rule which will establish an explicit  minimum  capital charge for interest rate
risk,  based on the level of the Bank's  measured  interest rate risk  exposure.
Such rule could further increase the regulatory  capital  requirements which are
applicable to the Bank.

                  FDICIA.  FDICIA,  which was  enacted  on  December  19,  1991,
recapitalized the Bank Insurance Fund ("BIF") and imposed a number of regulatory
reforms on insured  banks and  savings  associations,  including  reductions  in
insurance coverage for certain kinds of deposits, increases in consumer-oriented
requirements,  such as truth-in-savings  disclosures on deposit accounts similar
to existing  truth-in-lending  disclosure  requirements,  the  establishment  of
risk-based  premiums  for  deposit  insurance,   increased  financial  reporting
requirements and related  requirements and  responsibilities of directors' audit
committees,  and major revisions in the  supervision and examination  processes.
FDICIA  also  mandated  the  adoption  of new  regulations  concerning  capital,

                                       74

<PAGE>
internal controls, safety and soundness standards,  prompt regulatory corrective
action   (including   placing  severely   undercapitalized   institutions   into
conservatorship  or  receivership),  real estate  lending  standards and foreign
banks.  Many of these  regulations  have been,  or are in the  process of being,
adopted by the  federal  banking  agencies,  and in some cases have  resulted in
increased  compliance expense for the Bank. Some of the particular areas of bank
regulation affected by FDICIA are discussed in more detail below.

                           Brokered  Deposits.   Under  FDICIA,  a  bank  cannot
         accept,  renew or roll over  brokered  deposits  unless  (i) it is well
         capitalized or (ii) it is adequately  capitalized and receives a waiver
         from the FDIC. A bank is defined to be well capitalized for purposes of
         this  restriction if it maintains a leverage  capital ratio of at least
         5.00%,  a Tier  1  risk-based  capital  ratio  of  6.00%,  and a  total
         risk-based  capital  ratio of at least 10.00% and is not otherwise in a
         "troubled condition" as specified by its appropriate federal regulatory
         agency. A bank is defined to be adequately  capitalized if it meets all
         minimum  capital  requirements.  A bank that  cannot  receive  brokered
         deposits also cannot offer "pass-through" insurance on certain employee
         benefit accounts.  In addition, a bank that is  "undercapitalized"  may
         not pay an interest  rate on any  deposits in excess of 75 basis points
         over certain  prevailing market rates.  Undercapitalized  is defined as
         any  institution  which fails to meet the minimum  capital  requirement
         prescribed by its appropriate  federal banking agency.  Currently,  the
         Bank is deemed "well capitalized" for purposes of these restrictions.

                           Federal Reserve Borrowings. Loans to undercapitalized
         depository  institutions  are severely  restricted by FDICIA. A Federal
         Reserve Bank may not make advances to an  undercapitalized  institution
         (including  institutions  with the lowest  regulatory  rating) for more
         than 60 days in any 120-day period without a viability certification by
         a federal  banking  agency or by the  Chairman of the  Federal  Reserve
         Board  (after an  examination  by the  Federal  Reserve  Board).  If an
         institution  is deemed  critically  undercapitalized,  an  extension of
         Federal  Reserve  Bank credit  cannot  continue  for five days  without
         demand for  payment  unless  the  Federal  Reserve  Board is willing to
         accept responsibility for any resulting loss to the FDIC.

                           Safety  and  Soundness  Standards.  Section 39 of the
         FDIA,  which was added by FDICIA,  required each federal banking agency
         to institute  certain  safety and soundness  standards by regulation or
         guideline for all insured depository  institutions.  Specifically,  the
         agencies  were  directed to  establish  three types of  standards:  (i)
         operational and managerial standards,  (ii) compensation  standards and
         (iii)  standards  relating  to  asset  quality,   earnings,  and  stock
         valuation.   Operational  and  managerial  standards  were  to  address
         internal controls,  information systems,  internal audit systems,  loan
         documentation,  credit  underwriting,  interest rate exposure and asset
         growth.  Compensation  standards  were  required to address  unsafe and
         unsound practices in connection with employment contracts, compensation
         or benefit  agreements,  fee  arrangements,  perquisites,  stock option
         plans,  post-employment  benefits and other  compensatory  arrangements
         that  would  provide  any  executive  officer,  employee,  director  or
         principal  shareholder of the institution with excessive  compensation,
         fees or  benefits  or  could  lead to  material  financial  loss to the
         institution.

                                       75
<PAGE>
                  On July 10, 1995, the federal banking agencies adopted a final
         rule ratifying Interagency Guidelines Establishing Standards for Safety
         and  Soundness  (the  "Guidelines").   The  Guidelines   addressed  all
         standards  required  by Section 39 except for those  relating  to asset
         quality  and  earnings.  On August  26,  1996,  the FDIC  issued  final
         regulations  setting  forth  guidelines  for the  monitoring  of  asset
         quality and earnings.

                  FDICIA also  required  each  federal  banking  agency to adopt
         uniform regulations  prescribing standards for extensions of credit (i)
         secured by real estate,  or (ii) made for the purpose of financing  the
         construction  of  improvements  on real estate.  In  prescribing  these
         standards,  the banking  agencies  were  directed to consider  the risk
         posed to the deposit insurance funds by real estate loans, the need for
         safe and sound  operation of insured  depository  institutions  and the
         availability of credit. The FDIC and the other federal banking agencies
         promulgated  uniform   regulations,   effective  March  19,  1993.  The
         regulations  require  each  bank  to  establish  and  maintain  written
         internal real estate lending  standards  consistent with safe and sound
         banking  practices and  appropriate to the size of the  institution and
         the  nature  and scope of its real  estate  lending  activities.  These
         standards  must also be consistent  with the FDIC's  guidelines,  which
         include maximum  loan-to-value  ratios for certain types of real estate
         loans  as   follows:   raw  land   (65%);   land   development   (75%);
         nonresidential   construction   (80%);  and  improved  property  (85%).
         One-to-four  family mortgages and home equity loans do not have maximum
         loan-to-value  ratio  limits,  but any such loans having a greater than
         90%  loan-to-value  ratio at  origination  are expected to be backed by
         private   mortgage   insurance   or  readily   marketable   collateral.
         Institutions  are also permitted to make a limited amount of loans that
         do not conform to the  proposed  loan-to-value  limitations  so long as
         such exceptions are  appropriately  reviewed and justified.  The FDIC's
         guidelines also list a number of lending situations in which exceptions
         to the loan-to-value standards are justified.

                           Restriction  on  Activities.  FDICIA  also  generally
         limited  the  activities  and  equity   investments  of   FDIC-insured,
         state-chartered banks to those that are permissible for national banks.
         In October  1992,  the FDIC issued final  regulations  to implement the
         restrictions  on equity  investments  and  indicated  its  intention to
         propose  regulations  addressing the activities  limitations at a later
         date. Under the regulations dealing with equity investments, an insured
         state bank generally may not acquire or retain any equity investment of
         a type, or in an amount,  that is not  permissible for a national bank.
         An insured state bank is not prohibited from,  among other things,  (i)
         acquiring  or  retaining  a majority  interest  in a  subsidiary,  (ii)
         investing  as a limited  partner in a  partnership  the sole purpose of
         which  is   direct  or   indirect   investment   in  the   acquisition,
         rehabilitation  or new  construction  of a qualified  housing  project,
         provided that such limited partnership investments may not exceed 2% of
         the bank's assets,  (iii)  acquiring up to 10% of the voting stock of a
         company that solely  provides or  reinsures  directors'  and  officers'
         liability  insurance and (iv)  acquiring or retaining the voting shares
         of a depository institution if certain requirements are met. FDICIA did
         provide a limited  exception to the  prohibition on equity  investments
         for certain  pre-existing  equity  investments  of insured state banks.

                                       76
<PAGE>
         Specifically,  under this "grandfathering"  provision, an insured state
         bank was authorized to retain and acquire common or preferred  stock of
         corporations  listed on a  national  securities  exchange  or shares in
         registered mutual funds to the extent that the aggregate amount of such
         investments did not exceed 100% of the bank's capital, if such bank (i)
         was located in a state which,  as of September  30, 1991,  allowed such
         investments,  (ii) maintained an investment in such  securities  during
         the period  beginning  September 30, 1990 and ending November 26, 1991,
         (iii)  applied  for and  received  approval  from the FDIC,  subject to
         whatever  conditions or restrictions the FDIC determined were necessary
         or  appropriate.  The  Bank  applied  to the  FDIC  in 1992 under  this
         grandfathering  provision  to retain  certain  equity  investments  and
         received approval of its waiver request on March 15, 1993.

                           Audit  Requirements.  Pursuant to FDICIA, on February
         21, 1996, the FDIC promulgated final regulations requiring that insured
         depository  institutions  in excess of $500  million in assets  have an
         annual  audit by an  independent  public  accountant  and  establish an
         independent  audit  committee  made  up  of  outside  directors.   Such
         institutions  must also establish and maintain internal control systems
         and  procedures  to  ensure   compliance   with  laws  and  regulations
         concerning  safety and  soundness.  Independent  auditors would also be
         required to attest to a report separately on assertions in management's
         reports by using audit procedures set by regulators for determining the
         extent of compliance  with laws and regulations  concerning  safety and
         soundness.

                           Deposit  Premiums.  The Bank is currently paying $-0-
         per  $100 of  deposits  to the  FDIC for the  insurance  of the  Bank's
         deposits.  As mandated by FDICIA and revised by regulations  adopted by
         the FDIC on  November  26,  1996,  the  FDIC  established  a system  of
         risk-based  deposit  insurance  assessments.  Both BIF and SAIF insured
         institutions pay between .0% and .27% of domestic-insured  deposits for
         deposit  insurance  on  their  risk   classification.   The  risk-based
         assessment  system  is  based  on  capital  ratios  and on  supervisory
         evaluations of the risk posed by the  institution to the FDIC insurance
         fund.  Institutions are assigned to one of three capital groups,  "well
         capitalized",  "adequately  capitalized" and "undercapitalized,"  which
         categories  correspond  to those  defined  under the prompt  corrective
         action regulations  described below. Each of these three groups is then
         divided into three subgroups  based on supervisory  examinations by the
         FDIC.  Insured  institutions  are thus  classified  in one of nine risk
         categories,  ranging from a 1A, the lowest  risk,  to a 3C, the highest
         risk. The FDIA authorizes the Financing  Corporation ("FICO") to assess
         fees based on deposits of insured institutions.  Such fees are not tied
         to  the  risk  based   classification   system  and  for  BIF   insured
         institutions will be 1.296 basis points of deposits for fiscal 1997.

                                       77

<PAGE>
                  The FDIC may  terminate  the deposit  insurance of any insured
         depository  institution  if, among other things,  it determines,  after
         notice and a hearing,  that the  institution has engaged or is engaging
         in unsafe or unsound practices, is in an unsafe or unsound condition to
         continue  operations or has violated any  applicable  law,  regulation,
         order or any  condition  imposed by, or under an  agreement  with,  the
         FDIC.  It also may suspend  deposit  insurance  temporarily  during the
         hearing  process for the permanent  termination  of  insurance,  if the
         institution has no tangible capital.

                           Prompt  Corrective   Action.  The  prompt  corrective
         action  requirements of FDICIA provide for the  classification of banks
         into one of five categories  according to capital levels.  With respect
         to banks not meeting their minimum capital levels, and depending on the
         extent to which a bank is undercapitalized, federal bank regulators are
         required to take certain  enumerated  corrective  actions  against such
         undercapitalized  banks,  ranging from requiring an acceptable  capital
         restoration plan to placing a bank into conservatorship or receivership
         in the case of a "critically undercapitalized" institution. A bank will
         be categorized as "critically undercapitalized" if its tangible capital
         to total  assets  ratio is below 2%. In general,  all  undercapitalized
         banks  are  subject  to  restrictions  on asset  growth,  acquisitions,
         branching   and  business   expansion  and  are  subject  to  increased
         monitoring by the appropriate  regulator.  The regulators may, or, as a
         bank's capital ratio decreases,  are required, to take further actions,
         including imposing  restrictions on rates of interest paid on deposits,
         transactions with affiliates,  engaging in material transactions not in
         the  ordinary  course of  business,  or payments to senior  officers or
         requiring  an  institution  to  raise  additional  capital,   hold  new
         elections  for  directors,  dismiss  directors or  officers,  accept an
         acquisition offer, or divest any subsidiaries.

                           Community    Reinvestment    Act.    The    Community
         Reinvestment  Act of  1977  ("CRA")  was  enacted  to  encourage  every
         financial  institution  to help  meet the  credit  needs of its  entire
         community, including low and moderate income neighborhoods,  consistent
         with the institution's  safe and sound operation.  Under the CRA, state
         and  federal   regulators  are  required,   when  examining   financial
         institutions and when considering  applications for approval of certain
         merger,  acquisition  or other  transactions,  to take into account the
         institution's  record  in  helping  to meet  the  needs  of the  entire
         community,  including low and moderate income neighborhoods.  Under the
         new  CRA  regulations,  effective  July  1,  1995,  state  and  federal
         regulators,  in evaluating an institution's CRA record,  will take into
         account the results of various  performance  tests.  These  performance
         tests include evaluations of the following criteria:  (i) lending, (ii)
         investment, (iii) service, and (iv) community development. In addition,
         an institution may elect to have its performance evaluated on the basis
         of a  pre-approved  strategic  plan.  Following  its  most  recent  CRA
         examination  as of May 13,  1996,  the Bank  received a  "satisfactory"
         rating regarding its compliance with CRA.

                                       78
<PAGE>

         Federal   Reserve  Board.   The  Federal   Reserve  Board  has  adopted
regulations  that require the Bank to maintain  reserves against its transaction
accounts and certain  non-personal time deposits.  These  regulations  generally
require that reserves of 3% must be maintained  against  amounts in  transaction
accounts up to a threshold  level of $49,300,000  and that a reserve of 10% must
be maintained  against  amounts in such accounts  exceeding  $49,300,000.  As of
December 27, 1990, the Federal Reserve Board eliminated the requirements  that a
reserve  of 3%  be  maintained  on  non-personal  time  deposits  with  original
maturities of less than one and one-half years.  The effect of such  elimination
has  resulted in increased  liquidity  for the Bank.  However,  as the amount of
non-personal  time  deposits  with  original  maturities  of less  than  one and
one-half  years at the Bank is  small,  such  increased  liquidity  has not been
substantial.  These  amounts and  percentages  are subject to  adjustment by the
Federal Reserve Board.

         [The Deregulation Act] also gives the Bank authority to borrow from the
Federal Reserve Board's "discount window."

Description of Property of Branford

         The following  tables set forth the location of Branford's  offices and
other related information at June 30, 1997:
<TABLE>
                            Branford Real Properties
<CAPTION>
                                                                                                   Lease
                                                                                                Expiration
Property                            Location                     Owned or Leased                   Date
- --------                            --------                     ---------------                   ----

<S>                              <C>                                 <C>                           <C>      
Banking Offices
- ---------------
Main Office                      45 South Main Street                Owned                         ---
                                 Branford, CT  06405
North Branford (a)               Route 80                            Leased                        1997
                                 North Branford, CT  06471
East Haven (a)                   Route 80                            Leased                        2001
                                 East Haven, CT  06513
East Haven Center (a)            263 Hemingway Street                Leased                        2003
                                 East Haven, CT  06512
Branford East (a) (b)            568 East Main Street                Leased                        2008
                                 Branford, CT  06405

Other Properties
- ----------------
Operations Office (a)            19 South Main Street                Leased                        1998
                                 Branford, CT  06405
Parking Area (a)                 19 South Main Street                Leased                        1998
                                 Branford, CT  06405

- -----------------------
<FN>
(a)      Current  annual  lease  payments on the Bank's  leased  premises are as
         follows:  North Branford office - $28,140;  East Haven (Foxon) office -
         $31,132;  East Haven Center  office - $28,800;  Branford  East office -
         $25,486;  Operations Office - $14,400;  and Parking Area - $9,488.  The
         Bank leases the Parking Area for the main office and operations office.
         The Bank sublet the second floor of the Branford East office to a third
         party (in June, 1995) for 5 years (with a five-year  renewal option) at
         $49,000  annually.  These properties in general are considered to be in
         good condition and adequate for the purposes for which they are used.

(b)      Land lease.

         The Bank's operating leases expire at various dates through 2008.
</FN>
</TABLE>
                                       79
<PAGE>

         Net  rental  expense  under the above  operating  leases  was  $85,376,
$81,887  and  $81,194  for 1996,  1995 and 1994,  respectively.  Future  minimum
payments under non-cancelable operating leases having initial or remaining terms
in excess of one year as of December 31, 1996 were as follows:

                   1997                        $132,756
                   1998                          90,409
                   1999                          92,618
                   2000                          92,618
                   2001                          77,052
                   Later years                  235,402
                                               --------

                                                720,855
                   Less: Sublease rentals      (167,417)
                                               --------

                                 Total         $553,438



Management's  Discussion  and  Analysis of  Financial  Condition  and Results of
Operations - Year Ended December 31, 1996

Financial Condition

General

         The Bank  reported  net  income  of  $1,841,000,  or $.27 per  weighted
average share (fully diluted), for the year ended December 31, 1996, as compared
to net income of $1,154,000 or $.17 per weighted  average share (fully diluted),
for the same period in 1995.  The  increase in net income in 1996 was mainly due
to a reduction in  noninterest  expenses as well as a reduction in the provision
for  loan  loss due to  continuing  decreases  in  non-performing  loans  and an
increase in loan loss recoveries.

         Nonperforming  assets  continued  to show  decreases  throughout  1996,
decreasing  31% for the year after 34% and 48%  decreases  in the  previous  two
years. During 1996,  writedowns on foreclosed real estate were $85,000, and loan
chargeoffs equaled $839,000.  During 1995,  writedowns on foreclosed real estate
totaled $203,000 and loan chargeoffs equaled $1.2 million. At December 31, 1996,
nonperforming  assets  totaled  $3.5  million,  consisting  of $2.8  million  in
nonaccrual  loans and  $684,000 in  foreclosed  real  estate.  This  compared to
nonperforming  assets at December 31, 1995 of $5.1  million,  consisting of $4.5
million in nonaccrual loans and $621,000 in foreclosed real estate.

                                       80

<PAGE>
         Total assets increased by approximately  $9.6 million to $183.5 million
at December  31, 1996 from $173.9  million at December  31,  1995.  Increases in
funding included a $5.6 million increase in deposits and a $2.0 million increase
in FHLB  advances.  Loan demand in the Bank's market area  continued to be soft,
and excess funds were invested in the securities  portfolio,  which accounts for
the 34% increase in interest income on securities.

         In November 1995, the FDIC voted to reduce the insurance  premiums paid
on  deposits  covered  by the  BIF.  Under  the new  rates,  the  highest  rated
institutions  insured by the BIF need only pay the statutory annual minimum fee.
As a result,  the Bank's FDIC premium expense for 1996 was $2,000 as compared to
$391,000 for the same period in 1995.

         After having  suspended the payment of dividends  since  February 1990,
the Board of Directors declared a $.02 per share dividend in November 1996.

Liquidity

         Liquidity  is the  ability  to meet  expected  and  unexpected  deposit
withdrawals and increased loan demand of a short term nature with a minimum loss
of principal.  The Bank's principal  source of liquidity  includes cash receipts
from  deposits,  loan  principal and interest  payments,  sales or maturities of
securities,  as well as the  availability of advances from the FHLB. The current
principal  uses  of  funds  include  disbursements  to  fund  securities,   loan
originations,  payments  of  interest  on  deposits  and  advances,  payments of
dividends,  and payments to meet  operating  expenses.  The Bank  considers  the
following short-term assets,  along with cash on hand, as liquid:  Federal Funds
Sold, interest-bearing deposits with other banks, securities maturing within one
year, and U.S Treasury and agency  securities.  At December 31, 1996, the Bank's
liquidity ratio was 33.39% as compared to 26.98% at December 31, 1995 and 18.27%
at December 31, 1994.

         At  December  31,  1996,  the  Bank  had  approximately   $5.4  million
outstanding in certificates of deposits in  denominations of $100,000 or more as
compared  to  $5.0  million  at  December  31,  1995.   At  December  31,  1996,
approximately 30% of these deposits had scheduled  maturities of three months or
less, and the  withdrawal of a significant  portion could have an adverse impact
on the Bank's liquidity.

         At December 31, 1996, the Bank had $5.0 million in FHLB advances due to
mature  within one year.  These  advances are reviewed on a regular basis by the
Asset/Liability  Committee,  which  recommends  either  renewal or payment using
excess liquidity.

         The  Bank  believes  that  it  has  sufficient  liquidity  in  ordinary
circumstances to meet current and future loan demand and expected and unexpected
deposit  withdrawals,  especially with its borrowing  capacity  through the FHLB
advance program.

                                       82
<PAGE>


Capital Resources

         Capital  increased at December 31, 1996 by approximately  $1.7 million,
or 11.4%,  over total capital at December 31, 1995 as a result of the net income
for  1996,  partially  offset by  dividends  paid and a net  unrealized  loss on
available-for-sale securities. This brought the Bank's leverage capital ratio to
9.19% at December 31, 1996 as compared to 8.57% at December 31, 1995. The Bank's
Tier 1 and total risk-based  capital ratios at December 31, 1996 were 15.00% and
16.28%, respectively,  compared to 13.36% and 14.64%, respectively,  at December
31, 1995.

Loans

         Continued low demand for loans in the Bank's market area contributed to
a 2.2% decrease in gross loans at December 31, 1996.  Gross loans totaled $126.6
million at December 31, 1996, down from $129.5 million at December 31, 1995. The
factors  contributing  to  this  decrease  were  loan  chargeoffs  of  $839,000,
transfers of $1.0 million of impaired and other  nonaccrual  loans to foreclosed
real estate, and loan payments and pay-offs outpacing originations.

         The  Bank  views  as  nonperforming  loans  those  loans on which it is
probable  that the Bank will be unable to collect all amounts due  according  to
the contractual  terms of the loan (impaired  loans) and other loans on which it
has stopped accruing interest  (nonaccrual loans).  Interest income generally is
not  recognized on specific  impaired loans unless the likelihood of future loss
is remote. Interest payments received on impaired loans are generally applied as
a reduction of the loan principal  balance.  The Bank takes into income interest
received on other nonaccrual loans on a cash basis or applies such interest as a
reduction  to the  principal  amount  of  the  loan.  The  Bank's  policy  is to
discontinue  the accrual of interest on a loan when management  believes,  after
considering  economic and business  conditions as well as periods of delinquency
and collection efforts, that the borrower's financial condition is such that the
collection of interest is doubtful.

         The  majority  of 90 days or more  past due loans  are  transferred  to
nonaccrual status.  Nonaccrual status generally continues until the loan becomes
current  and has  demonstrated  continued  current  payments  and an  ability to
continue  future  payments.  Management  may elect to  continue  the  accrual of
interest when the net realizable  value of collateral is sufficient to cover the
principal balance and accrued  interest.  The Bank had no loans past due 90 days
or more on which it was still  accruing  interest  at  December  31,  1996 or at
December 31,  1995.  Total past due,  impaired,  and other  nonaccrual  loans at
December 31, 1996 was $5,874,000 as compared to $8,611,000 at December 31, 1995.
Of the year-end 1996 total, approximately $3.6 million, or 65.6%, was secured by
real estate.

                                       83
<PAGE>
         At  December  31,  1996  and  1995,  the Bank had  loans  amounting  to
approximately  $2,211,000 and $3,369,000,  respectively,  that were specifically
classified  as  impaired.  The  average  balance  of  these  loans  amounted  to
$2,423,000  and  $4,258,000  for the years  ended  December  31,  1996 and 1995,
respectively.  The allowance for loan losses relating to these loans amounted to
approximately $275,000 and $406,000 at December 31 1996 and 1995,  respectively.
Cash  receipts on these loans  amounted to $135,000 for the year ended  December
31, 1996 and was applied  $62,000 to reduce  principal  balances  and $73,000 as
interest  income.  Cash receipts on impaired  loans amounted to $327,000 for the
year ended  December  31,  1995 and was  applied  $297,000  to reduce  principal
balances and $30,000 as interest income. At year-end 1996 and 1995, the Bank had
no commitments to loan additional  funds to any of the borrowers having impaired
or nonaccrual loans.

         The adequacy of the Bank's  allowance for loan losses is evaluated on a
regular basis by management and the Board of Directors in relation to the Bank's
delinquency  status,  economic and portfolio trends and the inherent risk in the
portfolio. In assessing such risk, potential loss exposure on significant credit
is  evaluated,  as are  concentrations  of  credit  within  the  portfolio.  The
provision  for loan loss  charged to  operating  expense in any quarter is based
upon management's  judgment of the amount necessary to maintain the allowance at
a level adequate to absorb possible losses.  Loan losses are charged against the
allowance on a quarterly basis when management  believes the  collectibility  of
principal is unlikely.

         For the year ended  December 31, 1996,  the Bank booked a provision for
loan loss of $625,000,  compared to $1.2 million for the year ended December 31,
1995.  After  chargeoffs of $358,000 (net of recoveries) for 1996, the allowance
for loan  losses  at  year-end  stood  at  $3,895,000,  or 3.1% of gross  loans,
compared to  $3,628,000,  or 2.8% of gross  loans,  at December  31,  1995.  The
coverage  ratio (i.e.,  the ratio of the allowance for loan losses to nonaccrual
loans) at December  31, 1996 was 137.5%  compared to 81.3% at December 31, 1995.
This increase was due to the above mentioned  decrease in nonaccruing  loans and
to the increase in the allowance for loan losses.

         Management  believes  that  the  current  allowance  for  loan  loss is
adequate given the decrease in nonperforming  assets,  previous loan experience,
the decrease in gross loans,  the Bank's  review of specific  problem  loans and
potential  problem loans,  and the current  economic  conditions.  However,  the
allowance is based on estimates,  appraisals  and judgments that may change with
changing  economic  conditions and the effect  thereof on borrowers'  collateral
values.  Additional  provision,  chargeoffs and writedowns may be necessary as a
result of further  deterioration  in the loan  portfolio  or, if required,  as a
result of regulatory examinations.

         Property  acquired  by  the  Bank  as a  result  of  foreclosure  or by
deed-in-lieu of foreclosure is classified as "foreclosed real estate" until such
time as it is sold or  reclassified.  These properties are recorded at the lower
of the carrying  value of the loan plus related  costs or fair value of the real
estate  less  estimated   selling  costs.   Costs  relating  to  the  subsequent
development or improvement of the property are capitalized and holding costs are
charged to expense.  Foreclosed real estate was $684,000 at December 31, 1996 as

                                       84

<PAGE>
compared to $621,000 at December 31, 1995.  Sales of $899,000 and  writedowns of
$85,000 were offset by $1.0 million of new foreclosed properties during 1996.

Securities and Other Assets

         As previously mentioned,  due to low loan demand, the Bank invested its
excess  liquidity in the securities  portfolio.  During 1996, the Bank purchased
approximately  $27.5 million of U.S. Government Agency bonds and mortgage-backed
securities. Securities maturing in 1996 totaled $9.0 million. As outlined in the
Statement of Financial  Accounting  Standards  No. 115  "Accounting  for Certain
Investments in Debt and Equity  Securities"  (SFAS 115), the Bank is required to
identify,  at time of  purchase,  whether a security  is  available-for-sale  or
held-to-maturity.  It is the Bank's intent that all securities purchased will be
suitable  for holding to  maturity,  but certain  securities  purchased  will be
placed in the available-for-sale category for liquidity purposes.

         At December 31, 1996, the Bank's securities portfolio consisted of U.S.
Treasury Notes, U.S. Government Agency bonds and mortgage-backed  securities. Of
the total  dollar  amount in the  portfolio,  78.1% was  classified  as  held-to
maturity and 21.9% was classified as available-for-sale.

         At December 31, 1995, the Bank's securities portfolio also consisted of
U.S.   Treasury  Notes,  U.S.   Government  Agency  bonds  and   mortgage-backed
securities.   On  that  date,   79.1%  of  the  portfolio   was   classified  as
held-to-maturity and 20.9% as available-for-sale.

         Other assets,  consisting  mainly of prepaid expenses and miscellaneous
receivables,  increased $37,000,  or 21.0%, at December 31, 1996, over the level
at December  31,  1995.  This  increase was mainly due to an increase in prepaid
expenses  for   insurance  and  pension   funding,   offset  by  a  decrease  in
miscellaneous receivables.

Deposits and Advances

         Deposits  increased at December 31, 1996 by approximately  $5.6 million
over December 31, 1995. At December 31, 1996, deposits totaled $159.3 million as
compared to $153.7 million at December 31, 1995. More  competitive  rates and an
aggressive marketing effort accounted for this increase. FHLB advances increased
at December 31, 1996 to $5.0 million from $3.0 million at December 31, 1995. The
additional  borrowing  was a  result  of  leveraging  the  Bank in order to take
advantage of excess capital.

Shareholders' Equity

         The Bank's  shareholders' equity increased to $16.5 million at December
31, 1996 due to the net income  reported for the year of  $1,841,000,  which was
partially  offset by the payment of a $.02 per share  dividend in November  1996
and by a net unrealized  loss on  available-for-sale  securities.  Shareholders'
equity at December 31, 1995 was $14.8 million.

         Book value per share at December  31, 1996 was $2.51 based on 6,559,297
shares outstanding, compared to $2.26 at December 31, 1995.

Results of Operations:  Comparison of Years ended December 31, 1996 and 1995

         General.  The Bank  reported  net  income  of  $1,841,000,  or $.27 per
weighted average share (fully diluted), for fiscal year 1996, as compared to net
income of $1,154,000,  or $.17 per weighted average share (fully  diluted),  for
fiscal  year  1995.  This  increase  in  income  resulted  from a  reduction  in
noninterest expenses and a reduction in the provision for loan loss.

         Interest  Income.  Interest income on loans in 1996 decreased 4.3% from
the previous year. Even though average  balances of loans  decreased  throughout
1996, the average yield on loans  increased from 8.76% in 1995 to 8.85% in 1996.
Treasury rates, the index used for residential mortgage loans,  increased during
the first half of 1996, then showed a steady decrease through the second half of
the year.  Prime  rate,  the index used for most  commercial  loans,  declined a
quarter  of a point in  February  1996.  The return of  nonperforming  assets to
performing  status also  contributed  to offsetting the net decrease in the loan
portfolio.

                                       85

<PAGE>
         Interest  income on Federal  Funds Sold and the  securities  portfolio,
including dividends,  increased $666,000, or 31.6% in 1996 over 1995, reflecting
a  proportionate  increase in the securities  portfolio  itself.  High levels of
liquidity throughout 1996 coupled with low loan demand produced a 32.2% increase
in the levels of Federal  Funds Sold and the  securities  portfolio  at year-end
1996 compared to year-end 1995.

         Interest  Expense.  Interest  expense on  deposits  and  advances  from
lenders increased $236,000,  or 4.1%, in 1996 as compared to 1995. Higher levels
of deposits and a slight increase in prevailing market rates contributed to this
increase.  Deposits  increased  3.6%  in 1996  while  average  interest  paid on
certificates  of deposit  equaled  5.32% in 1996 as  compared  to 5.23% in 1995.
Interest expense on borrowed funds was  approximately the same in 1996 as in the
prior year.  The $3.0  million  FHLB  advance,  outstanding  as the end of 1995,
matured  in  September  1996 and was  renewed  at  lower,  current  rates.  This
reduction in rate was offset by an increase in advances  outstanding  at the end
of the year.

         Net Interest Income.  As a result of the previously  mentioned  factors
(slightly  higher deposit rates and low demand for loans),  net interest  income
decreased  $58,000,  or 0.8% in 1996 over that of the previous  year. The Bank's
net interest margin decreased to 4.49% in 1996 from 4.66% in 1995, while the net
interest spread decreased to 4.03% in 1996 from 4.24% in 1995.

         Provision for loans.  The  provision  made by the Bank to the allowance
for loan  losses  decreased  to  $625,000 in 1996 from  $1,200,000  in 1995,  as
discussed in "Loans" above. The decrease in loans  charged-off,  the increase in
recoveries and the reductions in nonaccrual  loans accounted for the decrease in
the provision.

         Noninterest Income. Total noninterest income in 1996 decreased $54,000,
or 8.4%,  over 1995.  This decrease was mainly due to a decrease in service fees
collected on deposits.

         Noninterest Expenses.  Noninterest expenses,  which consist of salaries
and employee benefits, net occupancy and equipment costs, foreclosed real estate
expense,  collection expense, and other operating expenses,  decreased $237,000,
or 4.0%,  in 1996 from the  previous  year due mainly to the  reduction  in FDIC
premium expense and the decrease in foreclosed  real estate  expense,  offset in
part by an increase in employee benefits expense.

         Salaries and employee benefits increased $320,000, or 11.9%, due mainly
to an increase in the market  value of the stock  appreciation  rights that were
issued to directors and executive  officers in 1994. Stock  appreciation  rights
are similar to stock options except that upon the exercise of stock appreciation
rights the holder  purchases no shares of stock but instead  receives the amount
by which the  market  value of the  shares  as to which  the stock  appreciation
rights are being  exercised  exceeds the exercise price thereof.  Due to a $1.00
increase in the market value of Branford  Voting  Common Stock from December 31,
1995 to December  31,  1996,  the Bank  expensed  $345,000  in 1996  compared to
$161,000  in 1995,  an  increase of  $184,000.  Average  raises of 4.00% for all
employees  and an increase in the bonuses for executive  officers  accounted for
the remainder of the 1996 increase in salaries and employee benefits.

         Occupancy and equipment  expense  increased  $65,000,  or 5.5%, in 1996
over 1995.  An increase in building  maintenance  expense due to increased  snow
removal and an architectural study of the Bank's main office for compliance with
the  American  with  Disabilities  Act  accounted  for the increase in occupancy
expense.  An upgrade to the Bank's computer network produced higher depreciation
expense and accounted for most of the increase in equipment expense.

         Foreclosed real estate expense decreased  $170,000,  or 42.3%, for 1996
from the previous year.  Writedowns on foreclosed properties totaled $85,000 for
1996 as compared to $203,000 for 1995. Sales of foreclosed properties produced a
net loss of  approximately  $1,000 in 1996 as  compared to a net gain in 1995 of
$52,000.  Maintenance and upkeep of the properties decreased $105,000 in 1996 as
compared to 1995.

         Collection expense decreased  $113,000,  or 50.5%, in 1996 from that of
1995 reflecting the decrease in nonaccrual loans, as described in "Loans" above.

                                       86

<PAGE>
         The Bank's FDIC premium expense  decreased from $391,000 to $2,000,  or
almost 100%,  in 1996 as compared to 1995. In November  1995,  the FDIC voted to
reduce the insurance premiums paid on deposits covered by the BIF. Under the new
rates,  the  highest  rated  institutions  insured  by the BIF need only pay the
statutory annual minimum fee, or $2,000.

         Other operating expenses  increased $50,000,  or 5.0% in 1996 over that
in 1995.  Directors'  fees were  reinstituted in July 1995, with the result that
such  fees in 1996  were  approximately  twice  the  level  of  1995.  Continued
aggressive  marketing  efforts  to attract  new  depositors  and loan  customers
accounted for a $28,600  increase in advertising  expense and a $20,000 increase
in printing and office  supplies.  New  programs for training and  re-energizing
employees  increased  education expense by $11,000.  Legal and professional fees
decreased  $30,000.  Appraisal  fee  expense  increased  $18,000.  Miscellaneous
expense  decreased $48,000 due to a settlement in 1995 paid to a former employee
regarding an employment contract issue.

         Income Taxes. Because of the Bank's net loss carryforwards,  it accrued
only the minimum Connecticut corporate tax and $10,000 of Federal income tax for
1996.

Results of Operations:  Comparison of Years ended December 31, 1995 and 1994

         General.  The Bank  reported  net  income  of  $1,154,000,  or $.17 per
weighted average share (fully  diluted),  for fiscal year 1995, as compared to a
loss  of  $854,000,   or  $.43  per  weighted  average  share  (fully  diluted),
experienced in fiscal year 1995.  Improved net income in 1995 primarily resulted
from  increases  to the  securities  portfolio  mainly due to the  investing  of
capital  raised in the 1994 rights  offering and  decreases in overhead  expense
related to foreclosed real estate.

         Interest  Income.  Interest income on loans in 1995 increased 3.6% from
the previous year. Even though average  balances of loans decreased 8.9% in 1995
from the 1994 level,  the average yield on loans increased to 8.76% in 1995 from
7.70% in 1994,  an increase of 106 basis points or 13.8%. This increase in yield
can be attributed to the success in the reduction of nonaccrual loans throughout
1995, as well as a delayed  reaction to the increase in prevailing  market rates
in 1994 as variable rate mortgages repriced higher. Declining loan rates in 1995
began  showing  their effect on the loan  portfolio  toward the end of the year.
Lost income on impaired and other  nonaccrual  loans totalled  $326,000 in 1995.
Lost income on nonaccrual loans in 1994 totalled $337,000.

         Interest  income on  federal  funds sold and the  securities  portfolio
increased  204.2%  in 1995  over  that of the  previous  year  based on  average
balances in the portfolio  increasing  114.8% and increases to the average short
term yields in 1995 over 1994.  In November  1994,  when the funds were received
from the rights  offering,  the money was  invested in short term U.S.  Treasury
Notes until a long-term  investment strategy was developed.  During 1995, as the
Treasury  Notes matured,  the money was invested into various U.S.  Treasury and
Government Agency bonds as well as  mortgage-backed  securities.  An increase in
deposits, together with low loan demand, also contributed to the increase in the
securities portfolio.

         Interest  Expense.  Interest  expense on  deposits  and  advances  from
borrowers  increased  17.8% in 1995 as  compared to 1994.  Even  though  average
balances on interest bearing  liabilities  decreased 4.5% in 1995 as compared to
1994,  average rates paid on time deposits increased 26.3%. The Bank experienced
a shifting of deposits from savings  accounts to  certificates of deposit during
1995,  contributing to the increase in average rates paid.  Interest  expense on
borrowed  funds and capital leases  decreased  50.2% in 1995 as compared to 1994
due mainly to the decrease of FHLB advances and expiration of leases.

         Net Interest Income. As a result of the previously  mentioned  factors,
net interest income  increased 18.5% in 1995 over that of the previous year. The
Bank's net interest margin  increased to 4.66% in 1995 from 4.05% in 1994, while
the net interest spread increased to 4.24% in 1995 from 3.94% in 1994.

         Provision  for  Loan  Losses.  The  provision  made by the  Bank to the
allowance for loan losses  decreased to  $1,200,000  in 1995 from  $1,517,000 in
1994. The decrease in the amount of loans  charged-off in 1995 and the reduction
of nonaccrual  loans  attributed for the decrease in the provision for 1995. The
coverage  ratio  (the  amount  of the  allowance  for  loan  losses  divided  by
nonaccrual loans) increased to 81.3% at December 31, 1995 from 48.3% at December
31, 1994.

                                       87

<PAGE>
         Noninterest  Income.  Total noninterest  income in 1995 decreased 48.9%
over 1994 due mainly to the sale of the Bank's  Trust  Department  in June 1994.
Income  received  from the Trust  Department  in 1994 prior to the sale  thereof
amounted to $222,000 and the gain on the sale  amounted to $429,000.  Offsetting
some of this Trust  Department-related  income in 1994 was a loss in 1994 on the
sale of a mutual  fund held in the  securities  portfolio.  Noninterest  income,
without regard to the Trust Department  income and sales on securities,  equaled
$631,000 for 1995 as compared to $640,000 in 1994.

         Noninterest Expenses.  Noninterest expenses,  which consist of salaries
and employee benefits, net occupancy and equipment costs, foreclosed real estate
expense,  collection  expense,  and other  operating  expenses,  decreased  $1.1
million, or 15.9% in 1995 compared to the previous year due mainly to a decrease
in  foreclosed  real  estate  expense,   particularly  in  writedowns  on  these
properties.

         Salaries and employee  benefits  increased  $285,000 or 11.9% over 1994
levels.  At the end of 1994,  the directors  and executive  officers were issued
stock  appreciation  rights  which  entitle  each  holder  to the  market  value
appreciation of the Bank's stock over the life of the stock appreciation  right,
payable in cash.  Based on the market  value of Bank  Voting  Common  Stock,  at
December 31, 1995, the Bank expensed $161,000 on stock  appreciation  rights for
1995.  Average  raises  for all  employees  of  4.0%  and  additional  personnel
accounted for a $92,000 increase in salaries,  and a $40,000 increase in expense
for  postretirement  benefits  accounted  for the  remainder  of the increase in
salaries and benefits.

         Occupancy  and   equipment   expense   decreased   $143,000  or  10.7%.
Renegotiation of the Bank's data center contract for computer services accounted
for a $79,000  decrease in equipment  expense,  while reductions in depreciation
expense on the Bank's  building and  furniture  and  equipment  accounted  for a
$47,000 decrease in occupancy expense.  Miscellaneous maintenance expense on the
Bank's  properties also decreased $14,000 due mainly to less snow removal during
the 1994-95 winter.

         Foreclosed  real estate  expense  decreased  $1.3  million or 75.8% due
mainly to a decrease in writedowns on these properties. Writedowns on foreclosed
real estate for 1995 totaled  $203,000,  down from $1,131,000 for 1994. Sales of
foreclosed  real estate  produced a gain of $52,000 during 1995 as compared to a
loss of  $122,000  in 1994.  Maintenance  and  upkeep of  foreclosed  properties
decreased  between 1994 and 1995 in proportion to the decrease in the balance of
foreclosed real estate.

         Collection  expense decreased  $132,000 or 37.1% in 1995 reflecting the
decrease in nonaccrual loans.  Nonaccrual loans decreased 37.0% to $4,463,000 at
December 31, 1995 from $7,078,000 at December 31, 1994.

         The Bank's FDIC premiums  decreased  $99,000 or 20.2% in 1995. The FDIC
reduced the premiums  paid by banks in 1995,  when the BIF became fully  funded.
This  reduction  in  premiums,  along  with a rebate  of  approximately  $30,000
associated  with the reduction in premiums,  accounted for the decrease in total
premiums paid for 1995.

         Other operating expenses increased $230,000 or 30.1% in 1995. Increased
coverage under the directors' and officers' liability insurance policy increased
the  premium  expense by  approximately  $40,000.  Legal and  professional  fees
increased $89,000.  Marketing efforts to attract new deposits and loan customers
accounted for a $19,000  increase in advertising and public  relations  expense.
Directors' fees which were  discontinued in 1991 due to the losses incurred were
reinstated in 1995 and totaled $30,000. A settlement of $50,000 was paid in 1995
to a former employee regarding an employment contract issue.

         Income Taxes. Because of the Bank's net loss carryforwards,  it accrued
no federal income tax for 1995 and only the minimum Connecticut corporate tax.

Management's  Discussion  and  Analysis of  Financial  Condition  and Results of
Operations - Six Months Ended June 30, 1997

Results of operations

                                       88

<PAGE>
         Branford  reported  net  income  of  $1,082,000,  or $.16 per  weighted
average  share,  assuming  dilution,  for the first six months of 1997,  a 34.1%
increase over the same period the previous  year.  Net income for the six months
ended June 30, 1996 was $807,000,  or $.12 per weighted average share,  assuming
dilution.  The increase in net income between the  comparable  periods is mainly
attributable  to a reduction in the provision for loan losses and an increase in
interest received from investment securities.

         Net interest  income  increased  $224,000,  or 6.1%, for the six months
ended June 30, 1997 as compared to the same  period in the  previous  year.  The
investment of excess liquidity  resulting from increased deposit levels into the
securities   portfolio  produced  an  increase  in  interest  and  dividends  on
securities  of  $328,000,  or 25.5%,  for the six months  ended  June 30,  1997,
compared to the same period in 1996.

         The  provision  for loan  losses  for the first six  months of 1997 was
$150,000 as compared to $375,000 for the first six months of 1996, a decrease of
60.0%.  A reduction in  nonperforming  loans of 27.6%  between June 30, 1996 and
June 30, 1997 contributed to the decrease in the loan loss provision.

         Non-interest  income  decreased  $21,000,  or 7.0%,  for the six months
ended June 30,  1997,  as  compared  to the same  period in 1996,  due mainly to
reductions in service fees collected on deposits.

         Non-interest  expense increased  $132,000,  or 4.7%, for the six months
ended June 30,  1997,  as  compared  to the same  period in 1996.  Salaries  and
employee benefits  increased  $194,000,  or 13.5%, for the six months ended June
30, 1997,  over the same period in the previous year. An increase of $131,000 in
the value of stock  appreciation  rights and an average  4.00%  salary  increase
resulting from performance reviews accounted for these increases. An increase in
occupancy  and  equipment  expense of $16,000 for the six months  ended June 30,
1997 was due mainly to increases in maintenance expense of $8,000,  depreciation
expense of $8,000,  telephone  expense of $5,000,  and  equipment  contracts  of
$5,000,  offset by a decrease in computer  center  service fees of $14,000.  Net
foreclosed real estate expense decreased  $63,000,  or 41.2%, for the six months
ended June 30, 1997, as compared to the same period in 1996. These decreases can
be mainly  attributed to reductions in maintenance  costs of $14,000,  net gains
and losses of sales of $8,000, and valuation  allowances of $40,000.  Collection
expense  decreased  $35,000,  or 56.5%,  for the six months ended June 30, 1997,
respectively,  over the same period in 1996.  These  decreases are due mainly to
the above mentioned 27.6% reduction in nonperforming  loans. An increase in FDIC
insurance  premiums of $9,000 for the six months ended June 30, 1997 is a result
of premiums  paid to fund the  Financing  Corporation  Bank  Insurance  Fund. An
increase in other  operating  expenses of $11,000 for the six months  ended June
30, 1997 may be attributed to increases in  advertising of $14,000 and education
and training of $6,000, offset by a decrease in insurance of $12,000.

Financial condition

Liquidity

         Liquidity  is the  ability  to meet  expected  and  unexpected  deposit
withdrawals and increased loan demand of a short-term nature with a minimum loss
of principal.  The Bank's principal  sources of liquidity  include cash receipts
from  deposits,  loan  principal  and interest  payments,  earnings,  investment
principal and interest payments,  and sales or maturities of investments as well
as  advances  from  the  FHLB.  The  current  principal  uses of  funds  include
disbursements to fund investments and loan originations, payments of interest on
deposits and  advances,  payment of  dividends,  and payments to meet  operating
expenses. The Bank considers the following short-term assets, along with cash on
hand, as liquid: Federal funds sold, interest-bearing deposits with other banks,

                                       89

<PAGE>
investment  securities maturing in one year or less, marketable equity, and U.S.
Treasury and agency securities. At June 30, 1997, the Bank's liquidity ratio was
37.35% as compared to 33.39% at December 31, 1996 and 30.59% at June 30, 1996.

         At  June  30,  1997,  the  Bank  had  approximately   $6.2  million  of
outstanding  certificates of deposit in  denominations  of $100,000 or more. The
Bank believes that it has sufficient liquidity in ordinary circumstances to meet
current and future loan demand and expected and unexpected deposit withdrawals.

Capital Resources

         At June 30,  1997,  the  Bank's  leverage  capital  ratio  was 9.58% as
compared to 9.19% at December  31, 1996 and 8.87% at June 30,  1996.  The Bank's
Tier 1 and total  risk-based  capital  ratios at June 30,  1997 were  16.28% and
17.56%,  respectively,  as  compared  to 15.00%  and  16.28%,  respectively,  at
December 31, 1996 and 14.27% and 15.55%, respectively, at June 30, 1996.

Loans

         Continued  low loan demand in the Bank's  market area and early payoffs
of loans has caused a 3.2%  decrease  in gross  loans in the first six months of
1997.

         For a discussion of the Bank's  general  policies and  procedures  with
respect to impaired,  nonaccrual and 90 days past due loans,  see  "Management's
Discussion  and Analysis of Financial  Condition and Results of  Operations-Year
Ended December 31, 1996", above.

         At June 30, 1997, the Bank had loans  amounting to $2,082,000 that were
specifically  classified  as impaired as compared to  $2,211,000 at December 31,
1996 and  $2,100,000 at June 30, 1996.  The  allocation  for allowances for loan
loss reserves  relating to impaired loans totaled  $228,000 at June 30, 1997, as
compared to $275,000 at December 31, 1996 and  $221,000 at June 30, 1996.  Other
nonaccrual  loans totaled  $862,000 at June 30, 1997, as compared to $982,000 at
December 31, 1996 and  $1,255,000 at June 30, 1996.  At June 30, 1997,  the Bank
had no loans past due 90 days or more on which it was still  accruing  interest.
The same was true at December 31, 1996.

         For  a  discussion  of  the  Bank's  general  policies  and  procedures
regarding   its  allowance  for  loan  losses  and   provisions   thereto,   see
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations- Year Ended December 31, 1996", above.

         The Bank  booked a provision  for loan  losses of $150,000  for the six
months ended June 30, 1997, as compared to $375,000 for the same period in 1996.
After  charge-offs,  net of recoveries,  of $303,000 for the first six months of
1997,  the  allowance  for loan losses stood at  $3,742,000  at June 30, 1997 as
compared to $3,895,000 at December 31, 1996 and $3,592,000 at June 30, 1996. The
coverage  ratio (the amount of allowance  for loan losses  divided by nonaccrual
loans) at June 30, 1997 was 144.53% as compared to 137.49% at December 31, 1996,
and 120.66% at June 30, 1996.

         Management  believes  that  the  current  allowance  for  loan  loss is
adequate given the decrease in  nonperforming  loans,  previous loan experience,
the decrease in gross loans,  the Bank's  review of specific  problem  loans and
potential  problem loans,  and the current  economic  conditions.  However,  the
allowance is based on estimates,  appraisals, and judgments that may change with
changing economic  conditions and the effect thereof on borrowers and collateral
values. Additional provisions,  charge-offs and writedowns may be necessary as a
result of further  deterioration  in the loan  portfolio  or, if required,  as a
result of regulatory examinations.

         For a discussion of the Bank's  general  policy and  procedures on real
estate  foreclosure,  see  "Management's  Discussion  and  Analysis of Financial
Condition  and Results of  Operations-Year  Ended  December  31,  1996",  above.
Foreclosed  real estate at June 30, 1997 totaled $60,000 as compared to $684,000
at December 31, 1996 and $680,000 at June 30, 1996. The sales of foreclosed real
estate during the first six months of 1997 totaled  $774,000 while the additions
to foreclosed real estate totaled $167,000. Writedowns on foreclosed real estate
for the first six months of 1997 totaled  $17,000 as compared to $58,000 for the
same period in 1996.

                                       90

<PAGE>
Securities and Other Assets

         During the first six  months of 1997,  the Bank  purchased  $20,922,000
worth of securities  classified as held-  to-maturity  and  $1,001,000  worth of
securities classified as available-for-sale. During this same period, $6,250,000
worth of  securities  classified as  held-to-maturity  and  $4,000,000  worth of
securities  classified as  available-for-sale  had matured. At June 30, 1997 the
Bank's portfolio consisted mainly of short term U.S. Treasury notes, U.S.
Government Agency bonds, and mortgage-backed securities.

         Other assets  consisted  mainly of prepaid  expenses and  miscellaneous
receivables.  Other assets at June 30, 1997, increased $151,000,  or 70.9%, over
the level at December  31,  1996,  due to an increase in  miscellaneous  prepaid
expenses and miscellaneous receivables.

Deposits and Advances

         Deposits increased by $4,039,000,  or 2.5% at June 30, 1997 compared to
December  31,  1996.  An  aggressive  marketing  effort  by the Bank and  recent
customer dislocation  resulting from consolidations of other banks accounted for
this increase. FHLB advances decreased $2,000,000 at June 30, 1997 from December
31, 1996.  During the first six months of 1997 $5,000,000 in advances was repaid
at maturity while $3,000,000 of new advances was taken.

Principal Shareholders

         The  following  table  shows,  as  of  the  Record  Date,  each  person
(including any "group" as that term is used in section  13(d)(3) of the Exchange
Act)  known  to  Branford  to be the  beneficial  owner  of more  than 5% of the
outstanding shares of Branford Voting Common Stock or Branford Non-voting Common
Stock.  In preparing the  following  table,  Branford has relied on  information
furnished by such persons either  directly or in their Forms F-11 and F-11A,  as
filed with the FDIC.
<TABLE>
<CAPTION>

                                                              Amount and Nature of               Percent of
         Name and Address of Beneficial Owner                 Beneficial Ownership                 Class
         ------------------------------------                 --------------------                 -----

         <S>                                                        <C>                             <C>   
         Voting Common Stock:
         --------------------
         Moses Marx                                                 1,252,800                       24.19%
         160 Broadway
         New York, New York 10038

         Non-voting Common Stock:
         ------------------------
         First Union Bancorporation                                  1,379,533                        100%
         301 South College Street
         Charlotte, N.C. 28288


</TABLE>

Security Ownership of Management

         The  following  table  shows as of the  Record  Date,  the  number  and
percentage of outstanding  shares of Branford  Voting Common Stock  beneficially
owned by each director and  executive  officer of Branford and the directors and
executive  officers  of Branford as a group.  Except as  indicated  in the notes
following the table below, the directors and executive  officers had sole voting
and  investment  power of the  Branford  Voting  Common  Stock  listed  as being
beneficially owned by them.

                                       91

<PAGE>
<TABLE>
<CAPTION>

                                                                            Branford Voting Common Stock
                                                              ---------------------------------------------------
                                                                Amount and Nature
                                                                  of Beneficial                  Percent
         Name of Beneficial Owner                                 Ownership (1)            Beneficially Owned*(a)
         ------------------------                             ---------------------        ----------------------

         <S>                                                             <C>                     <C> 
         Richard W. Kahl, Director                                       4,706                   .09%
         Edward L. Marcus, Director                                    141,441(b)               2.73%
         George S. Warburg, Director                                    97,500(c)               1.88%
         Patricia M. Widlitz, Director                                  19,200(d)                .37%
         William C. Brierley, Director                                      10                   .00%
         Vincent J. Della Rocca, Director                                   --                   .00%
         Alan R. House, Director                                        25,100                   .48%
         Donald Press, Director                                         49,000(e)                .95%
         Robert J. Mariano, Director and President                       7,011(f)                .14%
         Bernard H. Page, Director                                         753(e)                .01%
         Bruce E. Storm, Director                                           --                   .00%
         David M. Trout Jr., Director                                   27,011(f)                .52%

         Directors & Executive Officers
           as a Group (16 Persons)                                     364,722                  7.04%


<FN>
*        In  accordance  with  applicable  FDIC  regulations,   percentages  are
         calculated on the basis of the amount of outstanding voting securities,
         i.e., outstanding shares of Branford Voting Common Stock.

(1)      In  accordance  with Rule  13d-3  under the  Exchange  Act, a person is
         deemed to be the beneficial  owner,  for purposes of this table, of any
         shares of Branford  Voting  Common Stock (1) over which such person has
         or shares voting or investment  power,  or (2) of which such person has
         the right to acquire  beneficial  ownership  at any time within 60 days
         from the Record Date.  As used herein,  "voting  power" is the power to
         vote or direct the voting of shares and "investment power" is the power
         to dispose or direct the  disposition  of shares.  All persons shown in
         the table  above  have sole  voting  and  investment  power,  except as
         otherwise indicated.

(a)      The  directors  and  executive  officers  do not own any  shares of the
         Branford Non-voting Common Stock.

(b)      Includes  6,500 shares owned jointly with spouse and 5,000 shares owned
         by spouse as to which Mr. Marcus disclaims beneficial ownership.

(c)      All  19,200  shares  are  indirectly  owned by spouse as to which  Mrs.
         Widlitz disclaims beneficial ownership.

(d)      Includes 33,000 shares indirectly owned through retirement plan.

(e)      Includes  7,011  shares owned by the Bank's  401(k) Plan,  of which Mr.
         Mariano and Mr. Trout serve as co-trustees.

(f)      Includes 127 shares owned jointly with spouse.
</FN>
</TABLE>

         Pursuant to a Voting  Agreement dated November 1, 1994 between Branford
and First Union Bancorporation,  Charlotte, North Carolina,  successor by merger
to Centerbank,  Branford directors, Robert J. Mariano and George S. Warburg have
sole voting power with respect to all issued and outstanding  shares of Branford
Non-voting  Common  Stock,  to the extent  such  shares are  required  by law to
possess voting power in certain matters.

                                       92

<PAGE>
Legal Proceedings

         Branford is not a party to any material litigation,  other than routine
litigation  incidental to the ordinary  course of business.  Management does not
expect  that  Branford's  ultimate  liability,  if  any,  arising  out  of  such
litigation, will have a material adverse effect on its financial condition.

Independent Accountants

         A representative of Branford's independent auditors, Seward & Monde, is
expected  to be present  at the  Special  Meeting  to  respond to  shareholders'
questions and to make a statement if he or she desires to do so.

Section 16(a) Compliance

         Section  16(a) of the  Exchange Act  requires  Branford's  officers and
directors,  and persons who own more than ten percent of a  registered  class of
Branford's  equity  securities,  to file  reports of  ownership  and  changes in
ownership  with the FDIC.  Officers,  directors  and  greater  than ten  percent
shareholders  are required by FDIC regulation to furnish Branford with copies of
all Section  16(a) forms they file.  Based solely on its review of the copies of
Forms F-7, F-8 and F-8A furnished to it, or written representations from certain
reporting  persons that no such forms were required for those persons,  Branford
believes  that during  fiscal  1996 all filing  requirements  applicable  to its
executive  officers,  directors and greater than ten percent  beneficial  owners
were  complied  with,  except that  director  Patricia  Widlitz  filed a form on
February 13, 1997,  reporting  purchases made by her husband of Branford  Common
Stock on August 4, 1995, August 7, 1995, August 11, 1995,  September 3, 1996 and
February 13, 1997.


               REGULATORY CONSIDERATIONS APPLICABLE TO NORTH FORK

General

         North  Fork  is a bank  holding  company  subject  to  supervision  and
regulation  by the Federal  Reserve  Board under the BHC Act. As a bank  holding
company,  North  Fork's  activities  and  those of its  banking  and  nonbanking
subsidiaries  are  limited to the  business of banking  and  activities  closely
related or incidental to banking,  and North Fork may not directly or indirectly
acquire  the  ownership  or  control  of more than five  percent of any class of
voting  shares or  substantially  all of the assets of any company,  including a
bank,  without the prior  approval of the Federal  Reserve  Board.  Because as a
result of the  Merger,  North Fork will  become the owner of 100  percent of the
outstanding voting shares of the Bank, North Fork must obtain the prior approval
of the Federal Reserve Board before consummating the Merger.

         The  Bank,  as a  Connecticut-chartered  stock-form  savings  bank,  is
subject to the  supervision,  regulation,  and  examination  by the  Connecticut
Department  of Banking and the FDIC.  The FDIC has broad  enforcement  authority
over federally-insured depository institutions, including the power to terminate
deposit  insurance,  to appoint a conservator  or receiver if any of a number of
conditions are met, and to impose  substantial  fines and other civil penalties.
Almost every aspect of the  operations  and  financial  condition of the Bank is
subject to extensive  regulation and supervision and to various requirements and
restrictions  under  federal  and state law,  including  requirements  governing
capital adequacy,  liquidity,  earnings,  dividends,  reserves against deposits,
management  practices,  branching,  loans,  investments,  and the  provision  of
services.  Various  consumer  protection  laws and  regulations  also affect the
operations  of the Bank.  The deposits of the Bank are insured up to  applicable
limits by the FDIC.

         Supervision  and  regulation  of  bank  holding   companies  and  their
subsidiaries  are intended  primarily  for the  protection  of  depositors,  the
deposit  insurance funds of the FDIC and the banking system as a whole,  not for
the protection of bank holding company shareholders or creditors.

         The  following  description  summarizes  some  of the  legal  and  bank
regulatory restrictions applicable to North Fork and its subsidiaries, including
North Fork Bank.  To the extent  statutory or regulatory provisions or proposals

                                       93

<PAGE>
are described,  the description is qualified in its entirety by reference to the
particular statutory or regulatory provisions or proposals.

Payment of Dividends

         North  Fork  is  a  legal  entity   separate  and  distinct   from  its
subsidiaries.  The  principal  current  source of North Fork's cash  revenues is
dividends  from  North  Fork  Bank.  There  are  various  legal  and  regulatory
limitations  under  federal  and  state  law on the  extent  to which a  banking
subsidiary may finance or otherwise  supply funds to its holding  company and on
the  extent  to  which  a  bank  holding   company  may  pay  dividends  to  its
shareholders.

         Under federal law, a depository institution is prohibited from paying a
dividend if the depository institution would thereafter be "undercapitalized" as
determined by the federal bank regulatory agencies.

         In addition,  dividends from a state-chartered bank, such as North Fork
Bank (and Branford, if the Merger is completed),  are typically limited by state
banking law and the regulations  issued thereunder by the relevant state banking
authorities.

         At the level of the  holding  company,  Federal  Reserve  Board  policy
provides that, as a matter of prudent banking,  a bank holding company generally
should not maintain a rate of cash dividends  unless its net income available to
common  shareholders  has been  sufficient to fully fund the dividends,  and the
prospective rate of earnings retention appears to be consistent with the holding
company's capital needs, asset quality and overall financial condition.

         The  relevant  federal  and state bank  regulatory  agencies  also have
authority to prohibit a bank or bank holding  company from  engaging in what, in
the opinion of such regulatory  body,  constitutes an unsafe or unsound practice
in  conducting  its business.  Under  particular  circumstances,  the payment of
dividends by a financial institution might be deemed by regulators to constitute
such an unsafe or unsound  practice  and thus  prohibited,  even if such payment
would otherwise comply with applicable laws and regulations.

         In addition,  the  provisions of the Note Purchase  Agreement,  between
North Fork and Allstate Life Insurance Company (the "Note Purchase  Agreement"),
impose  certain  limitations  on the payment of dividends  by North Fork.  North
Fork's dividend capability under the Note Purchase Agreement will increase by an
amount  equal to the sum of 30% of the  cumulative  Consolidated  New Income (as
defined  therein)  for North Fork plus the net cash  proceeds to North Fork from
the issuance of any common stock, and will decrease by, among things,  an amount
equal to a specified  percentage  of the  purchase  price of certain  Restricted
Assets (as defined  therein).  While there can be no  assurance as to the future
payment  of  dividends  on the North  Fork  Common  Stock,  North  Fork does not
currently  expect the provisions of the Note Purchase  Agreement to impede North
Fork's ability to pay future dividends in accordance with past practice.

Transactions with Affiliates

         Any FDIC-insured  bank is subject to restrictions  under federal law on
certain transactions between the bank and its nonbanking subsidiaries, including
loans,  other  extensions  of  credit,  investments  or asset  purchases.  These
restrictions  currently  apply to  transactions  between North Fork Bank and its
non-bank  affiliates,  including North Fork (and after the Merger would apply to
transactions between the Resulting Bank and its non-bank  affiliates,  including
North Fork).  Such  transactions by a bank with any one affiliate are limited in
amount to ten percent of the bank's capital and surplus and, with all affiliates
together,  to an aggregate of twenty percent of such bank's capital and surplus.
Furthermore,  such  loans and  extensions  of credit,  as well as certain  other
transactions, are required to be secured in specified amounts. These and certain
other  transactions,  including  any  payment  of  money,  must be on terms  and
conditions that are offered (or in good faith would be offered) to nonaffiliated
companies.

Holding Company Liability

         Under Federal Reserve Board policy,  a bank holding company is expected
to act as a source of financial strength to each of its banking subsidiaries and
commit  resources to their support.  Such support may be required at times when,
absent this Federal Reserve Board policy,  a holding company may not be inclined

                                       94

<PAGE>
to provide it. As  discussed  below  under  "Prompt  Corrective  Action," a bank
holding  company in certain  circumstances  may be  required  to  guarantee  the
capital plan of an undercapitalized banking subsidiary.

         In the event of a bank holding company's bankruptcy under Chapter 11 of
the U.S.  Bankruptcy  Code,  the trustee  will be deemed to have  assumed and is
required to cure  immediately  any deficit  under any  commitment  by the debtor
holding company to any of the federal  banking  agencies to maintain the capital
of an  insured  depository  institution,  and  any  claim  for  breach  of  such
obligation will generally have priority over most other unsecured claims.

Capital Adequacy
<TABLE>

                                      Leverage and Risk-based Capital Ratios
<CAPTION>
                                                                                       Risk-Based Ratios
                                                                 Leverage         Tier 1               Total
As of June 30, 1997                                                Ratio          Capital             Capital
- -------------------                                                -----          -------             -------

<S>                                                                 <C>            <C>                 <C>   
North Fork..................................................        8.13%          14.04%              15.29%
North Fork Bank.............................................        6.43           11.30               12.56
Minimum required ratio......................................        3.0*            4.0                 8.0
"Well capitalized" minimum ratio............................        5.0             6.0                10.0

<FN>
*   For all but the most  highly-rated  bank holding  companies  and banks,  the
    minimum  required  leverage ratio is 3% plus an additional  percentage of at
    least 100 to  200 basis  points;  expansion-oriented  institutions  also are
    subjected to higher minimum leverage ratios.
</FN>
</TABLE>

         The Federal  Reserve Board has issued  standards for measuring  capital
adequacy for bank holding  companies.  These  standards  are designed to provide
risk-responsive capital guidelines and to incorporate a consistent framework for
use  by  financial  institutions  operating  in  major  international  financial
markets.  Federal bank  regulators  have issued  standards for banks and thrifts
that are similar but not identical to the standards for bank holding companies.

         In general,  the risk-related  standards require banks and bank holding
companies to maintain capital based on "risk-adjusted" assets so that categories
of assets with potentially  higher credit risk will require more capital backing
then  categories  with lower credit risks.  In addition,  banks and bank holding
companies  are  required  to  maintain  capital  to  support  off-balance  sheet
activities such as loan commitments.

         Under the risk-based capital standard,  the minimum  consolidated ratio
of total capital to risk-adjusted  assets (including  certain  off-balance sheet
items,  such as standby letters of credit) required by the Federal Reserve Board
for bank  holding  companies  is  currently  8%. At least  one-half of the total
capital must  consist of so-called  Tier 1 capital,  comprising  common  equity,
retained  earnings,  qualifying  non-cumulative  perpetual  preferred  stock,  a
limited amount of qualifying  cumulative  perpetual preferred stock and minority
interest in the equity accounts of consolidated subsidiaries, plus certain items
such as goodwill and certain other intangible  assets. The remainder may consist
of so-called "Tier 2" capital, defined as qualifying hybrid capital instruments,
perpetual  debt,  mandatory  convertible  debt  securities,  a limited amount of
subordinated debt, preferred stock that does not qualify as Tier 1 Capital and a
limited amount of loan and lease loss reserves.

         In addition to the risk-based  standard,  the Federal Reserve Board has
established minimum leverage ratio guidelines for bank holding companies.  These
guidelines  provide for a minimum  ratio of Tier 1 capital to  adjusted  average
total assets less goodwill and certain other  intangibles (the "Leverage Ratio")
of 3% for bank holding companies that meet certain specified criteria, including
having the highest  regulatory rating.  Other bank holding companies,  including
expansion-oriented  holding  companies,  generally  are  required  to maintain a
Leverage  Ratio  of at  least  4% to 5%.  Neither  North  Fork  nor its  banking
subsidiary,  North Fork Bank, has been advised by its primary banking  regulator
of any specific Leverage Ratio applicable to it.

                                       95

<PAGE>
         The  Federal  Reserve  Board  has  indicated  that it will  consider  a
"tangible Tier 1 capital  leverage ratio"  (deducting all intangibles) and other
indicia of  capital  strength  in  evaluating  proposals  for  expansion  or new
activities.  In addition,  the  regulations of the Federal Reserve Board provide
that concentration of credit risk and certain risks arising from  nontraditional
activities  as well as an  institution's  ability  to manage  these  risks,  are
important  factors to be taken into account by regulatory  agencies in assessing
an organization's overall capital adequacy.

         The  FDIC  has  also   established   risk-based  and  leverage  capital
guidelines which state non-member banks are required to meet. These  regulations
are generally similar to those established by the Federal Reserve Board for bank
holding  companies.  The  capital  ratios for North Fork and North Fork Bank are
provided in the chart above.

         The  federal  banking   agencies  have  adopted   amendments  to  their
risk-based capital regulations to provide for the consideration of interest rate
risk in the agencies' determination of a banking institution's capital adequacy.
The amendments  require such  institutions  to  effectively  measure and monitor
their interest rate risk and to maintain capital adequate for that risk.

         Pursuant to FDICIA,  as enacted in 1991, the federal  banking  agencies
were  required  to  implement  a  capital   classification  system  for  insured
institutions under which banks would be ranked in one of five capital categories
ranging from "well capitalized" to "critically  undercapitalized,"  depending on
their capital strength.  See the discussion of this  classification  system, and
the  potential  consequences  for banks that fall into one of the lower  capital
categories,  in "INFORMATION ABOUT  BRANFORD-Regulation,"  above. As of June 30,
1997,  both North Fork and North Fork Bank exceeded by wide margins the required
capital ratios for classification as "well  capitalized."  These required ratios
are provided in the chart above.

FDIC Insurance Assessments

         The  deposits of North Fork Bank are  primarily  insured by the BIF. In
addition,  certain  deposits  of North Fork Bank that are  related to the bank's
prior  acquisitions  of a savings  association and branches of a federal savings
bank are insured by the FDIC's Savings Association Insurance Fund (the "SAIF").

         The FDIC has adopted a  risk-based  assessment  system  under which the
assessment rate for an insured  depository  institution  varies according to the
level of risk  involved  in its  activities.  Under  this risk  based  insurance
system,  BIF- and SAIF-insured  deposits are currently assessed at a rate within
the  range of 0 to 27 cents  per $100 of  eligible  deposits,  with  BIF-insured
deposits generally being assessed at lower rates than SAIF-insured deposits.

         In 1996,  Congress enacted  legislation  that, among other things,  was
intended to eliminate the deposit  insurance  premium disparity between BIF- and
SAIF-insured  deposits by utilizing BIF assessments to help fund debt service on
certain  Financing  Corporation  (FICO)  bonds,  resulting  in higher  insurance
premiums  for certain BIF-insured  deposits  and  lower  insurance  premiums for
SAIF-insured  deposits.  Institutions with  SAIF-insured  deposits such as North
Fork Bank were subject to a one-time special assessment on their SAIF-assessable
deposits.  In connection with this assessment,  North Fork recognized a one-time
charge for the quarter ended September 30, 1996 of  approximately  $5.0 million,
net of taxes.

Control Acquisitions

         The Change in Bank  Control Act  prohibits a person or group of persons
from acquiring "control" of a bank holding company such as North Fork unless the
Federal Reserve Board has been notified and has not objected to the transaction.
Under a rebuttable  presumption  established by the Federal  Reserve Board,  the
acquisition of 10% or more of a class of voting stock of a bank holding  company
with a class of  securities  registered  under  Section 12 of the  Exchange  Act
would,  under  the  circumstances  set  forth  in  the  presumption,  constitute
acquisition of control of such holding company.


                                       96

<PAGE>
Interstate Acquisitions

         The Riegle-Neal Interstate Banking and Branching Efficiency Act of 1994
(the "Riegle-Neal Act") authorized adequately capitalized and adequately managed
bank holding companies,  with Federal Reserve Board approval, to acquire banking
institutions  located in states other than the acquiring  holding company's home
state without regard to whether the  transaction is prohibited  under the law of
either state. In addition,  under the Riegle- Neal Act,  effective June 1, 1997,
national  and state banks  located in different  states were  permitted to merge
across state lines, with the approval of the appropriate federal banking agency,
unless the home state of either bank had passed  legislation  prior to that date
expressly prohibiting interstate mergers (and only Texas and Montana did so).

         Under the  interstate  merger  provisions  of  Riegle-Neal  Act and the
applicable  banking  laws of New  York  and  Connecticut,  North  Fork  Bank and
Branford would be permitted to merge and form a single bank with one home office
and a common name and branches in both states. However, the managements of North
Fork and Branford have not proposed this as part of the  transaction in question
and currently have no plans to merge the two banks.

Future Legislation

         Various   legislation,   including   proposals  to  overhaul  the  bank
regulatory  system,  expand the powers of banking  institutions and bank holding
companies and limit the investments that a depository  institution may make with
insured funds, is from time to time introduced in Congress. Such legislation may
change  banking  statutes and the  operating  environment  of North Fork and its
subsidiaries in substantial and unpredictable  ways. North Fork cannot determine
the ultimate  effect that potential  legislation,  if enacted,  or  implementing
regulations, would have upon the financial condition or results of operations of
North Fork or its subsidiaries.

                                       97

<PAGE>
                     DESCRIPTION OF NORTH FORK CAPITAL STOCK
General

         The  authorized  capital  stock of North Fork  consists of  200,000,000
shares of North Fork Common Stock and 10,000,000  shares of preferred stock, par
value $1.00 per share ("North Fork  Preferred  Stock"),  issuable in one or more
series with such terms and at such times and for such consideration as the North
Fork Board  determines.  As of June 30,  1997,  66,051,463  shares of North Fork
Common Stock (including  56,004 shares of treasury stock) and no shares of North
Fork Preferred Stock had been issued.

         As of June 30,  1997,  approximately  1,827,502  shares  of North  Fork
Common Stock had been  reserved for  issuance  upon the exercise of  outstanding
stock options under various  employee  stock option plans and 865,604  shares of
North Fork Common  Stock were  reserved  for  issuance  pursuant to North Fork's
dividend  reinvestment  and stock  purchase  plan and 401(k) plan.  In addition,
1,000,000  shares of a series of North Fork Preferred Stock designated as Series
A Junior Participating Preferred Stock, par value $1.00 per share (the "Series A
Preferred"), were reserved for issuance as provided in the Rights Plan described
below.

         The  following  description  contains  a  summary  of all the  material
features of the capital  stock of North Fork but does not purport to be complete
and is subject in all  respects to the  applicable  provisions  of the  Delaware
General  Corporate Law (the "Delaware  Corporation Law") and is qualified in its
entirety by reference to the  Certificate  of  Incorporation  of North Fork (the
"North Fork  Certificate"),  the Bylaws of North Fork ("North Fork  Bylaws") and
the terms of the Rights Agreement (the "North Fork Rights  Agreement"),  between
North Fork and North Fork Bank, as Rights Agent,  dated as of February 28, 1989,
described below.

Common Stock

         The  outstanding  shares of North Fork Common  Stock are fully paid and
nonassessable.  Holders of North Fork Common  Stock are entitled to one vote for
each share held of record on all matters submitted to a vote of the shareholders
and have no  preemptive  rights.  Holders  of North  Fork  Common  Stock are not
entitled to cumulative  voting rights with respect to the election of directors.
The North Fork Common Stock is neither  redeemable  nor  convertible  into other
securities, and there are no sinking fund provisions.

         Subject  to the  preferences  applicable  to any  shares of North  Fork
Preferred Stock outstanding at the time,  holders of North Fork Common Stock are
entitled  to  dividends  when and as declared by the North Fork Board from funds
legally  available  therefor and are entitled,  in the event of liquidation,  to
share ratably in all assets remaining after payment of liabilities.

         The North Fork  Certificate  and the North Fork Bylaws provide that the
North Fork Board is to be divided  into three  classes  which shall be as nearly
equal in number as  possible.  Directors  are  elected  by classes to three year
terms,  so that  approximately  one-third  of the  directors  of North  Fork are
elected at each annual meeting of the shareholders.  In addition, the North Fork
Bylaws  provide  that the power to fill  vacancies  is vested in the North  Fork
Board.  The  overall  effect of such  provisions  may be to  prevent a person or
entity from seeking to acquire  control of North Fork through an increase in the
number of  directors  on the North Fork  Board and the  election  of  designated
nominees to fill such newly created vacancies.

Rights Plan

         On  February  28,  1989,  the North  Fork  Board  declared  a  dividend
distribution of one right (a "Right") for each  outstanding  share of North Fork
Common  Stock to  shareholders  of record at the close of  business on March 13,
1989.  Each Right entitles the  registered  holder to purchase from North Fork a
unit consisting of one one-hundredth of a share (a "Unit") of Series A Preferred
at a Purchase Price of $70 per Unit, subject to adjustment.  The description and
terms of the  Rights are set forth in the North Fork  Rights  Agreement.  Unless
otherwise  defined  herein,  all  capitalized  terms used herein  shall have the
meanings set forth in the North Fork Rights Agreement.

         Initially,  the Rights will be attached to all North Fork Common  Stock
certificates  representing  shares  then  outstanding,  and no  separate  Rights
Certificates  will be distributed.  The Rights will separate from the North Fork
Common Stock and a Distribution  Date will occur upon the earlier of (i) 10 days

                                       98

<PAGE>
following  a public  announcement  that a  person  or  group  of  affiliated  or
associated persons (an "Acquiring  Person") has acquired,  or obtained the right
to acquire,  beneficial  ownership of 20% or more of the  outstanding  shares of
North Fork Common Stock (the "Stock  Acquisition  Date"),  (ii) 10 business days
following the commencement of a tender offer or exchange offer that would result
in a person or group beneficially  owning 20% or more of such outstanding shares
of North  Fork  Common  Stock  or  (iii) 10 days  after  the  North  Fork  Board
determines  that  any  person,   alone  or  together  with  its  affiliates  and
associates,  has become the  Beneficial  Owner of an amount of North Fork Common
Stock which such directors determine to be substantial (which amount shall in no
event be less than 10% of the shares of North Fork Common Stock outstanding) and
such  directors,   after  reasonable   inquiry  and   investigation,   including
consultation with such persons as such directors shall seem  appropriate,  shall
determine that (a) such beneficial ownership by such person is intended to cause
North Fork to repurchase the North Fork Common Stock  beneficially owned by such
person  or to  cause  pressure  on North  Fork to take  action  or enter  into a
transaction  or series of  transactions  intended  to provide  such  person with
financial gain under  circumstances  where the North Fork Board  determines that
the best  interests  of North Fork and its  shareholders  would not be served by
taking such action or entering into such  transactions or series of transactions
at that time or (b) such beneficial ownership is causing or reasonably likely to
cause a material adverse impact  (including,  but not limited to,  impairment of
relationships  with  customers or impairment of North Fork's ability to maintain
its  competitive  position) on the business or prospects of North Fork (any such
person  being  referred to herein and in the North Fork Rights  Agreement  as an
"Adverse  Person").  Pursuant  to the North Fork  Rights  Agreement,  North Fork
reserves the right to require prior to the occurrence of a Triggering  Event (as
defined  below)  that,  upon any  exercise  of  Rights,  a number  of  Rights be
exercised so that only whole shares of Preferred Stock will be issued.

         The Rights are not  exercisable  until the  Distribution  Date and will
expire at the close of business on March 13, 1999,  unless  earlier  redeemed by
North Fork as described below.

         In the event that (i) a person becomes the  beneficial  owner of 20% or
more of the then outstanding  shares of North Fork Common Stock (except pursuant
to an offer for all  outstanding  shares of North Fork  Common  Stock  which the
independent  directors  determine  to be  fair  to and  otherwise  in  the  best
interests  of North  Fork and its  shareholders)  or (ii) the North  Fork  Board
determines that a person is an Adverse Person (any of such events being referred
to herein as a "Flip-in Event"), each holder of a Right will thereafter have the
right to  receive,  upon  exercise,  North Fork  Common  Stock  (or,  in certain
circumstances,  cash, property or other securities of North Fork) having a value
equal to two times the exercise price of the Right.  Notwithstanding  any of the
foregoing,  following  the  occurrence of either of the events set forth in this
paragraph, all Rights that are, or (under certain circumstances specified in the
Rights  Agreement) were  beneficially  owned by any Acquiring  Person or Adverse
Person will be null and void. However,  Rights are not exercisable following the
occurrence  of the event set forth  above  until  such time as the Rights are no
longer redeemable by North Fork as set forth below.

         In the event that, at any time following the Stock  Acquisition Date or
the date on which the North  Fork Board  determines  that a person is an Adverse
Person,  (i) North Fork is  acquired in a merger or other  business  combination
transaction in which North Fork is not the surviving  corporation  (other than a
merger which follows an offer described in the preceding paragraph), or (ii) 50%
or more of North Fork's  assets or earning  power is sold or  transferred,  each
holder of a Right (except Rights which  previously have been voided as set forth
above) shall thereafter have the right to receive,  upon exercise,  common stock
of the acquiring company having a value equal to two times the exercise price of
the Right. The events set forth in this paragraph and in the preceding paragraph
are referred to as the "Triggering Events."

         The  Purchase  Price  payable,  and the  number  of Units  of  Series A
Preferred or other securities or property issuable,  upon exercise of the Rights
are subject to adjustment from time to time to prevent dilution (i) in the event
of a stock dividend on, or a subdivision,  combination or  reclassification  of,
the Series A  Preferred,  (ii) if holders of the Series A Preferred  are granted
certain  rights or warrants to subscribe  for Series A Preferred or  convertible
securities at less than the current  market price of the Series A Preferred,  or
(iii) upon the distribution to holders of the Series A Preferred of evidences of
indebtedness  or assets  (excluding  regular  quarterly  cash  dividends)  or of
subscription rights or warrants (other than those referred to above).

         With certain  exceptions,  no adjustment in the Purchase  Price will be
required  until  cumulative  adjustments  amount to at least 1% of the  Purchase

                                       99

<PAGE>
Price. No fractional Units will be issued and, in lieu thereof, an adjustment in
cash will be made based on the market  price of the  Series A  Preferred  on the
last trading date prior to the date of exercise.

         In general,  at any time until ten days following the Stock Acquisition
Date,  North Fork may redeem the Rights in whole, but not in part, at a price of
$.01 per Right (payable in cash, North Fork Common Stock or other  consideration
deemed  appropriate by the North Fork Board).  Under certain  circumstances  set
forth in the North Fork Rights  Agreement,  the decision to redeem shall require
the  concurrence of a majority of the Continuing  Directors (as defined  below).
North Fork may not  redeem  the  Rights if the North  Fork Board has  previously
declared a person to be an Adverse  Person.  Immediately  upon the action of the
North Fork Board ordering  redemption of the Rights,  with, where required,  the
concurrence of the Continuing Directors,  the Rights will terminate and the only
right of the holders of Rights will be to receive the $.01 redemption price.

         The term  "Continuing  Directors"  means any  member of the North  Fork
Board who was a member of the North  Fork  Board  prior to the date of the North
Fork Rights Agreement,  and any person who is subsequently  elected to the North
Fork Board if such  person is  recommended  or  approved  by a  majority  of the
Continuing  Directors,  but shall not include an  Acquiring  Person,  an Adverse
Person,  or an  affiliate  or  associate  of an  Acquiring  Person or an Adverse
Person, or any representative of the foregoing entities.

         At any time after the  occurrence  of a Flip-in  Event,  the North Fork
Board may exchange the Rights (other than Rights owned by an Acquiring Person or
an Adverse Person,  which have become void), in whole or in part, at an exchange
ratio of one share of North Fork Common Stock per Right, subject to adjustment.

         Until a Right is exercised,  the holder thereof,  as such, will have no
rights as a shareholder of North Fork, including,  without limitation, the right
to vote or to receive  dividends.  While the distribution of the Rights will not
be taxable to shareholders of North Fork or to North Fork, shareholders of North
Fork may,  depending  upon the  circumstances,  recognize  taxable income in the
event that the Rights become  exercisable  for North Fork Common Stock (or other
consideration) of North Fork or for common stock of the acquiring company as set
forth above, or are exchanged as provided in the preceding paragraph.

         Other than those provisions relating to the principal economic terms of
the Rights,  any of the  provisions  of the North Fork Rights  Agreement  may be
amended  by the North  Fork  Board  prior to the  Distribution  Date.  After the
Distribution  Date,  the  provisions  of the North Fork Rights  Agreement may be
amended by the North Fork Board (in certain circumstances,  with the concurrence
of the  Continuing  Directors) in order to cure any  ambiguity,  to make changes
which do not adversely affect the interests of holders of Rights  (excluding the
interests of any Acquiring Person or Adverse Person),  or to shorten or lengthen
any time period under the North Fork Rights Agreement;  provided,  however, that
no amendment  to adjust the time period  governing  redemption  shall be made at
such time as the Rights are not redeemable.

         The Rights have certain  anti-takeover  effects.  The Rights will cause
substantial dilution to a person or group that attempts to acquire North Fork in
a manner  which  causes  the  Rights to become  exercisable  unless the offer is
conditional  on a  substantial  number of Rights  being  acquired.  The  Rights,
however, should not affect any prospective offeror willing to make an offer at a
fair  price  and  otherwise  in  the  best  interests  of  North  Fork  and  its
shareholders  as determined by the North Fork Board or willing to negotiate with
the North Fork Board.  The Rights should not interfere  with any merger or other
business combination approved by the North Fork Board since the North Fork Board
may, at its option,  at any time until ten days following the Stock  Acquisition
Date  (unless  the North  Fork Board has  previously  declared a person to be an
Adverse Person), redeem all but not less than all of the then outstanding Rights
at the redemption price.

                        COMPARISON OF SHAREHOLDER RIGHTS

         North Fork is incorporated  under the laws of the State of Delaware and
the Bank is a  Connecticut-chartered  stock form savings bank governed under the
Connecticut   Banking  Law  and  the   Connecticut   Business   Corporation  Law
("Connecticut  Corporation  Law"). If the Merger is consummated,  the holders of
Branford Common Stock,  whose rights as shareholders  are currently  governed by
the Connecticut  Banking Law and the  Connecticut  Corporation  Law,  Branford's
Certificate  of  Incorporation  (the "Branford  Certificate")  and the Bylaws of
Branford  (the  "Branford  Bylaws")  will,  upon the exchange of their  Branford

                                       100

<PAGE>
Common Stock pursuant to the Merger Agreement, become holders of shares of North
Fork Common  Stock and their  rights as such will be  governed  by the  Delaware
Corporation  Law,  the North Fork  Certificate  and the North Fork  Bylaws.  The
material  differences between the rights of holders of Branford Common Stock and
the rights of holders of North Fork Common Stock, resulting from the differences
in their  governing  documents and the  differences  in the state law applicable
thereto, are summarized below.

         The  following  summary does not purport to be a complete  statement of
the rights of  holders of North Fork  Common  Stock  under  applicable  Delaware
Corporation  Law,  the North Fork  Certificate  and the North  Fork  Bylaws or a
comprehensive comparison with the rights of the holders of Branford Common Stock
under the applicable  Connecticut  Banking Law and the  Connecticut  Corporation
Law, the Branford Certificate and the Branford Bylaws, or a complete description
of the specific  provisions  referred to herein. This summary contains a list of
the  material  differences  but is not meant to be relied upon as an  exhaustive
list or a detailed  description of the provisions  discussed and is qualified in
its  entirety by reference to the  Delaware  Corporation  Law and the  governing
corporate  instruments of North Fork (including the North Fork Rights Agreement)
and to the Connecticut  Banking Law and the Connecticut  Corporation Law and the
governing  corporate  instruments  of the  Branford,  to which  the  holders  of
Branford  Common  Stock  are  referred.   Copies  of  such  governing  corporate
instruments of North Fork and Branford are  available,  without  charge,  to any
person,  including any beneficial owner to whom this Proxy  Statement/Prospectus
is delivered  on written or oral  request in the case of  documents  relating to
North Fork, to North Fork Bancorporation, Inc., 275 Broad Hollow Road, Melville,
New York 11747, Attention:  Anthony J. Abate, Secretary,  telephone number (516)
844-1004,  in the case of documents  relating to Branford,  to Branford  Savings
Bank, 45 South Main Street, Branford,  Connecticut 06405, Attention:  Gregory R.
Shook,  Secretary,  telephone  number (203) 481-3471.  In order to insure timely
delivery of the documents, requests should be received _______________, 1997.

Special Meeting of Shareholders

         North Fork. Under the Delaware  Corporation  Law,  special  shareholder
meetings of a  corporation  may be called by its board of  directors  and by any
person or persons  authorized to do so by its  certificate of  incorporation  or
bylaws. Under the North Fork Bylaws, special meetings of North Fork shareholders
may be called by the North Fork Board, by the Chairman or by the President.

         Branford.  Under the Branford Certificate and Branford Bylaws,  special
meetings  of  Branford  shareholders  may be  called at any time but only by the
President or Board of Directors of the  corporation  or by a written  request of
one-third of the issued and outstanding  shares entitled to vote at a meeting of
the shareholders.

Shareholder Action by Written Consent

         North  Fork.  Under the  Delaware  Corporation  Law,  unless  otherwise
provided in the certificate of  incorporation,  any action which may be taken at
an annual or special meeting of shareholders  may be taken without a meeting and
without  prior  notice,  if a consent in  writing,  setting  forth the action so
taken, is signed by the holders of outstanding shares,  having not less than the
minimum number of votes that would be necessary to authorize or take such action
at a meeting at which all shares  entitled  to vote  thereon  were  present  and
voted.  The  North  Fork  Certificate  does not  contain  any  provision  to the
contrary.

         Branford.  Under the  Branford  Certificate,  any  action  required  or
permitted to be taken by the shareholders  must be taken at a duly called annual
or special meetings and may not be effected by any consent in writing.

Shareholder Nominations and Proposals for Business

         North Fork.  The North Fork Bylaws  establish  procedures  that must be
followed for shareholders to nominate  individuals to the North Fork Board or to
propose business at an annual meeting of shareholders.

         In order to nominate individuals to the North Fork Board, a shareholder
must provide  timely  notice of such  nomination  in writing to the Secretary of
North Fork. A shareholder's notice must set forth (a) as to each person whom the
shareholder  proposed to nominate for election as a director (i) the name,  age,
business  address  and  residence  address of each  person,  (ii) the  principal

                                       101

<PAGE>
occupation or employment of the person,  (iii) the class or series and number of
shares of North Fork held by the person, and (iv) any other information relating
to the person that is required to be made in connection  with  solicitations  of
proxies for  election of directors  pursuant to Section 14 of the Exchange  Act,
and  the  rules  and  regulations  promulgated  thereunder,  and  (b)  as to the
shareholder  giving  such  notice  (i)  the  name  and  record  address  of such
shareholder,  (ii) the class or series and number of shares of capital  stock of
North Fork which are owned beneficially or of record by such shareholder,  (iii)
a description of all arrangements or understandings between such shareholder and
each proposed  nominee and any other person or persons  (including  their names)
pursuant to which the nomination(s)  are to be made by such shareholder,  (iv) a
representation  that such shareholder intends to appear in person or by proxy at
the annual  meeting to  nominate  the persons  named in its notice,  and (v) any
other  information  relating  to such  shareholder  that would be required to be
disclosed  in a  proxy  statement  or  other  filings  required  to be  made  in
connection with  solicitations of proxies for election of directors  pursuant to
Section  14 of the  Exchange  Act  and the  rules  and  regulations  promulgated
thereunder.  Such  notice  must be  accompanied  by a  written  consent  of each
proposed  nominee  to being  named as a nominee  and to serve as a  director  if
elected.

         In order to properly  propose that an item of business  come before the
annual  meeting of  shareholders,  a shareholder  must provide  timely notice in
writing to the  Secretary  of North Fork,  which notice must include (i) a brief
description of the business  desired to be brought before the annual meeting and
the reasons for conducting such business at the annual  meeting,  (ii) the name,
record  address,  class  and  number  of  shares  of North  Fork  capital  stock
beneficially owned by the shareholder giving such notice, (iii) a description of
all arrangements or understandings between such shareholder and any other person
or persons  (including  their  names) in  connection  with the  proposal of such
business by such  shareholder and any material  interest of such  shareholder in
such business, and (iv) a representation that such shareholder intends to appear
in person or by proxy at the annual  meeting to bring such  business  before the
meeting.

         To be timely,  a shareholder's  notice of a nominee or proposed item of
business to the  Secretary  must be  delivered  to or mailed and received at the
principal executive offices of North Fork not less than sixty (60) days nor more
than ninety (90) days prior to the anniversary date of the immediately preceding
annual meeting of shareholders;  provided,  however,  that in the event that the
annual  meeting is called for a date that is not within  thirty (30) days before
or after such anniversary  date, notice by the shareholder in order to be timely
must be so  received  not later than the close of business on the tenth (10) day
following  the day on which such  notice of the date of the annual  meeting  was
mailed or such  public  disclosure  of the date of the annual  meeting was made,
whichever first occurs.

         Branford.  The Branford Bylaws  establish  procedures  similar to those
provided in the North Fork Bylaws (see the first and third preceding paragraphs)
that must be followed by any shareholder who wishes to nominate an individual to
the Branford  Board.  Neither the Branford  Bylaws nor the Branford  Certificate
establishes  specific  procedures  for a shareholder  to propose  business at an
annual meeting of shareholders.

         Pursuant to the Exchange Act, in order to properly propose that an item
of  business  come  before  the  annual  meeting of  shareholders,  an  eligible
shareholder (one holding 1% or $1,000 in market value of shares for at least one
year) may propose an item of business if timely and in proper form. To be timely
for an annual  meeting,  the proposal must be received at  Branford's  executive
offices  not less  than 120 days in  advance  of the month and day that the Bank
released its proxy  statement to  shareholders  in connection  with the previous
year's annual meeting,  except if the annual meeting was not held the prior year
or the date of the current  year's  meeting is changed by more than 30 days from
the prior  year's  date,  the  proposal  must be received  by Branford  within a
reasonable time before solicitation is made.

         To be in proper form, a proposal must provide the  shareholder's  name,
address,  the number of shares held by the  shareholder,  the date(s) the shares
were acquired, and documentary support for any claim of beneficial ownership. In
addition,  the proposal and any statement in support must be less than 500 words
in the  aggregate.  Finally,  a  shareholder  may submit only one proposal for a
shareholder meeting.

Certain Business Combinations (Not Involving an Interested Shareholder)

         North Fork. The Delaware Corporation Law generally requires approval of
any  merger,  consolidation  or  sale  of  substantially  all  the  assets  of a
corporation at a meeting  of shareholders by the affirmative vote of the holders

                                       102
<PAGE>
of  a  majority  of  all  outstanding  shares  entitled  to  vote  thereon.  The
certificate of incorporation of a Delaware corporation may provide for a greater
vote.  Except  as  set  forth  below  in  "--  Business  Combinations  Involving
Interested  Shareholders,"  the North Fork  Certificate  does not contain such a
provision.

         Branford.  The  Connecticut  Banking  Law  requires  that the merger or
consolidation  of a stock  savings bank such as Branford must be approved by the
affirmative  vote of the  holders  of at  least  two-thirds  of the  issued  and
outstanding shares of each class of capital stock.

Business Combinations Involving Interested Shareholders

         North Fork. The Delaware  Corporation Law prohibits a corporation  from
engaging in any "business  combination" with an interested  shareholder (defined
as a  15%  shareholder)  for a  period  of  three  years  after  the  time  that
shareholder  became an interested  shareholder  unless (i) before that time, the
board of directors of the corporation  approved the business  combination or the
transaction transforming the shareholder into an interested shareholder, or (ii)
upon consummation of the transaction which resulted in the shareholder  becoming
an  interested  shareholder,   that  shareholder  owned  at  least  85%  of  the
outstanding  voting stock  (excluding  shares owned by  directors,  officers and
certain  employee  stock  ownership  plans),  or (iii) on or after  the time the
shareholder became "interested," the business combination gained the approval of
both the corporation's directors and two-thirds of the outstanding voting shares
not owned by the  interested  shareholder  voted at a meeting and not by written
consent.  A Delaware  corporation may negate this provision through an amendment
to the  certificate  of  incorporation  or bylaws  adopted by a majority  of the
outstanding  voting  shares.  North Fork has not adopted any such  amendment.  A
"business   combination"   for  purposes  of  the  statute   includes   mergers,
consolidations and sales of substantially all assets.

         Branford.  Pursuant to the Connecticut Corporation Law and the Branford
Certificate, any business combination,  including but not limited to any merger,
consolidation or share exchange of Branford,  with an interested  shareholder (a
10%  shareholder)  must  first be  approved  by the  Branford  Board and then be
approved by the  affirmative  vote of (i) the holders of at least eighty percent
of the voting power of the then outstanding  shares of voting stock of Branford;
and (ii) the  holders of at least  two-thirds  of the  voting  power of the then
outstanding  shares  of  voting  stock,  exclusive  of any  shares  held by such
interested  shareholder.  Such voting  requirements do not apply if the business
combination  is (1) approved by the  Branford  Board at a time prior to the time
that the interested  shareholder  first became an interested  shareholder or (2)
certain fair price and procedure requirements are satisfied.

Removal of Directors

         North Fork.  The Delaware  Corporation  Law provides  that,  unless the
certificate of incorporation  provides  otherwise,  in the case of a corporation
whose  board  of  directors  is  classified   (as  is  the  North  Fork  Board),
shareholders  may remove a director  only for cause by a vote of the majority of
the  then-outstanding  shares  of the  corporation  entitled  to  vote  thereon.
Further,  shareholders  may not remove a director  without cause. The North Fork
Certificate does not contain any provisions concerning the removal of directors.

         Branford.  Under  the  Branford  Certificate  and  Branford  ByLaws,  a
director may be removed from office, without cause, only by the affirmative vote
of the  holders of not less than  eighty  percent of the issued and  outstanding
shares entitled to vote, at any meeting of shareholders called for that purpose;
provided,   however,  that  if  there  is  an  interested   shareholder  (a  10%
shareholder),  such eighty percent vote must include the affirmative vote of not
less than  two-thirds of the voting power of the issued and  outstanding  shares
entitled  to vote  thereon  held  by  shareholders  other  than  the  interested
shareholder.  Any director may be removed from office,  with cause,  only by the
affirmative  vote of two-thirds of the members of the Branford  Board other than
the person being  considered  for  removal,  or by the  affirmative  vote of the
holders of a majority of the issued and outstanding  shares entitled to vote, at
any meeting of shareholders called for that purpose.

Consideration of Other Constituencies

         North Fork. The North Fork  Certificate  does not contain any provision
specifically  relating to the  ability of the North Fork Board to  consider  the

                                       103

<PAGE>
interests of any  constituencies  of North Fork other than its  shareholders  in
considering whether to approve or oppose any corporate action, including without
limitation any proposal to acquire North Fork by means of a merger, tender offer
or similar business combination.  However, pursuant to case law interpreting the
provisions of the Delaware Corporation Law, the board of directors of a Delaware
corporation  such as North  Fork  generally  may  consider  the impact of such a
proposal on North Fork's other constituencies, provided that doing so bears some
reasonable relationship to general shareholder interests.

         Branford. The Connecticut Corporation Law provides that a director of a
corporation (including a stock savings bank such as Branford) shall consider, in
determining  the best  interests  of the  corporation  for an issue  before  the
corporation,  (1)  the  long-term  as well as the  short-term  interests  of the
corporation,  (2)  the  interests  of the  shareholders,  long-term  as  well as
short-term, including the possibility that those interests may be best served by
the  continued  independence  of  the  corporation,  (3)  the  interests  of the
corporation's employees,  customers,  creditors and suppliers, and (4) community
and societal considerations including those of any community in which any office
or other  facility of the  corporation  is located.  A director  may also in his
discretion  consider any other factors he reasonably  considers  appropriate  in
determining  what he  reasonably  believes  to be in the best  interests  of the
corporation.

Personal Liability of Directors

         North Fork. The North Fork  Certificate  provides,  subject only to the
express  prohibitions on elimination or limitation of liability of directors set
forth in the Delaware  Corporation  Law, that the personal  liability of each of
its directors to North Fork or its  shareholders for monetary damages for breach
of his fiduciary  duty as a director is limited to $25,000 per  occurrence.  The
Delaware  Corporation  Law allows a  corporation,  through  its  certificate  of
incorporation,  to limit or eliminate the personal liability of directors to the
corporation and its  shareholders  for monetary  damages for breach of fiduciary
duty.  However,  this provision excludes any limitation on liability (i) for any
breach of the director's duty of loyalty to the corporation or its shareholders,
(ii) for acts or  omissions  not in good  faith  or  which  involve  intentional
misconduct or knowing violation of law, (iii) for willful or negligent violation
of the laws  governing the payment of dividends or the purchase or redemption of
stock or (iv) for any  transaction  from which the director  derives an improper
personal benefit.

         Branford.  The Branford  Certificate provides that no director shall be
personally  liable to  Branford or its  shareholders  for  monetary  damages for
breach of  fiduciary  duty as a director  notwithstanding  any  provision of law
imposing  such  liability;  provided,  however,  that to the extent  required by
applicable  law, this provision  shall not eliminate or limit the liability of a
director  (a) to an amount  that is less than the  compensation  received by the
director for serving as a director during the year of the breach and (b) for any
breach  that  (i)  involved  a  knowing  and  culpable  violation  of law by the
director,  (ii)  enabled  the  director or an  associate  to receive an improper
personal  economic  gain,  (iii)  showed  a lack of  good  faith  and  conscious
disregard for the duty of the director to the Bank under  circumstances in which
the  director  was aware that his conduct or omission  created an  unjustifiable
risk of serious injury to the Bank,  (iv)  constituted a sustained and unexcused
pattern of inattention  that amounted to an abdication of the director's duty to
the Bank, or (v) created liability under Section 36-9 of the Connecticut General
Statutes.  The  liability  of a director of Branford  shall,  in addition to the
limitation of personal  liability  provided herein,  be limited or eliminated to
the fullest extent permitted by such laws, as from time to time amended.

Indemnification of Officers and Directors

         North Fork.  The Delaware  Corporation  Law provides that directors and
officers as well as other employees and agents of a Delaware  corporation may be
indemnified against expenses (including attorneys' fees),  judgments,  fines and
amounts paid in  settlement  in  connection  with  specified  actions,  suits or
proceedings,  whether civil,  criminal,  administrative or investigative  (other
than an action by or in the right of the corporation in a derivative action), if
they acted in good faith and in a manner they  reasonably  believed to be in, or
not opposed to, the best interests of the corporation,  and, with respect to any
criminal action, suit or proceeding,  if they had no reasonable cause to believe
their conduct was unlawful.  The North Fork Bylaws provide that North Fork shall
indemnify,  to the fullest extent  permitted by law, any director or officer who
may be indemnified pursuant to the Delaware Corporation Law.

         Branford.  The Connecticut  Corporation Law provides that a Connecticut
corporation  (including a stock  savings bank such as Branford) may indemnify an

                                       105

<PAGE>
individual made a party to a proceeding  because he is or was a director against
liability incurred in the proceeding if: (1) he conducted himself in good faith;
and (2) he  reasonably  believed  (A) in the  case of  conduct  in his  official
capacity with the corporation,  that his conduct was in its best interests,  and
(B) in all other  cases,  that his  conduct was at least not opposed to its best
interests; and (3) in the case of any criminal proceeding,  he had no reasonable
cause to believe his conduct was  unlawful.  A  corporation  may not indemnify a
director:  (1)  in  connection  with a  proceeding  by or in  the  right  of the
corporation in which the director was adjudged liable to the corporation; or (2)
in connection with any other proceeding  charging  improper  personal benefit to
him, whether or not involving action in his official  capacity,  in which he was
adjudged  liable on the basis that personal  benefit was improperly  received by
him.  Indemnification  permitted in  connection  with a proceeding  by or in the
right  of  the  corporation  is  limited  to  reasonable  expenses  incurred  in
connection with the proceeding.

         The Branford Bylaws provide that the Bank shall provide indemnification
to its  officers,  directors  and  employees  to the full  extent  permitted  or
required of corporations  under Connecticut law and to such other persons as may
be specified in the law.

Rights Plans

         North  Fork.  On February  28,  1989,  the North Fork Board  declared a
dividend  distribution  of one Right for each  outstanding  share of North  Fork
Common  Stock to  shareholders  of record at the close of  business on March 13,
1989,  pursuant to the North Fork Rights  Agreement.  For a  description  of the
Rights and the North  Fork  Rights  Agreement,  see  "DESCRIPTION  OF NORTH FORK
CAPITAL STOCK - Rights Plan."

         Branford.  Branford  has not adopted a  shareholder  protection  rights
plan.

Appraisal Rights

         North Fork. Under the Delaware  Corporation  Law,  appraisal rights are
available in  connection  with a statutory  merger or  consolidation  in certain
specified  situations.  Appraisal rights are not available when a corporation is
to be the surviving  corporation and no vote of its  shareholders is required to
approve the merger  under the  Delaware  Corporation  Law. In  addition,  unless
otherwise  provided  in  the  corporation's  certificate  of  incorporation,  no
appraisal  rights are available to holders of shares of any class of stock which
is either: (a) listed on a national securities exchange (as North Fork currently
is) or  designated  as a national  market  system  security  on an  inter-dealer
quotation system by the National Association of Securities Dealers,  Inc. or (b)
held of record by more than 2,000  shareholders,  unless such  shareholders  are
required by the terms of the merger to accept anything other than: (i) shares of
stock of the surviving corporation;  (ii) shares of stock of another corporation
which are or will be listed on a national securities exchange or designated as a
national  market  system  security on an  inter-dealer  quotation  system by the
National Association of Securities Dealers, Inc., or held of record by more than
2,000  shareholders;  (iii) cash in lieu of fractional  shares of such stock; or
(iv) any  combination  thereof.  The North Fork  Certificate  has no  provisions
regarding appraisal rights.

         Branford:  The  Connecticut  Corporation  Law provides for  dissenter's
rights for  shareholders  of  Connecticut  corporations  (including  Connecticut
savings banks such as Branford), in connection with certain transactions such as
mergers and  consolidations.  The proposed  Merger is such a transaction  giving
rise to dissenters' rights. See "THE MERGER-Dissenters' Rights."

                                  LEGAL MATTERS

         The  validity  of the shares of North Fork  Common  Stock which will be
issued in the Merger and  certain  other legal  matters  will be passed upon for
North Fork by Gallop, Johnson & Neuman, L.C.

         Legal  matters in  connection  with the Merger  will be passed upon for
Branford by Mintz, Levin, Cohn, Ferris, Glovsky and Popeo, P.C.

         See "THE MERGER-Certain Federal Income Tax Consequences."

                                       106

<PAGE>
                                     EXPERTS

         The consolidated financial statements of North Fork and subsidiaries as
of December 31, 1996 and 1995 and for each of the years in the three year period
ended December 31, 1996, included in North Fork's 1996 Form 10-K incorporated by
reference  into  this  Proxy  Statement/Prospectus,  have been  incorporated  by
reference  herein  and  in  the  Registration  Statement  of  which  this  Proxy
Statement/Prospectus  is a part in reliance upon the report of KPMG Peat Marwick
LLP,  independent  auditors,  included  in  North  Fork's  1996  Form  10-K  and
incorporated by reference herein, and upon the authority of said firm as experts
in  accounting  and  auditing.  The  report of KPMG Peat  Marwick  LLP refers to
various changes in accounting as discussed in the notes to these statements.

         The  financial  statements of Branford as of December 31, 1996 and 1995
and for each of the years in the three year  period  ended  December  31,  1996,
included herein have been included herein and in the  Registration  Statement of
which this Proxy  Statement/Prospectus  is a part in reliance upon the report of
Seward  &  Monde,  independent  auditors,  also  included  herein  and  in  such
Registration  Statement,  and upon the  authority  of said  firm as  experts  in
accounting and auditing.

                              SHAREHOLDER PROPOSALS

         It is possible  that  Branford  will hold a 1998 Annual  Meeting of its
Shareholders  prior to  consummation of the Merger or in the event the Merger is
abandoned or  terminated.  Any  shareholder  who wishes to submit a proposal for
presentation  to such annual  meeting,  and for inclusion,  if  appropriate,  in
Branford's  proxy  statement  and the  form of  proxy  relating  to such  annual
meeting,  must comply with the rules and  regulations of the FDIC then in effect
and must submit such  proposal  to the  Corporate  Secretary  of  Branford.  Any
shareholder  proposal  must be received by Branford not less than 90 days before
the anniversary date of Branford's proxy statement  released to shareholders for
the previous year's Annual Meeting.  In the event that Branford's Annual Meeting
date has been changed by more than 30 days from the date of the previous  year's
Annual Meeting,  any shareholder  proposal must be received by Branford within a
reasonable  time before the  solicitation  of proxies for such Annual Meeting is
made.

                                       107

<PAGE>
                   BRANFORD SAVINGS BANK FINANCIAL STATEMENTS

                                      Index


Financial Statements (Audited)


Independent Auditors' Report................................................F-2

Statements of Condition
Years ended December 31, 1996 and 1995......................................F-3

Statements of Income
Years ended December 31, 1996, 1995 and 1994................................F-4

Statements of Changes in Shareholders' Equity
Years ended December 31, 1996, 1995 and 1994................................F-5

Statements of Cash Flows
Years ended December 31, 1996, 1995 and 1994................................F-6

Notes to Financial Statements ..............................................F-7



Financial Statements (Unaudited)

Statements of Condition (Unaudited)--
June 30, 1997 and December 31, 1996.........................................F-25

Statements of Income (Unaudited)--
Three Months Ended June 30, 1997 and 1996...................................F-26

Statements of Income (Unaudited)--
Six Months Ended June 30, 1997 and 1996.....................................F-27

Statements of Changes in Shareholders' Equity (Unaudited)--
Six Months Ended June 30, 1997 and 1996.....................................F-28

Statements of Cash Flows (Unaudited)--
Six Months Ended June 30, 1997 and 1996.....................................F-29

Notes to Financial Statements (Unaudited)...................................F-30


                                       F-1

<PAGE>
Independent Auditors' Report

Board of Directors
Branford Savings Bank
Branford, Connecticut





          We have audited the  accompanying  statements of condition of Branford
Savings Bank as of December  31, 1996 and 1995,  and the related  statements  of
income,  changes  in  shareholders'  equity and cash flows for each of the three
years in the period ended December 31, 1996. These financial  statements are the
responsibility of the management of Branford Savings Bank. Our responsibility is
to express an opinion on these financial statements based on our audits.



         We conducted our audits in accordance with generally  accepted auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.



         In our opinion,  the  financial  statements  referred to above  present
fairly,  in all material  respects,  the financial  position of Branford Savings
Bank as of December 31, 1996 and 1995, and the results of its operations and its
cash flows for each of the three years in the period ended December 31, 1996, in
conformity with generally accepted accounting principles.




North Haven, Connecticut
January 20, 1997

                                       F-2

<PAGE>
<TABLE>

BRANFORD SAVINGS BANK  STATEMENTS OF CONDITION
<CAPTION>
                                                                                          December 31,
       (In Thousands)                                                             1996                 1995
                                                                              --------------------------------
       <S>                                                                    <C>                   <C>
       ASSETS
          Cash and due from banks                                             $    4,990            $    4,460
          Federal funds sold                                                       8,125                11,205
          Securities:
           Available-for-sale, at market value                                     9,357                 5,700
           Held-to-maturity, at amortized cost
           (market value $33,550 and $21,942)                                     33,406                21,585
          Federal Home Loan Bank stock                                               748                 1,026
          Loans, net                                                             122,658               125,774
          Real estate and equipment                                                1,996                 2,102
          Accrued interest receivable                                              1,334                 1,285
          Foreclosed real estate, net                                                684                   621
          Other assets                                                               213                   176
                                                                                --------              --------
                                                                                $183,511              $173,934
                                                                                ========              ========

       LIABILITIES and SHAREHOLDERS' EQUITY

       LIABILITIES
           Deposits                                                             $159,353              $153,749
           Advances from borrowers for taxes
              and insurance                                                        1,616                 1,619
           Federal Home Loan Bank advances                                         5,000                 3,000
           Other liabilities                                                       1,064                   767
                                                                                --------              --------
                                                                                 167,033               159,135
                                                                                --------              --------
       Commitments and Contingencies (Note 19)

       SHAREHOLDERS' EQUITY
           Series A preferred stock, no par value;
              authorized 30,000 shares; none issued
              and outstanding                                                         --                    --
           Serial preferred stock, no par value;
              authorized 970,000 shares; none issued
              and outstanding                                                         --                    --
           Common stock, no par value; authorized
              30,000,000 shares; issued and
              outstanding 5,179,864 shares in 1996 and 1995                        1,557                 1,557
           Non-voting convertible common stock, no par value;
              authorized 2,000,000 shares; issued and
              outstanding 1,379,533 in 1996 and 1995                                  --                    --
           Paid-in capital                                                        31,227                31,227
           Net unrealized gains (losses) on securities
              available-for-sale                                                 (    10)                   21
           Retained earnings (deficit)                                           (16,296)             ( 18,006)
                                                                                --------              --------
           Total shareholders' equity                                             16,478                14,799
                                                                                --------              --------
                                                                                $183,511              $173,934
                                                                                ========              ========
       See notes to financial statements.
</TABLE>

                                       F-3

<PAGE>
<TABLE>

BRANFORD SAVINGS BANK  STATEMENTS OF INCOME
<CAPTION>

                                                                     Year Ended December 31,
                                                     ---------------------------------------------------------
(In Thousands, Except Per Share Amounts)                  1996                 1995                     1994
                                                     --------------       ---------------          -----------

<S>                                                  <C>                  <C>                      <C>
Interest income:
  Interest and fees on loans                         $       10,926       $        11,419          $     11,018
  Interest and dividends on securities:
    Interest                                                  2,720                 2,034                   612
    Dividends                                                    51                    71                    80
                                                     --------------       ---------------          ------------
       Total interest income                                 13,697                13,524                11,710
                                                     --------------       ---------------          ------------

Interest expense:
  Interest on deposits                                        5,909                 5,674                 4,815
  Interest on advances from borrowers                            16                    15                    14
  Interest on borrowed funds                                    224                   229                   460
                                                     --------------       ---------------          ------------
       Total interest expense                                 6,149                 5,918                 5,289
                                                     --------------       ---------------           -----------
       Net interest income                                    7,548                 7,606                 6,421

Provision for loan losses                                       625                 1,200                 1,517
                                                     --------------       ---------------          ------------
       Net interest income after
         provision for loan losses                            6,923                 6,406                 4,904
                                                     --------------       ---------------          ------------

Noninterest income:
  Service fees charged on deposits                              440                   496                   495
  Securities losses                                             ---                   ---                   (27)
  Gain on sale of Trust Department                              ---                   ---                   429
  Other operating income                                        147                   145                   358
                                                     --------------       ---------------          ------------
       Total noninterest income                                 587                   641                 1,255
                                                     --------------       ---------------          ------------

Noninterest expenses:
  Salaries and employee benefits                              3,006                 2,686                 2,401
  Occupancy and equipment                                     1,256                 1,191                 1,334
  Foreclosed real estate expense, net                           232                   402                 1,663
  Collection expense                                            111                   224                   356
  FDIC deposit insurance premium                                  2                   391                   490
  Other operating expenses                                    1,043                   993                   763
                                                     --------------       ---------------          ------------
       Total noninterest expenses                             5,650                 5,887                 7,007
                                                     --------------       ---------------          ------------
       Income (loss) before income taxes                      1,860                 1,160                  (848)

Income tax expense                                               19                     6                     6
                                                     --------------       ---------------          ------------
  Net income (loss)                                  $        1,841       $         1,154                 ($854)
                                                     ==============       ===============          ============
Earnings (loss) per share:
  Primary                                            $          .28      $            .18          ($       .43)
                                                     ==============      ================          =============
  Fully diluted                                      $            .27    $            .17          ($       .43)
                                                     ================    ================          =============

See notes to financial statements.
</TABLE>
                                       F-4

<PAGE>
<TABLE>

BRANFORD SAVINGS BANK  STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY
<CAPTION>
                                                                    Net Unrealized
                                                                    Gains (Losses)
                                                                    on Securities      Retained
                                            Common       Paid-In     Available-        Earnings
(In Thousands)                               Stock       Capital      for-sale         (Deficit)       Total
                                             -----       -------      --------         ---------       -----

<S>                                       <C>          <C>           <C>           <C>              <C>      
Balance at December 31, 1993              $    1,557   $   20,881    $       ---   ($      18,306)  $   4,132

  1994 net loss                                  ---          ---            ---             (854)       (854)
  Proceeds from rights offering, net             ---       10,346            ---              ---      10,346
                                           ---------   -----------     ---------        ---------   ---------

Balance at December 31, 1994                   1,557       31,227            ---          (19,160)     13,624
  1995 net income                                ---          ---            ---            1,154       1,154
  Change in net unrealized gains (losses)
     on securities available-for-sale            ---          ---             21              ---          21
                                          ----------   ----------   ------------    -------------  ----------

Balance at December 31, 1995                   1,557        31,227            21          (18,006)     14,799
  1996 net income                                ---          ---            ---            1,841       1,841
  Dividends paid                                 ---          ---            ---             (131)       (131)
  Change in net unrealized gains (losses)
     on securities available-for-sale            ---          ---           (31)              ---         (31)
                                          ----------   ----------   ------------    -------------    ----------

Balance at December 31, 1996              $    1,557   $    31,227  ($       10)    ($      16,296)  $ 16,478
                                          ==========   ===========  ============    ===============  ===========


See notes to financial statements.
</TABLE>
                                       F-5

<PAGE>
<TABLE>

BRANFORD SAVINGS BANK  STATEMENTS OF CASH FLOWS
<CAPTION>

                                                                                Year Ended December 31,
(In Thousands)                                                         1996               1995            1994
                                                                     --------------------------------------------

<S>                                                                 <C>                 <C>           <C>
Operating Activities:
   Net income (loss)                                                $   1,841           $   1,154     ($     854)
   Adjustments to reconcile net income (loss) to net cash
      provided by operating activities:
         Provision for loan losses                                        625               1,200          1,517
         Provision for losses on foreclosed real estate                    85                 203          1,131
         Provision for depreciation                                       288                 264            311
         Amortization of premiums and (accretion) of discounts
          on securities, net                                        (      46)          (     159)    (       14)
         Amortization of net deferred loan fees                     (      39)          (      14)    (       45)
         Securities losses                                                ---                 ---             27
         Realized loss (gain) on sale of foreclosed real estate             1           (      52)           122
         Decrease (increase) in accrued interest receivable         (      49)                 16     (      277)
         Decrease (increase) in other assets                        (      37)                178             92
         Increase in other liabilities                                    294                 261             18
                                                                     -------------------------------------------
            Net cash provided by operating activities                   2,963               3,051          2,028
                                                                     -------------------------------------------

   Investing Activities:
      Principal collected on mortgage-backed  securities                3,090               1,190            ---
      Proceeds from sale of securities available-for-sale                 ---                 ---            279
      Purchase of securities held-to-maturity                       (  19,549)          (  24,670)      ( 17,971)
      Purchase of securities available-for-sale                     (   8,004)          (   8,640)           ---
      Maturities of securities available-for-sale                       4,000               3,000            ---
      Maturities of securities held-to-maturity                         5,000              17,100          3,000
      Net decrease in loans                                             1,482               7,095         10,547
      Purchase of real estate and equipment                         (     182)          (      68)      (     57)
      Sale of FHLB stock                                                  278                 ---            ---
      Proceeds from sales of foreclosed real estate                       899               2,050          4,275
      Proceeds from sales of fixed assets                                 ---                 ---             12
                                                                   ---------------------------------------------
            Net cash provided (used) by investing activities      (    12,986)          (   2,943)            85
                                                                   ---------------------------------------------

   Financing Activities:
      Increase (decrease) in deposits                                   5,604               2,034      (   8,000)
      Proceeds of FHLB advances                                         5,000                 ---            ---
      Repayment of FHLB advances                                    (   3,000)                ---      (   3,825)
      Repayment of capital lease obligations                              ---                 ---      (      39)
      Proceeds of rights offering                                         ---                 ---         10,346
      Dividends paid                                                 (    131)                ---            ---
                                                                     --------------------------------------------
            Net cash provided (used) by financing activities            7,473               2,034      (   1,518)
                                                                   ----------------------------------------------
            Increase (decrease) in cash and cash equivalents        (   2,550)              2,142            595
      Cash and cash equivalents - January 1                            15,665              13,523         12,928
                                                                    --------------------------------------------
      Cash and cash equivalents - December 31                       $  13,115           $  15,665     $   13,523
                                                                    ============================================

   Supplemental Disclosures:
      Cash paid during the year for:
         Interest expense                                           $   6,144           $   5,918      $   5,313
         Income taxes                                                      34                   9              4
      Non-cash investing activities:
      Addition to foreclosed real estate                                1,047               1,608          1,233

See notes to financial statements.
</TABLE>
                                       F-6

<PAGE>
BRANFORD SAVINGS BANK
NOTES TO FINANCIAL STATEMENTS
DECEMBER 31, 1996


1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:

A.  Nature of Operations

         The Bank provides a variety of financial  services to  individuals  and
corporate  customers through its headquarters in Branford,  Connecticut and four
branch offices.  The Bank serves the towns of Branford,  North Branford and East
Haven,  Connecticut and their surrounding  communities in New Haven County.  The
Bank's  primary  deposit  products  are savings  accounts  and  certificates  of
deposit. Its primary lending products are residential and commercial real estate
loans.

B.  Use of Estimates.

         The  preparation of financial  statements in conformity  with generally
accepted  accounting  principles  requires  management  to  make  estimates  and
assumptions  that  affect the  reported  amounts of assets and  liabilities  and
disclosure of  contingent  assets and  liabilities  at the date of the financial
statements  and the  reported  amounts  of  revenues  and  expenses  during  the
reporting period. Actual results could differ from those estimates.

         Material  estimates  that are  particularly  susceptible to significant
change  relate to the  determination  of the  allowance  for loan losses and the
valuation  of  real  estate  acquired  in  connection  with  foreclosures  or in
satisfaction of loans. In connection  with the  determination  of the allowances
for loan losses and  foreclosed  real  estate,  management  obtains  independent
appraisals for significant properties.

         The Bank's  loans  receivable  consist  primarily  of  residential  and
commercial real estate loans located within its primary market area in New Haven
County,  Connecticut.  Although the Bank has a diversified  loan portfolio,  its
debtors'  ability to honor their contracts is  substantially  dependent upon the
general economic conditions of the region.

         While  management  uses available  information  to recognize  losses on
loans and  foreclosed  real estate,  future  additions to the  allowances may be
necessary based on changes in local economic conditions. In addition, regulatory
agencies, as an integral part of their examination process,  periodically review
the Bank's allowances for loan losses and foreclosed real estate.  Such agencies
may require the Bank to  recognize  additions to the  allowances  based on their
judgments about information available to them at the time of their examination.

C. Securities

         Securities  that may be sold as part of the Bank's  asset/liability  or
liquidity management or in response to or in anticipation of changes in interest
rates  and  resulting  prepayment  risk,  or  for  other  similar  factors,  are
classified as available-for-sale and  carried  at fair market value.  Unrealized
holding gains and losses on such  securities  are reported net of related taxes,
as a separate  component of shareholders'  equity.  Securities that the Bank has
the  ability  and  positive  intent  to  hold  to  maturity  are  classified  as
held-to-maturity and carried at amortized cost.

         The  amortization  of premiums  and  accretion of discounts is recorded
over the life of the  security  using a method which  approximates  the interest
method. Realized gains and losses on the sales of all securities are reported in
income and computed using the specific identification cost basis.

D. Federal Home Loan Bank Stock.

         The  investment  in Federal Home Loan Bank of Boston stock is stated at
cost.

E. Loans and Allowance for Loan Losses.

         Loans are stated at the amount of unpaid principal, reduced by unearned
discount, unamortized nonrefundable fees and an allowance for loan losses.

         Loan  origination  fees and certain direct loan  origination  costs are
deferred and the net amount is amortized as an adjustment of the related  loan's
yield over the life of the loan using a method which  approximates  the interest
method.

                                       F-7

<PAGE>
         Effective  January  1, 1995 the Bank  adopted  Statement  of  Financial
Accounting Standards No. 114, "Accounting by Creditors for Impairment of a Loan"
("SFAS  114")  and  Statement  of  Financial   Accounting   Standards  No.  118,
"Accounting  by Creditors  for  Impairment  of a Loan - Income  Recognition  and
Disclosure"  ("SFAS  118").  The  Bank  evaluates  the  collectibility  of  both
contractual  interest and contractual  principal of all loans when assessing the
need for a loss accrual.  When a loan is impaired,  the Bank measures impairment
based on the present value of the expected  future cash flows  discounted at the
loan's  effective  interest  rate,  or the fair  value of the  collateral,  less
estimated selling costs, if the loan is collateral-dependent  and foreclosure is
probable. The Bank recognizes an impairment by creating a valuation allowance. A
loan is impaired  when,  based on current  information,  it is probable that the
Bank will be unable to collect  all  amounts due  according  to the  contractual
terms of the loan.

         The allowance for loan losses is increased through a provision for loan
losses  charged to expense.  Loans are charged  against the  allowance  for loan
losses when  management  believes that the  collection of principal is unlikely.
The allowance is an amount that  management  believes will be adequate to absorb
possible  losses on  existing  loans  that may  become  uncollectible,  based on
evaluations of the  collectibility  of loans,  overall  portfolio  quality,  the
review of specific problem loans and current economic conditions that may affect
the borrowers' ability to pay.

         Income  on  loans  is  recognized  over  the  term of the  loans  using
applicable interest rates applied to outstanding  principal  balances.  Interest
income  generally  is not  recognized  on  specific  impaired  loans  unless the
likelihood of future loss is remote.  Interest  payments  received on such loans
are generally  applied as a reduction of the loan  principal  balance.  The Bank
takes into income any further  interest  received on other nonaccrual loans on a
cash basis or applies such  interest as a reduction to the  principal  amount of
the loan. The Bank's policy is to discontinue  the accrual of interest on a loan
when management believes,  after considering economic and business conditions as
well as periods of  delinquency  and  collection  efforts,  that the  borrower's
financial  condition is such that the  collection  of interest is doubtful.  Any
unpaid interest previously accrued on nonaccrual loans is reversed from income.

F. Real Estate and Equipment.

         Real  estate and  equipment  are stated at cost less an  allowance  for
depreciation.  Depreciation  is computed over the estimated  useful lives of the
assets using the straight-line method.

G. Foreclosed Real Estate.

         Real estate  acquired  through  foreclosure is recorded at the lower of
the carrying value of the loan or fair value less estimated selling costs. Costs
relating to the  subsequent  development  or  improvement  of the  property  are
capitalized  and holding costs are charged to expense.  If  subsequent  economic
conditions  warrant  further  decreases in the fair value of the foreclosed real
estate,  management adjusts the values through a provision for losses charged to
expense.

H. Income Taxes.

         Deferred  income taxes and tax benefits are  recognized  for the future
tax  consequences  attributable to differences  between the financial  statement
carrying  amounts of existing assets and  liabilities  and their  respective tax
bases.  Deferred tax assets and liabilities are measured using enacted tax rates
expected  to apply to  taxable  income  in the  years in which  those  temporary
differences are expected to be recovered or settled.

I. Cash and Cash Equivalents.

         Cash and cash  equivalents  include  cash on  hand,  deposits  at other
financial institutions and federal funds sold.

J. Reclassifications.

         Certain 1995 and 1994 amounts  have been  reclassified  to conform with
the 1996 presentation.

                                       F-8

<PAGE>
2. SECURITIES:

Securities  classified  available-for-sale  (carried  at  market  value)  are as
follows:
<TABLE>
<CAPTION>
                                                                        December 31, 1996
                                                                   Gross                 Gross
                                               Amortized        Unrealized            Unrealized               Market
                                                 Cost              Gains                Losses                  Value
                                                 ----              -----                ------                  -----
                                                                           (In Thousands)

<S>                                         <C>                <C>                 <C>                    <C>              
U.S. Treasury                               $      6,007       $           1       ($            8)       $           6,000
U.S. Government agency obligations:
  Mortgage-backed securities                       1,366                 ---       (             2)                   1,364
  Other                                            1,994                 ---       (             1)                   1,993
                                            ------------       -------------       ----------------       -----------------
      Totals                                $      9,367       $           1       ($           11)       $           9,357
                                            ============       =============       ================       =================
<CAPTION>

                                                                        December 31, 1995
                                                                   Gross                 Gross
                                               Amortized        Unrealized            Unrealized               Market
                                                 Cost              Gains                Losses                  Value
                                                 ----              -----                ------                  -----
                                                                           (In Thousands)

<S>                                         <C>                <C>                 <C>                    <C>              
U.S. Treasury                               $      4,000       $          14       $            ---       $           4,014
U.S. Government agency obligations:
     Mortgage-backed securities                    1,679                   7                    ---                   1,686
                                            ------------       -------------       ----------------       -----------------
          Totals                            $      5,679       $          21       $            ---       $           5,700
                                            ============       =============       ================       =================

</TABLE>

Securities  classified  held-to-maturity  (carried  at  amortized  cost)  are as
follows:
<TABLE>
<CAPTION>

                                                                        December 31, 1996
                                                                   Gross                 Gross
                                               Amortized        Unrealized            Unrealized               Market
                                                 Cost              Gains                Losses                  Value
                                                 ----              -----                ------                  -----
                                                                           (In Thousands)

<S>                                         <C>                <C>                 <C>                    <C>              
U.S. Treasury                               $      4,244       $           4       ($           15)       $           4,233
U.S. Government agency obligations:
   Mortgage-backed securities                      18,696                147               (    30)                  18,813
   Other                                           10,466                 47               (     9)                  10,504
                                            -------------      -------------       ----------------       -----------------
      Totals                                $      33,406      $         198       ($           54)       $          33,550
                                            =============      =============       ================       =================

                                       F-9

<PAGE>
<CAPTION>
                                                                        December 31, 1995
                                                                   Gross                 Gross
                                               Amortized        Unrealized            Unrealized               Market
                                                 Cost              Gains                Losses                  Value
                                                 ----              -----                ------                  -----
                                                                           (In Thousands)
                                                                           
<S>                                         <C>                <C>                 <C>                    <C>              
U.S. Treasury                               $      2,230       $          30       $            ---       $           2,260
U.S. Government agency obligations:
   Mortgage-backed securities                      10,905                219       (            27)                  11,097
   Other                                           8,450                 135                    ---                   8,585
                                            ------------       -------------       ----------------       -----------------
      Totals                                $      21,585      $         384       ($           27)       $          21,942
                                            =============      =============       ================       =================
</TABLE>


The   amortized   cost  and   market   value  of  debt   securities   classified
available-for-sale  and  held-to-maturity,  by contractual  maturity,  are shown
below.  Expected  maturities  will differ from  contractual  maturities  because
borrowers may have the right to call or prepay  obligations with or without call
or prepayment penalties.
<TABLE>
<CAPTION>
                                                                          December 31,
                                            -------------------------------------------------------------------------------
                                                        1996                                        1995
                                            --------------------------------       ----------------------------------------
                                               Amortized          Market               Amortized               Market
                                                 Cost              Value                 Cost                   Value
                                                 ----              -----                 ----                   -----
                                                                           (In Thousands)
<S>                                         <C>                <C>                 <C>                    <C>
Available-for-sale:
   Within one year                          $      8,001       $      7,993        $          4,000       $           4,014
   Due after ten years                             1,366              1,364                   1,679                   1,686
                                            ------------       ------------        ----------------       -----------------
      Totals                                $      9,367       $      9,357        $          5,679       $           5,700
                                            ============       ============        ================       =================


<CAPTION>
                                                                          December 31,
                                            -------------------------------------------------------------------------------
                                                        1996                                        1995
                                            --------------------------------       ----------------------------------------
                                               Amortized          Market               Amortized               Market
                                                 Cost              Value                 Cost                   Value
                                                 ----              -----                 ----                   -----
                                                                           (In Thousands)
<S>                                         <C>                <C>                <C>                   <C>
Held-to-maturity:
   Within one year                          $      5,251       $      5,256       $           1,000       $           1,000
   Due after one year through
     five years                                    19,298            19,362                  17,047                  17,309
   Due after five years through
      ten years                                    2,761              2,813                   3,538                   3,633
   Due after ten years                             6,096              6,119                     ---                     ---
                                            ------------       ------------       -----------------        ----------------
      Totals                                $     33,406       $     33,550       $          21,585       $          21,942
                                            =============      ============       =================       =================

</TABLE>
During   1996  and  1995   there   were  no   sales  of   securities   from  the
available-for-sale  or  held-to-maturity  classifications,  only  maturities  of
bonds.

During  1994,  proceeds  from  the  sale of the  mutual  bond  fund,  which  was
classified as available-for-sale,  was sold for $279,000, resulting in a loss of
$27,000. There were no sales of held-to-maturity securities in 1994.

                                       F-10

<PAGE>
3. LOANS:

Loans receivable at December 31 are summarized as follows:
<TABLE>
<CAPTION>
                                                          1996                                       1995
                                                    ----------------                         -----------------
                                                                       (In Thousands)
<S>                                                 <C>                                      <C>  
First mortgage loans:
   Residential real estate                          $         53,529                         $         53,178
   Secured by other properties                                51,284                                   54,551
   Construction loans                                          1,416                                    1,246
Home equity and second mortgage                                9,003                                   10,427
Consumer                                                         824                                      835
Commercial                                                    10,586                                    9,246
                                                    ----------------                          ---------------
                                                             126,642                                  129,483
Less:
   Allowance for loan losses                                  (3,895)                                  (3,628)
   Unamortized nonrefundable fees                                (89)                                     (81)
                                                    ----------------                         ----------------
      Loans, net                                    $        122,658                         $        125,774
                                                    ================                         ================
</TABLE>
At December 31, 1996 and 1995,  the Bank had loans  amounting  to  approximately
$2,211,000 and $3,369,000,  respectively,  that were specifically  classified as
impaired.   The  average  balance  of  these  loans  amounted  to  approximately
$2,423,000  and  $4,258,000  for the years  ended  December  31,  1996 and 1995,
respectively.  The allowance for loan losses relating to these loans amounted to
approximately $275,000 and $406,000 at December 31, 1996 and 1995, respectively.
The  following  is a summary of cash  receipts  on these loans and how they were
applied:
<TABLE>
<CAPTION>
                                                              1996                                  1995
                                                        ----------------                     ----------------
                                                                          (In Thousands)

<S>                                                     <C>                                  <C>             
Cash receipts applied to reduce principal balance       $             62                     $            297
Cash receipts recognized as interest income                           73                                   30
                                                        ----------------                     ----------------
   Total cash receipts                                  $            135                     $            327
                                                        ================                     ================
</TABLE>

In addition,  at December 31, 1996 and 1995, the Bank had other nonaccrual loans
of approximately $982,000 and $1,473,000,  respectively for which impairment had
not been  recognized.  If  interest on these  loans had been  recognized  at the
original  interest  rates,  interest  income would have increased  approximately
$53,000 in 1996 and $122,000 in 1995.

Prior  to the  adoption  of SFAS  114,  interest  income  would  have  increased
approximately  $337,000 for the year ending December 31, 1994 for loans on which
the accrual of interest had been discontinued.

The  Bank has no  commitments  to loan  additional  funds  to the  borrowers  of
impaired or nonaccrual loans.

Included  in loans  receivable  at  December  31, 1995 are loans with a carrying
value of  $1,103,000  the terms of which have been  modified in a troubled  debt
restructuring.   The  Bank   recognized   interest   income  on  troubled   debt
restructurings in 1995 and 1994 aggregating $78,000 and $102,000,  respectively,
whereas under the original terms, the Bank would have recognized interest income
of $95,000 and $169,000, respectively.

During  1994,  the Bank sold  foreclosed  real  estate and issued  below  market
interest rate loans to certain  buyers.  At December 31, 1996 and 1995, the face
amount of these loans totaled  $2,386,000 and $2,405,000,  respectively  and the
unamortized discount was $119,000 and $156,000,  respectively,  which results in
an effective interest rate of 8%.

                                      F-11

<PAGE>
Changes in the allowance for loan losses during the years ended December 31 were
as follows:
<TABLE>
<CAPTION>
                                                        1996                     1995                      1994
                                                  ----------------       -------------------        ------------------
                                                                           (In thousands)
<S>                                               <C>                    <C>                        <C>                
Balance, beginning of year                        $          3,628       $             3,419        $            3,458
Provision charged to operations                                625                     1,200                     1,517
Loan recoveries                                                481                       226                       409
Loans charged off                                             (839)                   (1,217)                  (1,965)
                                                  ----------------       -------------------        ------------------
Balance, end of year                              $          3,895       $             3,628        $            3,419
                                                  ================       ===================        ==================
</TABLE>

4. REAL ESTATE AND EQUIPMENT:

Real estate and equipment at December 31 are summarized as follows:
<TABLE>
<CAPTION>
                                                              1996                                   1995
                                                        ----------------                     -------------------
                                                                          (In Thousands)
<S>                                                     <C>                                  <C>                
Land                                                    $            210                     $               210
Buildings                                                          1,363                                   1,363
Improvements                                                         267                                     267
Furniture and equipment                                            2,150                                   2,263
Leasehold improvements                                             1,753                                   1,750
                                                        ----------------                     -------------------
   Total - at cost                                                 5,743                                   5,853
Less, Accumulated depreciation                                    (3,747)                                 (3,751)
                                                        ----------------                     -------------------
   Net                                                  $          1,996                     $             2,102
                                                        ================                     ===================
</TABLE>
Depreciation  expense amounted to $287,848,  $263,815 and $310,838 in 1996, 1995
and 1994, respectively.

5. FORECLOSED REAL ESTATE:

Foreclosed real estate at December 31 is summarized as follows:
<TABLE>
<CAPTION>
                                                              1996                                   1995
                                                        ----------------                     -------------------
                                                                          (In Thousands)
<S>                                                     <C>                                  <C>                
Residential land and buildings                          $            503                     $               663
Commercial land and buildings                                        266                                     ---
                                                        ----------------                     -------------------
                                                                     769                                     663
   Less, Allowance for losses                                        (85)                                    (42)
                                                        ----------------                     -------------------
      Net realizable value                              $            684                     $               621
                                                        ================                     ===================
</TABLE>
The components of foreclosed real estate expense are summarized as follows:
<TABLE>
<CAPTION>
                                                        1996                     1995                      1994
                                                  ----------------       -------------------        ------------------
                                                                            (In Thousands)
<S>                                               <C>                    <C>                        <C>
Expenses of holding foreclosed real
   estate, net of rental income                   $            146       $               251        $              410
Loss (gain) on sale of foreclosed real
   estate, net                                                   1                      (52)                       122
Provision for estimated losses                                  85                       203                     1,131
                                                  ----------------       -------------------        ------------------

      Net expense                                 $            232       $               402        $            1,663
                                                  ================       ===================        ==================
</TABLE>
                                      F-12

<PAGE>
The following summarizes the activity in the allowance for estimated losses:
<TABLE>
<CAPTION>
                                                        1996                     1995                      1994
                                                  ----------------       -------------------        ------------------
                                                                            (In Thousands)
<S>                                               <C>                    <C>                        <C>               
Balance, beginning of year                        $             42       $               473        $            1,296
Provision for estimated losses charged
   to operations                                                85                       203                     1,131
Sale of foreclosed real estate                                 (42)                     (634)                   (1,954)
                                                  ----------------       -------------------        ------------------
Balance, end of year                              $             85       $                42        $              473
                                                  ================       ===================        ==================

</TABLE>
6. DEPOSITS:

Deposits at December 31 consisted of the following:
<TABLE>
<CAPTION>
                                                              1996                                   1995
                                                        ----------------                     -------------------
                                                                          (In Thousands)
<S>                                                     <C>                                  <C>                
Non-interest-bearing demand deposits                    $         11,408                     $            10,653
Interest-bearing demand and savings accounts                      54,312                                  52,026
Interest-bearing money market checking accounts                    9,423                                   9,025
Interest-bearing certificates of deposit                          84,210                                  82,045
                                                        ----------------                     -------------------
                                                        $        159,353                     $           153,749
                                                        ================                     ===================
</TABLE>
The aggregate  amount of certificates of deposit with a minimum  denomination of
$100,000 was  approximately  $5,388,000  and $4,980,000 at December 31, 1996 and
1995, respectively.

At December 31, 1996,  scheduled  maturities of  certificates of deposit were as
follows:

 Weighted Average
 Stated Interest           Year Ending
      Rate                 December 31                       Amount
      ----                 -----------                       ------
                                                         (In Thousands)

       5.24%                  1997                    $              68,649
       5.49                   1998                                   10,252
       5.56                   1999                                    2,321
       6.09                   2000                                    1,449
       6.09                   2001                                    1,449
       5.83                Thereafter                                    90
                                                      ---------------------
           Total                                      $              84,210
                                                      =====================

Interest  expense on deposits for the years ended  December 31 is  summarized as
follows:
<TABLE>
<CAPTION>
                                                        1996                     1995                      1994
                                                  ----------------       -------------------        ------------------
                                                                          (In Thousands)
<S>                                               <C>                    <C>                        <C>               
Demand and savings                                $          1,247       $             1,281        $            1,489
Money market checking                                          245                       280                       343
Certificates of deposit                                      4,417                     4,113                     2,983
                                                  ----------------       -------------------        ------------------
                                                  $          5,909       $             5,674        $            4,815
                                                  ================       ===================        ==================
</TABLE>
                                      F-13
<PAGE>
7. INCOME TAXES:

The components of the provision for income taxes are as follows:

                          1996                  1995                  1994
                      ------------          ------------          ------------
                                            (In Thousands)
Current:
   Federal            $         10                   ---                   ---
   State                         9          $          6          $          6
                      ------------          ------------          ------------
Income taxes          $         19          $          6          $          6
                      ============          ============          ============



A  reconciliation  of the  income  tax  provision  to that  computed  using  the
statutory federal tax rate for the years ended December 31 is as follows:
<TABLE>
<CAPTION>
                                                            1996                  1995                  1994
                                                        ------------          ------------          -------------
                                                                              (In Thousands)
<S>                                                     <C>                   <C>                   <C>            
Federal income tax (benefit) at statutory rates         $        629          $        394          $       (288)
Connecticut corporation tax, net                                   9                     6                     6
Bad debt allowance                                                91                    71                   (13)
Tax benefits of net operating loss carryforwards                (837)                 (513)                  ---
Tax benefits of net operating loss carryforwards
   not currently realizable                                      ---                   ---                   204
Other, net                                                       127                    48                    97
                                                        ------------          ------------          ------------

                                                        $         19          $          6          $          6
                                                        ============          ============          ============
</TABLE>
The  components  of the  Bank's  net  deferred  tax asset at  December  31 is as
follows:
<TABLE>
<CAPTION>
                                                         1996                                        1995
                                            --------------------------------       ---------------------------------------
                                                Federal            State                Federal                 State
                                                                           (In Thousands)
<S>                                         <C>                <C>                 <C>                    <C>   
Deferred tax assets:
  Net operating loss carryforwards          $      3,045       $       1,462       $          3,742       $          1,988
  Bad debt deduction                               1,188                 370                  1,107                    345
  Accrued compensation and
    pension expense                                  141                  44                     10                      3
  Deferred loan fees                                  27                   8                     25                      8
  Real estate and equipment                          103                  32                    ---                    ---
  Other                                               71                  22                    141                     44
                                            ------------       -------------       ----------------       ----------------
      Total deferred tax assets                    4,575               1,938                  5,025                  2,388

Valuation reserve                                  (4,57)             (1,938)                (5,025)                (2,388)
                                            ------------       -------------       ----------------       ----------------
Net deferred tax asset                      $        ---       $         ---       $            ---       $            ---
                                            ============       =============       ================       ================
</TABLE>

                                      F-14

<PAGE>
The change in the total  valuation  allowance for the years ended December 31 is
as follows:
<TABLE>
<CAPTION>


                                                        1996                     1995                      1994
                                                  ----------------       -------------------        -------------------
                                                                           (In Thousands)

<S>                                               <C>                    <C>                        <C>               
Balance, beginning of year                        $          7,413       $             9,589        $            9,224
(Decrease) Increase in allowance                              (900)                   (2,176)                      365
                                                  ----------------       -------------------        ------------------
Balance, end of year                              $          6,513       $             7,413        $            9,589
                                                  ================       ===================        ==================
</TABLE>


The Bank will only  recognize a deferred  tax asset when,  based upon  available
evidence, realization is more likely than not, and accordingly, the December 31,
1996 and 1995 net deferred tax asset was reduced by a 100% valuation reserve.

Net operating losses available for application against future taxable income are
as follows:

<TABLE>
<CAPTION>
                                                                             Federal
                                                               ----------------------------------------
           Year of                                              Before                       After
         Expiration                  State                     Ownership Change        Ownership Change
         ----------                  -----                     ----------------        ----------------
                                                               (In Thousands)

            <S>                   <C>                             <C>                        <C>                                   
            1997                  $ 8,885                         ---                        ---
            1998                    5,470                         ---                        ---
            1999                    1,031                         ---                        ---
            2005                      ---                     $ 1,125                        ---
            2006                      ---                         125                        ---
            2007                      ---                         125                    $ 2,303
            2008                      ---                         ---                      5,393
            2009                      ---                         ---                        961
</TABLE>


In May 1992 the Bank  underwent  an  "ownership  change",  as defined  under the
Internal Revenue Code, as a result of a rights offering. The ability of the Bank
to utilize its federal net operating  loss  carryforwards  incurred prior to the
"ownership change" is limited to approximately $125,000 annually.

8. OBLIGATIONS UNDER LEASES:

The Bank has operating  leases for certain of its facilities  under leases which
expire at various dates through 2008.

Net rental  expense under the above  operating  leases was $85,376,  $81,887 and
$81,194 for 1996,  1995 and 1994,  respectively.  Future minimum  payments under
noncancelable  operating  leases having initial or remaining  terms in excess of
one year are as follows:

            1997                $ 132,756
            1998                   90,409
            1999                   92,618
            2000                   92,618
            2001                   77,052
         Later years              235,402
                                 --------
                                  720,855

   Less: Sublease rentals        (167,417)
                                ---------
                                $ 553,438
                                =========

                                      F-15

<PAGE>
9. FEDERAL HOME LOAN BANK ADVANCES:

Advances  from the Federal  Home Loan Bank of Boston  ("FHLBB")consisted  of the
following at December 31:
<TABLE>
<CAPTION>
        Interest Rate                Maturity                    1996                       1995
        -------------                --------                    ----                       ----
                                                                           (In Thousands)

            <S>                         <C>                        <C>                    <C>              
            7.52%                       1996                       ---                    $3,000
        5.39 to 5.78                    1997                    $5,000                       ---                              
                                                                ------                    ------
                                                                $5,000                    $3,000
                                                                ======                    ======
</TABLE>

In accordance with the Credit Policy of the FHLBB, the Bank must maintain at all
times an amount of  Qualified  Collateral  that is  sufficient  to  satisfy  the
Collateral Maintenance Level requirements set by the FHLBB. At December 31, 1996
the Collateral Maintenance Level requirement was $5,506,000, based on $5,000,000
in  outstanding  advances  and $506,000 in  available  lines of credit,  and the
Qualified  Collateral was comprised of residential  mortgages in the Bank's loan
portfolio and funds placed in accounts at the FHLBB.

10. RETIREMENT PLANS:

The Bank maintains a non-contributory  defined benefit pension plan which covers
substantially  all its employees.  Plan benefits are based primarily on years of
service and average  compensation.  It is the Bank's  policy to fund the plan at
levels  sufficient  to meet the minimum  funding  requirements  set forth in the
Employee Retirement Income Security Act of 1974, plus such additional amounts as
the Bank may determine to be appropriate  from time to time. Plan assets consist
principally of money market, bond and equity funds.

The funded status of the plan at December 31 was as follows:
<TABLE>
<CAPTION>
                                                                  1996                                 1995
                                                              -------------                      ---------------

<S>                                                           <C>                                <C>    
Actuarial present value of benefit obligations:

 Vested benefit obligation                                    $   1,031,422                      $       946,780
                                                              =============                      ===============
 Accumulated benefit obligation                               $   1,160,261                      $     1,000,281
                                                              =============                      ===============
 Projected benefit obligation                                 $   1,341,536                      $     1,304,400
Plan assets at fair value                                         1,236,366                            1,063,381
                                                              -------------                      ---------------
Plan assets less than projected benefit
   obligation                                                       (105,17)                             (241,01)
Unrecognized net loss                                                25,149                               83,984
Prior service cost not yet recognized in
   net periodic pension cost                                        124,418                              125,438
                                                              -------------                      ---------------
Prepaid/(accrued) pension costs
  included in other assets/ (liabilities)                     $      44,397                      ($       31,597)
                                                              =============                      ===============

</TABLE>
                                      F-16

<PAGE>
          Pension cost includes the following components:
<TABLE>
<CAPTION>


                                                        1996                     1995                      1994
                                                  ----------------       -------------------        ------------------
<S>                                               <C>                    <C>                        <C>
Service cost - benefits earned
   during the period                              $         90,242       $            69,634        $          104,455
Interest cost on projected
   benefit obligation                                      103,248                    96,926                    94,185
Actual return on plan assets                               (21,135)                 (109,939)                   48,601
Net amortization and deferral                              (68,388)                    7,504                  (172,451)
                                                   ---------------       -------------------         ------------------

      Net pension expense                         $        103,967       $            64,125        $           74,790
                                                  ================       ===================        ==================

</TABLE>

Assumptions used in the accounting for pension cost are as follows:

                                            1996          1995         1994
                                            ----          ----         ----

Discount rate                               8.0%          8.0%         8.0%
Average wage increase                       3.0%          3.0%         3.0%
Expected long-term rate of return           8.0%          8.0%         8.0%

The Bank  maintained an Employee Stock  Ownership Plan (ESOP) for the benefit of
all eligible employees who have completed twelve months of service with the Bank
and who have  attained  age 21.  During  1995 the ESOP plan was merged  into the
employees'  retirement  plan under Section 401(k) of the Internal  Revenue Code.
This  plan  allows  employees  to defer a portion  of their  income on a pre-tax
basis.  The  Bank  contribution,  which is  discretionary,  is  determined  as a
percentage  of the employee  contribution.  There was no  contribution  made for
these plans in 1996, 1995 or 1994.

11. RETIREMENT BENEFITS:

The Bank provides certain health care insurance  benefits for retired employees.
Participants  become  eligible for the  benefits if they retire after  attaining
specified age and service  requirements while they worked for the Bank. The Bank
does not fund this plan. The expected cost of these  postretirement  benefits is
charged to expense during the years that the employees render service.

The  following  table  sets  forth the  plan's  funded  status  with the  amount
reflected in the Bank's balance sheet at December 31:
<TABLE>
<CAPTION>

                                                                     1996                            1995
                                                              -----------------                ------------------
<S>                                                           <C>                              <C>                
Accumulated postretirement benefit obligation:
  Retirees                                                    ($       140,130)                ($        139,488)
  Other active participants                                            (157,501)                        (126,726)
Unrecognized actuarial gain                                            (305,377)                        (329,799)
Unrecognized transition obligation                                      370,492                          393,648
                                                              -----------------                -----------------

Accrued postretirement benefit cost included in
  other liabilities                                           ($       232,516)                ($        202,365)
                                                              ================                 =================
</TABLE>
                                      F-17

<PAGE>
For the years ended  December 31, net  postretirement  benefit cost included the
following components:
<TABLE>
<CAPTION>

                                                            1996                  1995                  1994
                                                        ------------          ------------          ------------

<S>                                                     <C>                   <C>                   <C>         
Service cost                                            $     19,471          $     29,870          $      3,574
Interest cost on accumulated postretirement
   benefit obligation                                         21,297                47,948                33,908
Amortization of transition obligation
   over 20 years                                              23,156                23,156                23,156
Amortization of gain                                          (23,28)                  ---                   ---
                                                        ------------          ------------          ------------

Net postretirement benefit cost                         $     40,639          $     100,974         $     60,638
                                                        ============          =============         ============
</TABLE>


The discount rate used in determining  the  accumulated  postretirement  benefit
obligation was 8%.

12. DISCLOSURES ABOUT FAIR VALUE OF FINANCIAL INSTRUMENTS:

Statement of Financial  Accounting  Standards No. 107,  "Disclosures  about Fair
Value of Financial  Instruments,"  requires the Bank to disclose  estimated fair
value for its financial instruments.

The following  methods and  assumptions  were used to estimate the fair value of
each class of financial instruments for which it is practicable to estimate that
value.

Cash and due from  banks,  Federal  funds  sold,  Federal  Home Loan Bank stock,
Accrued interest receivable:

The carrying amount is a reasonable estimate of fair value.

Securities:

Securities  classified  as  available-for-sale  are carried at fair value.  Fair
values for securities classified as available-for-sale  and held-to-maturity are
based on quoted market prices.

Loans:

Fair  values  are  estimated  for  portfolios  of loans with  similar  financial
characteristics.  Loans are segregated by type, such as mortgage,  construction,
commercial,  consumer,  and home equity  lines of credit and by  performing  and
nonperforming categories. The mortgage portfolio is further segmented into fixed
and adjustable rate interest terms.

The fair value of performing  loans is estimated  using quoted market prices for
securities   backed  by  similar  loans,   adjusted  for   differences  in  loan
characteristics.  Fair value for  nonperforming  loans is based on specific loan
evaluations, some of which include appraisals.

Deposits:

The fair value of deposits  with no stated  maturity,  such as demand  deposits,
savings and money market accounts is equal to the amount payable on demand.  The
fair  value of  certificates  of  deposit  is based on the  discounted  value of
contractual  cash flows using rates  currently  offered for  deposits of similar
remaining maturities.

Federal Home Loan Bank advances:

Rates currently  available to the Bank for debt with similar terms and remaining
maturities are used to estimate fair value of existing debt.

                                      F-18

<PAGE>
Financial Instruments with Off-Balance Sheet Risk:

The fair values of commitments  to extend credit were  estimated  using the fees
currently  charged to enter into  similar  agreements,  taking into  account the
remaining  terms  of the  agreements  and the  present  creditworthiness  of the
counterparties.  For fixed rate loan commitments,  fair value also considers the
difference between current levels of interest rates and the committed rates. The
fair value of letters of credit is based on fees  currently  charged for similar
agreements  or on the  estimated  cost to  terminate  or  otherwise  settle  the
obligations  with the  counterparties.  The fair value of items with off-balance
sheet risk was  approximately  $9,405,000 at December 31, 1996 and approximately
$7,478,000 at December 31, 1995.

Financial instruments are summarized as follows:

<TABLE>

<CAPTION>
                                                  December 31, 1996                           December 31, 1995
                                            --------------------------------       ---------------------------------------
                                               Carrying            Fair                Carrying                 Fair
                                                Amount             Value                Amount                  Value
                                                ------             -----                ------                  -----
                                                                           (In Thousands)
<S>                                         <C>                <C>                 <C>                    <C>
Financial Assets:
  Cash and due from banks                   $      4,990       $      4,990        $          4,460       $           4,460
  Federal funds sold                               8,125              8,125                  11,205                  11,205
  Securities available- for-sale                   9,357              9,357                   5,700                   5,700
  Securities held- to-maturity                    33,406             33,550                  21,585                  21,942
  Federal Home Loan Bank stock                       748                748                   1,026                   1,026
  Loans, net of allowance for
     loan losses                                 122,658            122,473                 125,774                 127,549
  Accrued interest receivable                      1,334              1,334                   1,285                   1,285

Financial Liabilities:
  Deposits                                       159,353            159,464                 153,749                 153,979
  Federal Home Loan
     Bank advances                                 5,000              5,000                   3,000                   3,039

</TABLE>

13. EARNINGS (LOSS) PER SHARE:

Primary per share  amounts have been  calculated by dividing net earnings by the
weighted average number of common shares outstanding during each period.

Fully  diluted  per share  amounts  are  similarly  computed,  but  include  the
incremental  shares  attributed  to the  assumed  conversion  of an  outstanding
warrant to purchase 700,000 shares of common stock.

The  weighted  average  number of shares used in computing  earnings  (loss) per
share are as follows:

                        1996               1995               1994
                       ------            -------             -----

Primary               6,559,297         6,559,297           1,965,640
Fully diluted         6,898,000         6,772,340           2,006,816


14. STOCK OPTIONS:

At a Special Meeting of Shareholders on November 21, 1991, the Bank's 1986 Stock
Option and Incentive Plan (the "1986 Plan") was terminated,  except with respect
to  outstanding  options,  and was  replaced  with a 1991 Stock Option Plan (the
"1991 Plan").

Under the 1991 Plan,  as with the 1986 Plan,  incentive and  nonqualified  stock
options and stock  appreciation  rights  (SARs) may be granted to  officers  and
other key employees by a Nominating, Pension, Options and Compensation Committee
of the Board of Directors. In addition,  under the 1991 Plan, nonqualified stock
options and SARs may be granted to consultants of the Bank.  SARs are similar to
stock  options  except that upon the  exercise of SARs the holder  purchases  no
shares of stock,  but instead  receives  the amount by which the market value of
the shares as to which SARs are exercised exceeds the exercise price.

                                      F-19

<PAGE>
The 1991 Plan provides that the exercise price of any SARs must not be less than
100% of the fair market  value of the Bank's  Common  Stock on the date of grant
or, in the case of SARs granted in tandem with  options,  the exercise  price of
the related option.

In  September  of 1994 the Board of  Directors  amended the 1991 Plan to clarify
that SARs  granted not in tandem with  options may be granted in an amount up to
the economic  equivalent of 500,000 shares of Bank Common Stock.  These SARs are
not  exercisable  until two to three years from the date of grant unless certain
events take place.

During 1996, all outstanding  options under the 1986 Plan and the 1991 Plan were
cancelled.  The number of SARs  outstanding  at December 31, 1996 under the 1991
Plan is summarized as follows:
<TABLE>
<CAPTION>

                                                                                               Outstanding
                               Date                                                            December 31,
                              Granted                Price                 Granted                 1996
                              -------                -----                 -------            ------------

<S>                            <C>                   <C>                   <C>                   <C>   
Directors                      Nov. 1994             $2.00                 80,000                80,000
Employees                      Nov. 1994              2.00                202,000               202,000
Directors                      May 1995              2.375                100,000               100,000
Directors                      Aug. 1995              2.75                 10,000                10,000
Directors                      Oct. 1996              3.50                 10,000                10,000

</TABLE>

15. CAPITAL:

At the 1994  annual  meeting of  stockholders  on October 20,  1994,  the Bank's
shareholders   approved  the  following   amendments  to  the   Certificate   of
Incorporation  to  permit  the  Bank to  conduct  a  rights  offering  to  raise
additional capital:

A) To provide  for a reverse  stock  split  pursuant to which ten shares of Bank
Common Stock  outstanding was changed into one new fully paid and  nonassessable
share of Bank Common Stock. All references in the financial statements to number
of shares and per share  amounts of the Bank's Voting Common Stock were restated
to reflect the reverse stock split.

B) Authorized a new class of 2,000,000 shares of Non-Voting  Convertible  Common
Stock.  At any time after  five years  following  the  issuance  of any share of
Non-Voting  Common  Stock,  each holder may convert  their  shares into Series A
Preferred  Stock at a conversion  rate,  initially  set at .02 share of Series A
Preferred Stock for each share of Non-voting Common Stock.

                                      F-20
<PAGE>
In  addition,  in 1994  the  Board  of  Directors  amended  the  Certificate  of
Incorporation to authorize 30,000 shares of Series A Preferred Stock. The Series
A Preferred  Stock has no voting rights,  except to the extent  required by law.
The dividends on this preferred stock are not cumulative and would be subject to
prior approval by Bank regulatory authority.  In the event of any liquidation of
the Bank the preferred  stockholders  would receive full  preferential  payments
prior to any payments to holders of any class of common stock.

On  September  16, 1994 the Bank granted to each of its  shareholders  of record
non-transferable subscription rights to subscribe to 5,512,500 shares at a price
of $2.00 per share. Each eligible  shareholder received one right for each share
of the Bank's  outstanding  common  stock owned  after the  reverse  stock split
described  above.  Each right  entitled the holder to purchase  5.264 shares and
included an oversubscription privilege.

In November 1994, the Bank  successfully  completed the rights offering.  Shares
sold totaled 5,512,500 and the Bank received net proceeds of $10,346,000.

In addition,  in consideration of an investor's commitment to purchase shares in
the offering the Bank issued to the investor a warrant to purchase an additional
700,000  shares of voting  shares for a purchase  price of $2.00 per share.  The
warrant  has a ten  year  term  and  is  subject  to  certain  restrictions  and
conditions.

16. LOANS to RELATED PARTIES:

The Bank has granted  loans to certain of its principal  shareholders,  Officers
and  Directors  and to  their  associates.  Related  party  loans  are  made  on
substantially the same terms,  including interest rate and collateral,  as those
prevailing at the time for comparable  transactions with unrelated persons,  and
do not involve more than normal risk of  collectibility.  The  aggregate  dollar
amounts of these loans was approximately $1,784,000 and $804,000 at December 31,
1996 and 1995, respectively.

                                      F-21

<PAGE>
Loan activity for the periods ended December 31 are as follows:
<TABLE>
<CAPTION>
                                                        1996                     1995                      1994
                                                  ----------------       -------------------        ------------------
                                                                           (In Thousands)
<S>                                               <C>                    <C>                        <C>               
Balance, beginning of year                        $            804       $               822        $              832
Additions                                                    1,037                       ---                        35
Payments and deletions                                         (57)                      (18)                      (45)
                                                  ----------------       -------------------        ------------------
Balance, end of year                              $          1,784       $               804        $              822
                                                  ================       ===================        ==================
</TABLE>


17. REGULATORY MATTERS and ENVIRONMENT:

The Bank is subject to various regulatory capital  requirements  administered by
the federal banking agencies.  Failure to meet minimum capital  requirements can
initiate certain mandatory,  and possibly  additional  discretionary  actions by
regulators,  that if  undertaken,  could  have a direct  material  effect on the
Bank's  financial   statements.   Under  capital  adequacy  guidelines  and  the
regulatory  framework for prompt corrective  action, the Bank must meet specific
capital  guidelines  that involve  quantitative  measures of the Bank's  assets,
liabilities,  and certain off-balance-sheet items as calculated under regulatory
accounting  practices.  The Bank's capital amounts and  classification  are also
subject to  qualitative  judgments  by the  regulators  about  components,  risk
weightings, and other factors.

Quantitative  measures  established  by  regulation to ensure  capital  adequacy
require the Bank to  maintain  minimum  amounts  and ratios of total  risk-based
capital  and  Tier  1  capital  to  risk-weighted  assets  (as  defined  in  the
regulations), and Tier 1 capital to average assets (average total assets for the
most recent  quarter).  Management  believes,  as of December 31, 1996, that the
Bank meets all capital adequacy requirements to which it is subject.

As of December 31, 1996, the most recent  notification  from the Federal Deposit
Insurance  Corporation  categorized  the  Bank as  well  capitalized  under  the
regulatory framework for prompt corrective action. To remain categorized as well
capitalized,  the Bank will have to maintain  minimum total  risk-based,  Tier 1
risk-based,  and Tier 1 leverage  ratios as disclosed in the table below.  There
are no conditions or events since the most recent  notification  that management
believes have changed the Bank's prompt corrective action category.

                                      F-22

<PAGE>
The Bank's actual capital amounts and ratios are also presented in the table.
<TABLE>
<CAPTION>


                                                                            December 31, 1996
                                       ---------------------------------------------------------------------------------------------
                                                                                                                  To Be Well
                                                                                                              Capitalized Under
                                                                              For Capital                     Prompt Corrective
                                                Actual                     Adequacy Purposes                  Action Provisions

                                       Amount             Ratio         Amount            Ratio            Amount            Ratio
                                       ------             -----         ------            -----            ------            -----
                                     (dollars in                     (dollars in                        (dollars in
                                     thousands)                       thousands)                         thousands)

<S>                                    <C>               <C>           <C>                <C>             <C>               <C>   
Total Risk-Based Capital               $17,882           16.28%        $ 8,787            8.00%           $10,983           10.00%
  (to Risk-Weighted Assets)

Tier 1 Capital                         $16,478           15.00%        $ 4,393            4.00%           $ 6,590            6.00%
  (to Risk-Weighted Assets)

Tier 1 Capital                         $16,478            9.19%        $ 7,171            4.00%           $ 8,963            5.00%
  (to Average Assets)


<CAPTION>

                                                                         December 31, 1995
                                      ----------------------------------------------------------------------------------------------
                                                                                                                  To Be Well
                                                                                                              Capitalized Under
                                                                              For Capital                     Prompt Corrective
                                                Actual                     Adequacy Purposes                  Action Provisions
                                                ------                     -----------------                  -----------------

                                       Amount             Ratio         Amount            Ratio            Amount            Ratio
                                       ------             -----         ------            -----            ------            -----
                                     (dollars in                     (dollars in                        (dollars in
                                     thousands)                       thousands)                         thousands)

<S>                                    <C>               <C>           <C>                <C>             <C>               <C>   
Total Risk-Based Capital               $16,211           14.64%        $ 8,861            8.00%           $11,077           10.00%
  (to Risk-Weighted Assets)

Tier 1 Capital                         $14,799           13.36%        $ 4,431            4.00%           $ 6,646            6.00%
  (to Risk-Weighted Assets)

Tier 1 Capital                         $14,799            8.57%        $ 6,911            4.00%           $ 8,638            5.00%
  (to Average Assets)
</TABLE>

                                      F-23
<PAGE>

18. OTHER NONINTEREST INCOME and EXPENSE:

Other  noninterest  income and expense amounts are summarized as follows for the
years ended December 31:

                                        1996              1995             1994
                                        ----              ----             ----
                                                      (In Thousands)

Other noninterest income:
    Banking service charges and fees   $ 144              $ 140            $ 131
    Trust department fees                ---                ---              222
    Other                                  3                  5                5
                                       -----              -----            -----
                                       $ 147              $ 145            $ 358
                                        ====              =====            =====

Other noninterest expense:
    Fees and services                  $ 302              $ 292            $ 172
    Office expense and supplies          201                181              170
    Insurance                            214                225              192
    Advertising                          111                 82               64
    Other                                215                213              165
                                       -----              -----            -----
                                      $1,043              $ 993            $ 763
                                       ======             =====            =====

                                      F-24

<PAGE>
19. FINANCIAL INSTRUMENTS with OFF-BALANCE SHEET RISK:

The Bank is a party to financial  instruments with off-balance sheet risk in the
normal course of business to meet the financing  needs of its  customers.  These
financial  instruments  include commitments to extend credit and standby letters
of credit. Those instruments involve, to varying degrees, elements of credit and
interest rate risk in excess of the amounts recognized in the balance sheet.

The following table summarizes these financial  instruments at December 31, 1996
and 1995:

                                                     1996             1995
                                                     ----             ----
                                                         (In Thousands)

Commitments to extend credit:
     Outstanding construction mortgages            $1,623            $1,163
     Unused lines of credit                         5,437             5,526
     Commitments to fund loans                      1,765               ---
Standby letters of credit                             565               767



The Bank uses the same credit  policies in making  commitments  and  conditional
obligations as it does for on-balance sheet instruments.

Commitments  to extend credit are agreements to lend to a customer and generally
have fixed expiration dates or other termination clauses and may require payment
of a fee.  Since  commitments  may expire  without  being drawn upon,  the total
commitment amounts do not necessarily  represent future cash  requirements.  The
Bank evaluates each customer's  creditworthiness  on a case-by-case  basis.  The
amount of collateral obtained, if deemed necessary by the Bank upon extension of
credit, is based on management's credit evaluation of the counterparty.

Standby letters of credit are written conditional commitments issued by the Bank
to guarantee  the  performance  of a customer to a third party.  The credit risk
involved in issuing  letters of credit is essentially  the same as that involved
in extending loans to customers.

                                      F-25

<PAGE>

                             BRANFORD SAVINGS BANK

                         UNAUDITED FINANCIAL STATEMENTS



                                      F-26
<PAGE>

<TABLE>
BRANFORD SAVINGS BANK STATEMENTS OF CONDITION
Unaudited (Dollars in Thousands)
<CAPTION>
                                                                                 June 30,              December 31,
                                                                                  1997                     1996
                                                                                  ----                     ----
ASSETS

<S>                                                                              <C>                  <C>       
Cash and due from banks                                                          $    6,250           $    4,990
Federal funds sold                                                                    4,775                8,125
Securities:
    Available-for-Sale, at market value                                               6,351                9,357
    Held-to-Maturity (market value $45,942 and $33,550)                              45,940               33,406
Loans, net118,701                                                                   122,658
Real estate and equipment                                                             1,921                1,996
Accrued interest receivable                                                           1,380                1,334
Federal Home Loan Bank stock, at cost                                                   813                  748
Foreclosed real estate, net                                                              60                  684
Other assets                                                                            364                  213
                                                                                  ---------            ---------

TOTAL ASSETS                                                                      $ 186,555            $ 183,511
                                                                                  =========            =========

LIABILITIES AND SHAREHOLDERS' EQUITY

LIABILITIES
Deposits                                                                          $ 163,392            $ 159,353
Accrued interest payable on deposits                                                      7                  ---
Advances from borrowers for taxes
    and insurance                                                                     1,580                1,616
Federal Home Loan Bank advances                                                       3,000                5,000
Other liabilities                                                                     1,263                1,064
                                                                                  ---------            ---------

Total Liabilities                                                                   169,242              167,033
                                                                                  ---------            ---------

SHAREHOLDERS' EQUITY
Series A Preferred Stock, no par value;
    Authorized 30,000 shares;
    none issued and outstanding                                                         ---                  ---
Serial Preferred Stock, no par value;
    Authorized 970,000 shares;
    none issued and outstanding                                                         ---                  ---
Common stock, no par value;
    authorized 30,000,000 shares;
    issued and outstanding 5,179,864
    shares in 1997 and 1996                                                           1,557                1,557
Non-voting Convertible Common Stock,
    no par value; Authorized 2,000,000
    shares; issued and outstanding
    1,379,533 shares in 1997 and 1996                                                   ---                  ---
Paid-in capital                                                                      31,227               31,227
Net unrealized gain (loss) on
    available-for-sale securities                                                         5           (       10)
Retained deficit                                                                 (   15,476)          (   16,296)
                                                                                  ---------            ---------

Total Shareholders' Equity                                                           17,313               16,478
                                                                                  ---------            ---------

TOTAL LIABILITIES & SHAREHOLDERS' EQUITY                                          $ 186,555            $ 183,511
                                                                                  =========            =========

See notes to unaudited financial statements.
</TABLE>

                                      F-27

<PAGE>
BRANFORD SAVINGS BANK STATEMENTS OF INCOME
Unaudited (In Thousands Except Per Share Amount)


                                                    Three Months Ended June 30
                                                    --------------------------
                                                       1997           1996
                                                    ----------     -----------
Interest income:
    Interest and fees on loans                       $   2,677      $   2,736
    Interest and dividends on securities:
        Interest                                           839            663
        Dividends                                           13             12
                                                     ---------      ---------
           Total interest income                         3,529          3,411
                                                     ---------      ---------
Interest expense:
    Interest on deposits                                 1,500          1,468
    Interest on advances from borrowers                      4              5
    Interest on borrowed funds                              37             57
                                                     ---------      ---------
           Total interest expense                        1,541          1,530
                                                     ---------      ---------
              Net interest income                        1,988          1,881
Provision for loan losses                                   50            175
                                                     ---------      ---------
              Net interest income
                after provision for loan losses          1,938          1,706
                                                     ---------      ---------
Noninterest income:
    Service fees charged on deposits                       105            111
    Other operating income                                  34             35
                                                     ---------      ---------
           Total noninterest income                        139            146
                                                     ---------      ---------
Noninterest expenses:
    Salaries and employee benefits                         895            754
    Occupancy and equipment                                311            303
    Foreclosed real estate expense, net                     30             59
    Collection expense                                      14             28
    FDIC deposit insurance premiums                          6            ---
    Other operating expenses                               269            280
                                                     ---------      ---------
           Total noninterest expenses                    1,525          1,424
                                                     ---------      ---------
           Income before income taxes                      552            428
Income tax expense                                          15              6
                                                     ---------      ---------
               Net income                            $     537      $     422
                                                     =========      =========
Earnings per weighted average share
               Basic                                 $     .08      $     .06
                                                     =========      =========
               Diluted                               $     .08      $     .06
                                                     =========      =========
Weighted Average Shares Outstanding
               Basic                                 6,559,397      6,559,397
                                                     =========      =========
               Diluted                               6,858,032      6,844,582
                                                     =========      =========

See notes to unaudited financial statements.

                                      F-28

<PAGE>
BRANFORD SAVINGS BANK STATEMENTS OF INCOME
Unaudited (In Thousands Except
Per Share Amount)
                                                      Six Months Ended June 30
                                                     --------------------------
                                                         1997            1996
                                                     ------------     ----------
Interest income:
    Interest and fees on loans                          $  5,361        $  5,487
    Interest and dividends on securities:
        Interest                                           1,591           1,261
        Dividends                                             25              27
                                                        --------        --------
           Total interest income                           6,977           6,775
                                                        --------        --------
Interest expense:
    Interest on deposits                                   2,969           2,956
    Interest on advances from borrowers                        7               8
    Interest on borrowed funds                                80             114
                                                       ---------       ---------
        Total interest expense                             3,056           3,078
                                                       ---------       ---------
           Net interest income                             3,921           3,697
    Provision for loan losses                                150             375
                                                       ---------       ---------
           Net interest income
             after provision for loan losses               3,771           3,322
                                                       ---------       ---------
Noninterest income:
    Service fees charged on deposits                         207             224
    Other operating income                                    73              77
                                                       ---------       ---------
        Total noninterest income                             280             301
                                                       ---------       ---------
Noninterest expenses:
    Salaries and employee benefits                         1,634           1,440
    Occupancy and equipment                                  648             632
    Foreclosed real estate expense, net                       90             153
    Collection expense                                        27              62
    FDIC deposit insurance premiums                           10               1
    Other operating expenses                                 530             519
                                                       ---------       ---------
           Total noninterest expenses                      2,939           2,807
                                                       ---------       ---------
           Income before income taxes                      1,112             816
    Income tax expense                                        30               9
                                                       ---------       ---------
           Net income                                  $   1,082       $     807
                                                       =========       =========
Earnings per weighted average share
           Basic                                       $     .16       $     .12
                                                       =========       =========
           Diluted                                     $     .16       $     .12
                                                       =========       =========
Weighted Average Shares Outstanding
           Basic                                       6,559,397       6,559,397
                                                       =========       =========
           Diluted                                     6,858,032       6,844,582
                                                       =========       =========

See notes to unaudited financial statements.

                                      F-29

<PAGE>
<TABLE>

BRANFORD SAVINGS BANK STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY
Unaudited (Dollars in Thousands)
<CAPTION>

                                                                   NET
                                                                UNREALIZED           RETAINED             TOTAL
                                 COMMON          PAID-IN        GAIN (LOSS)          EARNINGS         SHAREHOLDERS'
                                  STOCK          CAPITAL         SECURITIES         (DEFICIT)             EQUITY
                                  -----          -------         ----------         ---------             ------
<S>                               <C>              <C>            <C>                 <C>               <C>
Balance as of
  December 31, 1995               $ 1,557          $31,227        $       21          ($18,006)         $14,799

Net income for the
  six months ended
  June 30, 1996                                                                            807              807

Change in net
  unrealized gain (loss)
  on available-for-sale
  securities                                                    (        22)                       (        22)
                            ------------      -----------        ----------         ----------      ----------

Balance as of
  June 30, 1996              $     1,557       $   31,227       ($        1)        ($  17,199)     $   15,584
                             ===========       ==========        ==========          =========      ==========
Balance as of
December 31, 1996                $ 1,557       $   31,227       ($       10)          ($16,296)      $  16,478

Net income for the
  six months ended
  June 30, 1997                                                                          1,082           1,082

Dividends Paid                                                                       (     262)       (    262)

Change in net
  unrealized gain (loss)
  on available-for-sale
  securities                                                             15                                 15
                            ------------      -----------        ----------        -----------      ----------

Balance as of
  June 30, 1997              $     1,557       $   31,227        $        5       ($   15,476)      $   17,313
                             ===========       ==========        ==========        ==========       ==========

See notes to unaudited financial statements.
</TABLE>
                                      F-30

<PAGE>
<TABLE>
BRANFORD SAVINGS BANK STATEMENTS OF CASH FLOWS
Unaudited (Dollars In Thousands)
<CAPTION>
                                                               Six Months Ended June 30
                                                               ------------------------
                                                               1997                1996
                                                               ----                ----
<S>                                                            <C>                 <C>      
Operating Activities:
Net income                                                     $1,082              $   807
Adjustments to reconcile net income
    to net cash provided (used) by operating
    activities:
        Provision for loan losses                                 150                  375
        Provision for losses on foreclosed
           real estate                                             17                   58
        Provision for depreciation                                143                  135
        Amortization and accretion of securities
           premiums and discounts, net                       (     21)            (     28)
        Amortization of net deferred loan fees               (     30)            (     19)
        Realized loss on sale of foreclosed
           real estate                                              5                   13
        Decrease in accrued interest receivable              (     46)            (     22)
        Increase in other assets                             (    151)            (     18)
        Increase in other liabilities                             170                   73
                                                             --------             --------
             Net cash provided (used) by
               operating activities                             1,319                1,374
                                                             --------             --------
Investing Activities:
    Principal collected on
        mortgage-backed securities                              2,181                1,325
    Purchase of securities, available-for-sale               (  1,001)            (  1,005)
    Purchase of securities, held-to-maturity                 ( 20,922)            ( 12,051)
    Maturities of securities, available-for-sale                4,000                2,000
    Maturities of securities, held-to-maturity                  6,250                1,000
    Net decrease in loans                                       3,664                1,756
    Purchase of real estate and equipment                    (     68)            (    117)
    Sale of FHLB Stock                                           ---                   278
    Purchase of FHLB Stock                                   (     64)                 ---
    Proceeds from sale of foreclosed real estate                  774                  454
                                                             --------             --------
             Net cash provided (used) by investing
               activities                                    (  5,186)            (  6,360)
                                                             --------             --------
Financing Activities:
    Increase in deposits                                        4,039                3,329
    Proceeds from FHLB Advances                                 3,000                  ---
    Repayment of FHLB Advances                               (  5,000)                 ---
    Dividends Paid                                           (    262)                 ---
                                                             --------             --------
             Net cash provided (used) by
               financing activities                             1,777                3,329
                                                             --------             --------
             Increase (decrease) in cash and cash
               equivalents                                   (  2,090)            (  1,657)

Cash and cash equivalents, January 1                           13,115               15,665
                                                             --------             --------

Cash and cash equivalents, June 30                           $ 11,025             $ 14,008
                                                             ========             ========

Supplemental Disclosures:
    Cash paid during the period for:
        Interest                                             $  3,058             $  3,070
        Income taxes                                               79                   26
    Non-cash investing activities:
        Addition to foreclosed real estate                        167                  584

See notes to unaudited financial statements.

                                      F-31

<PAGE>
BRANFORD SAVINGS BANK NOTES TO FINANCIAL STATEMENTS
(UNAUDITED)
JUNE 30, 1997



NOTE A - BASIS OF PRESENTATION

The accompanying unaudited financial statements have been prepared in accordance
with generally accepted  accounting  principles for interim  information and the
instructions to the F-4 and should be read with the audited financial statements
and notes thereto  included in the Bank's 1996 annual report.  In the opinion of
management  of Branford  Savings Bank,  all  adjustments  (consisting  of normal
recurring  accruals)  considered  necessary  for a fair  presentation  have been
included.  Operating  results  for the six months  ended  June 30,  1997 are not
necessarily  indicative  of the results  that may be expected for the year ended
December 31, 1997.


NOTE B - COMMITMENTS AND CONTINGENT LIABILITIES

In the normal course of business,  the Bank makes various commitments and incurs
certain  contingent  liabilities  that  are  not  present  in  the  accompanying
financial statements. These commitments are summarized as follows:

(In thousands)                               June 30, 1997    December 31, 1996
                                             -------------    -----------------

Outstanding construction mortgages            $   992              $ 1,623
Unused lines of credit                          5,549                5,437
Commitments to fund loans                       2,306                1,765
Standby letters of credit                         630                  565

                                      F-32

<PAGE>
                                                                       Annex A
                          AGREEMENT AND PLAN OF MERGER


                                  by and among


                        North Fork Bancorporation, Inc.,

                                   Merger Bank

                                       and

                              Branford Savings Bank

                            Dated as of July 24, 1997



<PAGE>
                                TABLE OF CONTENTS

                                                                           Page


ARTICLE I       THE MERGER................................................  A-1
         1.1.   The Merger................................................  A-1
         1.2.   Effective Time............................................  A-1
         1.3.   Effects of the Merger.....................................  A-1
         1.4.   Conversion of Bank Common Stock...........................  A-2
         1.5    Conversion of Warrants....................................  A-3
         1.6.   Conversion of Stock Appreciation Rights...................  A-4
         1.7.   Merger Bank Common Stock..................................  A-4
         1.8.   Certificate of Incorporation, etc. of Resulting Bank......  A-4
         1.9.   By-Laws of Resulting Bank.................................  A-4
         1.10.  Directors of Resulting Bank...............................  A-4
         1.11.  Tax Consequences..........................................  A-5

ARTICLE II      EXCHANGE OF SHARES........................................  A-5
         2.1.   Parent to Make Shares Available...........................  A-5
         2.2.   Exchange of Shares........................................  A-5

ARTICLE III     REPRESENTATIONS AND WARRANTIES OF BANK....................  A-7
         3.1.   Corporate Organization....................................  A-7
         3.2.   Capitalization............................................  A-8
         3.3.   Authority; No Violation...................................  A-8
         3.4.   Consents and Approvals....................................  A-9
         3.5.   Regulatory Reports; Examinations..........................  A-10
         3.6.   Financial Statements......................................  A-10
         3.7.   Broker's Fees.............................................  A-11
         3.8.   Absence of Certain Changes or Events......................  A-11
         3.9.   Legal Proceedings.........................................  A-11
         3.10.  Taxes.....................................................  A-12
         3.11.  Employee Benefits.........................................  A-13
         3.12.  FDIC Reports..............................................  A-16
         3.13.  Bank Information..........................................  A-16
         3.14.  Compliance with Applicable Law............................  A-17
         3.15.  Certain Contracts.........................................  A-17
         3.16.  Agreements with Regulatory Agencies.......................  A-18
         3.17.  Investment Securities.....................................  A-18
         3.18.  Property..................................................  A-18
         3.19.  Equity and Real Estate Investments........................  A-18
         3.20.  Environmental Matters.....................................  A-19

                                        i

<PAGE>
         3.21.  Derivative Transactions...................................  A-20
         3.22.  Takeover Laws.............................................  A-20
         3.23.  Loan Portfolio............................................  A-20
         3.24.  Reorganization............................................  A-21
         3.25.  Fairness Opinion..........................................  A-21

ARTICLE IV      REPRESENTATIONS AND WARRANTIES OF PARENT..................  A-21
         4.1.   Corporate Organization....................................  A-21
         4.2.   Capitalization............................................  A-21
         4.3.   Authority; No Violation...................................  A-22
         4.4.   Consents and Approvals....................................  A-23
         4.5.   Financial Statements......................................  A-24
         4.6.   Broker's Fees.............................................  A-24
         4.7.   Absence of Certain Changes or Events......................  A-25
         4.8.   Legal Proceedings.........................................  A-25
         4.9.   Compliance with Applicable Law............................  A-25
         4.10.  SEC Reports...............................................  A-25
         4.11.  Parent Information........................................  A-25
         4.12.  Ownership of Bank Voting Common Stock.....................  A-26
         4.13.  Employees.................................................  A-26
         4.14.  Agreements with Regulatory Agencies.......................  A-26
         4.15.  Reorganization............................................  A-26
         4.16.  Reserve for Losses........................................  A-26
         4.17.  Loans.....................................................  A-26
         4.18.  Environmental Matters.....................................  A-27

ARTICLE V       COVENANTS RELATING TO CONDUCT OF BUSINESS.................  A-28
         5.1.   Covenants of Bank.........................................  A-28
         5.2.   Covenants of Parent.......................................  A-31

ARTICLE VI      ADDITIONAL AGREEMENTS.....................................  A-32
         6.1.   Regulatory Matters........................................  A-32
         6.2.   Access to Information.....................................  A-33
         6.3.   Shareholder Meeting.......................................  A-34
         6.4.   Legal Conditions to Merger................................  A-34
         6.5.   Stock Exchange Listing....................................  A-34
         6.6.   Certain Agreements and Arrangements.......................  A-34
         6.7.   Indemnification...........................................  A-35
         6.8.   Subsequent Financial Statements...........................  A-36
         6.9.   Additional Agreements.....................................  A-37
         6.10.  Advice of Changes, Failure of Conditions..................  A-37
         6.11.  Current Information.......................................  A-37
         6.12.  Merger Bank...............................................  A-37
         6.13.  Board of Directors of Resulting Bank; Advisory Directors..  A-37

                                       ii

<PAGE>
         6.14.  Accountants' Letters......................................  A-38
         6.15.  Parent Rights Agreement...................................  A-38
         6.16.  Affiliates' Letters.......................................  A-38

ARTICLE VII     CONDITIONS PRECEDENT......................................  A-38
         7.1.   Conditions to Each Party's Obligation To Effect the Merger  A-38
                (a)   Shareholder Approval................................  A-39
                (b)   NYSE Listing........................................  A-39
                (c)   Other Approvals.....................................  A-39
                (d)   S-4.................................................  A-39
                (e)   No Injunctions or Restraints; Illegality............  A-39
         7.2.   Conditions to Obligations of Parent.......................  A-39
                (a)   Representations and Warranties......................  A-39
                (b)   Performance of Obligations of Bank..................  A-40
                (c)   Consents Under Agreements...........................  A-40
                (d)   No Pending Governmental Actions.....................  A-40
                (e)   Federal Tax Opinion.................................  A-40
                (f)   Legal Opinion.......................................  A-40
                (g)   Affiliates' Letters.................................  A-40
         7.3.   Conditions to Obligations of Bank.........................  A-41
                (a)   Representations and Warranties......................  A-41
                (b)   Performance of Obligations of Parent................  A-41
                (c)   No Pending Governmental Actions.....................  A-41
                (d)   Federal Tax Opinion.................................  A-41
                (e)   Legal Opinion.......................................  A-42

ARTICLE VIII    TERMINATION AND AMENDMENT.................................  A-42
         8.1.   Termination...............................................  A-42
         8.2.   Effect of Termination; Expenses...........................  A-43
         8.3.   Amendment.................................................  A-44
         8.4.   Extension; Waiver.........................................  A-44

ARTICLE IX      GENERAL PROVISIONS........................................  A-44
         9.1.   Closing...................................................  A-44
         9.2.   Alternative Structure.....................................  A-45
         9.3.   Nonsurvival of Representations, Warranties and Agreements.  A-45
         9.4.   Expenses..................................................  A-45
         9.5.   Notices...................................................  A-45
         9.6.   Interpretation............................................  A-46
         9.7.   Counterparts..............................................  A-46
         9.8.   Entire Agreement..........................................  A-46
         9.9.   Governing Law.............................................  A-47
         9.10.  Enforcement of Agreement..................................  A-47
         9.11.  Severability..............................................  A-47

                                       iii

<PAGE>
         9.12.  Publicity.................................................  A-47
         9.13.  Assignment; No Third Party Beneficiaries..................  A-47


                                       iv

<PAGE>


                          AGREEMENT AND PLAN OF MERGER

         AGREEMENT  AND PLAN OF MERGER,  dated as of July 24, 1997, by and among
North  Fork  Bancorporation,   Inc.,  a  Delaware  corporation   ("Parent"),   a
Connecticut  interim bank to be formed as a direct  wholly owned  subsidiary  of
Parent ("Merger Bank"), and Branford Savings Bank, a Connecticut-chartered stock
form savings bank ("Bank").

         WHEREAS,  the Boards of  Directors  of Parent and Bank have  determined
that it is in the  best  interests  of  their  respective  companies  and  their
shareholders  to consummate the business  combination  transaction  provided for
herein,  in which the Bank will merge with and into Merger  Bank  subject to the
terms and conditions set forth herein (the "Merger"); and

         WHEREAS,  the  parties  intend  that the  Merger  qualify as a tax-free
reorganization  under Sections  368(a)(1)(A)  and  368(a)(2)(D)  of the Internal
Revenue Code of 1986, as amended (the "Code"); and

         WHEREAS, the parties desire to make certain representations, warranties
and  agreements  in  connection  with the Merger and also to  prescribe  certain
conditions to the Merger;

         NOW,   THEREFORE,   in   consideration   of   the   mutual   covenants,
representations, warranties and agreements contained herein, and intending to be
legally bound hereby, the parties agree as follows:

                                    ARTICLE I
                                   THE MERGER

         1.1. The Merger. Subject to the terms and conditions of this Agreement,
in accordance with the Banking Law of Connecticut (the "CBL"),  at the Effective
Time (as defined in Section 1.2  hereof),  Bank shall merge with and into Merger
Bank. The resulting bank in the Merger shall be Merger Bank which shall continue
its  corporate  existence  under  the  laws of the  State of  Connecticut.  Upon
consummation  of the Merger,  the  separate  corporate  existence  of Bank shall
terminate.

         1.2.  Effective Time. The Merger shall become effective at the close of
business on the date determined in accordance with the provisions of Section 9.1
hereof as the date of the Closing (as defined therein), provided such date shall
be on or after the date of the filing of this Merger  Agreement and the approval
of the  Merger by the  Banking  Commissioner  of the State of  Connecticut  (the
"State  Commissioner") in the office of the Connecticut  Secretary of State. The
term  "Effective  Time"  shall  be the date and  time  when the  Merger  becomes
effective.

         1.3. Effects of the Merger. At and after the Effective Time, the Merger
shall have the effects set forth in Section 125(g) of the CBL.


<PAGE>
         1.4.  Conversion  of Bank  Common  Stock.  (a) At the  Effective  Time,
subject to Section  2.2(e) and the last  sentence of this Section  1.4(a),  each
share of the voting  Common  Stock,  no par value,  of Bank ("Bank Voting Common
Stock") and each share of the Nonvoting  Convertible Common Stock, no par value,
of Bank ("Bank  Non-voting  Common  Stock";  Bank Voting  Common  Stock and Bank
Non-voting Common Stock are referred to hereinafter collectively as "Bank Common
Stock") issued and  outstanding  immediately  prior to the Effective Time (other
than (x) shares of Bank  Common  Stock held (1) in the  treasury  of Bank or (2)
directly or indirectly by Bank or Parent or any  Subsidiary  thereof (as defined
below)  (except  for Trust  Account  Shares  and DPC  Shares,  as such terms are
defined in Section  1.4(b)  hereof)  and (y)  Dissenting  Shares (as  defined in
Section 1.4(c)  hereof),  if any) shall, by virtue of this Agreement and without
any  action on the part of the  holder  thereof,  be  converted  into and become
exchangeable for a number of shares (rounded to the nearest  ten-thousandth of a
share) (the "Exchange Ratio") of the Common Stock, par value $2.50 per share, of
Parent  ("Parent  Common Stock")  (together with the number of Parent Rights (as
defined in Section  4.2  hereof)  associated  therewith)  equal to the  quotient
obtained  by dividing  (x) $5.25 (the "Base Share  Price") by (y) the average of
the closing sales prices of Parent  Common Stock on the New York Stock  Exchange
("NYSE") as reported by The Wall Street Journal (or, if not reported thereby, by
another  authoritative source) for the twenty trading days ending on the trading
day  immediately  preceding the date (the "Final  Regulatory  Approval Date") on
which the final  approval  required  to be given or issued by a bank  regulatory
authority  in order for the Merger to be  consummated  has been given or issued,
excluding any required  waiting periods after such approval (the "Average Parent
Share Price"); provided,  however, that (A) if the Average Parent Share Price is
less than $19.83 then the Exchange  Ratio shall be equal to 0.2648 unless Parent
has made a Fixed  Exchange  Ratio  Waiver (as defined and further  described  in
Section  8.1(h)),  and (B) if the Average  Parent  Share  Price is greater  than
$26.83,  then the  Exchange  Ratio shall be equal to 0.1957.  All shares of Bank
Common Stock that are converted at the  Effective  Time into Parent Common Stock
pursuant  to  this  Article  I  shall  no  longer  be   outstanding   and  shall
automatically be cancelled and shall cease to exist, and each certificate  (each
a  "Certificate")  previously  representing any such shares of Bank Common Stock
shall  thereafter  represent  only the right to receive the  consideration  into
which such  shares  have been  converted  pursuant  to this  Section  1.4(a) and
Section  2.2(e)  hereof.  Certificates  previously  representing  shares of Bank
Common Stock shall be exchanged for  certificates  representing  whole shares of
Parent  Common  Stock  and  cash  in  lieu  of   fractional   shares  issued  in
consideration  therefor  upon the surrender of such  Certificates  in accordance
with Section 2.2 hereof,  without any  interest  thereon.  If,  between the date
hereof and the  Effective  Time,  the  shares of Parent  Common  Stock  shall be
changed  into  a  different   number  or  class  of  shares  by  reason  of  any
reclassification, recapitalization, split-up, combination, exchange of shares or
readjustment,  or a stock dividend  thereon shall be declared with a record date
within said period,  the Exchange Ratio determined under Section 1.4(a)(i) above
shall be adjusted accordingly.

         (b) At the  Effective  Time,  all shares of Bank Common  Stock that are
owned by Bank as treasury stock or that are owned directly or indirectly by Bank
or Parent or any Subsidiary  thereof (other than shares of Bank Common Stock (x)

                                        A-2

<PAGE>
held directly or indirectly in trust accounts,  managed accounts and the like or
otherwise  held in a fiduciary  capacity  that are  beneficially  owned by third
parties  (any such  shares,  and any  shares of Parent  Common  Stock  which are
similarly  held,  whether held  directly or  indirectly by Bank or Parent or any
Subsidiary thereof,  being referred to herein as "Trust Account Shares") and (y)
held by Bank or Parent or any Subsidiary thereof in respect of a debt previously
contracted  (any such  shares of Bank  Common  Stock,  and any  shares of Parent
Common Stock which are  similarly  held,  whether held directly or indirectly by
Bank or Parent  or any  Subsidiary  thereof,  being  referred  to herein as "DPC
Shares"))  shall be cancelled and shall cease to exist and no stock of Parent or
other consideration shall be delivered in exchange therefor.

         (c) Notwithstanding anything in this Agreement to the contrary, if (and
to the extent  required by law)  dissenters  rights are  available to holders of
Bank Common  Stock,  then any shares of Bank Common  Stock that are  outstanding
immediately  prior to the Effective Time and are held by shareholders  who shall
not have  voted  such  shares  in favor of the  Merger  and  shall  have  timely
delivered  to Bank a written  notice of their  intention  to demand  payment for
their shares in the manner provided in Sections 33-861 to 33-872,  inclusive, of
the Connecticut  Business  Corporation Act (the "Dissenters'  Rights Law") shall
not be  converted  into the  right  to  receive,  or be  exchangeable  for,  the
consideration  provided for in Section 1.4(a) hereof, but, instead,  the holders
of such shares  ("Dissenting  Shares")  shall be entitled to payment of the fair
value thereof in accordance with the provisions of the  Dissenters'  Rights Law.
Bank shall (x) notify  Parent  promptly in writing of the receipt by Bank of any
notice from a shareholder  of his intent to demand  payment for his shares,  (y)
not settle or offer to settle any such demand without the prior written  consent
of Parent and (z) not,  without the prior written  consent of Parent,  waive any
failure  by any  shareholder  to timely  deliver a written  notice of dissent or
otherwise comply with any provision of the Dissenters' Rights Law.

         1.5  Conversion  of Warrants.  At the Effective  Time,  each warrant to
purchase one or more shares of Bank Voting Common Stock (each a "Bank  Warrant")
issued  and  outstanding   immediately  prior  thereto  shall  automatically  be
converted  pursuant to its terms into and become a warrant (a "Parent  Warrant")
to  purchase  a number of shares of Parent  Common  Stock  equal to the  product
obtained by  multiplying  (x) the number of shares of Bank Voting  Common  Stock
subject to the Bank Warrant  immediately prior thereto by (y) the Exchange Ratio
(with all other material terms and conditions of such Parent Warrant,  including
the aggregate purchase price, to be identical or substantially  identical to the
material terms and conditions of such Bank Warrant  immediately  prior thereto);
provided,  however,  that any holder of a Bank Warrant may elect to receive cash
consideration  in lieu of the  Parent  Warrant  into which  such  holder's  Bank
Warrant  would  otherwise  be  converted  in the  Merger by  complying  with the
election procedures set forth in the second succeeding sentence. Any holder of a
Bank Warrant who elects to receive cash in lieu of the Parent Warrant  otherwise
receivable by such holder shall  receive,  in respect of each such Bank Warrant,
an amount in cash  equal to the  difference  between  "A" and "B",  where "A" is
equal to the product  obtained by  multiplying  (x) the number of shares of Bank
Voting  Common  Stock  subject to the Bank  Warrant by (y) the Bank  Pre-closing

                                        A-3

<PAGE>
Share Value (as defined  below),  and where "B" is equal to the  purchase  price
under such Bank  Warrant.  The "Bank  Pre-closing  Share  Value" is equal to the
product  obtained by  multiplying  (x) the average of the closing sales price of
Parent  Common Stock on the NYSE as reported by The Wall Street  Journal (or, if
not reported thereby, by another authoritative source) for the five trading days
ending on the day  immediately  preceding the date on which the  Effective  Time
shall occur (the "Parent  Pre-closing  Share Price") by (y) the Exchange  Ratio.
Any holder of a Bank  Warrant  wishing to exercise the cash  election  right set
forth above must send written notice of such election ("Cash  Election  Notice")
to Parent not less than 5 business days prior to the anticipated date of Closing
("Expected  Closing Date"),  which Expected Closing Date will be communicated in
writing by Parent to each  holder of a Bank  Warrant  not less than 20  business
days prior to the Effective Time.

         1.6.  Conversion of Stock  Appreciation  Rights. At the Effective Time,
each stock  appreciation  right  relating to Bank Voting Common Stock granted by
Bank (each a "Bank SAR") that is outstanding and unexercised  immediately  prior
thereto shall  automatically  be converted  into and become the right to receive
cash in an amount equal to the product of "A"  multiplied  by "B",  where "A" is
equal to the number of shares of Bank Voting  Common Stock to which the Bank SAR
relates  immediately  prior to the Effective Time, and where "B" is equal to the
difference  between (x) the Bank  Pre-closing  Share Value and (y) the  exercise
price per share of Bank Voting Common Stock under the Bank SAR.

         1.7.  Merger  Bank Common  Stock.  Each share of common  stock,  no par
value, of Merger Bank, issued and outstanding immediately prior to the Effective
Time, which shall be the only shares of capital stock of Merger Bank outstanding
prior to the  Effective  Time and all of which  shall be owned by Parent,  shall
remain issued,  outstanding and unchanged after the Merger and shall  thereafter
constitute all of the issued and outstanding  shares of the capital stock of the
resulting  bank  in  the  Merger.  (Merger  Bank  sometimes  being  referred  to
hereinafter as "Resulting Bank" at and after the Effective Time).

         1.8.  Certificate  of  Incorporation,   etc.  of  Resulting  Bank.  The
Certificate of Incorporation  of Merger Bank immediately  prior to the Effective
Time,  as set  forth in  Exhibit  A-1,  shall  continue  as the  Certificate  of
Incorporation  of Resulting  Bank at and after the Effective  Time,  amended (if
amended)  at the  Effective  Time as  provided  in  Exhibit  A-2.  The  name and
authorized capital stock of Resulting Bank at and after the Effective Time shall
be as set forth in Exhibit A-1,  amended (if amended) at the  Effective  Time as
provided in Exhibit A-2. The main office of Resulting Bank shall be in Branford,
Connecticut.

         1.9.  By-Laws of Resulting  Bank. At and after the Effective  Time, the
By-Laws of Merger Bank shall continue as the By-Laws of Resulting Bank,  amended
(if amended) at the Effective Time as provided in Exhibit B attached hereto.

         1.10.  Directors of Resulting  Bank.  In  accordance  with Section 6.13
hereof,  at the Effective Time the Board of Directors of Merger Bank immediately
prior thereto shall continue as the Board of Directors of Resulting  Bank,  with

                                        A-4

<PAGE>
such changes to be effected in the Board of Directors of Resulting Bank at or as
soon as possible after the Effective Time as is specified in Section 6.13.

         1.11.  Tax  Consequences.  It is intended that the Merger  constitute a
reorganization  within the meaning of Section  368(a) of the Code, and that this
Agreement shall  constitute a "plan of  reorganization"  for purposes of Section
368 of the Code.

                                   ARTICLE II
                               EXCHANGE OF SHARES

         2.1.  Parent to Make  Shares  Available.  At or prior to the  Effective
Time, Parent shall deposit, or shall cause to be deposited, with a bank or trust
company (which may be a Subsidiary of Parent) (the "Exchange Agent") selected by
Parent and  reasonably  satisfactory  to Bank, for the benefit of the holders of
Certificates,  for exchange in  accordance  with this  Article II,  certificates
representing  the  shares  of  Parent  Common  Stock  and  cash  (such  cash and
certificates  for shares of Parent Common Stock,  together with any dividends or
distributions  with  respect  thereto,  being  hereinafter  referred  to as  the
"Exchange  Fund") to be issued  pursuant  to Section  1.4 and paid  pursuant  to
Section 2.2(a) in exchange for outstanding shares of Bank Common Stock.

         2.2. Exchange of Shares. (a) As soon as practicable after the Effective
Time,  and in no event more than three  business days  thereafter,  the Exchange
Agent shall mail to each holder of record of a  Certificate  or  Certificates  a
form letter of transmittal (which shall specify that delivery shall be effected,
and risk of loss and title to the Certificates shall pass, only upon delivery of
the  Certificates to the Exchange Agent) and  instructions  for use in effecting
the surrender of the Certificates in exchange for the  consideration  into which
the shares of Bank Common Stock  previously  represented by such  Certificate or
Certificates  shall  have  been  converted  pursuant  to  this  Agreement.  Upon
surrender of a Certificate for exchange and  cancellation to the Exchange Agent,
together  with such letter of  transmittal,  duly  executed,  the holder of such
Certificate  shall be  entitled to receive in  exchange  therefor a  certificate
representing  that number of whole  shares of Parent  Common Stock to which such
holder  of  Bank  Common  Stock  shall  have  become  entitled  pursuant  to the
provisions of Article I hereof and (y) a check  representing  the amount of cash
in lieu of fractional  share,  if any, that such holder has the right to receive
in respect of the  Certificate  surrendered  pursuant to the  provisions of this
Article II, and the Certificate so surrendered shall forthwith be cancelled.  No
interest will be paid or accrued on any cash payable as  consideration  for Bank
Common  Stock or on unpaid  dividends  and  distributions,  if any,  payable  to
holders of Certificates.

         (b) No dividends or other  distributions  declared  after the Effective
Time with  respect to Parent  Common  Stock and payable to the holders of record
thereof shall be paid to the holder of any unsurrendered  Certificate previously
representing  Bank Common Stock until the holder thereof shall have  surrendered
such  Certificate in accordance with this Article II. After the surrender of any


                                        A-5

<PAGE>
such  Certificate in accordance  with this Article II, the record holder thereof
shall be entitled to receive any such dividends or other distributions,  without
any  interest  thereon,  which  theretofore  had become  payable with respect to
shares of Parent Common Stock represented by such Certificate.

         (c) If any certificate representing shares of Parent Common Stock is to
be issued in a name other than that in which the Certificate representing shares
of Bank Common Stock surrendered in exchange therefor is registered, it shall be
a condition of the issuance thereof that the Certificate so surrendered shall be
properly endorsed (or accompanied by an appropriate  instrument of transfer) and
otherwise  in proper  form for  transfer,  and that the person  requesting  such
exchange  shall pay to the Exchange Agent in advance any transfer or other taxes
required  by reason of the  issuance  of a  certificate  representing  shares of
Parent Common Stock in any name other than that of the registered  holder of the
Certificate surrendered, or required for any other reason, or shall establish to
the  satisfaction  of the  Exchange  Agent that such tax has been paid or is not
payable.

         (d) After the Effective Time,  there shall be no transfers on the stock
transfer  books of Bank of the shares of Bank Common Stock which were issued and
outstanding  immediately  prior to the Effective  Time.  If, after the Effective
Time,  Certificates  representing  such shares are presented for transfer to the
Exchange  Agent,  they shall be cancelled and  exchanged  for the  consideration
issuable with respect thereto as provided in this Article II.

         (e)  Notwithstanding  anything to the  contrary  contained  herein,  no
certificates  or scrip  representing  fractional  shares of Parent  Common Stock
shall be  issued  upon the  surrender  for  exchange  of  Certificates  formerly
representing  Bank Common  Stock,  no dividend or  distribution  with respect to
Parent  Common Stock shall be payable on or with respect to any such  fractional
share,  and such fractional  share interests shall not entitle the owner thereof
to vote or to any  other  rights  of a  stockholder  of  Parent.  In lieu of the
issuance  of  any  such  fractional  share,  Parent  shall  pay to  each  former
shareholder  of Bank who  otherwise  would be entitled  to receive a  fractional
share of Parent Common Stock an amount in cash determined by multiplying (x) the
Parent  Pre-closing  Share Price by (y) the fraction of a share of Parent Common
Stock  which such holder  would  otherwise  be  entitled to receive  pursuant to
Section 1.4 hereof.

         (f) Any portion of the  Exchange  Fund that  remains  unclaimed  by the
shareholders  of Bank for six months after the  Effective  Time shall be paid to
Parent.  Any  shareholders of Bank who have not  theretofore  complied with this
Article II shall thereafter look only to Parent for payment of the consideration
due them under this Agreement,  including, if appropriate,  unpaid dividends and
distributions  on any  Parent  Common  Stock  deliverable  to  them  under  this
Agreement,  in each case,  without any  interest  thereon.  Notwithstanding  the
foregoing, none of Parent, Resulting Bank, Bank, the Exchange Agent or any other
person  shall be liable to any former  holder of shares of Bank Common Stock for
any amount  properly  delivered  to a public  official  pursuant  to  applicable
abandoned property, escheat or similar laws.

                                        A-6

<PAGE>
         (g) In the event  any  Certificate  shall  have  been  lost,  stolen or
destroyed,  upon the making of an affidavit of that fact by the person  claiming
such Certificate to be lost, stolen or destroyed and, if required by Parent, the
posting  by such  person  of a bond in such  amount  as  Parent  may  direct  as
indemnity  against  any claim that may be made  against it with  respect to such
Certificate,  the Exchange Agent will issue in exchange for such lost, stolen or
destroyed  Certificate  consideration  issuable  pursuant to this  Agreement  in
respect of the shares of Bank Common Stock formerly represented thereby.

                                   ARTICLE III
                     REPRESENTATIONS AND WARRANTIES OF BANK

         Bank hereby represents and warrants to Parent as follows:

         3.1. Corporate Organization.  (a) Bank is a savings bank duly organized
and validly  existing  under the laws of the State of  Connecticut.  The deposit
accounts of Bank are insured by the Federal Deposit  Insurance  Corporation (the
"FDIC") through the Bank Insurance Fund to the fullest extent  permitted by law,
and all premiums and  assessments  required to be paid in  connection  therewith
have been paid when due by Bank.  Bank has the corporate  power and authority to
own or lease all of its properties and assets and to carry on its business as it
is now being conducted, and is duly licensed or qualified to do business in each
jurisdiction  in  which  the  nature  of  the  business  conducted  by it or the
character or location of the  properties  and assets owned or leased by it makes
such  licensing or  qualification  necessary,  except where the failure to be so
licensed  or  qualified  would not have a Material  Adverse  Effect (as  defined
below) on Bank. The Amended and Restated Certificate of Incorporation and Bylaws
of Bank,  copies of which have  previously  been delivered to Parent,  are true,
complete  and correct  copies of such  documents  as in effect as of the date of
this Agreement.  As used in this Agreement,  the term "Material  Adverse Effect"
means,  with respect to Parent or Bank,  as the case may be, any effect that (i)
is  material  and  adverse  to the  business,  assets,  liabilities,  results of
operations  or financial  condition of Parent and its  Subsidiaries  (as defined
below),  taken as whole, or Bank,  respectively,  or (ii) materially impairs the
ability  of  Parent  and  it  Subsidiaries,  including  Merger  Bank,  or  Bank,
respectively,  to consummate the  transactions  contemplated  hereby;  provided,
however,  that Material Adverse Effect shall not be deemed to include the impact
of (a)  changes in laws and  regulations  or  interpretations  thereof  that are
generally  applicable  to the  banking or  savings  industries,  (b)  changes in
generally accepted  accounting  principles that are generally  applicable to the
banking or savings  industries,  (c) expenses  incurred in  connection  with the
transactions  contemplated  hereby and (d) changes  attributable to or resulting
from changes in general economic conditions, including changes in the prevailing
level of interest rates. As used in this Agreement,  the word  "Subsidiary" when
used with  respect  to any party  means any  corporation,  partnership  or other
organization, whether incorporated or unincorporated, which is consolidated with
such party for financial reporting purposes.

         (b)      Bank has no Subsidiaries.

                                        A-7

<PAGE>
         (c) The  minute  books of Bank  contain  true,  complete  and  accurate
records in all material  respects of all meetings  and other  corporate  actions
held or taken since December 31, 1992 of the shareholders and Board of Directors
of Bank (including committees of the Board of Directors).

         3.2.  Capitalization.  The authorized capital stock of Bank consists of
30,000,000  shares  of  Bank  Voting  Common  Stock,  2,000,000  shares  of Bank
Non-Voting  Common Stock, and 1,000,000 shares of serial preferred stock, no par
value ("Bank Preferred  Stock"),  30,000 of which shares of Bank Preferred Stock
have been  designated as Series A. As of the date of this  Agreement,  there are
(i) 5,179,864 shares of Bank Voting Common Stock issued and outstanding (subject
to minimal  adjustments  in  connection  with  rounding  of shares  incident  to
exchanges of new stock  certificates for old stock  certificates  pre-dating the
1994 reverse  stock split),  1,379,533  shares of Bank  Non-Voting  Common Stock
issued  and  outstanding,  and no  shares of Bank  Preferred  Stock  issued  and
outstanding, (ii) no shares of Bank Common Stock or Bank Preferred Stock held in
Bank's  treasury,  and (iii) no shares of Bank  Common  Stock or Bank  Preferred
Stock  reserved for issuance  except for 1,030,792  shares of Bank Voting Common
Stock  reserved  for  issuance  upon  exercise  of the  option  issued to Parent
pursuant to the Stock Option  Agreement,  dated as of the date  hereof,  between
Parent and the Bank (the "Option Agreement").  All of the issued and outstanding
shares of Bank Common Stock have been duly authorized and validly issued and are
fully  paid,  nonassessable  and free of  preemptive  rights,  with no  personal
liability  attaching to the  ownership  thereof.  Except as referred to above or
reflected in Section 3.2(a) of the Disclosure  Schedule which is being delivered
by Bank to Parent  concurrently  herewith (the "Bank  Disclosure  Schedule") and
except  for the  Option  Agreement,  Bank  does not have and is not bound by any
outstanding  subscriptions,  options, warrants, calls, commitments or agreements
of any  character  calling  for the  purchase  or issuance of any shares of Bank
Common Stock,  Bank Preferred  Stock or any other equity security of Bank or any
securities representing the right to purchase or otherwise receive any shares of
Bank Common Stock,  Bank Preferred  Stock or any other equity  security of Bank.
Section  3.2(a)  of the Bank  Disclosure  Schedule  sets  forth the names of the
holders of all Bank SARs and Bank Warrants issued and outstanding as of the date
hereof,  together  with,  for each such Bank SAR and Bank  Warrant,  the date of
grant  thereof,  the  number of shares  subject  thereto,  the  expiration  date
thereof, and the current exercise or purchase price thereunder.

         3.3.  Authority;  No Violation.  (a) Bank has full corporate  power and
authority  to  execute  and  deliver  this   Agreement  and  to  consummate  the
transactions  contemplated  hereby. The execution and delivery of this Agreement
and the consummation of the transactions  contemplated hereby have been duly and
validly  approved by the Board of Directors  of Bank.  The Board of Directors of
Bank has directed that this Agreement and the transactions  contemplated  hereby
be  submitted  to  Bank's  shareholders  for  approval  at  a  meeting  of  such
shareholders  and,  except for the adoption of this  Agreement by the  requisite
vote of Bank's shareholders,  no other corporate proceedings on the part of Bank
are  necessary to approve this  Agreement  and to  consummate  the  transactions
contemplated  hereby.  The only  approval by  shareholders  of the Bank required


                                        A-8

<PAGE>
under  applicable law, the Amended and Restated  Certificate of Incorporation or
Bylaws  of  Bank  or  otherwise,  in  order  to  effect  the  Merger  and  other
transactions  provided for herein is (i) the affirmative  vote of the holders of
not less than two-thirds of the  outstanding  shares of Bank Voting Common Stock
and (ii) the affirmative  vote of the holders of not less than two-thirds of the
outstanding  shares of Bank Non-voting Common Stock, and no higher percentage of
either  such class and no  affirmative  vote or  consent  of any other  class of
equity securities of Bank is required.  This Agreement has been duly and validly
executed and delivered by Bank and (assuming  due  authorization,  execution and
delivery  by each of Parent and Merger  Bank)  constitutes  a valid and  binding
obligation  of Bank,  enforceable  against  Bank in  accordance  with its terms,
except as  enforcement  may be  limited  by laws  affecting  insured  depository
institutions,  general principles of equity whether applied in a court of law or
a court of equity and by  bankruptcy,  insolvency  and  similar  laws  affecting
creditors' rights and remedies generally.

         (b)  Except  as set  forth in  Section  3.3(b)  of the Bank  Disclosure
Schedule,  neither the execution and delivery of this Agreement by Bank, nor the
consummation by Bank of the transactions  contemplated hereby, nor compliance by
Bank with any of the terms or provisions hereof,  will (i) violate any provision
of the Amended and Restated  Certificate of Incorporation or By-Laws of Bank, or
(ii) assuming that the consents and approvals  referred to in Section 3.4 hereof
are duly obtained, (x) violate any statute,  code, ordinance,  rule, regulation,
judgment,  order,  writ,  decree or injunction  applicable to Bank or any of its
properties or assets,  or (y) violate,  conflict with, result in a breach of any
provision of or the loss of any benefit under, constitute a default (or an event
which, with notice or lapse of time, or both, would constitute a default) under,
result in the  termination of or a right of termination or  cancellation  under,
accelerate the  performance  required by, or result in the creation of any lien,
pledge,  security  interest,  charge  or  other  encumbrance  upon  any  of  the
properties or assets of Bank under,  any of the terms,  conditions or provisions
of any note, bond, mortgage, indenture, deed of trust, license, lease, agreement
or other  instrument or  obligation to which Bank is a party,  or by which it or
any of its properties or assets may be bound or affected, except (in the case of
clause (y) above) for such  violations,  conflicts,  breaches or defaults which,
either individually or in the aggregate,  would not have or be reasonably likely
to have a Material Adverse Effect on Bank.

         3.4.  Consents  and  Approvals.  (a)  Except  for (i) the  filing of an
application  with the  FDIC  under  the Bank  Merger  Act and  approval  of such
application, (ii) the filing of a merger application with the State Commissioner
and  approval  of such  application,  (iii) the filing  with the FDIC of a proxy
statement in definitive  form relating to the meeting of Bank's  shareholders to
be held in  connection  with this  Agreement and the  transactions  contemplated
hereby,  which  shall be in the form of a  prospectus  for the  shares of Parent
Common  Stock  issuable in  connection  with the Merger  (the  "Prospectus/Proxy
Statement"),  (iv) the approval of this  Agreement by the requisite  vote of the
shareholders  of  Bank,  (v)  review  of this  Agreement  and  the  transactions
contemplated  hereby by the U.S.  Department  of Justice  ("DOJ")  under federal
antitrust laws, and (vi) such filings, authorizations or approvals as may be set
forth in  Section  3.4(a)  of the  Bank  Disclosure  Schedule,  no  consents  or
approvals of or filings or registrations with any court,  administrative  agency

                                        A-9

<PAGE>
or   commission  or  other   governmental   authority  or   instrumentality   or
self-regulatory  organization,  as defined in Section 3(a)(26) of the Securities
Exchange Act of 1934,  as amended  (the  "Exchange  Act") (each a  "Governmental
Entity"),  or with any third party are necessary on behalf of Bank in connection
with  (1) the  execution  and  delivery  by Bank of this  Agreement  and (2) the
consummation  by Bank of the  Merger  and the  other  transactions  contemplated
hereby.

         (b) As of the date hereof, Bank is not aware of any reasons relating to
Bank (including, without limitation,  Community Reinvestment Act compliance) why
all consents and approvals  shall not be procured from all  regulatory  agencies
having  jurisdiction  over the  transactions  contemplated  by this Agreement as
shall be necessary for  consummation  of the  transactions  contemplated by this
Agreement.

         3.5.  Regulatory  Reports;  Examinations.  Bank has  timely  filed  all
material  reports,  registrations  and statements,  together with any amendments
required to be made with  respect  thereto,  that it was  required to file since
December  31,  1993,  with  any  Governmental  Entity  and has paid all fees and
assessments  due  and  payable  in  connection  therewith.   Except  for  normal
examinations  conducted by a  Governmental  Entity in the regular  course of the
business of Bank and except as set forth in Section  3.5 of the Bank  Disclosure
Schedule,  no  Governmental  Entity has initiated any proceeding or, to the best
knowledge of Bank,  investigation  into the business or operations of Bank since
December 31, 1993.  There is no unresolved  material  violation,  criticism,  or
exception  by any  Governmental  Entity with  respect to any report or statement
relating to any examinations of Bank.

         3.6.  Financial  Statements.  Bank has  previously  delivered to Parent
copies of (a) the  statements  of  condition  of Bank as of  December 31 for the
fiscal years 1995 and 1996,  and the related  statements  of income,  changes in
shareholders'  equity  and cash flows for the fiscal  years 1994  through  1996,
inclusive,  as reported in Bank's  Annual Report on Form F-2 for the fiscal year
ended  December  31,  1996  filed  with  the  FDIC  pursuant  to the  rules  and
regulations of the FDIC, in each case  accompanied by the audit report of Seward
and Monde,  independent  public  accountants  with respect to Bank,  and (b) the
unaudited  statement  of  condition of Bank as of March 31, 1997 and the related
unaudited  statements of income,  changes in shareholders' equity and cash flows
for the three-month  period then ended as reported in Bank's Quarterly Report on
Form F-4 for the period ended March 31, 1997 filed with the FDIC pursuant to the
rules and  regulations of the FDIC. The December 31, 1996 statement of condition
of Bank  (including the related notes,  where  applicable)  fairly  presents the
financial  position  of Bank as of the date  thereof,  and the  other  financial
statements  referred to in this Section 3.6 (including the related notes,  where
applicable) fairly present,  and the financial statements referred to in Section
6.8  hereof  will  fairly  present  (subject,  in  the  case  of  the  unaudited
statements,  to recurring audit  adjustments  normal in nature and amount),  the
results of the  operations  and  financial  position of Bank for the  respective
fiscal  periods or as of the  respective  dates therein set forth;  each of such
statements  (including  the related notes,  where  applicable)  comply,  and the
financial  statements  referred  to in Section 6.8 hereof  will  comply,  in all
material respects with applicable accounting requirements and with the published

                                       A-10

<PAGE>
rules  and  regulations  of the  FDIC  with  respect  thereto;  and each of such
statements  (including the related notes,  where  applicable)  has been, and the
financial  statements  referred to in Section  6.8 hereof  will be,  prepared in
accordance with generally accepted accounting  principles ("GAAP")  consistently
applied  during the periods  involved,  except as indicated in the notes thereto
or, in the case of unaudited statements, as permitted by Form F-4. The books and
records of Bank have been, and are being, maintained in all material respects in
accordance with GAAP and any other applicable legal and accounting  requirements
and reflect only actual transactions.

         3.7.  Broker's Fees.  Neither Bank nor any of its officers or directors
has  employed any broker or finder or incurred  any  liability  for any broker's
fees,  commissions or finder's fees in connection  with any of the  transactions
contemplated  by this  Agreement or the Option  Agreement,  except that Bank has
engaged,  and will pay a fee to,  Ostrowski  &  Company,  Inc.  ("O & Co."),  in
accordance  with the terms of a letter  agreement  between  Bank and O & Co.,  a
true,  complete and correct copy of which has been previously  delivered by Bank
to Parent.

         3.8.  Absence  of Certain  Changes or Events.  (a) Except as may be set
forth in Section  3.8(a) of the Bank  Disclosure  Schedule,  (i) since March 31,
1997,  Bank has not  incurred  any  material  liability,  except in the ordinary
course  of its  business  consistent  with its  past  practices  (excluding  the
incurrence of expenses in connection  with this  Agreement and the  transactions
contemplated hereby), (ii) since March 31, 1997, no event has occurred which has
caused,  or is reasonably likely to cause,  individually or in the aggregate,  a
Material Adverse Effect on Bank, and (iii) for the period from March 31, 1997 up
until  the date of this  Agreement,  Bank has  carried  on its  business  in the
ordinary course  consistent with its past practices  (excluding the execution of
this Agreement and related matters).

         (b)  Except  as set  forth in  Section  3.8(b)  of the Bank  Disclosure
Schedule,  since  December  31,  1996,  Bank has not (i)  increased  the  wages,
salaries, compensation, pension, or other fringe benefits or perquisites payable
to any  executive  officer,  employee,  or director  from the amount  thereof in
effect as of December 31, 1996 (which amounts have been previously  disclosed to
Parent),  granted any severance or termination pay, entered into any contract to
make or grant any  severance  or  termination  pay, or paid any bonus other than
year-end  bonuses  for  fiscal  1996 as  listed  in  Section  3.8(b) of the Bank
Disclosure Schedule, (ii) suffered any strike, work stoppage, slow-down or other
labor  disturbance,  (iii) been a party to a  collective  bargaining  agreement,
contract or other agreement or understanding with a labor union or organization,
or (iv) had any union organizing activities.

         3.9. Legal  Proceedings.  (a) Except as set forth in Section 3.9 of the
Bank Disclosure  Schedule,  Bank is not a party to any, and there are no pending
or, to the best of Bank's knowledge, threatened, legal, administrative, arbitral
or  other   proceedings,   claims,   actions  or   governmental   or  regulatory
investigations  of any nature against Bank (i) as to which there is a reasonable
probability  of an adverse  determination  and which,  if adversely  determined,
would, individually or in the aggregate, have or be reasonably expected to  have

                                       A-11

<PAGE>
a Material  Adverse Effect on Bank or (ii) challenging the validity or propriety
of the transactions contemplated by this Agreement or the Option Agreement.

         (b) There is no  injunction,  order,  judgment,  decree  or  regulatory
restriction  imposed upon Bank or its assets which has had, or could  reasonably
be expected to have, a Material Adverse Effect on Bank.

         3.10.  Taxes.  (a) Except as set forth in  Section  3.10(a) of the Bank
Disclosure  Schedule,  Bank has (i) duly and timely filed (including  applicable
extensions  granted without  penalty) all Tax Returns (as  hereinafter  defined)
required to be filed at or prior to the Effective Time, and such Tax Returns are
true, correct and complete in all material respects and, to the extent required,
Bank has disclosed on its federal income Tax Returns all positions taken therein
that could give rise to a substantial understatement of federal income Taxes (as
hereinafter  defined)  within the meaning of Section 6662 of the Code,  and (ii)
paid in full or made adequate provision in the financial  statements of Bank (in
accordance  with GAAP) for all Taxes.  No  deficiencies  for any Taxes have been
proposed,  asserted,  assessed  or, to the best  knowledge  of Bank,  threatened
against or with respect to Bank.  Except as set forth in Section  3.10(a) of the
Bank  Disclosure  Schedule,  (i) there are no liens for Taxes upon the assets of
Bank except for statutory liens for current Taxes not yet due, (ii) Bank has not
requested  any extension of time within which to file any Tax Returns in respect
of any fiscal year which have not since been filed and no request for waivers of
the time to assess any Taxes are pending or  outstanding,  (iii) with respect to
each  taxable  period of Bank,  the federal and state income Tax Returns of Bank
have not been audited by the Internal  Revenue Service or appropriate  other tax
authorities or the time for assessing and collecting  income Tax with respect to
such taxable period has closed and such taxable period is not subject to review,
(iv) Bank has not filed or been included in a combined,  consolidated or unitary
income Tax Return nor is it subject to any actual or  contingent  liability  for
the Taxes of any  person  under  Regulation  ss.1.1502-6  under the Code (or any
similar  provision  of state  law),  (v)  Bank is not a party  to any  agreement
providing for the  allocation or sharing of Taxes (other than the  allocation of
federal  income  taxes as provided  by  Regulation  ss.1.1552-1(a)(1)  under the
Code), (vi) Bank is not required to include in income any adjustment pursuant to
Section  481(a)  of the Code  (or any  similar  or  corresponding  provision  or
requirement  of state or  foreign  income Tax law),  by reason of the  voluntary
change in accounting  method (nor has any taxing  authority  proposed in writing
any such adjustment or change of accounting method),  (vii) Bank has not filed a
consent  pursuant  to Section  341(f) of the Code,  (viii) Bank has not made any
payment nor will it be obligated to make any payment (by contract or  otherwise)
which will not be  deductible  by reason of Section  280G of the Code,  and (ix)
none of the assets of Bank directly or indirectly  secures any debt the interest
on which is tax-exempt under Section 103(a) of the Code.

         (b)  Except  as set forth in  Section  3.10(b)  of the Bank  Disclosure
Schedule,  Bank  does  not  own,  directly  or  indirectly  (including,  without
limitation,  through  partnerships,  corporations,  trusts  or other  entities),
interests  in  real  property  ("Real  Property   Interests")  situated  in  (A)


                                       A-12

<PAGE>
Connecticut,  which by reason of the Merger  would be subject to the tax imposed
under Sections  12-638a through 12-638p of the Connecticut  General  Statutes on
the sale or transfer of a controlling  interest in the  corporation  owning such
Real Property Interests, or (B) any state other than Connecticut which by reason
of the Merger would be subject to any similar  taxes  imposed  under the laws of
such state. For purposes of this Section 3.10(b) and Section 3.18, Real Property
Interests  include,  without  limitation,  titles in fee,  leasehold  interests,
beneficial  interests,  encumbrances,  development rights or any other interests
with the right to use or occupy  real  property  or the right to receive  rents,
profits or other  income  derived  therefrom,  or any  options or  contracts  to
purchase real property.

         (c) For  purposes  of this  Agreement,  "Taxes"  shall  mean all taxes,
charges,  fees,  levies,  penalties or other  assessments  imposed by any United
States  federal,  state[,  local] or foreign  taxing  authority,  as applicable,
including,  but not limited to income, excise,  property,  sales, use, transfer,
franchise, gross receipts,  payroll,  withholding,  estimated,  social security,
unemployment  insurance,  stamp, workers' compensation or other taxes, including
any interest, penalties or additions attributable thereto.

         (d) For purposes of this Agreement, "Tax Return" shall mean any return,
report,   information  return  or  other  document  (including  any  related  or
supporting information) with respect to Taxes.

         3.11.  Employee  Benefits.  (a)  Section  3.11 of the  Bank  Disclosure
Schedule lists all employee benefit plans,  arrangements and agreements to which
Bank is a party or by which it is bound, legally or otherwise (collectively, the
"Plans" and each individually a "Plan"), including,  without limitation, (i) any
profit-sharing,  deferred  compensation,  bonus,  stock option,  stock purchase,
pension, retainer, consulting, retirement, severance, welfare or incentive plan,
agreement or  arrangement  (specifically  including  the 1997 special  severance
arrangement  (the "1997 Severance  Arrangement")),  (ii) any plan,  agreement or
arrangement  providing  for  "fringe  benefits"  or  perquisites  to  employees,
officers, directors or agents, including but not limited to benefits relating to
company automobiles,  clubs, vacation, child care, parenting,  sabbatical,  sick
leave,  medical,  dental,  hospitalization,  life  insurance  and other types of
insurance,  and (iii) any other  "employee  benefit plan" (within the meaning of
Section 3(3) of the Employee  Retirement Income Security Act of 1974, as amended
("ERISA").  Bank has  delivered to Parent true and complete  copies of each Plan
(including a summary description of any such Plan,  including the 1997 Severance
Arrangement, not otherwise in writing) and all related documents,  including but
not limited to (i) all summary plan descriptions (if applicable) relating to the
Plan,  (ii) the actuarial  report for the Plan (if  applicable)  for each of the
last two years,  (iii) the most recent  determination  letter from the  Internal
Revenue  Service (if  applicable)  for the Plan, and (iv) in the case of any and
all such  severance  Plans,  a listing  setting  forth the total  dollar  amount
payable to each  current  employee of Bank under such Plans  currently in effect
based on the various  assumptions set forth in such list. Except as set forth in
Section 3.11 of the Bank Disclosure Schedule, there are no negotiations, demands
or  proposals  that are  pending  or have  been made that  concern  matters  now
covered,  or that would be covered, by the Plans. Except as set forth in Section
3.11 of the  Bank  Disclosure  Schedule,  Bank is in full  compliance  with  the

                                       A-13

<PAGE>
applicable  provisions of ERISA (as amended through the date of this Agreement),
the regulations and published authorities thereunder,  and all other laws, rules
and regulations  applicable with respect to all Plans that are subject to ERISA.
Bank  has  performed  all of its  material  obligations  under  all  the  Plans,
including, but not limited to, the full payment when due of all amounts required
to  be  made  as   contributions   thereto  or  otherwise,   except  where  such
nonperformance  would not have a Material  Adverse  Effect on Bank.  To the best
knowledge  of Bank,  there are no actions,  suits or claims  (other than routine
claims for benefits)  pending or threatened  against such Plans or their assets,
or arising out of such Plans, and, to the best knowledge of Bank, no facts exist
which  could give rise to any such  actions,  suits or claims  that might have a
material  adverse  effect on such Plans.  Except as specified in Section 3.11 of
the Bank  Disclosure  Schedule,  each Plan can be  terminated  by Bank  within a
period of not more than 60 days, without payment of any additional  compensation
or amount or the  additional  vesting or  acceleration  of any benefits  payable
thereunder.  With respect to each such Plan which is an "employee  benefit plan"
(within the meaning of Section 3(3) of ERISA) or a "plan" (within the meaning of
Section 4975(e)(1) of the Code), there has occurred no transaction prohibited by
Section  406 of ERISA and no  "prohibited  transaction"  (within  the meaning of
Section 4975(c) of the Code).

         (b) Section 3.11 of the Bank Disclosure Schedule separately  identifies
all  "employee  pension  benefit  plans"  (within the meaning of Section 3(2) of
ERISA) which are also stock bonus,  pension or  profit-sharing  plans within the
meaning  of  Section  401(a) of the Code (each a  "Qualified  Plan").  Each such
Qualified Plan has been duly authorized by the Board of Directors of Bank and is
qualified in form and operation  under Section 401(a) of the Code and each trust
under each such  Qualified  Plan is exempt from tax under Section  501(a) of the
Code. No event has occurred that will or could give rise to  disqualification or
loss of tax-exempt status of any such Qualified Plan or related trust under such
Sections.  No event has occurred that will or could  subject any such  Qualified
Plan to tax  under  Section  511 of the Code.  In  addition  to those  documents
deliverable  under Section  3.11(a),  Bank has delivered to Parent for each such
Qualified  Plan copies of the  following  documents:  (i) the Form 5500 filed in
each  of the  most  recent  three  plan  years,  including,  if  required  under
applicable  law, all schedules  thereto and financial  statements  with attached
opinions of independent  accountants,  (ii) the consolidated statement of assets
and liabilities of such Qualified Plan as of its most recent valuation date, and
(iii) the statement of changes in fund balance and in financial  position or the
statement of changes in net assets  available for benefits  under such Qualified
Plan  for the most  recently  ended  plan  year.  The  financial  statements  so
delivered  fairly present the financial  condition and the results of operations
of each such Qualified Plan as of such dates, in accordance with GAAP. Except as
disclosed  on Schedule  3.11,  with  respect to each  Qualified  Plan subject to
Section 412 of the Code  maintained  for  employees  of Bank or any of its ERISA
Affiliates (as defined below), there has occurred no failure to meet the minimum
funding standard of Section 412 of the Code (whether or not waived in accordance
with  Section  412(d) of the Code) or failure to make by its due date a required
installment under Section 412(m) of the Code. "ERISA  Affiliate",  as applied to
any person, means (i) any corporation which is a member of a controlled group of
corporations  within the  meaning  of  Section  414(b) of the Code of which that


                                       A-14

<PAGE>
person is a member,  (ii) any trade or business  (whether  or not  incorporated)
which is a member of a group of trades or business  under common  control within
the meaning of Section 414(c) of the Code of which that person is a member,  and
(iii) any member of an  affiliated  service  group within the meaning of Section
414(m) and (o) of the Code of which that person,  any  corporation  described in
clause (i) above or any trade or  business  described  in clause (ii) above is a
member.

         (c)  Section  3.11 of the  Bank  Disclosure  Schedule  also  separately
identifies each Plan that is also subject to Title IV of ERISA.  With respect to
each such Plan which is an "employee  pension  benefit plan" (within the meaning
of Section 3(2) of ERISA) in which Bank or any ERISA  Affiliate  participates or
has  participated,  except as disclosed  in Section 3.11 of the Bank  Disclosure
Schedule  or in any  actuarial  report for such Plan  delivered  to Parent,  (i)
neither Bank nor any ERISA  Affiliate has withdrawn from such Plan during a plan
year in which it was a "substantial  employer" (as defined in Section 4001(a)(2)
of ERISA) where such  withdrawal  could result in liability of such  substantial
employer pursuant to Section 4062(e) or 4063 of ERISA, (ii) neither Bank nor any
ERISA  Affiliate  has filed a notice of  intent  to  terminate  any such Plan or
adopted any amendment to treat any such Plan as  terminated,  (iii) the PBGC has
not instituted  proceedings  to terminate any such Plan,  (iv) no other event or
condition  has occurred  which might  constitute  grounds  under Section 4042 of
ERISA for the termination of, or the appointment of a trustee to administer, any
such Plan, (v) no accumulated funding deficiency,  whether or not waived, exists
with respect to any such Plan,  and no condition has occurred or exists which by
the  passage  of time  would be  expected  to result in an  accumulated  funding
deficiency  as of the last day of the current  plan year of any such Plan,  (vi)
all  required  premium  payments  to the PBGC have been paid when due,  (vii) no
reportable  event,  as  described in Section  4043 of ERISA,  has occurred  with
respect to any such Plan,  (viii) no excise taxes are payable under the Code and
(ix) no amendment  with respect to which  security is required under Section 307
of ERISA has been made or is reasonably  expected to be made,  except for any of
the  foregoing  which  is  disclosed  in  Section  3.11 of the  Bank  Disclosure
Schedule,  or which  individually  or in the aggregate,  has not had, and is not
reasonably  likely to have, a Material  Adverse Effect on such Plan or the Bank.
Except as listed in Section 3.11 of the Bank Disclosure  Schedule,  all costs of
any such Plan have been  provided  for on the  basis of  consistent  methods  in
accordance with sound actuarial  assumptions and practices.  Section 3.11 of the
Bank Disclosure Schedule identifies for each such Plan, as of its last valuation
date,  the amount by which its assets  exceeded (or were less than) its "benefit
liabilities" (within the meaning of Section 4001 of ERISA).  Except as disclosed
in Section 3.11 of the Bank Disclosure  Schedule,  since the last valuation date
for each  such  Plan,  there has been no  amendment  or change to such Plan that
would increase the amount of benefits  thereunder  and, to the best knowledge of
Bank,  there has been no event or  occurrence  that  would  cause the  excess of
assets over benefit liabilities as listed in Section 3.11 of the Bank Disclosure
Schedule to be reduced or the amount by which benefit  liabilities exceed assets
as listed in Section 3.11 of the Bank  Disclosure  Schedule to be increased.  In
addition to the documents  provided pursuant to other provisions of this Section
3.11,  Bank has  delivered to Parent for each such Plan copies of the  following


                                       A-15

<PAGE>
documents:  (i) the Form  PBGC-1  filed in each of the most  recent  three  plan
years, and (ii) the actuarial reports as of the two most recent valuation dates.
Each such  actuarial  report  fairly  presents the  financial  condition and the
results of operations of such Plan as of such date, in accordance with GAAP.

         (d) No Plan listed in Section 3.11 of the Bank Disclosure Schedule is a
"multiemployer  plan" (within the meaning of Section  3(37) of ERISA).  Bank has
never  contributed  to or had an obligation  to contribute to any  multiemployer
plan. No ERISA  Affiliate has withdrawn  from any such  multiemployer  plan in a
complete  or  partial  withdrawal  under  Subtitle  E of Title IV of ERISA  with
respect to which there is any  outstanding  liability as of the date hereof,  or
received notice from any such multiemployer plan that it is in reorganization or
insolvency  pursuant  to  Sections  4241 or 4245 of ERISA or that it  intends to
terminate or has terminated under Section 4041A or 4042 or ERISA.

         (e) All  Plans  that are  group  health  plans  of Bank  and any  ERISA
Affiliate have been operated in material  compliance  with the group health plan
continuation  coverage requirements of Part 6 Subtitle B of Title I of ERISA and
4980B of the Code to the extent such requirements are applicable.  Except to the
extent  required  under Section  4980B of the Code or as otherwise  disclosed in
Section 3.11 of the Bank  Disclosure  Schedule,  Bank does not provide health or
welfare  benefits  (through  the purchase of  insurance  or  otherwise)  for any
retired or former employees.

         (f) There has been no act or  omission  by Bank or any ERISA  Affiliate
that has given rise to or may give rise to fines,  penalties,  taxes, or related
changes under Section 502(c),  (i) or (1) Section 4071 of ERISA or Chapter 43 of
the Code.

         3.12.  FDIC Reports.  Bank has  previously  made available to Parent an
accurate and complete copy of each (a) final registration statement, prospectus,
report,  schedule and definitive  proxy statement filed since January 1, 1994 by
Bank with the FDIC pursuant to the Exchange Act or the rules and  regulations of
the FDIC  (the  "Bank  Reports")  and (b)  communication  mailed  by Bank to its
shareholders  since  January 1, 1994,  and no such Bank Report or  communication
contained  any  untrue  statement  of a  material  fact or  omitted to state any
material  fact  required to be stated  therein or necessary in order to make the
statements  therein,  in light of the circumstances in which they were made, not
misleading, except that information as of a later date shall be deemed to modify
information  as of an earlier  date.  Bank has timely filed all Bank Reports and
other  documents  required to be filed by it pursuant to the Exchange Act on the
rules and regulations of the FDIC, and, as of their  respective  dates, all Bank
Reports  complied  in  all  material  respects  with  the  published  rules  and
regulations of the FDIC with respect thereto.

         3.13.  Bank  Information.  The  information  relating  to  Bank  to  be
contained   (whether   directly   or   incorporated   by   reference)   in   the
Prospectus/Proxy  Statement and the Registration  Statement under the Securities
Act of 1933, as amended (the  "Securities  Act"), on Form S-4 to be prepared and
filed  by  Parent  with the  Securities  and  Exchange  Commission  (the  "SEC")
registering the shares  of Parent  Common  Stock issuable in connection with the

                                       A-16

<PAGE>
Merger,  or in any other  document filed with any other  Governmental  Entity in
connection herewith, will not contain any untrue statement of a material fact or
omit to state a material fact necessary to make the statements therein, in light
of the circumstances in which they are made, not misleading.

         3.14.  Compliance with Applicable Law. Bank holds, and has at all times
held, all material licenses,  franchises,  permits and authorizations  necessary
for the lawful conduct of its businesses under and pursuant to each, and, except
as disclosed in Section 3.14 of the Bank Disclosure Schedule,  has complied with
and is not in default in any respect under any, applicable law, statute,  order,
rule, regulation, policy and/or guideline of any Governmental Entity relating to
Bank,  except  where the  failure  to hold such  license,  franchise,  permit or
authorization or such noncompliance or default would not, individually or in the
aggregate,  have or be reasonably  likely to have a Material  Adverse  Effect on
Bank,  and Bank does not know of, and has  received  no notice of, any  material
violations of any of the above.

         3.15. Certain Contracts.  (a) Except as set forth in Section 3.15(a) of
the Bank Disclosure  Schedule,  Bank is not a party to or bound by any contract,
arrangement,  plan,  commitment or  understanding  (whether written or oral) (i)
with  respect  to  the  employment  of any  directors,  officers,  employees  or
consultants,  (ii) which, upon the consummation of the transactions contemplated
by this  Agreement,  will (either alone or upon the occurrence of any additional
acts or events)  result in any payment  (whether of severance  pay or otherwise)
becoming due from  Parent,  Bank,  or Resulting  Bank to any officer or employee
thereof,  (iii) which is a material  contract (as defined in Item  601(b)(10) of
Regulation S-K of the SEC) to be performed after the date of this Agreement that
has not been filed or incorporated  by reference in Bank Reports,  (iv) which is
an  agreement,  not otherwise  described by clause (iii)  hereof,  involving the
payment by Bank of more than $100,000, per annum, (v) which materially restricts
the  conduct of any line of  business  by Bank,  or (vi) under  which any of the
benefits will be increased,  or the vesting of the benefits will be accelerated,
by the occurrence of any of the transactions  contemplated by this Agreement, or
the value of any of the benefits of which will be calculated on the basis of any
of the transactions contemplated by this Agreement. Each contract,  arrangement,
plan, commitment or understanding of the type described in this Section 3.15(a),
whether or not set forth in Section 3.15(a) of the Bank Disclosure Schedule,  is
referred to herein as a "Bank Contract." Bank has previously delivered to Parent
true,  complete and correct  copies of each Bank Contract and any  amendments or
modifications thereof.

         (b)  Except  as set forth in  Section  3.15(b)  of the Bank  Disclosure
Schedule,  (i) each Bank  Contract  is valid and  binding  and in full force and
effect,  (ii)  Bank  has in all  material  respects  performed  all  obligations
required to be  performed by it to date under each Bank  Contract,  except where
such  noncompliance,  individually  or in the  aggregate,  would  not have or be
reasonably  likely to have a Material  Adverse Effect on Bank, (iii) no event or
condition  exists which  constitutes  or, after notice or lapse of time or both,
would  constitute,  a  material  default on the part of Bank under any such Bank
Contract, except where such default, individually or in the aggregate, would not

                                       A-17

<PAGE>
have or be reasonably  likely to have a Material Adverse Effect on Bank and (iv)
no other  party to such Bank  Contract  is, to the best  knowledge  of Bank,  in
default in any respect thereunder, except where such default, individually or in
the aggregate, would not have or be reasonably likely to have a Material Adverse
Effect on Bank.

         3.16.  Agreements  with  Regulatory  Agencies.  Except  as set forth in
Section  3.16  of the  Bank  Disclosure  Schedule,  Bank is not  subject  to any
cease-and-desist  or other  order  issued by, and is not a party to any  written
agreement,  consent agreement or memorandum of understanding  with, and is not a
party to any commitment letter or similar  undertaking to, and is not subject to
any order or directive by or a recipient of any extraordinary supervisory letter
from,  and has not adopted any board  resolutions at the request of (each of the
foregoing,  whether  or not set  forth on  Section  3.16 of the Bank  Disclosure
Schedule, a "Regulatory Agreement"),  any Governmental Entity that restricts the
conduct of its business or that in any manner  relates to its capital  adequacy,
its credit policies,  its management or its business,  nor has Bank been advised
by any  Governmental  Entity that it is  considering  issuing or requesting  any
Regulatory Agreement.

         3.17.  Investment  Securities.  Section  3.17  of the  Bank  Disclosure
Schedule  sets  forth  the book  and  market  value  as of June 30,  1997 of the
investment  securities,  mortgage backed securities and securities held for sale
of Bank.  Section 3.17 of the Bank Disclosure  Schedule sets forth an investment
securities  report as of June 30,  1997 which  includes  security  descriptions,
CUSIP numbers,  original and current face values, book values,  coupon rates and
current market values.  Section 3.17 of the Bank Disclosure  Schedule sets forth
all securities pledged by Bank for any purpose as of June 30, 1997, if any.

         3.18.  Property.  Bank has good and marketable  title free and clear of
all liens,  encumbrances,  mortgages,  pledges,  charges,  defaults or equitable
interests  to all of the Real  Property  Interests  and  personal  property  and
assets,  tangible or intangible,  which,  individually or in the aggregate,  are
material,  and which are  reflected on the balance  sheet of Bank as of December
31, 1996 or acquired after such date, except (i) liens for taxes not yet due and
payable,  (ii)  pledges  to secure  deposits  and other  liens  incurred  in the
ordinary  course  of  banking  business,  (iii)  such  imperfections  of  title,
easements and encumbrances,  if any, as are not material in character, amount or
extent or (iv) for dispositions  thereof and  encumbrances  thereon for adequate
consideration  in the ordinary course of business.  All leases pursuant to which
Bank, as lessee, leases real or personal property which,  individually or in the
aggregate,  are  material are valid and  enforceable  in  accordance  with their
respective  terms and neither Bank nor, to the best knowledge of Bank, any other
party thereto is in default in any material respect thereunder.  Section 3.18 of
the Bank Disclosure  Schedule  identifies the book value on the books of Bank as
of June 30, 1997,  of all Real  Property  Interests of Bank,  together  with the
dollar  amounts  of  accumulated  depreciation  and  amortization  with  respect
thereto.

         3.19.  Equity  and Real  Estate  Investments.  Except  as set  forth in
Section  3.19  of  the  Bank  Disclosure  Schedule,   Bank  has  no  (i)  equity

                                       A-18

<PAGE>
investments, or (ii) investments in real estate, other than assets classified as
"other real estate  owned" and set forth in Section 3.23 of the Bank  Disclosure
Schedule, or real estate development projects.

         3.20. Environmental Matters. Except as set forth in Section 3.20 of the
Bank Disclosure Schedule:

         (a) Neither the conduct nor  operation of Bank nor any condition of any
property  presently or  previously  owned,  leased or operated by it violates or
violated  Environmental  Laws (as defined below) and no condition has existed or
event has occurred with respect to Bank or any such property  that,  with notice
or the passage of time,  or both,  is  reasonably  likely to result in liability
under  Environmental  Laws,  except  for any  violations  or  conditions  which,
individually or in the aggregate,  have not had and are not reasonably likely to
have a Material Adverse Effect on Bank;

         (b) No litigation,  claim or other proceeding  under any  Environmental
Law is pending  before any court or  governmental  agency  (and,  to the best of
Bank's  knowledge,  no such  litigation,  claim  or  other  proceeding  has been
threatened)  alleging  noncompliance with or violation of any Environmental Laws
by Bank,  and neither Bank nor any of its properties is a party to or is subject
to  any  order,  decree,  agreement,  memorandum  of  understanding  or  similar
arrangement with any federal or state  governmental  agency or authority charged
with  monitoring  or enforcing  any  Environmental  Laws,  and Bank has not been
advised by any such  regulatory  authority  charged with monitoring or enforcing
any  Environmental  Laws  that  such  authority  is  contemplating   issuing  or
requesting (or is considering the  appropriateness of issuing or requesting) any
such order, decree,  agreement or memorandum of understanding (all of the above,
collectively  "Environmental Legal Matters"), except for any Environmental Legal
Matter  which,  individually  or in  the  aggregate,  has  not  had,  and is not
reasonably likely to have, a Material Adverse Effect on Bank;

         (c) Bank has not received any notice from any person or entity that (i)
Bank is or was in  violation  of,  or (ii) the  operation  or  condition  of any
property at any time owned,  leased,  operated,  held as collateral or held as a
fiduciary  by Bank is or was in  violation  of or is or has been alleged to give
rise to liability on the part of Bank under, any  Environmental  Law,  including
but not limited to responsibility (or potential  responsibility) for the cleanup
or other  remediation  of any  pollutants,  contaminants,  or hazardous or toxic
wastes,  substances or materials  (collectively,  "Hazardous Materials") at, on,
beneath,  or  originating  from any such  property,  except for any of the above
which,  individually  or in the  aggregate,  has not had, and is not  reasonably
likely to have, a Material Adverse Effect on Bank; and

         (d) For purposes of this Section 3.20,  "Environmental  Laws" means all
applicable local,  state and federal  environmental,  health and safety laws and
regulations,  including,  without  limitation,  the  Resource  Conservation  and
Recovery  Act,  the  Comprehensive  Environmental  Response,  Compensation,  and
Liability  Act,  the  Clean  Water  Act,  the  Federal  Clean  Air Act,  and the
Occupational  Safety  and  Health  Act,  each as  amended,  and all  regulations
promulgated thereunder, and all state law counterparts thereof.

                                       A-19

<PAGE>
         3.21. Derivative  Transactions.  Except as set forth in Section 3.21 of
the  Bank  Disclosure  Schedule,  Bank has not  engaged  in  transactions  in or
involving,  and does  not own or hold  and has no  exposure  to,  any  forwards,
futures,  options on futures,  swaps or other derivative  instruments except for
any such  transactions  entered  into by Bank as agent on the  order and for the
account of others, or as principal for purposes of hedging interest rate risk on
U.S. dollar denominated securities and other financial instruments.

         3.22. Takeover Laws. (a) No transaction  contemplated by this Agreement
or the Option Agreement is subject to the requirements imposed by any applicable
antitakeover law or regulation, including "business combination",  "moratorium",
"control share", or other similar law or regulation, federal or state, including
without limitation, the laws of the State of Connecticut.

         (b) The provisions of Article Seventh, Section 1, of Bank's Amended and
Restated  Certificate of  Incorporation  will not apply to this Agreement or the
Option Agreement or any of the transactions contemplated hereby or thereby.

         3.23.  Loan  Portfolio.  (a) Except as set forth in Section 3.23 of the
Bank  Disclosure  Schedule,  Bank is not a party to any written or oral (i) loan
agreement, note or borrowing arrangement (including, without limitation, leases,
credit  enhancements,   commitments,  guarantees  and  interest-bearing  assets)
(collectively, "Loans"), under the terms of which the obligor is, as of the date
of this  Agreement,  over 90 days delinquent in payment of principal or interest
or in default of any other  material  provision,  or (ii) Loan as of the date of
this  Agreement with any director,  executive  officer or, to the best of Bank's
knowledge,  greater  than  five  percent  shareholder  of  Bank,  or to the best
knowledge of Bank, any person, corporation or enterprise controlling, controlled
by or under common control with any of the  foregoing.  Section 3.23 of the Bank
Disclosure  Schedule sets forth (i) all of the Loans of Bank that as of the date
of this  Agreement are  classified by any bank examiner  (whether  regulatory or
internal)   as   "Other   Loans   Specially   Mentioned",   "Special   Mention",
"Substandard",  "Doubtful",  "Loss",  "Classified",  "Criticized",  "Credit Risk
Assets",  "Concerned Loans",  "Watch List" or words of similar import,  together
with the principal  amount of and accrued and unpaid  interest on each such Loan
and the  identity of the  borrower  thereunder,  (ii) by category of Loan (i.e.,
commercial,  consumer,  etc.),  all of the  Loans of Bank that as of the date of
this  Agreement are  classified as such,  together with the aggregate  principal
amount of and  accrued and unpaid  interest on such Loans by category  and (iii)
each asset of Bank that as of the date of this Agreement is classified as "Other
Real Estate Owned" and the book value thereof.

         (b) Each Loan (i) is evidenced by notes,  agreements or other evidences
of indebtedness which are true, genuine and what they purport to be, (ii) to the
extent  secured,  has been secured by valid liens and security  interests  which
have been perfected and (iii) is the legal,  valid and binding obligation of the
obligor named  therein,  enforceable  in accordance  with its terms,  subject to
bankruptcy,   insolvency,  fraudulent  conveyance  and  other  laws  of  general

                                       A-20

<PAGE>
applicability  relating to or affecting  creditors' rights and to general equity
principles, in each case other than Loans as to which the failure to satisfy the
foregoing standards would not have a Material Adverse Effect on Bank.

         3.24.  Reorganization.  As of the date  hereof,  Bank has no  reason to
believe that the Merger will fail to qualify as a  reorganization  under Section
368(a) of the Code.

         3.25.  Fairness  Opinion.  Bank has received a written opinion from O &
Co. on or prior to the date of the Agreement, to the effect that, subject to the
terms,  conditions  and  qualifications  set forth in such opinion and as of the
date  thereof,  the  consideration  to be received by the  shareholders  of Bank
pursuant to this Agreement is fair to such  shareholders  from a financial point
of view (the "O & Co. Opinion"), and the O & Co. Opinion has not been amended or
rescinded as of the date of this Agreement.

                                   ARTICLE IV
                    REPRESENTATIONS AND WARRANTIES OF PARENT

         Parent hereby represents and warrants to Bank as follows:

         4.1.  Corporate   Organization.   (a)  Parent  is  a  corporation  duly
organized,  validly existing and in good standing under the laws of the State of
Delaware.  Parent has the  corporate  power and authority to own or lease all of
its  properties  and  assets  and to carry on its  business  as it is now  being
conducted, and is duly licensed or qualified to do business in each jurisdiction
in which the nature of the business conducted by it or the character or location
of the  properties  and  assets  owned or leased by it makes such  licensing  or
qualification necessary, except where the failure to be so licensed or qualified
would not have a Material Adverse Effect on Parent. Parent is duly registered as
a bank holding company under the BHC Act. The Certificate of  Incorporation  and
By-laws of Parent,  copies of which have  previously been delivered to Bank, are
true,  complete and correct copies of such documents as in effect as of the date
of this Agreement.

         (b) Upon  its  formation,  Merger  Bank  will be a  savings  bank  duly
organized,  validly existing and in good standing under the laws of the State of
Connecticut.  The  sole  banking  Subsidiary  of  Parent  as of the date of this
Agreement is duly  organized,  validly  existing and in good standing  under the
laws of the jurisdiction of its incorporation.

         4.2.  Capitalization.  (a)  As of  the  date  of  this  Agreement,  the
authorized  capital  stock of Parent  consists of  200,000,000  shares of Parent
Common Stock and 10,000,000 shares of preferred stock, par value $1.00 per share
("Parent Preferred Stock"). As of June 30, 1997, there were 65,939,455 shares of
Parent  Common  Stock  and no  shares  of  Parent  Preferred  Stock  issued  and
outstanding, and 56,004 shares of Parent Common Stock held in Parent's treasury.
As of the date of this  Agreement,  no shares of Parent  Common  Stock or Parent
Preferred Stock were reserved for issuance,  except for 624,763 shares of Parent
Common Stock reserved for issuance  pursuant to Parent's  dividend  reinvestment
and stock purchase plans,  1,623,708  shares of Parent Common Stock reserved for


                                       A-21

<PAGE>
issuance upon the exercise of stock options  pursuant to Parent's 1989 Executive
Stock Option Plan, 1994 Key Employee Stock Plan, and Secondary Stock Option Plan
and stock  option plans of  predecessors  of Parent  (collectively,  the "Parent
Stock Plans"), 240,841 shares of Parent Common Stock reserved for issuance under
Parent's 401(k) plan, and 500,000 shares of Parent Series A Junior Participating
Preferred  Stock  reserved for issuance upon exercise of the rights (the "Parent
Rights")  distributed  to holders of Parent  Common  Stock  pursuant to a Rights
Agreement,  dated as of February 28, 1989,  between  Parent and Bank,  as Rights
Agent (the "Parent Rights Agreement").  All of the issued and outstanding shares
of Parent  Common  Stock have been duly  authorized  and validly  issued and are
fully  paid,  nonassessable  and free of  preemptive  rights,  with no  personal
liability  attaching to the ownership thereof. As of the date of this Agreement,
except as referred to above or  reflected  in Section  4.2(a) of the  Disclosure
Schedule  which is being  delivered  by Parent  to Bank  herewith  (the  "Parent
Disclosure Schedule") and the Parent Rights Agreement,  Parent does not have and
is not  bound  by  any  outstanding  subscriptions,  options,  warrants,  calls,
commitments or agreements of any character  calling for the purchase or issuance
of any  shares of Parent  Common  Stock or Parent  Preferred  Stock or any other
equity securities of Parent or any securities representing the right to purchase
or  otherwise  receive  any shares of Parent  Common  Stock or Parent  Preferred
Stock.  The shares of Parent  Common Stock to be issued  pursuant to the Merger,
when so issued, will be duly authorized and validly issued and, at the Effective
Time, all such shares will be fully paid,  nonassessable  and free of preemptive
rights, with no personal liability attaching to the ownership thereof.

         (b) Section 4.2(b) of the Parent Disclosure  Schedule sets forth a true
and correct list of all Subsidiaries of Parent as of the date of this Agreement.

         4.3. Authority;  No Violation.  (a) Parent has full corporate power and
authority  to  execute  and  deliver  this   Agreement  and  to  consummate  the
transactions  contemplated  hereby. The execution and delivery of this Agreement
and the consummation of the transactions  contemplated hereby have been duly and
validly  approved  by the  Board of  Directors  of  Parent.  No other  corporate
proceedings on the part of Parent are necessary to consummate  the  transactions
contemplated  hereby.  This  Agreement  has been duly and validly  executed  and
delivered by Parent and (assuming due  authorization,  execution and delivery by
Bank) constitutes a valid and binding obligation of Parent,  enforceable against
Parent in accordance  with its terms,  except as  enforcement  may be limited by
general  principles  of equity  whether  applied in a court of law or a court of
equity and by  bankruptcy,  insolvency  and similar  laws  affecting  creditors'
rights and remedies generally.

         (b) Upon its formation,  Merger Bank will have full corporate power and
authority  to  execute  and  deliver  this   Agreement  and  to  consummate  the
transactions  contemplated  hereby. The execution and delivery of this Agreement
and the  consummation of the transactions  contemplated  hereby will be duly and
validly  approved by the Board of  Directors of Merger Bank and by Parent as the
sole  shareholder of Merger Bank,  and, upon such approval,  no other  corporate
proceedings  on the part of Merger  Bank will be  necessary  to  consummate  the

                                       A-22

<PAGE>
transactions  contemplated  hereby.  This  Agreement  will be duly  and  validly
executed and delivered by Merger Bank and (assuming due authorization, execution
and delivery by Bank) will  constitute a valid and binding  obligation of Merger
Bank,  enforceable  against Merger Bank in accordance with its terms,  except as
enforcement may be limited by laws affecting  insured  depository  institutions,
general  principles  of equity  whether  applied in a court of law or a court of
equity and by  bankruptcy,  insolvency  and similar  laws  affecting  creditors'
rights and remedies generally.

         (c)  Except as set forth in  Section  4.3(c) of the  Parent  Disclosure
Schedule,  neither the execution and delivery of this  Agreement by Parent or by
Merger Bank, nor the  consummation by Parent or Merger Bank, as the case may be,
of the  transactions  contemplated  hereby,  nor  compliance by Parent or Merger
Bank, as the case may be, with any of the terms or provisions  hereof,  will (i)
violate any provision of the Certificate of  Incorporation or By-Laws of Parent,
or the articles of incorporation or bylaws or similar governing documents of any
of its Subsidiaries,  or (ii) assuming that the consents and approvals  referred
to in Section 4.4 are duly obtained,  (x) violate any statute,  code, ordinance,
rule,  regulation,  judgment,  order,  writ, decree or injunction  applicable to
Parent  or any of its  Subsidiaries  or any of their  respective  properties  or
assets, or (y) violate, conflict with, result in a breach of any provision of or
the loss of any benefit  under,  constitute a default (or an event  which,  with
notice or lapse of time, or both, would  constitute a default) under,  result in
the termination of or a right of termination or cancellation  under,  accelerate
the  performance  required  by, or result in the  creation of any lien,  pledge,
security  interest,  charge  or other  encumbrance  upon  any of the  respective
properties  or assets of Parent  or any of its  Subsidiaries  under,  any of the
terms, conditions or provisions of any note, bond, mortgage,  indenture, deed of
trust,  license,  lease,  agreement or other  instrument  or obligation to which
Parent or any of its  Subsidiaries  is a party, or by which they or any of their
respective  properties  or  assets  may be bound or  affected,  except  for such
violations,  conflicts, breaches or defaults which either individually or in the
aggregate  will not have or be  reasonably  likely  to have a  Material  Adverse
Effect on Parent.

         4.4.  Consents  and  Approvals.   Except  for  (i)  the  filing  of  an
application  with the Board of  Governors  of the  Federal  Reserve  System (the
"Federal  Reserve  Board") under the BHC Act for approval of the  acquisition by
Parent  directly or indirectly of 100 percent of the stock of Bank (the "Federal
Reserve  Application"),  and approval thereof, (ii) the filing of an application
with the FDIC under the Bank Merger Act and approval  thereof,  (iii) the filing
with the State  Commissioner of (A) an application for a temporary  savings bank
charter for Merger Bank, (B) an application  for approval of the Merger,  (C) an
application  for  the  indirect  acquisition  by  Parent  of  Bank,  and  (D) an
acquisition  statement  relating to such  acquisition,  and the granting of such
charter  and  the  approval  of  or  non-objection  to  such   applications  and
acquisition  by the  State  Commissioner,  (iv)  the  filing  with  the SEC of a
Registration  Statement on Form S-4 under the Securities  Act,  registering  the
shares of Parent Common Stock issuable to holders of Bank Voting Common Stock at
the Effective Time pursuant to this Agreement (the "S-4"),  and effectiveness of
the S-4, (v) review of this Agreement and the transactions  contemplated  hereby
by the DOJ under federal  antitrust laws, (vi) the filing of an application with

                                       A-23

<PAGE>
the NYSE to list the Parent  Common Stock to be issued in the Merger on the NYSE
and the approval of such  application,  (vii) such filings and  approvals as are
required  to be made or  obtained  under the  securities  or "Blue  Sky" laws of
various  states in  connection  with the issuance of the shares of Parent Common
Stock pursuant to this  Agreement,  and (viii) such filings,  authorizations  or
approvals as may be set forth in Section 4.4 of the Parent Disclosure  Schedule,
no consents or approvals of or filings or  registrations  with any  Governmental
Entity or with any third party are  necessary on behalf of Parent or Merger Bank
in  connection  with (1) the execution and delivery by Parent and Merger Bank of
this Agreement, and (2) the consummation by Parent and Merger Bank of the Merger
and the other transactions contemplated hereby.

         4.5.  Financial  Statements.  Parent has  previously  delivered to Bank
copies of (a) the consolidated  balance sheets of Parent and its Subsidiaries as
of December 31 for the fiscal  years 1995 and 1996 and the related  consolidated
statements  of income,  changes in  shareholders'  equity and cash flows for the
fiscal years 1994 through 1996, inclusive, as reported in Parent's Annual Report
on Form 10-K for the fiscal  year  ended  December  31,  1996 filed with the SEC
under the  Exchange  Act, in each case  accompanied  by the audit report of KPMG
Peat Marwick LLP, independent public accountants with respect to Parent, and (b)
the unaudited  consolidated  balance sheet of Parent and its  Subsidiaries as of
March 31,  1997 and the related  unaudited  consolidated  statements  of income,
changes in shareholders'  equity and cash flows for the three-month  period then
ended as reported in Parent's Quarterly Report on Form 10-Q for the period ended
March 31, 1997 filed with the SEC under the Exchange  Act. The December 31, 1996
consolidated  balance  sheet of  Parent  (including  the  related  notes,  where
applicable)  fairly presents the consolidated  financial  position of Parent and
its  Subsidiaries  as of the date thereof,  and the other  financial  statements
referred to in this Section 4.5 (including the related notes,  where applicable)
fairly  present and the financial  statements  referred to in Section 6.8 hereof
will  fairly  present  (subject,  in the case of the  unaudited  statements,  to
recurring  audit  adjustments  normal in nature and amount),  the results of the
consolidated  operations and changes in  shareholders'  equity and  consolidated
financial  position of Parent and its  Subsidiaries  for the  respective  fiscal
periods or as of the respective dates therein set forth; each of such statements
(including  the related  notes,  where  applicable)  comply,  and the  financial
statements  referred  to in Section  6.8 hereof  will  comply,  in all  material
respects with applicable  accounting  requirements  and with the published rules
and  regulations of the SEC with respect  thereto;  and each of such  statements
(including  the related  notes,  where  applicable)  has been, and the financial
statements  referred to in Section 6.8 hereof  will be,  prepared in  accordance
with GAAP consistently applied during the periods involved,  except as indicated
in the notes  thereto or, in the case of unaudited  statements,  as permitted by
Form 10-Q. The books and records of Parent and its  Subsidiaries  have been, and
are being,  maintained in all material  respects in accordance with GAAP and any
other  applicable  legal and  accounting  requirements  and reflect  only actual
transactions.

         4.6.  Broker's Fees.  Neither Parent nor any Subsidiary of Parent,  nor
any of their respective officers or directors, has employed any broker or finder

                                       A-24

<PAGE>
or incurred any liability for any broker's fees, commissions or finder's fees in
connection  with any of the  transactions  contemplated by this Agreement or the
Option Agreement.

         4.7.  Absence of Certain Changes or Events.  Except as may be set forth
in Section 4.7 of the Parent Disclosure Schedule,  since March 31, 1997, neither
Parent nor any of its Subsidiaries has incurred any material  liability,  except
in the ordinary course of business consistent with their past practices.

         4.8.  Legal  Proceedings.  Except  as set forth in  Section  4.8 of the
Parent  Disclosure  Schedule,  neither Parent nor any of its  Subsidiaries  is a
party to any and there are no  pending  or, to the best of  Parent's  knowledge,
threatened,  material  legal,  administrative,  arbitral  or other  proceedings,
claims or actions  challenging  the validity or  propriety  of the  transactions
contemplated by this Agreement or the Option Agreement.

         4.9.  Compliance  with Applicable Law. Each of Parent and its principal
banking  Subsidiary  holds,  and has at all times held,  all material  licenses,
franchises,  permits and authorizations  necessary for the lawful conduct of its
business under and pursuant to each, and has complied with and is not in default
in any respect under any,  applicable law,  statute,  order,  rule,  regulation,
policy and/or  guideline of any  Governmental  Entity relating to Parent or such
Subsidiary,  except where the failure to hold such license, franchise, permit or
authorization or such  non-compliance  or default would not,  individually or in
the aggregate,  have, or be reasonably likely to have, a Material Adverse Effect
on Parent,  and Parent does not know of, and has received no notice of violation
of, any material violations of any of the above.

         4.10.  SEC Reports.  Parent has  previously  made  available to Bank an
accurate and complete copy of each (a) final registration statement, prospectus,
report,  schedule and definitive  proxy statement filed since January 1, 1997 by
Parent with the SEC  pursuant to the  Securities  Act or the  Exchange  Act (the
"Parent  Reports") and (b)  communication  mailed by Parent to its  shareholders
since January 1, 1997, and no such Parent Report or communication  contained any
untrue  statement  of a  material  fact or omitted  to state any  material  fact
required  to be stated  therein  or  necessary  in order to make the  statements
therein,  in light of the circumstances in which they were made, not misleading,
except that information as of a later date shall be deemed to modify information
as of an earlier  date.  Parent has timely  filed all Parent  Reports  and other
documents  required to be filed by it under the  Securities Act and the Exchange
Act,  and, as of their  respective  dates,  all Parent  Reports  complied in all
material  respects  with the  published  rules and  regulations  of the SEC with
respect thereto.

         4.11. Parent  Information.  The information  relating to Parent and its
Subsidiaries to be contained in (whether  directly or incorporated by reference)
the Prospectus/Proxy  Statement and the S-4, or in any other document filed with
any other  Governmental  Entity in  connection  herewith,  will not  contain any


                                       A-25

<PAGE>
untrue  statement of a material fact or omit to state a material fact  necessary
to make the statements  therein, in light of the circumstances in which they are
made, not misleading.

         4.12.  Ownership  of Bank Voting  Common  Stock.  Except for the Option
Agreement  and as set forth in Section 4.12 of the Parent  Disclosure  Schedule,
neither  Parent  nor any of its  affiliates  or  associates  (as such  terms are
defined under the Exchange Act), (i) beneficially owns,  directly or indirectly,
or  (ii) is a party  to any  agreement,  arrangement  or  understanding  for the
purpose of  acquiring,  holding,  voting or  disposing  of any shares of capital
stock of Bank (other than Trust Account Shares and DPC Shares).

         4.13.  Employees.  Section 4.13 of the Parent Disclosure  Schedule sets
forth a true and complete list of each  retirement  plan qualified under Section
401(a)  of the Code that is  maintained  or  contributed  to or  required  to be
contributed to as of the date of this Agreement (the "Parent  Plans") by Parent,
any of its Subsidiaries or any ERISA Affiliate.

         4.14.  Agreements  with  Regulatory  Agencies.  Except  as set forth in
Section 4.14 of the Parent Disclosure Schedule, neither Parent nor its principal
banking Subsidiary is subject to any  cease-and-desist or other order issued by,
or is a party to any written  agreement,  consent  agreement  or  memorandum  of
understanding  with,  or  is  a  party  to  any  commitment  letter  or  similar
undertaking to, or is subject to any order or directive by, or is a recipient of
any extraordinary  supervisory letter from, or has adopted any board resolutions
at the request of (each,  whether or not set forth in Section 4.14 of the Parent
Disclosure Schedule, a "Parent Regulatory  Agreement"),  any Governmental Entity
that  restricts the conduct of its business or that in any manner relates to its
capital adequacy,  its credit policies,  its management or its business, nor has
Parent or such  Subsidiary  been advised by any  Governmental  Entity that it is
considering issuing or requesting any Parent Regulatory Agreement.

         4.15.  Reorganization.  Parent has no reason to believe that the Merger
will fail to qualify as a reorganization under Section 368(a) of the Code.

         4.16. Reserve for Losses. All reserves or other allowances for possible
losses  reflected in Parent's  financial  statements  referred to in Section 4.5
hereof as of December 31, 1996  complied  with all  applicable  laws,  rules and
regulations  and are  adequate  under  GAAP.  Neither  Parent nor its  principal
banking Subsidiary has been notified by the FDIC or its independent  auditor, in
writing or otherwise,  that such  reserves are  inadequate or that the practices
and policies of Parent or its principal banking  Subsidiary in establishing such
reserves and in accounting for delinquent and classified  assets  generally fail
to comply with  applicable  accounting or regulatory  requirements,  or that the
FDIC or its  independent  auditor  believes  such  reserves to be  inadequate or
inconsistent  with the historical  loss  experience of parent.  All OREO held by
Parent or its principal banking Subsidiary is recorded in accordance with GAAP.

         4.17. Loans. As of the date hereof:

                                       A-26

<PAGE>
         (a) All loans owned by Parent or its principal banking Subsidiary or in
which Parent or its principal banking Subsidiary has an interest,  comply in all
material respects with all Laws, including, but not limited to, applicable usury
statutes,  underwriting and recordkeeping  requirements and the Truth in Lending
Act, the Equal Credit Opportunity Act, and the Real Estate Settlement Procedures
Act, and other  applicable  consumer  protection  statutes  and the  regulations
thereunder.

         (b) All loans owned by Parent or its principal banking  Subsidiary,  or
in which Parent or its principal banking  Subsidiary has an interest,  have been
made or acquired  thereby in  accordance  with board of  director-approved  loan
policies and all of such loans are  collectible,  except to the extent  reserves
have been made against such loans in Parent's  financial  statements at December
31, 1996  referred to in Section 4.5  hereof.  Parent or its  principal  banking
Subsidiary  holds the  mortgages  contained  in its loan  portfolio  for its own
benefit to the extent of its interest  shown therein;  such  mortgages  evidence
liens having the priority indicated by their terms,  subject,  as of the date of
recordation  or  filing  of  applicable  security  instruments,   only  to  such
exceptions as are discussed in attorneys'  opinions  regarding title or in title
insurance  policies in the mortgage  files relating to the loans secured by real
property  or are  not  material  as to the  collectability  of such  loans.  All
applicable  remedies against all borrowers and guarantors are enforceable except
as may be limited by  bankruptcy,  insolvency,  moratorium or other similar laws
affecting  creditors'  rights and except as may be  limited by the  exercise  of
judicial  discretion in applying  principles of equity.  All loans  purchased or
originated by Parent or its principal  banking  Subsidiary and subsequently sold
by Parent or its principal banking Subsidiary have been sold without recourse to
Parent or its principal  banking  Subsidiary and without any liability under any
yield maintenance or similar obligations.

         (c) Parent and its principal banking Subsidiary have properly perfected
or caused to be properly  perfected  all  security  interests,  liens,  or other
interests in any collateral securing any loans made by them.

         4.18.  Environmental  Matters.  (a)  Parent and its  principal  banking
Subsidiary  are in  compliance in all material  respects with all  Environmental
Laws.

         (b)  There is no suit,  claim,  action,  proceeding,  investigation  or
notice pending or to the knowledge of Parent or its principal banking Subsidiary
threatened  (or past or present  actions or events  that could form the basis of
any such suit, claim,  action,  proceeding,  investigation or notice),  in which
Parent  or its  principal  banking  Subsidiary  has been  or,  with  respect  to
threatened suits, claims,  actions,  proceedings,  investigations or notices may
be,  named  as a  defendant  (x) for  alleged  noncompliance  (including  by any
predecessor), with any Environmental Law or (y) relating to any material release
or threatened release into the environment of any Hazardous Material, whether or
not occurring at or on a site owned, leased or operated by parent.


                                       A-27

<PAGE>
         (c) To the  knowledge of Parent or its  principal  banking  Subsidiary,
during the period of Parent's or its principal banking Subsidiary's ownership or
operation of any of their respective properties, there has not been any material
release of Hazardous Material in, on, under or affecting any such property.

         (d) To the  knowledge of Parent or its  principal  banking  Subsidiary,
neither Parent nor its principal banking  Subsidiary has made or participated in
any loan or any person who is subject to any suit,  claim,  action,  proceeding,
investigation or notice, pending or threatened,  with respect to (i) any alleged
material   noncompliance  as  to  any  property  securing  such  loan  with  any
Environmental  Law,  or (ii) the  material  release or the  material  threatened
release into the environment of any Hazardous  Materials at a site owned, leased
or operated by such person on any property securing such loan.

                                    ARTICLE V
                    COVENANTS RELATING TO CONDUCT OF BUSINESS

         5.1.  Covenants  of  Bank.  During  the  period  from  the date of this
Agreement  and  continuing  until  the  Effective  Time,   except  as  expressly
contemplated or permitted by this Agreement or the Option  Agreement or with the
prior  written  consent  of  Parent,  Bank shall  carry on its  business  in the
ordinary course consistent with past practice. Bank will use its reasonable best
efforts to (x) preserve its business  organization intact, (y) keep available to
itself and Parent the present services of the employees of Bank and (z) preserve
for itself and Parent the goodwill of the customers of Bank and others with whom
business  relationships exist. Without limiting the generality of the foregoing,
and except as set forth on Section  5.1 of the Bank  Disclosure  Schedule  or as
otherwise  contemplated  by this Agreement or consented to in writing by Parent,
Bank shall not:

                  (a)   declare  or  pay  any   dividends   on,  or  make  other
         distributions  in respect  of, any shares of its capital  stock,  other
         than normal quarterly  dividends in an amount not in excess of the most
         recent quarterly  dividend paid in respect of each share of Bank Common
         Stock,  which dividends shall have the same record and payment dates as
         the record and payment  dates  relating to dividends  on Parent  Common
         Stock,  it being the intention of the parties that the  shareholders of
         Bank receive dividends for any particular quarter on either Bank Common
         Stock or Parent Common Stock but not both;

                  (b) (i) split, combine or reclassify any shares of its capital
         stock or (ii) repurchase,  redeem or otherwise  acquire (except for the
         acquisition of Trust Account  Shares and DPC Shares,  as such terms are
         defined in Section  1.4(b)  hereof) any shares of the capital  stock of
         Bank, or any securities  convertible into or exercisable for any shares
         of the capital stock of Bank;

                  (c)  issue,  deliver or sell,  or  authorize  or  propose  the
         issuance,  delivery or sale of, any shares of its capital  stock or any
         
                                       A-28

<PAGE>
         securities convertible into or exercisable for, or any rights, warrants
         or options to acquire,  any such  shares,  or enter into any  agreement
         with  respect to any of the  foregoing,  other than (i) the issuance of
         Bank Common Stock pursuant to the exercise of Bank Warrants outstanding
         as of the date  hereof,  if and as  permitted  pursuant to the terms of
         such Bank  Warrants  as of the date  hereof,  or (ii)  pursuant  to the
         Option Agreement;

                  (d)  amend   its   Amended   and   Restated   Certificate   of
         Incorporation, By-laws or other similar governing documents;

                  (e)  authorize  or  permit  any  of its  officers,  directors,
         employees  or agents to directly  or  indirectly  solicit,  initiate or
         encourage  any inquiries  relating to the making of any proposal  which
         constitutes, a "takeover proposal" (as defined below), or (i) recommend
         or endorse any takeover  proposal  (subject to the fiduciary  duties of
         Bank's Board of  Directors as advised in writing by outside  counsel to
         Bank), or (ii) participate in any negotiations or provide third parties
         with  any  nonpublic  information  relating  to  any  such  inquiry  or
         proposal.  Bank will  immediately  cease and cause to be terminated any
         existing activities,  discussions or negotiations  previously conducted
         with  any  parties  other  than  Parent  with  respect  to  any  of the
         foregoing.  Bank will take all actions necessary or advisable to inform
         the appropriate individuals or entities referred to in the first clause
         of this Section  5.1(e) of the  obligations  undertaken in this Section
         5.1(e).  Bank will notify Parent  immediately  if any such inquiries or
         takeover  proposals are received by, any such  information is requested
         from,  or  any  such  negotiations  or  discussions  are  sought  to be
         initiated or continued with, Bank, and Bank will promptly inform Parent
         in  writing  of  all  of  the  relevant  details  with  respect  to the
         foregoing.  As used in this Agreement,  "takeover  proposal" shall mean
         any tender or exchange offer,  proposal for a merger,  consolidation or
         other business  combination  involving Bank or any proposal or offer to
         acquire  in  any  manner  a  substantial   equity  interest  in,  or  a
         substantial  portion of the assets of, Bank other than the transactions
         contemplated or permitted by this Agreement and the Option Agreement;

                  (f) make any  capital  expenditures  other  than  expenditures
         which (i) are made in the ordinary  course of business or are necessary
         to maintain existing assets in good repair and (ii) in any event are in
         an amount of no more than  $10,000  individually  and  $100,000  in the
         aggregate;

                  (g) enter into any new line of business;

                  (h) acquire or agree to acquire,  by merging or  consolidating
         with,  or  by  purchasing  a  substantial   equity  interest  in  or  a
         substantial  portion  of the  assets  of, or by any other  manner,  any
         business or any corporation, partnership, association or other business
         organization or division thereof or otherwise acquire any assets, which
         would be material,  individually  or in the aggregate,  to Bank,  other
         than  in  connection   with   foreclosures,   settlements  in  lieu  of
        
                                       A-29

<PAGE>
         foreclosure  or troubled  loan or debt  restructurings  in the ordinary
         course of business consistent with prudent banking practices;

                  (i) take any action  that is  intended  or may  reasonably  be
         expected to result in any of its  representations  and  warranties  set
         forth  in this  Agreement  being or  becoming  untrue  in any  material
         respect, or in any of the conditions to the Merger set forth in Article
         VII not being  satisfied,  or in a violation  of any  provision of this
         Agreement except, in every case, as may be required by applicable law;

                  (j) change its methods of accounting in effect at December 31,
         1996,  except as required by changes in GAAP or  regulatory  accounting
         principles as concurred in by Bank's independent auditors;

                  (k) (i) except as  required by  applicable  law or to maintain
         qualification  pursuant to the Code, adopt,  amend,  renew or terminate
         any Plan or any agreement, arrangement, plan or policy between Bank and
         one or more of its current or former  directors,  officers or employees
         or (ii) except for normal  increases in the ordinary course of business
         consistent  with past practice or except as required by applicable law,
         increase  in any  manner the  compensation  or fringe  benefits  of any
         director,  officer or employee  or pay any benefit not  required by any
         Plan as in effect as of the date hereof (including without  limitation,
         the granting of stock options,  stock appreciation  rights,  restricted
         stock, restricted stock units or performance units or shares);

                  (l)  take  or  cause  to  be  taken  any  action  which  would
         disqualify the Merger as a tax free reorganization under Section 368 of
         the Code,  provided,  however,  that  nothing  contained  herein  shall
         prevent Bank from taking any action required by the Option Agreement;

                  (m) other than  activities in the ordinary  course of business
         consistent  with  prior  practice,  sell,  lease,  encumber,  assign or
         otherwise  dispose  of, or agree to sell,  lease,  encumber,  assign or
         otherwise  dispose of, any of its material assets,  properties or other
         rights or agreements;

                  (n) other than in the ordinary  course of business  consistent
         with past  practice,  incur any  indebtedness  for borrowed  money,  or
         assume,  guarantee,  endorse or  otherwise as an  accommodation  become
         responsible for the obligations of any other individual, corporation or
         other entity;

                  (o)  file  any   application  to  relocate  or  terminate  the
         operations of any banking office;

                  (p) make any equity  investment  or commitment to make such an
         investment  in real estate or in any real estate  development  project,

                                       A-30

<PAGE>
         other than in  connection  with  foreclosures,  settlements  in lieu of
         foreclosure  or troubled  loan or debt  restructurings  in the ordinary
         course of business consistent with prudent banking practices;

                  (q)  create,  renew,  amend or  terminate  or give notice of a
         proposed renewal,  amendment or termination of, any material  contract,
         agreement or lease for goods, services or office space to which Bank is
         a party or by which Bank or its properties is bound;

                  (r) take any  action  which  would  cause the  termination  or
         cancellation by the FDIC of insurance in respect of Bank's deposits;

                  (s) (i) without  first  consulting  with  Parent,  enter into,
         renew or  increase  any loan or other  extension  of credit  (including
         guaranties and standby  letters of credit),  or commit to make any such
         loan or other extension of credit,  to any person or entity,  or modify
         any of the  material  provisions  or  renew  or  otherwise  extend  the
         maturity  date of any  existing  loan or other  extension  of credit or
         commitment therefor (collectively, "Lend to") in an amount in excess of
         $250,000  or in an  amount  which,  when  aggregated  with  any and all
         existing  loans,  other  extensions of credit or credit  commitments to
         such person or entity, would be in excess of $250,000; (ii) Lend to any
         person or entity other than in accordance with the lending  policies of
         Bank as in effect on the date hereof; or (iii) without first consulting
         with Parent,  Lend to any person or entity if any of the loans or other
         extensions  of  credit by Bank to such  person or entity  are on Bank's
         "watch list" or similar  internal report of Bank in an amount in excess
         of $250,000;  provided,  however,  that nothing in this Section  5.1(s)
         shall  prohibit  Bank  from  honoring  any  contractual  obligation  in
         existence on the date of this Agreement;

                  (t) Lend to (as  defined in Section  5.1(s))  any  director or
         officer of Bank without  giving  Parent five days' notice in advance of
         Bank's approval of such loan or other extension of credit or commitment
         relating thereto; or

                  (u) agree to do any of the foregoing.

         5.2.  Covenants  of Parent.  Except as set forth in Section  5.2 of the
Parent  Disclosure  Schedule or as otherwise  contemplated  by this Agreement or
consented  to in writing by Bank,  Parent shall not, and shall not permit any of
its Subsidiaries to:

                  (a) declare or pay any  extraordinary or special dividends on,
         or make any  extraordinary  or special  distributions  in  respect  of,
         Parent Common Stock;

                  (b) change its method of  accounting in effect at December 31,
         1996,  except as required by changes in GAAP or  regulatory  accounting
         principles as concurred in by Parent's independent auditors;


                                       A-31

<PAGE>
                  (c) take any action  that is  intended  or may  reasonably  be
         expected to result in any of its  representations  and  warranties  set
         forth  in this  Agreement  being or  becoming  untrue  in any  material
         respect, or in any of the conditions to the Merger set forth in Article
         VII not being  satisfied,  or in a violation  of any  provision of this
         Agreement except, in every case, as may be required by applicable law;

                  (d)  take  or  cause  to  be  taken  any  action  which  would
         disqualify the Merger as a tax free reorganization under Section 368 of
         the Code, provided,  however, that nothing contained herein shall limit
         the  ability  of  Parent  to  exercise  its  rights  under  the  Option
         Agreement; or

                  (e) amend its Certificate of Incorporation or By-laws or other
         governing  instruments in a manner which would adversely  affect in any
         manner the terms of the Parent Common Stock or the ability of Parent to
         consummate the transactions contemplated hereby; or

                  (f) agree to do any of the foregoing.

                                   ARTICLE VI
                              ADDITIONAL AGREEMENTS

         6.1. Regulatory  Matters.  (a) The parties shall cooperate with respect
to the  preparation  of the  Prospectus/Proxy  Statement  and the S-4 and  shall
promptly file such documents  with the FDIC and the SEC, as applicable.  Each of
Bank and  Parent  shall  use all  reasonable  efforts  to have the S-4  declared
effective by the SEC under the Securities Act and the Prospectus/Proxy Statement
authorized for use by the FDIC under the Exchange Act as promptly as practicable
after the  respective  filing  thereof,  and Bank and  Parent  shall  thereafter
cooperate in mailing the Prospectus/Proxy Statement to the shareholders of Bank.
Parent shall use all reasonable efforts to obtain all necessary state securities
law or "Blue Sky" permits and approvals  required to carry out the  transactions
contemplated  by  this  Agreement,   and  Bank  shall  furnish  all  information
concerning  Bank and the  holders  of Bank  Common  Stock  as may be  reasonably
requested in connection with any such action.

         (b) The  parties  hereto  shall  cooperate  with each other and use all
reasonable efforts to promptly prepare and file all necessary documentation,  to
effect  all  applications,  notices,  petitions  and  filings,  and to obtain as
promptly as practicable all permits,  consents,  approvals and authorizations of
all third parties and Governmental  Entities which are necessary or advisable to
consummate the transactions  contemplated by this Agreement  (including  without
limitation the Merger) (it being understood that any amendments to  the S-4 or a
resolicitation  of proxies as a  consequence  of a subsequent  proposed  merger,
stock purchase or similar acquisition by Parent or any of its Subsidiaries shall
not violate  this  covenant).  Bank and Parent shall have the right to review in
advance,  and to the extent  practicable each will consult with the other on, in
each case subject to applicable  laws  relating to the exchange of  information,

                                       A-32

<PAGE>
all the  information  relating to Bank or Parent,  including  its  Subsidiaries,
which appear in any filing made with,  or written  materials  submitted  to, any
third  party or any  Governmental  Entity in  connection  with the  transactions
contemplated by this Agreement.  In exercising the foregoing right,  each of the
parties hereto shall act reasonably and as promptly as  practicable.  Each party
will keep the other apprised of the status of matters  relating to completion of
the transactions contemplated herein.

         (c) Each of Parent and Bank shall, upon request, furnish the other with
all  information  concerning  Parent  and  Bank,  respectively,  its  directors,
officers  and  equity  holders  and  such  other  matters  as may be  reasonably
necessary or advisable in connection with the  Prospectus/Proxy  Statement,  the
S-4 or any other statement,  filing,  notice or application made by or on behalf
of Bank or  Parent  or any  affiliate  thereof  to any  Governmental  Entity  in
connection  with the  Merger  and the other  transactions  contemplated  by this
Agreement.

         6.2. Access to Information.  (a) Upon reasonable  notice and subject to
applicable  laws relating to the exchange of  information,  Bank shall afford to
the  officers,  employees,  accountants,  counsel and other  representatives  of
Parent,  access,  during  normal  business  hours during the period prior to the
Effective Time, to all its properties, books, contracts,  commitments,  records,
officers, employees,  accountants, counsel and other representatives and, during
such  period,  Bank shall make  available  to Parent (i) a copy of each  report,
schedule,  registration  statement  and other  document  filed or received by it
during such period pursuant to the  requirements  of Federal  securities laws or
Federal or state banking laws (other than reports or documents which Bank is not
permitted  to  disclose  under  applicable  law) and (ii) all other  information
concerning  its  business,  properties  and  personnel as Parent may  reasonably
request.  Bank  shall  not be  required  to  provide  access  to or to  disclose
information  where such access or  disclosure  would  violate or  prejudice  the
rights  of  Bank's  customers,   jeopardize  any  attorney-client  privilege  or
contravene any law, rule, regulation, order, judgment, decree, fiduciary duty or
binding agreement entered into prior to the date of this Agreement.  The parties
hereto  will  make  appropriate   substitute   disclosure   arrangements   under
circumstances in which the restrictions of the preceding sentence apply.  Parent
will hold all such  information in confidence to the extent  required by, and in
accordance  with, the provisions of a certain  letter  agreement,  dated June 3,
1997, between Parent and O & Co., acting as agent for Bank (the "Confidentiality
Agreement").

         (b) Upon  reasonable  notice and subject to applicable laws relating to
the exchange of information,  Parent shall, and shall cause its Subsidiaries to,
afford   to  the   officers,   employees,   accountants,   counsel   and   other
representatives of Bank, access,  during normal business hours during the period
prior to the  Effective  Time,  to such  information  regarding  Parent  and its
Subsidiaries  as  shall  be  reasonably   necessary  for  Bank  to  fulfill  its
obligations   pursuant  to  this  Agreement  to  prepare  the  portions  of  the
Prospectus/Proxy Statement for which it bears principal responsibility or as may
be  reasonably  necessary  for  Bank to  confirm  that the  representations  and
warranties  of  Parent  contained  herein  are  true  and  correct  and that the
covenants  of Parent  contained  herein  have  been  performed  in all  material
respects.  Neither  Parent  nor any of its  Subsidiaries  shall be  required  to


                                       A-33

<PAGE>
provide  access to or to disclose  information  where such access or  disclosure
would  violate or prejudice  the rights of Parent's  customers,  jeopardize  any
attorney-client  privilege  or  contravene  any law,  rule,  regulation,  order,
judgment,  decree, fiduciary duty or binding agreement entered into prior to the
date of this  Agreement.  The parties  hereto will make  appropriate  substitute
disclosure  arrangements  under  circumstances  in which the restrictions of the
preceding  sentence  apply.   Except  as  specifically   required  otherwise  by
applicable  law or to the extent such  information  shall have  become  publicly
available  (other than  through  the direct or  indirect  actions of Bank or its
employees,  representatives  or agents),  Bank will hold all such information in
strictest confidence.

         (c) No  investigation  by  either  Parent  or Bank or their  respective
representatives  shall  affect the  representations,  warranties,  covenants  or
agreements of the other set forth herein.

         6.3. Shareholder  Meeting.  Bank shall take all steps necessary to duly
call, give notice of, convene and hold a special meeting of its  shareholders to
be held as soon as is reasonably  practicable after the date on which the S-4 is
declared  effective  by the  SEC and the  Prospectus/Proxy  Statement  contained
therein is  authorized  for use by the FDIC for the  purpose of voting  upon the
approval of this Agreement and the consummation of the transactions contemplated
hereby. The Board of Directors of Bank hereby does and (subject to the fiduciary
duties of Bank's Board of Directors, as advised by outside counsel to Bank) will
recommend  that  shareholders  of Bank vote to approve  this  Agreement  and the
Merger  and the other  transactions  contemplated  hereby and  (subject  to such
duties)  will use best efforts to obtain any vote of such  shareholders  that is
necessary to authorize the Merger and such  transactions.  Bank shall coordinate
and cooperate with Parent with respect to the scheduling of the special  meeting
of its shareholders.

         6.4.  Legal  Conditions to Merger.  Each of Bank and Parent shall,  and
Parent shall cause its Subsidiaries to, use all reasonable  efforts (a) to take,
or cause to be taken,  all  actions  necessary,  proper or  advisable  to comply
promptly with all legal  requirements  which may be imposed on Bank or on Parent
or its Subsidiaries, respectively, in regard to the Merger and to consummate the
transactions  contemplated by this Agreement and (b) to obtain (and to cooperate
with the other party to obtain) any  consent,  authorization,  order or approval
of, or any exemption by, any Governmental Entity and any other third party which
is required to be obtained by Bank or Parent or any of Parent's  Subsidiaries in
connection  with the  Merger  and the other  transactions  contemplated  by this
Agreement,  and to  comply  with  the  terms  and  conditions  of such  consent,
authorization, order or approval.

         6.5. Stock Exchange Listing. Parent shall use all reasonable efforts to
cause  the  shares  of Parent  Common  Stock to be  issued  in the  Merger to be
approved for listing on the NYSE, subject to official notice of issuance,  as of
the Effective Time.

         6.6. Certain  Agreements and Arrangements.  (a) Within 20 business days
after the Effective Time, if Robert J. Mariano so elects, Parent, Resulting Bank


                                       A-34

<PAGE>
and Mr. Mariano shall enter into an employment agreement in the form attached as
Exhibit C hereto.  The  provisions of this Section 6.6(a) are intended to be for
the benefit of, and shall be enforceable by, Mr. Mariano.

         (b) At the Effective  Time,  Resulting  Bank shall succeed to and shall
thereafter  be bound by and shall  perform  all  obligations  of Bank  under all
severance and  change-in-control  contracts,  plans and arrangements  previously
entered into or adopted or established by Bank and in effect  immediately  prior
thereto, specifically including the 1997 Severance Arrangement, and with respect
to any such plan or arrangement  that by its terms might otherwise be terminable
or might be modified or amended by Bank acting unilaterally, Parent specifically
covenants that, for a period of two years after the Effective  Time,  neither it
nor  Resulting  Bank nor any  successor to all or a  significant  portion of the
business of  Resulting  Bank will  amend,  modify or alter the terms of any such
plan or arrangement,  specifically including the 1997 Severance Arrangement,  in
any way detrimental to any of the persons covered thereunder.  The provisions of
this  Section  6.6(b)  are  intended  to be for the  benefit  of,  and  shall be
enforceable by, the persons covered under or subject to such contracts, plans or
arrangements  immediately  prior to the  Effective  Time,  and  their  heirs and
representatives.

         6.7.  Indemnification.  (a) In the  event of any  threatened  or actual
claim, action,  suit,  proceeding or investigation,  whether civil,  criminal or
administrative,  including,  without limitation,  any such claim,  action, suit,
proceeding or  investigation  in which any person who is now, or has been at any
time prior to the date of this Agreement,  or who becomes prior to the Effective
Time, a director or officer or employee of Bank (the "Indemnified  Parties") is,
or is threatened to be, made a party based in whole or in part on, or arising in
whole  or in part out of,  or  pertaining  to (i) the  fact  that he is or was a
director,  officer or employee of Bank or any of its  predecessors  or (ii) this
Agreement or any of the transactions  contemplated  hereby,  whether in any case
asserted or arising before or after the Effective Time, the parties hereto agree
to cooperate and use their best efforts to defend  against and respond  thereto.
It is  understood  and  agreed  that  after the  Effective  Time,  Parent  shall
indemnify  and hold  harmless,  as and to the extent  permitted by Delaware law,
each such Indemnified Party against any losses,  claims,  damages,  liabilities,
costs, expenses (including reasonable attorney's fees and expenses in advance of
the final  disposition of any claim,  suit,  proceeding or investigation to each
Indemnified  Party to the fullest  extent  permitted  by law upon receipt of any
undertaking  required by applicable law),  judgments,  fines and amounts paid in
settlement in connection with any such threatened or actual claim, action, suit,
proceeding or  investigation,  and in the event of any such threatened or actual
claim,  action, suit,  proceeding or investigation  (whether asserted or arising
before or after the Effective Time), the Indemnified  Parties may retain counsel
reasonably  satisfactory  to them  after  consultation  with  Parent;  provided,
however,  that (1) Parent shall have the right to assume the defense thereof and
upon such assumption Parent shall not be liable to any Indemnified Party for any
legal expenses of other counsel or any other expenses  subsequently  incurred by
any  Indemnified  Party in connection with the defense  thereof,  except that if
Parent elects not to assume such  defense,  the  Indemnified  Parties may retain
counsel  reasonably  satisfactory to them after  consultation  with Parent,  and


                                       A-35

<PAGE>
Parent  shall pay the  reasonable  fees and  expenses  of such  counsel  for the
Indemnified Parties, (2) Parent shall in all cases be obligated pursuant to this
paragraph to pay for only one firm of counsel for all Indemnified  Parties,  (3)
Parent shall not be liable for any settlement effected without its prior written
consent (which consent shall not be unreasonably  withheld) and (4) Parent shall
have no  obligation  hereunder to any  Indemnified  Party when and if a court of
competent jurisdiction shall ultimately determine,  and such determination shall
have become final and  nonappealable,  that  indemnification of such Indemnified
Party in the manner  contemplated  hereby is prohibited  by applicable  law. Any
Indemnified Party wishing to claim  indemnification under this Section 6.7, upon
learning of any such claim,  action,  suit,  proceeding or investigation,  shall
promptly notify Parent thereof, provided that the failure to so notify shall not
affect the  obligations  of Parent  under this  Section 6.7 except to the extent
such failure to notify materially prejudices Parent.  Parent's obligations under
this Section 6.7 shall continue in full force and effect for a period of six (6)
years  from  the  Effective  Time;  provided,   however,   that  all  rights  to
indemnification in respect of any claim (a "Claim") asserted or made within such
period shall continue until the final disposition of such Claim.

         (b) Bank shall act prior to the Effective Time, after consultation with
Parent,  to  obtain  directors'  and  officers'   liability  insurance  coverage
extending for a period of three years  following the Effective  Time for acts or
omissions  occurring  prior to the  Effective  Time by persons who are currently
covered by Bank's existing  directors' and officers' liability insurance policy,
in amounts and on terms and conditions  substantially similar to Bank's existing
policy.  Resulting  Bank shall take all  appropriate  action after the Effective
Time to preserve the coverage thus obtained for the designated period.

         (c) In the  event  Parent  or any of  its  successors  or  assigns  (i)
consolidates  with  or  merges  into  any  other  person  and  shall  not be the
continuing or surviving  corporation or entity of such  consolidation or merger,
or (ii)  transfers or conveys all or  substantially  all of its  properties  and
assets to any person,  then, and in each such case,  proper  provision  shall be
made so that the  successors  and assigns of Parent assume the  obligations  set
forth in this section.

         (d) The  provisions  of this  Section  6.7 are  intended  to be for the
benefit of, and shall be enforceable by, each  Indemnified  Party and his or her
heirs and representatives.

         6.8.  Subsequent  Financial  Statements.  Parent  will  deliver to Bank
simultaneously  with its filing  thereof  with the SEC any  Quarterly  or Annual
Report of Parent on Form 10-Q or 10-K,  respectively,  filed by Parent  with the
SEC under the Exchange Act between the date hereof and the Effective  Time,  and
Bank will deliver to Parent simultaneously with its filing thereof with the FDIC
any Quarterly or Annual Report of Bank on Form F-4 or F-2,  respectively,  filed
by Bank with the FDIC under the  Exchange  Act  between  the date hereof and the
Effective Time.


                                       A-36

<PAGE>
         6.9.  Additional  Agreements.  In case at any time after the  Effective
Time any further  action is  necessary or desirable to carry out the purposes of
this  Agreement  or to vest  Resulting  Bank with full title to all  properties,
assets,  rights,  approvals,  immunities  and  franchises  of Bank,  the  proper
officers and  directors of Bank shall take all such  necessary  action as may be
reasonably requested by Parent.

         6.10. Advice of Changes, Failure of Conditions. Each of Parent and Bank
shall  promptly  advise the other party of any change or event which it believes
has caused or  constitutes,  or is reasonably  likely to cause or constitute,  a
material breach of any of its representations, warranties or covenants contained
herein or is  reasonably  likely to cause any  condition  in Article  VII to the
other party's obligation to consummate the Merger not to be satisfied. From time
to time prior to the Effective Time (and on the day prior to the Closing),  each
party will promptly supplement or amend the Disclosure Schedules delivered by it
in connection  with the execution of this  Agreement to reflect any matter that,
if existing,  occurring or known at the date of this Agreement,  would have been
required to be set forth or  described in such  Disclosure  Schedules or that is
necessary to correct any information in such Disclosure Schedules which has been
rendered  inaccurate  thereby.  No  supplement  or amendment to such  Disclosure
Schedules  shall have any effect for the purpose of determining  satisfaction of
the  conditions set forth in Sections  7.2(a) or 7.3(a) hereof,  as the case may
be, or the compliance by Bank or Parent, as the case may be, with the respective
covenants and agreements of such parties contained herein.

         6.11.  Current  Information.  During the  period  from the date of this
Agreement to the Effective  Time,  Bank will cause one or more of its designated
representatives  to confer on a regular and frequent  basis (not less often than
monthly) with  representatives of Parent and to report the general status of the
ongoing  operations of Bank.  Bank will promptly notify Parent of its receipt of
any governmental complaints or the initiation of any governmental investigations
or hearings (or communications  indicating that the same may be contemplated) or
institution  or threat of  significant  litigation  involving it, and thereafter
will keep Parent fully informed of such events.

         6.12.  Merger Bank. Parent shall cause Merger Bank to be duly organized
and to execute and deliver this Agreement and any Related Agreement and take all
necessary action to complete the transactions  contemplated  hereby and thereby,
subject to the terms and conditions hereof.

         6.13. Board of Directors of Resulting Bank; Advisory  Directors.  At or
immediately after the Effective Time, Parent shall cause the number of directors
of  Resulting  Bank,  which  shall  be  as  set  forth  in  the  Certificate  of
Incorporation  of Merger  Bank  attached  hereto as Exhibit  A-1, to be fixed at
seven (7) members and shall appoint or cause to be appointed as three members of
such Board at such time Robert J. Mariano and any two other current directors of
Bank who may be selected by Bank and approved by Parent  (which  approval  shall
not be  unreasonably  withheld) as nominees  prior to the  Effective  Time (such
three  persons,  the  "Nominees"),  with the other four  members of the Board of


                                       A-37

<PAGE>
Directors of Resulting Bank at such time to be appointed by Parent. Parent shall
cause each such  Nominee,  if the Nominee so  consents,  to serve as director of
Resulting Bank for a period of not less than two years after the Effective Time.
Those  directors of Bank  immediately  prior to the  Effective  Time who are not
Nominees shall be appointed at or immediately  after the Effective Time,  unless
they decline such appointment,  as advisory  directors of Bank, each to serve in
such capacity for a period of not less than two years after the  Effective  Time
and to receive  advisory  director  fees for meetings of the advisory  directors
(which  meetings  will be held not less  often  than  quarterly)  comparable  to
directors'  fees  received by them as Bank  directors for meetings of the Bank's
Board of Directors prior to the Effective Time.

         6.14.  Accountants'  Letters.  Each of  Parent  and Bank  shall use its
reasonable  efforts to cause to be  delivered to the other party a letter of its
respective  independent  public  accountants dated (i) the date on which the S-4
shall become  effective and (ii) a date shortly prior to the Effective Time, and
addressed to such other party,  in form and  substance  customary  for "comfort"
letters  delivered by independent  accountants  in accordance  with Statement of
Auditing Standards No. 72.

         6.15.  Parent  Rights  Agreement.  Parent agrees that any Parent Rights
issued  pursuant to the Parent Rights  Agreement shall be issued with respect to
each share of Parent Common Stock issued pursuant to the terms hereof regardless
whether there has occurred a "Distribution  Date" under the terms of such Parent
Rights  Agreement  prior to the  Effective  Time,  as well as to take all action
necessary or advisable to enable the holder of each such share of Parent  Common
Stock to obtain the benefit of such Parent  Rights  notwithstanding  their prior
distribution,  including,  without  limitation,  amendment of the Parent  Rights
Agreement.

         6.16.  Affiliates'  Letters.  As soon as  practicable  after  the  date
hereof,  Bank shall deliver a letter to Parent identifying each person who is as
of  the  date  hereof,  or  who  may  reasonably  be  expected  to be as of  the
anticipated  date of the  special  meeting  of the Bank  shareholders  called to
consider and vote upon the Merger,  an  "affiliate" of Bank for purposes of Rule
145 under the Securities  Act (each a "Bank  Affiliate"),  which  identification
shall be  updated  by Bank not more than five days  prior to the  mailing of the
Prospectus/Proxy  Statement for the special meeting. Bank shall use best efforts
to cause each Bank Affiliate  thus  identified to execute and deliver to Parent,
on or prior to the date of the  mailing  of the  Prospectus/Proxy  Statement,  a
letter  agreement  (each  an  "Affiliate  Letter")  containing  certain  written
undertakings in the form of the agreement attached hereto as Exhibit D.

                                   ARTICLE VII
                              CONDITIONS PRECEDENT

         7.1.  Conditions to Each Party's  Obligation To Effect the Merger.  The
respective obligation of each party to effect the Merger shall be subject to the
satisfaction at or prior to the Effective Time of the following conditions:


                                       A-38

<PAGE>
         (a)  Shareholder  Approval.  This Agreement and the Merger provided for
herein shall have received all required approvals by the shareholders of Bank.

         (b) NYSE  Listing.  The shares of Parent  Common  Stock  which shall be
issued to the  shareholders  of Bank upon  consummation of the Merger shall have
been authorized for listing on the NYSE, subject to official notice of issuance.

         (c) Other Approvals.  All regulatory  approvals  required to consummate
the  transactions  contemplated  hereby  (including  the Merger) shall have been
obtained  and shall  remain in full force and effect and all  statutory  waiting
periods in  respect  thereof  shall have  expired  (all such  approvals  and the
expiration  of  all  such  waiting  periods  being  referred  to  herein  as the
"Requisite Regulatory Approvals").

         (d) S-4. The S-4 shall have become  effective under the Securities Act,
and Parent shall have received all state  securities  laws or "Blue Sky" permits
and  other  authorizations  or  there  shall  be  exemptions  from  registration
requirements  necessary to issue the Parent Common Stock in connection  with the
Merger,  and neither the S-4 nor any such  permit,  authorization  or  exemption
shall be  subject  to a stop  order or  threatened  stop order by the SEC or any
state securities authority.

         (e) No Injunctions or Restraints;  Illegality.  No order, injunction or
decree  issued by any court or agency of competent  jurisdiction  or other legal
restraint or prohibition (an  "Injunction")  preventing the  consummation of the
Merger or any of the other transactions  contemplated by this Agreement shall be
in effect. No statute, rule, regulation,  order, injunction or decree shall have
been enacted, entered,  promulgated or enforced by any Governmental Entity which
prohibits, restricts or makes illegal consummation of the Merger.

         7.2.  Conditions to Obligations of Parent.  The obligation of Parent to
effect the Merger is also subject to the  satisfaction or waiver by Parent at or
prior to the Effective Time of the following conditions:

         (a)  Representations  and  Warranties.   (I)  The  representations  and
warranties of Bank set forth in Sections 3.2 and 3.3(a) of this Agreement  shall
be true and correct in all  material  respects as of the date of this  Agreement
and (except to the extent such  representations  and  warranties  speak as of an
earlier  date) as of the  Closing as though made on and as of the  Closing;  and
(II) the  representations  and  warranties  of Bank set forth in this  Agreement
shall be true and  correct as of the date of this  Agreement  and (except to the
extent such  representations  and warranties  speak as of an earlier date) as of
the Closing as though made on and as of the Closing; provided, however, that for
purposes of  determining  the  satisfaction  of the condition  contained in this
clause (II), such  representations and warranties shall be deemed to be true and
correct unless the failure or failures of such representations and warranties to
be so true and correct,  individually or in the aggregate,  represent a Material


                                       A-39

<PAGE>
Adverse  Effect on Bank.  Parent  shall have  received a  certificate  signed on
behalf of Bank by the Chief Executive Officer and the Chief Financial Officer of
Bank to the foregoing effect.

         (b)  Performance of  Obligations of Bank.  Bank shall have performed in
all material respects all obligations  required to be performed by it under this
Agreement at or prior to the  Effective  Time,  and Parent shall have received a
certificate  signed on behalf of Bank by the  Chief  Executive  Officer  and the
Chief Financial Officer of Bank to such effect.

         (c) Consents Under Agreements.  The consent, approval or waiver of each
person  (other than the  Governmental  Entities  referred to in Section  7.1(c))
whose consent or approval shall be required in order to permit the succession by
Resulting  Bank pursuant to the Merger to any  obligation,  right or interest of
Bank  under any loan or credit  agreement,  note,  mortgage,  indenture,  lease,
license  or  other  agreement  or  instrument  to  which  Bank is a party  or is
otherwise bound shall have been obtained, except those consents or approvals for
which  failure to obtain would not,  individually  or in the  aggregate,  have a
Material  Adverse  Effect on Parent  (after  giving  effect to the  transactions
contemplated hereby).

         (d) No Pending  Governmental  Actions.  No proceeding  initiated by any
Governmental Entity seeking an Injunction shall be pending.

         (e)  Federal  Tax  Opinion.  Parent  shall have  received an opinion of
Gallop, Johnson & Neuman, L.C., counsel to Parent ("Parent's Counsel"),  in form
and substance reasonably satisfactory to Parent, dated as of the Effective Time,
substantially  to the effect that,  on the basis of facts,  representations  and
assumptions  set forth in such opinion  which are  consistent  with the state of
facts  existing  at  the  Effective  Time,  the  Merger  will  be  treated  as a
reorganization  within  the  meaning  of  Section  368(a)  of the Code and that,
accordingly,  for federal income tax purposes no gain or loss will be recognized
by Parent,  Bank or Merger  Bank as a result of the Merger  except to the extent
Bank or Merger Bank may be required to recognize any income due to the recapture
of bad debt reserves of Bank. In rendering  such opinion,  Parent's  Counsel may
require and rely upon representations and covenants contained in certificates of
officers of Parent, Bank and others.

         (f) Legal Opinion. Parent shall have received a legal opinion, dated as
of the Effective Time, of Mintz,  Levin, Cohn,  Ferris,  Glovsky and Popeo, P.C.
("Bank's  Counsel"),  substantially in the form attached hereto as Exhibit E. In
rendering  such  opinion,  Bank's  Counsel  may rely  upon  representations  and
covenants contained in certificates of officers of Parent, Bank and others.

         (g)  Affiliates'  Letters.  Each Bank Affiliate shall have executed and
delivered  to Parent an  Affiliate  Letter at least 35 days prior to the special
meeting of Bank shareholders called to consider and vote upon the Merger.


                                       A-40

<PAGE>
         7.3.  Conditions  to  Obligations  of Bank.  The  obligation of Bank to
effect the Merger is also  subject to the  satisfaction  or waiver by Bank at or
prior to the Effective Time of the following conditions:

         (a)  Representations  and  Warranties.   (I)  The  representations  and
warranties  of Parent set forth in  Sections  4.2 and  4.3(a) of this  Agreement
shall  be true  and  correct  in all  material  respects  as of the date of this
Agreement and (except to the extent such representations and warranties speak as
of an earlier  date) as of the Closing as though made on and as of the  Closing;
and  (II)  the  representations  and  warranties  of  Parent  set  forth in this
Agreement  shall be true and correct in all material  respects as of the date of
this  Agreement and (except to the extent such  representations  and  warranties
speak as of an earlier  date) as of the  Closing as though made on and as of the
Closing; provided, however, that for purposes of determining the satisfaction of
the condition contained in this clause (II), such representations and warranties
shall be deemed to be true and  correct  unless the  failure or failures of such
representations and warranties to be so true and correct, individually or in the
aggregate, represent a Material Adverse Effect on Parent (after giving effect to
the transactions  contemplated  hereby).  Bank shall have received a certificate
signed  on  behalf  of  Parent  by the  Chief  Executive  Officer  and the Chief
Financial Officer of Parent to the foregoing effect.

         (b)  Performance of Obligations of Parent.  Parent shall have performed
in all material  respects all  obligations  required to be performed by it under
this Agreement at or prior to the Effective Time, and Bank shall have received a
certificate  signed on behalf of Parent by the Chief  Executive  Officer and the
Chief Financial Officer of Parent to such effect.

         (c) No Pending  Governmental  Actions.  No proceeding  initiated by any
Governmental Entity seeking an Injunction shall be pending.

         (d) Federal Tax Opinion.  Bank shall have received an opinion of Bank's
Counsel, in form and substance reasonably  satisfactory to Bank, dated as of the
Effective  Time,  substantially  to the  effect  that,  on the  basis of  facts,
representations  and  assumptions set forth in such opinion which are consistent
with the state of facts  existing  at the  Effective  Time,  the Merger  will be
treated as a reorganization within the meaning of Section 368(a) of the Code and
that, accordingly, for federal income tax purposes:

                  (i) No gain or loss will be  recognized by Bank as a result of
         the Merger,  except to the extent Bank may be required to recognize any
         income due to the recapture of bad debt reserves;

                  (ii) No gain or loss will be recognized by the shareholders of
         Bank who  exchange  all of their Bank Voting  Common  Stock  solely for
         Parent Common Stock pursuant to the Merger (except with respect to cash
         received  in lieu of a  fractional  share  interest  in  Parent  Common
         Stock); and

                                       A-41

<PAGE>
                  (iii) The  aggregate  tax  basis of the  Parent  Common  Stock
         received by  shareholders  who exchange all of their Bank Voting Common
         Stock solely for Parent Common Stock pursuant to the Merger will be the
         same as the aggregate tax basis of Bank Voting Common Stock surrendered
         in exchange therefor.

         (e) Legal Opinion.  Bank shall have received a legal opinion,  dated as
of the Effective Time, of Parent's  Counsel,  in substantially the form attached
hereto as Exhibit F. In rendering such opinion, Parent's Counsel may require and
rely upon representations and covenants contained in certificates of officers of
Parent, Bank and others.

                                  ARTICLE VIII
                            TERMINATION AND AMENDMENT

         8.1. Termination. This Agreement may be terminated at any time prior to
the Effective Time, whether before or after approval by the shareholders of Bank
of the matters presented in connection with the Merger:

         (a) by mutual  consent of Bank and Parent in a written  instrument,  if
the Board of  Directors  of each so  determines  by a vote of a majority  of the
members of its entire Board;

         (b) by either Parent or Bank upon written notice to the other party (i)
30 days  after the date on which any  request  or  application  for a  Requisite
Regulatory  Approval  shall  have been  denied or  withdrawn  at the  request or
recommendation  of the  Governmental  Entity  which must  grant  such  Requisite
Regulatory  Approval,  unless within the 30-day period  following such denial or
withdrawal a petition for  rehearing  or an amended  application  has been filed
with the applicable Governmental Entity, provided,  however, that no party shall
have the right to terminate this Agreement pursuant to this Section 8.1(b)(i) if
such  denial or request or  recommendation  for  withdrawal  shall be due to the
failure of the party seeking to terminate  this  Agreement to perform or observe
the  covenants and  agreements  of such party set forth  herein,  or (ii) if any
Governmental  Entity  of  competent  jurisdiction  shall  have  issued  a  final
nonappealable  order enjoining or otherwise  prohibiting the consummation of any
of the transactions contemplated by this Agreement;

         (c) by  either  Parent  or Bank  if the  Merger  shall  not  have  been
consummated  on or before March 31,  1998,  unless the failure of the Closing to
occur by such date shall be due to the failure of the party seeking to terminate
this  Agreement to perform or observe the covenants and agreements of such party
set forth herein;

         (d) by either Parent or Bank (provided that the terminating party shall
not be in material  breach of any of its  obligations  under Section 6.3 and any
related  obligations  hereunder)  if the  approval of the  shareholders  of Bank
required  for the  consummation  of the Merger  shall not have been  obtained by
reason of the failure to obtain the required vote at a duly held meeting of such
shareholders or at any adjournment or postponement thereof;


                                       A-42

<PAGE>
         (e) by either Parent or Bank  (provided that the  terminating  party is
not then in material breach of any representation,  warranty,  covenant or other
agreement contained herein) if there shall have been a material breach of any of
the representations or warranties set forth in this Agreement on the part of the
other party,  which breach is not cured within 30 days following  written notice
to the party committing such breach, or which breach,  by its nature,  cannot be
cured prior to the Closing; provided, however, that neither party shall have the
right to terminate  this  Agreement  pursuant to this Section  8.1(e) unless the
breach of any representation or warranty, together with all other such breaches,
would  entitle  the party  receiving  such  representation  or  warranty  not to
consummate  the  transactions  contemplated  hereby under Section 7.2(a) (in the
case of a breach of a representation  or warranty by Bank) or Section 7.3(a) (in
the case of a breach of a representation or warranty by Parent);

         (f) by either Parent or Bank  (provided that the  terminating  party is
not then in material breach of any representation,  warranty,  covenant or other
agreement contained herein) if there shall have been a material breach of any of
the covenants or agreements set forth in this Agreement on the part of the other
party,  which breach shall not have been cured within 30 days following  receipt
by the  breaching  party of written  notice of such  breach from the other party
hereto;

         (g) by  Parent,  if the  Board  of  Directors  of  Bank  shall  fail to
recommend in the  Prospectus/Proxy  Statement and any  accompanying  letters and
releases that  shareholders  of the Bank vote to approve this  Agreement and the
Merger and other  transactions  provided  for  herein,  or if,  having made such
recommendation, the Board of Directors of Bank shall have withdrawn, modified or
amended such recommendation in any respect materially adverse to Parent;

         (h) by Bank, at any time during the period (the "Bank Election Period")
extending from the sixth trading day to the tenth trading day, inclusive,  after
the  Final  Regulatory   Approval  Date,  if  the  Average  Parent  Share  Price
(calculated pursuant to Section 1.4(a)) is less than $19.83 and Parent shall not
have  delivered  written notice to Bank within five trading days after the Final
Regulatory Approval Date that Parent irrevocably waives the fixed Exchange Ratio
of  0.2648  and that the  Exchange  Ratio  will  continue  to be  determined  in
accordance  with the formula set forth in the first clause of Section  1.4(a)(i)
(such notice a "Fixed Exchange Ratio Waiver"); or

         (i) by Bank,  prior to the first mailing or delivery of the  definitive
Prospectus/Proxy  Statement to  shareholders of Bank, if the O & Co. Opinion has
been amended, withdrawn or rescinded prior to such time.

         8.2.  Effect of Termination;  Expenses.  In the event of termination of
this Agreement as provided in Section 8.1, this Agreement shall forthwith become
void and have no effect  except  that (i) the last  sentence of each of Sections
6.2(a)  and  6.2(b),  this  Sections  8.2 and  Section  9.4  shall  survive  any
termination  of this  Agreement and (ii) no party shall be relieved or released,
as a result of such termination,  from any liabilities or damages arising out of


                                       A-43

<PAGE>
its willful breach of any provision of this Agreement,  provided,  however, that
if this Agreement (A) is terminated by Parent pursuant to Section 8.1(g), (B) is
terminated  after the occurrence of an Initial  Triggering Event or a Subsequent
Triggering  Event (as  defined in the Option  Agreement)  by Parent  pursuant to
8.1(c),  by either  party  pursuant to Section  8.1(d),  or by Bank  pursuant to
Section  8.1(i),  and an  Acquisition  Transaction  (as  defined  in the  Option
Agreement) shall have occurred within 12 months after such  termination,  or (C)
is terminated subsequent to an Acquisition  Transaction,  Bank will promptly pay
to Parent,  as reimbursement of Parent's direct and indirect expenses and costs,
including,  without limitation legal,  accounting and  administrative  costs, as
well as the opportunity  cost to Parent of business  transactions  foregone as a
result  of its  efforts  to effect  the  Merger,  an amount in cash  equal to $1
million.

         8.3.  Amendment.  Subject  to  compliance  with  applicable  law,  this
Agreement may be amended by the parties hereto, by action taken or authorized by
their  respective  Boards of Directors,  at any time before or after approval by
the shareholders of Bank of the Merger and the transactions provided for herein;
provided,  however,  that  after  any  approval  of  this  Agreement  by  Bank's
shareholders,  there may not be, without further approval of such  shareholders,
any amendment of this Agreement  which reduces the amount or changes the form of
the consideration to be delivered to Bank  shareholders  hereunder other than as
contemplated by this  Agreement.  This Agreement may not be amended except by an
instrument in writing signed on behalf of each of the parties hereto.

         8.4.  Extension;  Waiver.  At any time prior to the Effective Time, the
parties  hereto,  by action taken or  authorized  by their  respective  Board of
Directors,  may,  to the  extent  legally  allowed,  (a) extend the time for the
performance of any of the obligations or other acts of the other parties hereto,
(b) waive any  inaccuracies  in the  representations  and  warranties  contained
herein or in any document  delivered  pursuant  hereto and (c) waive  compliance
with any of the agreements or conditions  contained herein. Any agreement on the
part of a party  hereto to any such  extension  or waiver shall be valid only if
set forth in a written  instrument  signed  on  behalf of such  party,  but such
extension  or  waiver  or  failure  to  insist  on  strict  compliance  with  an
obligation,  covenant,  agreement or condition shall not operate as a waiver of,
or estoppel with respect to, any subsequent or other failure.

                                   ARTICLE IX
                               GENERAL PROVISIONS

         9.1.  Closing.  Subject to the terms and conditions of this  Agreement,
including  Section 1.2 hereof,  the closing of the Merger (the  "Closing")  will
take place at 10:00 a.m. on the first day which is (a) the last  business day of
a month and (b) at least two  business  days  after the  satisfaction  or waiver
(subject to applicable  law) of the latest to occur of the  conditions set forth
in Article VII hereof (or, if such date shall occur prior to  expiration  of the
Bank Election Period (as defined in Section 8.1(h)) in circumstances  where Bank
has the right to terminate the Agreement  under Section  8.1(h) on the first day

                                       A-44

<PAGE>
after expiration of the Bank Election Period), unless another time or date after
such  satisfaction or waiver (and after  expiration of the Bank Election Period,
if applicable) is agreed to in writing by the parties  hereto.  The Closing will
occur at the main office of Parent, unless another place is agreed to in writing
by the parties.

         9.2. Alternative  Structure.  Notwithstanding  anything to the contrary
contained  in this  Agreement,  prior to the  Effective  Time,  Parent  shall be
entitled  to revise the  structure  of the  Merger  such that Bank shall in some
other manner become a wholly-owned  subsidiary of Parent at the Effective  Time;
provided,  however,  that any such  revised  structure  must  (i)  qualify  as a
tax-free  reorganization  within the meaning of Section 368(a) of the Code, (ii)
not subject any  shareholders of Bank to adverse tax  consequences or change the
amount of  consideration  to be  received  by such  shareholders,  and (iii) not
materially delay the Closing.  This Agreement and any Related  Agreement and any
other related  documents shall be appropriately  amended in order to reflect any
such revised structure.

         9.3. Nonsurvival of Representations, Warranties and Agreements. None of
the representations,  warranties,  covenants and agreements in this Agreement or
in any instrument  delivered  pursuant to this Agreement  (other than the Option
Agreement,  which shall  terminate  only as provided  therein) shall survive the
Effective Time,  except for those covenants and agreements  contained herein and
therein which by their terms apply in whole or in part after the Effective Time.

         9.4. Expenses.  All costs and expenses incurred in connection with this
Agreement and the  transactions  contemplated  hereby shall be paid by the party
incurring such expense,  provided,  however, that nothing contained herein shall
limit either party's rights to recover any liabilities or damages arising out of
the other party's willful breach of any provision of this Agreement.

         9.5. Notices. All notices and other  communications  hereunder shall be
in writing and shall be deemed given if delivered  personally,  telecopied (with
confirmation), mailed by registered or certified mail (return receipt requested)
or delivered by an express  courier  (with  confirmation)  to the parties at the
following  addresses (or at such other address for a party as shall be specified
by like notice):

         (a)      if to Parent, to:

                  North Fork Bancorporation, Inc.
                  275 Broad Hollow Road
                  Melville, New York 11747
                  Attention: Mr. John Adam Kanas
                             Chairman, President and CEO


                                       A-45

<PAGE>
                  with a copy to:

                  Gallop, Johnson & Neuman
                  101 South Hanley Road
                  St. Louis, Missouri 63105
                  Attention:  Thomas B. Kinsock, Esq.

         and

         (b)      if to Bank, to:

                  Branford Savings Bank
                  45 South Main Street
                  Branford, Connecticut 06405
                  Attention: Mr. Robert J. Mariano
                             President and CEO

                  with a copy to:

                  Mintz, Levin, Cohn, Ferris, Glovsky and Popeo, P.C.
                  One Financial Center
                  Boston, Massachusetts 02111
                  Attn: R. Mark Chamberlin, Esq.


         9.6.  Interpretation.  When a reference  is made in this  Agreement  to
Sections,  Exhibits or Schedules,  such reference shall be to a Section of or an
Exhibit or Schedule to this Agreement unless otherwise  indicated.  The table of
contents and headings  contained in this  Agreement are for  reference  purposes
only and  shall not  affect in any way the  meaning  or  interpretation  of this
Agreement. The phrases "the date of this Agreement", "the date hereof" and terms
of similar import,  unless the context  otherwise  requires,  shall be deemed to
refer to July 24, 1997.

         9.7. Counterparts.  This Agreement may be executed in counterparts, all
of which  shall  be  considered  one and the same  agreement  and  shall  become
effective  when  counterparts  have  been  signed  by  each of the  parties  and
delivered to the other parties,  it being  understood  that all parties need not
sign the same counterpart.

         9.8. Entire Agreement.  This Agreement (including the documents and the
instruments  referred to herein) constitutes the entire agreement and supersedes
all prior  agreements  and  understandings,  both  written  and oral,  among the
parties   with   respect  to  the  subject   matter   hereof,   other  than  the
Confidentiality Agreement, the Option Agreement and any Related Agreement as may
be entered into by two or more of the parties hereto.


                                       A-46

<PAGE>
         9.9.  Governing Law. This Agreement  shall be governed and construed in
accordance  with  the laws of the  State  of New  York,  without  regard  to any
applicable conflicts of law.

         9.10.   Enforcement  of  Agreement.   The  parties  hereto  agree  that
irreparable damage would occur in the event that the provisions contained in the
last sentence of each of Sections  6.2(a) and 6.2(b) of this  Agreement were not
performed in accordance with its specific terms or were otherwise  breached.  It
is  accordingly  agreed that the parties  shall be entitled to an  injunction or
injunctions  to prevent  breaches of the last sentence of Section  6.2(a) and of
Section  6.2(b) of this  Agreement  and to  enforce  specifically  the terms and
provisions  thereof  in any  court of the  United  States  or any  state  having
jurisdiction,  this  being in  addition  to any other  remedy to which  they are
entitled at law or in equity.

         9.11.  Severability.  Any term or provision of this Agreement  which is
invalid or unenforceable in any jurisdiction shall, as to that jurisdiction,  be
ineffective  to the  extent  of  such  invalidity  or  unenforceability  without
rendering  invalid or  unenforceable  the remaining terms and provisions of this
Agreement or affecting  the  validity or  enforceability  of any of the terms or
provisions of this Agreement in any other jurisdiction. If any provision of this
Agreement is so broad as to be unenforceable, the provision shall be interpreted
to be only so broad as is enforceable.

         9.12.  Publicity.  Except as otherwise  required by law or the rules of
the NYSE or NASDAQ,  so long as this Agreement is in effect,  neither Parent nor
Bank shall issue or cause the  publication  of any press release or other public
announcement with respect to, or otherwise make any public statement concerning,
the transactions contemplated by this Agreement without the consent of the other
party, which consent shall not be unreasonably withheld.

         9.13. Assignment; No Third Party Beneficiaries.  Neither this Agreement
nor any of the rights,  interests or obligations  hereunder shall be assigned by
any of the parties hereto (whether by operation of law or otherwise) without the
prior written consent of the other parties.  Subject to the preceding  sentence,
this Agreement will be binding upon,  inure to the benefit of and be enforceable
by the parties and their respective successors and assigns.  Except as otherwise
expressly  provided  herein,   this  Agreement   (including  the  documents  and
instruments  referred to herein) is not intended to confer upon any person other
than the parties hereto any rights or remedies hereunder.


                                       A-47

<PAGE>
         IN WITNESS  WHEREOF,  Parent,  Bank and Merger  Bank have  caused  this
Agreement to be executed by their respective  officers thereunto duly authorized
as of the date first above written.

                                     NORTH FORK BANCORPORATION, INC.



                                     By: /s/ John Adam Kanas
                                     Name:  John Adam Kanas
                                     Title: Chairman, President and CEO
Attest:


/s/ Anthony J. Abate
Name:  Anthony J. Abate
Title: Sr. V.P. and Secretary

                                      BRANFORD SAVINGS BANK


                                      By: /s/ Robert J. Mariano
                                      Name: Robert J. Mariano
                                      Title: President & CEO
Attest:


/s/ R. Mark Chamberlin
Name:  R. Mark Chamberlin
Title:

                                       MERGER BANK


                                       By: /s/ Daniel M. Healy
                                       Name: Daniel M. Healy
                                       Title: Sole Organizer
Attest:


/s/ Anthony J. Abate
Name: Anthony J. Abate
Title:

                                       A-48

<PAGE>
         IN WITNESS  WHEREOF,  the  undersigned,  constituting a majority of the
directors of Bank,  have executed  this  Agreement as of the date and year first
above written.



                                                    /s/ Edward L. Marcus
Richard W. Kahl                                     Edward L. Marcus



                                                   /s/ Patricia M. Widlitz
George S. Warburg                                  Patricia M. Widlitz



                                                   /s/ Vincent J. Della Rocca
William C. Brierley                                Vincent J. Della Rocca



/s/ Alan R. House                                  /s/ Donald Press
Alan R. House                                      Donald Press



/s/ Robert J. Mariano                              /s/ Bernard H. Page
Robert J. Mariano                                  Bernard H. Page



/s/ Bruce E. Storm                                 /s/ David M. Trout, Jr.
Bruce E. Storm                                     David M. Trout, Jr.

                                       A-49

<PAGE>




         IN WITNESS  WHEREOF,  the  undersigned,  constituting a majority of the
proposed  initial  directors of Merger Bank,  have executed this Agreement as of
the date and year first above written.



/s/ Daniel M. Healy                         /s/ Anthony J. Abate
Name: Daniel M. Healy                       Name: Anthony J. Abate
Title: Proposed Initial Director            Title: Proposed Initial Director


                                       A-50

<PAGE>
                                 AMENDMENT NO. 1


         AMENDMENT,  dated as of  August  21,  1997,  by and  among  North  Fork
Bancorporation, Inc., a Delaware corporation ("Parent"), a Connecticut-chartered
savings bank to be formed as a direct wholly owned subsidiary of Parent ("Merger
Bank"),  and Branford Savings Bank, a  Connecticut-chartered  stock form savings
bank  ("Bank"),  to the Agreement  and Plan of Merger (the "Merger  Agreement"),
dated  as of  July  24,  1997,  by and  among  Parent,  Merger  Bank  and  Bank.
Capitalized  terms which are not otherwise defined herein shall have the meaning
set forth in the Merger Agreement.

         WHEREAS,  in accordance with Section 9.2 of the Merger  Agreement,  the
parties  desire to revise the  structure  of the Merger so that Merger Bank will
merge  with and  into  Bank,  with the  understanding  that the  Merger  as thus
restructured will continue to qualify as a tax-free reorganization under Section
368(a) of the Internal  Revenue  Code of 1986,  as amended,  specifically  under
Section 368(a)(2)(E); and

         WHEREAS,  the parties  hereto  desire to amend the Merger  Agreement in
certain respects in order to reflect such revised structure.

         NOW, THEREFORE, in consideration of the foregoing,  and intending to be
legally bound hereby, the parties hereto agree as follows:

         1. Section 1.1 is hereby amended in its entirety to read as follows:

                  "1.1. The Merger.  Subject to the terms and conditions of this
         Agreement,  in  accordance  with the  Banking Law of  Connecticut  (the
         "CBL"),  at the  Effective  Time (as  defined in Section  1.2  hereof),
         Merger Bank shall merge with and into Bank.  The resulting  bank in the
         Merger shall be Bank  (sometimes  referred to hereinafter as "Resulting
         Bank" at and  after the  Effective  Time),  which  shall  continue  its
         corporate  existence under the laws of the State of  Connecticut.  Upon
         consummation of the Merger, the separate corporate  existence of Merger
         Bank shall terminate."

         2. Section 1.7 is hereby amended in its entirety to read as follows:

                  "1.7.  Merger Bank Common Stock.  At the Effective  Time, each
         share of common  stock,  no par  value,  of  Merger  Bank,  issued  and
         outstanding  immediately prior thereto,  which shall be the only shares
         of capital stock of Merger Bank outstanding prior to the Effective Time
         and all of which shall be owned by Parent,  shall be converted into and
         become one share of the common stock of the  Resulting  Bank,  and such
         shares shall  thereafter  constitute all of the issued and  outstanding
         shares of capital stock of the Resulting Bank."

         3. Section 1.8 is hereby amended in its entirety to read as follows:



<PAGE>
                  "1.8.  Certificate of  Incorporation,  etc. of Resulting Bank.
         The  Certificate  of  Incorporation  of Bank  immediately  prior to the
         Effective  Time,  as set forth in Exhibit  A-1,  shall  continue as the
         Certificate  of  Incorporation  of  Resulting  Bank  at and  after  the
         Effective Time,  amended (if amended) at the Effective Time as provided
         in Exhibit A-2. The name and authorized capital stock of Resulting Bank
         at and after the  Effective  Time shall be as set forth in Exhibit A-1,
         amended (if amended) at the Effective  Time as provided in Exhibit A-2.
         The main office of Resulting Bank shall be in Branford, Connecticut."

         4. Section 1.9 is hereby amended in its entirety to read as follows:

                  "1.9.  By-Laws of Resulting  Bank.  At and after the Effective
         Time,  the ByLaws of Bank shall  continue as the  By-Laws of  Resulting
         Bank, amended (if amended) at the Effective Time as provided in Exhibit
         B attached hereto."

         5. Section 1.10 is hereby amended in its entirety to read as follows:

                  "1.10. Directors of Resulting Bank. In accordance with Section
         6.13  hereof,  at the  Effective  Time the Board of  Directors  of Bank
         immediately  prior thereto shall  continue as the Board of Directors of
         Resulting  Bank,  with  such  changes  to be  effected  in the Board of
         Directors of Resulting Bank at or immediately  after the Effective Time
         as is specified in Section 6.13.

         6. The first  sentence  of  Section  6.6(b) is  hereby  amended  in its
entirety to read as follows:

                    "At and after  the  Effective  Time,  Resulting  Bank  shall
         continue to be bound by and shall perform all of its obligations  under
         all severance and change-in-control  contracts,  plans and arrangements
         previously entered into or adopted or established by Bank and in effect
         immediately  prior thereto,  specifically  including the 1997 Severance
         Arrangement,  and with respect to any such plan or arrangement  that by
         its terms might otherwise be terminable or might be modified or amended
         by Bank acting unilaterally,  Parent specifically covenants that, for a
         period of two years after the Effective Time,  neither it nor Resulting
         Bank nor any successor to all or a significant  portion of the business
         of  Resulting  Bank will  amend,  modify or alter the terms of any such
         plan  or  arrangement,   specifically   including  the  1997  Severance
         Arrangement,  in any  way  detrimental  to any of the  persons  covered
         thereunder."

         7. Section 6.12 is hereby amended in its entirety to read as follows:

                  "6.12.  Merger Bank. Parent shall cause Merger Bank to be duly
         organized and to execute and deliver this  Agreement and any amendments
         to this  Agreement  or  other  agreements  related  to  this  Agreement

                                        2

<PAGE>
         ("Related  Agreements")  and take all necessary  action to complete the
         transactions  contemplated hereby and thereby, subject to the terms and
         conditions hereof."

         8. Section 6.13 is hereby amended in its entirety to read as follows:

                  "6.13.   Board  of  Directors  of  Resulting  Bank;   Advisory
         Directors. (a) At or immediately after the Effective Time, Parent shall
         cause the number of directors of Resulting Bank to be reduced to seven.
         Three of the  directors of Bank at the  Effective  Time,  consisting of
         Robert J. Mariano and any two other  current  directors of Bank who may
         be designated by Bank and approved by Parent (which  approval shall not
         be unreasonably  withheld) prior to the Effective Time (the "Continuing
         Bank  Directors"),  shall  continue as three of the seven  directors of
         Resulting Bank at and after such reduction, with the other four members
         of the  Board  of  Directors  of  Resulting  Bank  at  such  time to be
         appointed  by Parent.  Parent  shall  cause the three  Continuing  Bank
         Directors to continue to serve,  if they consent to serve, as directors
         of  Resulting  Bank for a period of not less  than two years  after the
         Effective Time.

                  "(b) Bank shall cause each director of Bank immediately  prior
         to the  Effective  Time who has not been  designated  and approved as a
         Continuing  Bank  Director to deliver to Parent prior to the  Effective
         Time a signed  resignation  as a director  of Bank which  shall  become
         effective at the  Effective  Time.  Parent  shall cause such  resigning
         directors of Bank to be appointed at or immediately after the Effective
         Time,  unless they decline such appointment,  as advisory  directors of
         Resulting Bank, each to serve in such capacity for a period of not less
         than  two  years  after  the  Effective  Time and to  receive  advisory
         director fees for meetings of the advisory  directors  (which  meetings
         will be held not less often than  quarterly)  comparable  to directors'
         fees  received  by them as Bank  directors  for  meetings of the Bank's
         Board of Directors prior to the Effective Time."

         9. All  references to "this  Agreement" in the Merger  Agreement  shall
mean the Merger Agreement as amended hereby.

         10.  Each of Parent  and Bank  represents  to the other that (i) it has
full  corporate  power and authority to execute and deliver this  Amendment and,
subject to the receipt of all Requisite Regulatory Approvals,  to consummate the
transactions  contemplated  hereby,  (ii) the  execution  and  delivery  of this
Amendment  by such party  have been duly and  validly  approved  by the Board of
Directors of such party and, except for the approval of the Merger  Agreement as
amended  by this  Amendment  by the  shareholders  of Bank,  no other  corporate
proceedings  on the part of such party are  necessary  in  connection  with such
Amendment  and (iii)  this  Amendment  has been duly and  validly  executed  and
delivered by such party and  constitutes a valid and binding  obligation of such
party, enforceable against such party in accordance with its terms.


                                        3

<PAGE>
         11. Except as expressly amended by this Amendment, the Merger Agreement
is hereby  ratified  and  confirmed  in all  respects.  Simultaneously  with the
amendments  provided  for  above,  the  Exhibits  to the  Merger  Agreement,  as
previously in effect,  shall be amended, if and as necessary,  solely to reflect
the changed structure of the Merger provided for herein.

         12. This Amendment may be executed in counterparts,  all of which shall
be  considered  one and the same  agreement  and  shall  become  effective  when
counterparts  have been signed by each of the parties and delivered to the other
parties,   it  being  understood  that  all  parties  need  not  sign  the  same
counterpart.

         13. This Amendment  shall be governed and construed in accordance  with
the laws of the State of New York, without regard to any applicable conflicts of
law provisions.

         IN WITNESS  WHEREOF,  Parent,  Merger  Bank and Bank have  caused  this
Amendment to be executed by their respective  officers thereunto duly authorized
as of the date first above written.

                                    NORTH FORK BANCORPORATION, INC.
 

                                    By:/s/ John Adam Kanas
                                    Name:  John Adam Kanas
                                    Title: Chairman, President and 
                                           Chief Executive Officer


                                    BRANFORD SAVINGS BANK



                                    By:/s/ Robert J. Mariano
                                    Name:  Robert J. Mariano
                                    Title: President and Chief Executive Officer



                                    MERGER BANK



                                    By:/s/ Daniel M. Healy
                                    Name:  Daniel M. Healy
                                    Title: Sole Organizer


                                        4

<PAGE>
         IN WITNESS  WHEREOF,  the  undersigned,  constituting a majority of the
directors of Bank,  have executed  this  Amendment as of the date and year first
above written.



                                                 /s/ Edward L. Marcus
Richard W. Kahl                                  Edward L. Marcus



/s/ George S. Warburg
George S. Warburg                                Patricia M. Widlitz



/s/ William C. Brierley                          /s/ Vincent J. Della Rocca
William C. Brierley                              Vincent J. Della Rocca



/s/ Alan R. House                               /s/ Donald Press
Alan R. House                                   Donald Press



/s/ Robert J. Mariano                          /s/ Bernard H. Page
Robert J. Mariano                              Bernard H. Page



                                              /s/ David M. Trout, Jr.
Bruce E. Storm                                David M. Trout, Jr.

                                        5

<PAGE>
         IN WITNESS  WHEREOF,  the  undersigned,  constituting a majority of the
proposed  initial  directors of Merger Bank,  have executed this Amendment as of
the date and year first above written.



/s/ Daniel M. Healy                           /s/ Anthony J. Abate
Name: Daniel M. Healy                         Name:  Anthony J. Abate
Title:  Proposed Initial Director             Title: Proposed Initial Director


                                        6
<PAGE>

                                                                     ANNEX B
                             STOCK OPTION AGREEMENT


         STOCK OPTION AGREEMENT, dated as of July 24, 1997 (the "Agreement"), by
and between  Branford Savings Bank, a  Connecticut-chartered  stock form savings
bank ("Issuer"),  and North Fork  Bancorporation,  Inc., a Delaware  corporation
("Grantee").

         WHEREAS,  Grantee and Issuer have entered into an Agreement and Plan of
Merger (the "Merger  Agreement"),  of even date  herewith,  providing for, among
other  things,  the merger of Issuer with and into a wholly owned  subsidiary of
Grantee; and

         WHEREAS,  as a condition and  inducement to Grantee's  execution of the
Merger  Agreement,  Grantee  has  requested  that Issuer  agree,  and Issuer has
agreed, to grant Grantee the Option (as defined below);

         NOW,  THEREFORE,  in  consideration of the foregoing and the respective
representations,  warranties,  covenants and  agreements set forth herein and in
the Merger  Agreement,  and  intending to be legally  bound  hereby,  Issuer and
Grantee agree as follows:

         1.  Defined  Terms.  Capitalized  terms  which are used but not defined
herein shall have the meanings ascribed to such terms in the Merger Agreement.

         2.  Grant of  Option.  Subject  to the terms and  conditions  set forth
herein,  Issuer hereby grants to Grantee an irrevocable option (the "Option") to
purchase up to 1,030,792 shares (subject to adjustment as set forth herein) (the
"Option Shares") of Voting Common Stock, no par value, of Issuer ("Issuer Voting
Common  Stock") at a purchase  price (subject to adjustment as set forth herein)
of $4.75 per Option  Share (the  "Purchase  Price"),  provided  that in no event
shall the number of Option  Shares for which the  Option is  exercisable  exceed
19.9% of the issued and outstanding shares of Issuer Voting Common Stock without
giving effect to any shares subject to or issued pursuant to the Option. (Issuer
Voting Common Stock and the Non-voting Common Stock, no par value, of Issuer are
referred to collectively hereinafter as "Issuer Common Stock.")

         3. Exercise of Option. (a) Provided that (i) Grantee is not in material
breach of the agreements or covenants contained in the Merger Agreement and (ii)
no  preliminary  or permanent  injunction or other order against the delivery of
the Option  Shares issued by any court of competent  jurisdiction  in the United
States shall be in effect,  Grantee may  exercise the Option,  in whole or part,
and from time to time,  if, but only if,  both an Initial  Triggering  Event (as
hereinafter defined) and a Subsequent  Triggering Event (as hereinafter defined)
shall have occurred prior to the occurrence of an Exercise Termination Event (as
hereinafter  defined);  provided,  however,  that  Grantee  shall  have sent the
written  notice of such exercise (as provided in subsection  (d) of this Section


                                        B-1

<PAGE>
3) within 90 days  following  such  Subsequent  Triggering  Event;  and provided
further,  however, that any purchase of shares upon exercise of the Option shall
be subject to compliance with applicable law, including, without limitation, the
Bank Holding Company Act of 1956, as amended (the "BHC Act") and the Banking Law
of  Connecticut;  and provided  further,  however,  that if the Option cannot be
exercised  on any day  because of any  injunction,  order or  similar  restraint
issued by a court of competent jurisdiction,  the period during which the Option
may be  exercised  shall be extended so that the Option  shall expire no earlier
than on the 10th business day after such  injunction,  order or restraint  shall
have been  dissolved  or when such  injunction,  order or  restraint  shall have
become  permanent and no longer  subject to appeal,  as the case may be. Each of
the following shall be an Exercise  Termination  Event:  (i) the Effective Time;
(ii)  termination of the Merger  Agreement in accordance  with Section 8.1(a) or
8.1(b) of the Merger Agreement,  (iii) termination of the Merger Agreement other
than as  provided  in  clause  (ii)  above  (any  such  transaction,  an  "Other
Termination")  if such Other  Termination  occurs prior to the  occurrence of an
Initial  Triggering  Event;  or (iv) the  passage  of 12 months  after any Other
Termination of the Merger  Agreement  where such Other  Termination  follows the
occurrence  of an Initial  Triggering  Event.  The rights set forth in Section 8
hereof shall terminate at the time set forth in Section 8.

         (b) The term "Initial Triggering Event" shall mean any of the following
events or transactions occurring after the date hereof:

                  (i) Issuer,  without having  received  Grantee's prior written
         consent,  shall  have  entered  into  an  agreement  to  engage  in  an
         Acquisition Transaction (as hereinafter defined) with any person (other
         than  Grantee or any of its  Subsidiaries)  or Issuer,  without  having
         received  Grantee's  prior  written  consent,  shall  have  authorized,
         recommended,   proposed,   or  publicly   announced  its  intention  to
         authorize,   recommend   or  propose  to  engage  in,  an   Acquisition
         Transaction  with any person  other than  Grantee  or a  Subsidiary  of
         Grantee.  For  purposes of this  Agreement,  "Acquisition  Transaction"
         shall mean (w) a merger or consolidation,  or any similar  transaction,
         involving Issuer, (x) a purchase,  lease or other acquisition of 10% or
         more of the  assets of Issuer  (other  than in the  ordinary  course of
         business),  or (y) a purchase or other acquisition (including by way of
         merger,  consolidation,  Tender Offer or Exchange  Offer (as such terms
         are  hereinafter  defined),  share exchange or otherwise) of securities
         representing 10% or more of the voting power of Issuer;

                  (ii) Any  person  other  than  Grantee  or any  Subsidiary  of
         Grantee  shall  have  acquired  beneficial  ownership  or the  right to
         acquire  beneficial  ownership of 10% or more of the outstanding shares
         of Issuer  Voting  Common Stock (the term  "beneficial  ownership"  for
         purposes of this Option  Agreement  having the meaning assigned thereto
         in Section  13(d) of the  Securities  Exchange Act of 1934,  as amended
         (the "Exchange Act"), and the rules and regulations  thereunder) or any
         person  other than  Grantee  or any  Subsidiary  of Grantee  shall have
         commenced (as such term is defined under the rules and  regulations  of
         the Federal Deposit Insurance  Corporation (the "FDIC")), or shall have

                                        B-2

<PAGE>
         filed or publicly  disseminated  a  registration  statement  or similar
         disclosure  statement with respect to, a tender offer or exchange offer
         to purchase any shares of Issuer  Voting  Common Stock such that,  upon
         consummation  of such offer,  such  person  might own or control 10% or
         more of the then outstanding shares of Issuer Voting Common Stock (such
         an offer being  referred to herein as a "Tender  Offer" or an "Exchange
         Offer," respectively);

                  (iii) (A) The  shareholders  of Issuer shall not have approved
         the Merger Agreement and the transactions  contemplated  thereby at the
         meeting  of such  shareholders  called  and  held  for the  purpose  of
         considering  and voting on such  agreement,  (B) such meeting shall not
         have been held or shall have been cancelled prior to termination of the
         Merger  Agreement,  or (C) the Board of  Directors of Issuer shall have
         publicly withdrawn or modified,  or publicly announced its intention to
         withdraw   or  modify,   in  any  manner   adverse  to   Grantee,   its
         recommendation that the shareholders of Issuer approve the transactions
         contemplated by the Merger Agreement,  in each case after it shall have
         been  publicly  announced  that any person  other  than  Grantee or any
         Subsidiary of Grantee shall have (x) made, or disclosed an intention to
         make, a proposal to engage in an Acquisition Transaction, (y) commenced
         a Tender  Offer,  or  filed or  publicly  disseminated  a  registration
         statement or similar  disclosure  statement with respect to an Exchange
         Offer,  or (z) filed an  application  (or given a  notice),  whether in
         draft or final form,  under any federal or state  banking  laws seeking
         regulatory approval to engage in an Acquisition Transaction; or

                  (iv) Issuer shall have  breached  any  covenant or  obligation
         contained in the Merger Agreement and such breach would entitle Grantee
         to terminate the Merger  Agreement in accordance with the terms thereof
         (without  regard  to any  cure  periods  provided  for  in  the  Merger
         Agreement unless such cure is promptly  effected  without  jeopardizing
         the  consummation  of the  Merger in  accordance  with the terms of the
         Merger  Agreement) after (A) a bona fide proposal is made by any person
         other  than  Grantee  or any  Subsidiary  of  Grantee  to Issuer or its
         shareholders  to engage in an Acquisition  Transaction,  (B) any person
         other than Grantee or any Subsidiary of Grantee  discloses to Issuer or
         its  shareholders,  or  publicly  discloses,  its  intention  to make a
         proposal  to  engage  in  an  Acquisition  Transaction  if  the  Merger
         Agreement  terminates,  or (C) any  person  other  than  Grantee or any
         Subsidiary  of  Grantee  shall  have  filed an  application  or notice,
         whether in draft or final form, with any Governmental  Entity to engage
         in an Acquisition Transaction.

         (c) The term  "Subsequent  Triggering  Event"  shall mean either of the
following events or transactions occurring after the date hereof:

                  (i) The  acquisition by any person of beneficial  ownership of
         25% or more of the then outstanding Issuer Voting Common Stock; or


                                        B-3

<PAGE>
                  (ii) The occurrence of the Initial  Triggering Event described
         in clause (i) of  subsection  (b) of this  Section 3,  except  that the
         percentage referred to in clause (y) shall be 25%.

As used in this  Agreement,  "Person",  shall  have  the  meaning  specified  in
Sections 3(a)(9) and 13(d)(3) of the Exchange Act.

         (d) In the event Grantee is entitled  under the terms of this Agreement
to exercise and wishes to exercise the Option, it shall send to Issuer a written
notice  (the  date of which  being  herein  referred  to as the  "Notice  Date")
specifying (i) the total number of Option Shares it intends to purchase pursuant
to such exercise and (ii) a place and date not earlier than three  business days
nor later  than 30  business  days from the  Notice  Date for the  closing  (the
"Option  Closing")  of such  purchase  (the  "Option  Closing  Date").  If prior
notification  to  or  approval  of  any  regulatory  authority  is  required  in
connection with such purchase, Issuer shall cooperate in good faith with Grantee
in the  filing  of the  required  notice or  application  for  approval  and the
obtaining of any such approval and the period of time that  otherwise  would run
pursuant to the preceding  sentence shall run instead from the date on which, as
the case may be,  (i) any  required  notification  period  has  expired  or been
terminated or (ii) such  approval has been  obtained,  and in either event,  any
requisite waiting period shall have passed.

         4. Payment and  Delivery of  Certificates.  (a) On each Option  Closing
Date,  Grantee shall (i) pay to Issuer,  in immediately  available funds by wire
transfer to a bank account designated by Issuer, an amount equal to the Purchase
Price  multiplied  by the number of Option Shares to be purchased on such Option
Closing Date and (ii) present and surrender  this Agreement to the Issuer at the
address of the Issuer specified in Section 13(f) hereof.

         (b) At  each  Option  Closing,  simultaneously  with  the  delivery  of
immediately  available  funds and  surrender  of this  Agreement  as provided in
Section  4(a)  hereof,  Issuer  shall  deliver to Grantee (A) a  certificate  or
certificates  representing  the Option  Shares to be  purchased  at such  Option
Closing,  which  Option  Shares  shall be free and clear of all  liens,  claims,
charges  and  encumbrances  of any kind  whatsoever,  and (B) if the  Option  is
exercised in part only,  an executed new  agreement  with the same terms as this
Agreement  evidencing  the right to purchase the balance of the shares of Issuer
Voting Common Stock purchasable hereunder. If Issuer shall have issued rights or
any similar securities  ("Rights")  pursuant to any shareholder  rights,  poison
pill or similar plan (a  "Shareholder  Rights  Plan") prior or subsequent to the
date of this  Agreement  and such Rights remain  outstanding  at the time of the
issuance  of any Option  Shares  pursuant  to an  exercise of all or part of the
Option hereunder,  then each Option Share issued pursuant to such exercise shall
also  represent  the number of Rights  issued per share of Issuer  Voting Common
Stock with terms  substantially the same as and at least as favorable to Grantee
as are provided under the Shareholder Rights Plan as then in effect.


                                        B-4

<PAGE>
         (c) In addition to any other legend that is required by applicable law,
certificates  for the Option  Shares  delivered at each Option  Closing shall be
endorsed with a restrictive legend which shall read substantially as follows:

                  THE TRANSFER OF THE STOCK  REPRESENTED BY THIS CERTIFICATE MAY
         BE SUBJECT TO  RESTRICTIONS  ARISING UNDER THE FEDERAL  SECURITIES LAWS
         AND STATE AND FEDERAL BANKING LAWS AND PURSUANT TO THE TERMS OF A STOCK
         OPTION  AGREEMENT  DATED AS OF JULY 24, 1997. A COPY OF SUCH  AGREEMENT
         WILL BE PROVIDED TO THE HOLDER  HEREOF  WITHOUT  CHARGE UPON RECEIPT BY
         THE ISSUER OF A WRITTEN REQUEST THEREFOR.

It is  understood  and agreed that the above legend shall be removed by delivery
of substitute  certificates  without such legend if Grantee shall have delivered
to Issuer a copy of (i) a letter from the staff of the  Securities  and Exchange
Commission (the "SEC"), or an opinion of outside counsel reasonably satisfactory
to Issuer  in form and  substance  reasonably  satisfactory  to  Issuer  and its
counsel,  to the effect that such  legend is not  required  for  purposes of the
Securities Act of 1933, as amended (the "Securities Act") and (ii) a letter from
the staff of each of the  relevant  regulatory  authorities,  or an  opinion  of
counsel in form and substance reasonably satisfactory to Issuer and its counsel,
to the effect that such legend is not required under applicable state or federal
banking laws.

         5.  Representations and Warranties of Issuer.  Issuer hereby represents
and warrants to Grantee as follows:

                  (a) Due  Authorization.  Issuer has full  corporate  power and
         authority  to  enter  into  this   Agreement  and  to  consummate   the
         transactions  contemplated  hereby.  The execution and delivery of this
         Agreement and the consummation of the transactions  contemplated hereby
         have been duly authorized by all necessary corporate action on the part
         of  Issuer.  This  Agreement  has been duly and  validly  executed  and
         delivered by Issuer.

                  (b) No  Violation.  Neither the execution and delivery of this
         Agreement,  nor  the  consummation  of  the  transactions  contemplated
         hereby,  nor  compliance  by Issuer with any of the terms or provisions
         hereof,  will (i) violate  any  provision  of the Amended and  Restated
         Certificate of  Incorporation or By-Laws of Issuer or (ii) (x) assuming
         that all of the consents and approvals  required  under  applicable law
         for the  purchase of Option  Shares upon the exercise of the Option are
         duly obtained,  violate any statute, code, ordinance, rule, regulation,
         judgment,  order,  writ, decree or injunction  applicable to Issuer, or
         any of its properties or assets, or (y) violate,  conflict with, result
         in a breach  of any  provisions  of or the loss of any  benefit  under,
         constitute a default (or an event which,  with notice or lapse of time,
         or both, would  constitute a default) under,  result in the termination

                                        B-5

<PAGE>
         of or a right of  termination  or  cancellation  under,  accelerate the
         performance required by, or result in the creation of any lien, pledge,
         security  interest,  charge  or  other  encumbrance  upon  any  of  the
         properties or assets of Issuer under,  any of the terms,  conditions or
         provisions  of any  note,  bond,  mortgage,  indenture,  deed of trust,
         license,  lease,  agreement or other  instrument or obligation to which
         Issuer is a party,  or by which it or any of its  properties  or assets
         may be bound or affected.

                  (c) Authorized Stock. Issuer has taken all necessary corporate
         and other  action to  authorize  and reserve and to permit it to issue,
         and, at all times from the date of this Agreement  until the obligation
         to deliver  Issuer  Voting Common Stock upon the exercise of the Option
         terminates,  will have  reserved  for  issuance,  upon  exercise of the
         Option,  shares of Issuer Voting Common Stock  necessary for Grantee to
         exercise  the  Option,  and Issuer  will take all  necessary  corporate
         action to authorize and reserve for issuance all  additional  shares of
         Issuer  Voting  Common Stock  (together  with any Rights which may have
         been issued with  respect  thereto)  or other  securities  which may be
         issued pursuant to Section 7 upon exercise of the Option. The shares of
         Issuer  Voting  Common  Stock to be  issued  upon due  exercise  of the
         Option,  including all additional  shares of Issuer Voting Common Stock
         (together  with any  Rights  which may have been  issued  with  respect
         thereto) or other securities which may be issuable  pursuant to Section
         7, upon issuance  pursuant  hereto,  shall be duly and validly  issued,
         fully paid and nonassessable,  and shall be delivered free and clear of
         all  liens,  claims,  charges  and  encumbrances  of any kind or nature
         whatsoever  (except any such lien or  encumbrance  created by Grantee),
         including any preemptive rights of any shareholder of Issuer.

         6. Representations and Warranties of Grantee. Grantee hereby represents
and warrants to Issuer that:

         (a) Due  Authorization.  Grantee has  corporate  power and authority to
enter into this Agreement and, subject to any required  regulatory  approvals or
consents, to consummate the transactions  contemplated hereby. The execution and
delivery of this Agreement and the consummation of the transactions contemplated
hereby have been duly authorized by all necessary  corporate  action on the part
of Grantee. This Agreement has been duly executed and delivered by Grantee.

         (b) Purchase Not for  Distribution.  This Option is not being  acquired
with a view to the public  distribution  thereof and neither this Option nor any
Option  Shares  will  be  transferred  or  otherwise  disposed  of  except  in a
transaction  registered or exempt from registration under the Securities Act and
applicable state and federal banking laws.

         7. Adjustment upon Changes in Capitalization, etc. (a) In the event (i)
of any change in Issuer Voting Common Stock by reason of a stock dividend, stock
split, split-up,  recapitalization,  combination,  exchange of shares or similar
transaction  or (ii) that any Rights issued by Issuer shall become  exercisable,

                                        B-6

<PAGE>
the type and  number of shares or  securities  subject  to the  Option,  and the
Purchase Price therefor,  shall be adjusted  appropriately,  and, in the case of
any of the transactions described in clause (i) above, proper provision shall be
made in the agreements governing such transaction so that Grantee shall receive,
upon exercise of the Option,  the number and class of shares or other securities
or property  that Grantee would have received in respect of Issuer Voting Common
Stock if the Option had been exercised  immediately  prior to such event, or the
record date therefor,  as applicable.  If any additional shares of Issuer Voting
Common Stock are issued after the date of this Agreement (other than pursuant to
an event  described in the first sentence of this Section  7(a)),  the number of
shares of Issuer  Voting Common Stock subject to the Option shall be adjusted so
that, after such issuance, the Option, together with any shares of Issuer Voting
Common Stock previously  issued pursuant  hereto,  equals 19.9% of the number of
shares of Issuer Voting Common Stock then issued and outstanding, without giving
effect to any shares subject or previously issued pursuant to the Option.

         (b) In the event  that  Issuer  shall  enter into an  agreement  (i) to
consolidate  with or merge into any  person,  other  than  Grantee or one of its
Subsidiaries,  and shall not be the continuing or surviving  corporation of such
consolidation or merger, (ii) to permit any person, other than Grantee or one of
its  Subsidiaries,  to merge into Issuer and Issuer shall be the  continuing  or
surviving corporation, but, in connection with such merger, the then outstanding
shares of Issuer  Voting  Common Stock shall be changed  into or  exchanged  for
stock or other  securities  of Issuer  or any other  person or cash or any other
property or the  outstanding  shares of Issuer Voting  Common Stock  immediately
prior to such  merger  shall after such  merger  represent  less than 50% of the
outstanding shares and share equivalents of the merged company, or (iii) to sell
or  otherwise  transfer  all or  substantially  all of its assets to any person,
other than Grantee or one of its Subsidiaries,  then, and in each such case, the
agreement  governing such transaction  shall make proper  provisions so that the
Option shall,  upon the  consummation of any such transaction and upon the terms
and conditions set forth herein,  be converted into, or exchanged for, an option
(the  "Substitute  Option"),  at the  election  of  Grantee,  of any of (I)  the
Acquiring  Corporation  (as defined  below),  (II) any person that  controls the
Acquiring Corporation or (III) in the case of a merger described in clause (ii),
the Issuer (such person being referred to as the "Substitute Option Issuer").

         (c) The  Substitute  Option  shall have the same  terms as the  Option,
provided that if the terms of the Substitute  Option cannot,  for legal reasons,
be the same as the Option,  such terms shall be as similar as possible and in no
event less  advantageous  to Grantee.  The  Substitute  Option Issuer shall also
enter into an agreement with the then holder or holders of the Substitute Option
in substantially  the same form as this Agreement,  which shall be applicable to
the Substitute Option.

         (d) The  Substitute  Option  shall be  exercisable  for such  number of
shares of the Substitute  Common Stock (as  hereinafter  defined) as is equal to
the Assigned Value (as hereinafter  defined)  multiplied by the number of shares
of Issuer Voting Common Stock for which the Option was theretofore  exercisable,
divided by the Average Price (as hereinafter defined). The exercise price of the


                                        B-7

<PAGE>
Substitute  Option per share of the  Substitute  Common  Stock (the  "Substitute
Purchase  Price")  shall then be equal to the  Purchase  Price  multiplied  by a
fraction  in which the  numerator  is the number of shares of the Issuer  Voting
Common  Stock  for  which  the  Option  was  theretofore   exercisable  and  the
denominator is the number of shares of the Substitute Common Stock for which the
Substitute Option is exercisable.

         (e) The following terms have the meanings indicated:

                  (I) "Acquiring  Corporation"  shall mean (i) the continuing or
         surviving  corporation  of a  consolidation  or merger  with Issuer (if
         other  than  Issuer),  (ii)  Issuer in a merger in which  Issuer is the
         continuing  or surviving  person,  and (iii) the  transferee  of all or
         substantially all of the Issuer's assets.

                  (II)  "Substitute  Common  Stock"  shall mean the common stock
         issued by the Substitute  Option Issuer upon exercise of the Substitute
         Option.

                  (III) "Assigned Value" shall mean the highest of (i) the price
         per  share of Issuer  Voting  Common  Stock at which a tender  offer or
         exchange  offer  therefor  has  been  made by any  person  (other  than
         Grantee),  (ii) the price per share of Issuer Voting Common Stock to be
         paid by any person  (other than the  Grantee)  pursuant to an agreement
         with  Issuer,  and (iii) the highest  closing  sales price per share of
         Issuer Voting Common Stock quoted on National Association of Securities
         Dealers, Inc. Automated Quotation/National Market System ("NASDAQ") (or
         if Issuer Voting Common Stock is not quoted on NASDAQ,  the highest bid
         price per share as quoted on the principal trading market or securities
         exchange on which such  shares are traded as  reported by a  recognized
         source) within the six-month period immediately preceding the agreement
         referred to in Section  7(c)  hereof,  provided,  however,  that in the
         event of a sale of all or  substantially  all of Issuer's  assets,  the
         Assigned Value shall be the sum of the price paid in such sale for such
         assets and the current  market value of the remaining  assets of Issuer
         as  determined  by a  nationally  recognized  investment  banking  firm
         selected  by  Grantee  or by a Grantee  Majority  (as  defined  below),
         divided  by  the  number  of  shares  of  Issuer  Voting  Common  Stock
         outstanding  at the time of such sale.  In the event  that an  exchange
         offer is made for the Issuer  Voting  Common  Stock or an  agreement is
         entered  into for a merger  or  consolidation  involving  consideration
         other than cash, the value of the securities or other property issuable
         or  deliverable in exchange for the Issuer Voting Common Stock shall be
         determined by a nationally  recognized investment banking firm selected
         by Grantee (or a majority of interest of the Grantees if there shall be
         more than one Grantee (a "Grantee Majority")) and reasonably acceptable
         to Issuer,  which determination shall be conclusive for all purposes of
         this Agreement.

                  (IV) "Average Price" shall mean the average closing price of a
         share of the  Substitute  Common  Stock  for the one  year  immediately
         preceding  the  consolidation,  merger or sale in  question,  but in no
         event  higher  than the closing  price of the shares of the  Substitute


                                        B-8

<PAGE>
         Common Stock on the day preceding such  consolidation,  merger or sale;
         provided  that if Issuer is the issuer of the  Substitute  Option,  the
         Average Price shall be computed with respect to a share of common stock
         issued by Issuer,  the person  merging  into  Issuer or by any  company
         which controls or is controlled by such merging person,  as Grantee may
         elect.

         (f) In no event, pursuant to any of the foregoing paragraphs, shall the
Substitute  Option be  exercisable  for more than 19.9% of the  aggregate of the
shares of the  Substitute  Common  Stock  outstanding  prior to  exercise of the
Substitute  Option. In the event that the Substitute Option would be exercisable
for more than 19.9% of the  aggregate of the shares of  Substitute  Common Stock
but for this clause (f), the Substitute  Option Issuer shall make a cash payment
to Grantee equal to the excess of (i) the value of the Substitute Option without
giving  effect to the  limitation  in this clause (f) over (ii) the value of the
Substitute Option after giving effect to the limitation in this clause (f). This
difference in value shall be determined  by a nationally  recognized  investment
banking firm selected by Grantee (or a Grantee Majority).

         (g) Issuer shall not enter into any transaction described in subsection
(b) of this  Section 7 unless the  Acquiring  Corporation  and any  person  that
controls the  Acquiring  Corporation  assume in writing all the  obligations  of
Issuer  hereunder  and take all other  actions that may be necessary so that the
provisions of this Section 7 are given full force and effect (including, without
limitation,  any action that may be necessary  so that the shares of  Substitute
Common Stock are in no way  distinguishable  from or have lesser  economic value
(other than any  diminution in value  resulting from the fact that the shares of
Substitute  Common Stock may be  restricted  securities,  as defined in Rule 144
under the  Securities  Act) than  other  shares  of common  stock  issued by the
Substitute Option Issuer).

         (h)  The  provisions  of  Sections  8,  9 and  10  shall  apply  to any
securities for which the Option becomes  exercisable  pursuant to this Section 7
and, as applicable, references in such sections to "Issuer", "Option", "Purchase
Price" and "Issuer  Voting  Common  Stock" shall be deemed to be  references  to
"Substitute Option Issuer", "Substitute Option", "Substitute Purchase Price" and
"Substitute Common Stock", respectively.

         8.  Repurchase at the Option of Grantee.  (a) At the request of Grantee
at any time  commencing  upon the first  occurrence  of a  Repurchase  Event (as
defined in Section  8(d)  below)  and ending 12 months  immediately  thereafter,
Issuer  shall  repurchase  from  Grantee  (I) the  Option and (II) all shares of
Issuer Voting Common Stock theretofore purchased by Grantee pursuant hereto with
respect  to which  Grantee  then  has  beneficial  ownership.  The date on which
Grantee exercises its rights under this Section 8 is referred to as the "Request
Date". Such repurchase shall be at an aggregate price (the "Section 8 Repurchase
Consideration") equal to the sum of:

                  (i) the  aggregate  Purchase  Price  paid by  Grantee  for any
         shares of Issuer  Voting Common Stock  acquired  pursuant to the Option
         with respect to which Grantee then has beneficial ownership;

                                        B-9

<PAGE>
                  (ii) the  excess,  if any,  of (x) the  Applicable  Price  (as
         defined  below) for each share of Issuer  Voting  Common Stock over (y)
         the  Purchase  Price  (subject  to  adjustment  pursuant to Section 7),
         multiplied  by the number of shares of Issuer  Voting Common Stock with
         respect to which the Option has not been exercised; and

                  (iii) the  excess,  if any, of the  Applicable  Price over the
         Purchase Price (subject to adjustment  pursuant to Section 7) paid (or,
         in the case of Option  Shares with respect to which the Option has been
         exercised  but the Closing Date has not  occurred,  payable) by Grantee
         for each share of Issuer  Voting Common Stock with respect to which the
         Option has been  exercised  and with respect to which  Grantee then has
         beneficial ownership, multiplied by the number of such shares.

         (b) If Grantee exercises its rights under this Section 8, Issuer shall,
within 10 business  days after the Request  Date,  pay the Section 8  Repurchase
Consideration  to Grantee in immediately  available  funds by wire transfer to a
bank account  designated by Grantee,  and Grantee shall  surrender to Issuer the
Option and the certificates  evidencing the shares of Issuer Voting Common Stock
purchased   thereunder  with  respect  to  which  Grantee  then  has  beneficial
ownership,  and Grantee  shall  warrant  that it has sole record and  beneficial
ownership of such shares and that the same are then free and clear of all liens,
claims,  charges and  encumbrances of any kind whatsoever.  Notwithstanding  the
foregoing,  to  the  extent  that  prior  notification  to or  approval  of  any
regulatory  authority is required in  connection  with the payment of all or any
portion  of the  Section 8  Repurchase  Consideration,  Grantee  shall  have the
ongoing option to revoke its request for repurchase  pursuant to Section 8 or to
require  that Issuer (a) deliver from time to time that portion of the Section 8
Repurchase  Consideration  that it is not then so prohibited from paying and (b)
promptly file the required notice or application for approval and  expeditiously
process the same (and each party shall cooperate with the other in the filing of
any such notice or application and the obtaining of any such  approval).  If any
regulatory  authority  disapproves of any part of Issuer's  proposed  repurchase
pursuant to this  Section 8, Issuer shall  promptly  give notice of such fact to
Grantee and  redeliver  to Grantee the Option  and/or  Option  Shares it is then
prohibited from  repurchasing,  and Grantee shall have the right (x) to exercise
the  Option  as to the  number  of  Option  Shares  for  which  the  Option  was
exercisable  at the Request Date less the number of shares covered by the Option
in respect of which payment has been made pursuant to Section 8(a)(ii) hereof or
(y) to revoke its request for  repurchase  with respect to any Option  Shares in
respect of which such  payment has been made and  exercise  the Option as to the
number of Option  Shares  for which the Option was  exercisable  at the  Request
Date.  Notwithstanding  anything  herein to the  contrary,  (i) all of Grantee's
rights under this Section 8 shall  terminate on the date of  termination of this
Option  pursuant to Section  3(a)  hereof,  unless  this Option  shall have been
exercised  in whole or part  prior to the date of  termination  and (ii) if this
Option  shall  have  been  exercised  in whole  or in part  prior to the date of
termination  described  in clause (i) above,  then  Grantee's  rights under this
Section 8 shall terminate 12 months after such date of termination.


                                       B-10

<PAGE>
         (c) For purposes of this Agreement,  the term "Applicable  Price" means
the highest of (i) the highest  price per share of Issuer  Voting  Common  Stock
paid for any such share by the  person or groups  described  in Section  8(d)(i)
hereof,  (ii) the price per share of Issuer  Voting  Common  Stock  received  by
holders of Issuer  Voting  Common Stock in  connection  with any merger or other
business  combination  transaction  described  in Section  7(b)(i),  7(b)(ii) or
7(b)(iii)  hereof or (iii) the highest  closing  sales price per share of Issuer
Voting  Common Stock quoted on NASDAQ (or if Issuer  Voting  Common Stock is not
quoted on NASDAQ,  the  highest  bid price per share as quoted on the  principal
trading  market or  securities  exchange  on which  such  shares  are  traded as
reported by a  recognized  source)  during the 60 business  days  preceding  the
Request Date; provided, however, that in the event of a sale of less than all of
Issuer's assets, the Applicable Price shall be the sum of the price paid in such
sale for such assets and the current  market  value of the  remaining  assets of
Issuer,  as  determined  by a  nationally  recognized  investment  banking  firm
selected by Grantee, divided by the number of shares of the Issuer Voting Common
Stock  outstanding at the time of such sale. If the consideration to be offered,
paid or received  pursuant to either of the foregoing  clauses (i) or (ii) shall
be other than in cash,  the value of such  consideration  shall be determined in
good faith by an  independent  nationally  recognized  investment  banking  firm
selected by Grantee (or a Grantee Majority) and reasonably acceptable to Issuer,
which determination shall be conclusive for all purposes of this Agreement.

         (d) As used herein, a "Repurchase  Event" shall occur if (i) any person
(other than Grantee or any of its Subsidiaries)  shall have acquired  beneficial
ownership of (as such term is defined in Rule 13d-3 under the  Exchange  Act) or
the right to acquire  beneficial  ownership  of, or any "group" (as such term is
defined  under the  Exchange  Act)  (other  than  Grantee or any  Subsidiary  of
Grantee)  shall have been  formed  which  beneficially  owns or has the right to
acquire  beneficial  ownership of, 50% or more of the then outstanding shares of
Issuer Voting Common Stock or (ii) any of the transactions  described in Section
7(b)(i), 7(b)(ii) or 7(b)(iii) hereof shall be consummated.

         (e)  Notwithstanding  anything  herein to the  contrary,  the aggregate
amount  payable  to  Grantee  pursuant  to  this  Section  8  shall  not  exceed
$10,000,000.

         9.  Registration  Rights.  Issuer shall, if requested by Grantee (or if
applicable,  a Grantee  Majority) at any time and from time to time within three
years of the date on which the Option first becomes  exercisable,  provided that
such period of time shall be  extended  by the number of days,  if any, by which
Issuer shall delay the  registration  of the Issuer Voting Common Stock pursuant
to the  proviso  contained  at the end of this  sentence,  as  expeditiously  as
possible  prepare and file a registration  statement under the Securities Act if
such registration is necessary,  or a registration or equivalent statement under
the rules and  regulations of the Federal  Deposit  Insurance  Corporation  (the
"FDIC") (or in any event a suitable disclosure  statement for federal securities
law purposes if no such registration is required under the Securities Act or the
applicable  rules and  regulations  of the FDIC) in order to permit  the sale or


                                       B-11

<PAGE>
other  disposition  of any or all shares of Issuer  Voting Common Stock or other
securities  that have been  acquired by or are issuable to Grantee upon exercise
of the  Option  in  accordance  with  the  intended  method  of  sale  or  other
disposition stated by Grantee,  including a "shelf" registration statement under
Rule 415 under the Securities Act or any successor  provision,  and Issuer shall
use its best  efforts  to  qualify  such  shares or other  securities  under any
applicable state securities laws; provided, however, that Issuer may delay for a
period not to exceed 90 days filing a  registration  or equivalent  statement if
Issuer  shall in good  faith  determine  that (i) any  such  registration  would
adversely affect an offering or contemplated offering of securities by Issuer or
(ii) the filing of such  registration or equivalent  statement  would, if not so
delayed,  materially and adversely  affect a then proposed or pending  financial
project, acquisition, merger or corporate reorganization;  and provided further,
that nothing  contained  herein  shall limit or  adversely  affect in any manner
Grantee's rights contained in the fifth following sentence hereof.  Issuer shall
use its best efforts to cause such  registration  statement to become effective,
to obtain all consents or waivers of other parties  which are required  therefor
and to keep such registration  statement effective for such period not in excess
of 180 days from the day such registration  statement first becomes effective as
may be  reasonably  necessary  to  effect  such sale or other  disposition.  Any
registration or similar  statement  prepared and filed under this Section 9, and
any sale covered  thereby,  shall be at Issuer's expense except for underwriting
discounts  or  commissions  and  brokers'  fees  allocable to the sale of Issuer
securities  by or on  behalf  of  Grantee  and the  fees  and  disbursements  of
Grantee's  counsel  related  thereto.  In no event  shall  Issuer be required to
effect more than one  registration  under the first  sentence of this Section 9.
Grantee  shall  provide  all  information  reasonably  requested  by Issuer  for
inclusion  in any  registration  or  similar  statement  to be filed  under this
Section 9. If during the time periods  referred to in the first sentence of this
Section 9, Issuer effects a  registration  under the Securities Act or the rules
and regulations of the FDIC of Issuer Voting Common Stock for its own account or
for any other  shareholder  of Issuer (other than on Form S-4 or Form S-8 or any
successor  forms or any form with respect to a dividend  reinvestment or similar
plan,  and other  than on the  equivalent  forms of the  FDIC),  it shall  allow
Grantee the right to participate in such  registration,  and such  participation
shall not affect the obligation of Issuer to effect a registration statement for
Grantee under the first sentence of this Section 9; provided,  however, that, if
the  managing  underwriters  of such an  offering  initiated  by Issuer in which
Grantee is  participating  should advise Issuer in writing that in their opinion
the number of shares of Issuer  Voting  Common Stock  requested by Grantee to be
included in such registration,  together with the shares of Issuer Voting Common
Stock proposed to be included in such registration,  exceeds the number that can
be sold in such  offering,  Issuer  shall  include  the shares  requested  to be
included  therein by Grantee  pro rata with the shares  intended  to be included
therein by Issuer. In connection with any registration  pursuant to this Section
9,  Issuer and  Grantee  shall  provide  each other and any  underwriter  of the
offering with customary representations,  warranties, covenants, indemnification
and contribution in connection with such registration.  Notwithstanding anything
to the  contrary  contained  herein,  Issuer  shall not be  required to register
Option  Shares  pursuant  to this  Section  9 (i) prior to the  occurrence  of a
Purchase  Event,  (ii) under the first sentence of this Section 9 within 90 days
after the effective date of a registration  referred to in the second  preceding
sentence  pursuant to which  Grantee was  afforded the  opportunity  to register

                                       B-12

<PAGE>
Option  Shares and such shares were  registered  as  requested,  (iii)  unless a
request  therefor is made to Issuer by a Grantee or Grantees which hold at least
25% of the aggregate number of Option Shares  (including shares of Issuer Voting
Common Stock upon  exercise of the Option) then  outstanding  and (iv) under the
first sentence of this Section 9 on more than one occasion by reason of the fact
that there may be more than one  Grantee as a result of any  assignment  of this
Agreement or division of this Agreement pursuant to Section 11 hereof.

         10. Listing.  If Issuer Voting Common Stock or any other  securities to
be acquired  upon  exercise of the Option are then  authorized  for quotation on
NASDAQ or any securities  exchange,  Issuer,  upon the request of Grantee,  will
promptly  file an  application  to authorize  for quotation the shares of Issuer
Voting  Common Stock or other  securities  to be acquired  upon  exercise of the
Option on NASDAQ or such other securities exchange and will use its best efforts
to obtain approval of such listing as soon as practicable.

         11. Division of Option.  Upon the occurrence of a Purchase Event,  this
Agreement (and the Option granted hereby) are exchangeable,  without expense, at
the option of Grantee,  upon presentation and surrender of this Agreement at the
principal  office of Issuer  for  other  Agreements  providing  for  Options  of
different  denominations  entitling  the  holder  thereof  to  purchase  in  the
aggregate the same number of shares of Issuer  Voting  Common Stock  purchasable
hereunder.  The terms  "Agreement" and "Option" as used herein include any other
Agreements and related  Options for which this Agreement (and the Option granted
hereby)  may be  exchanged.  Upon  receipt  by  Issuer  of  evidence  reasonably
satisfactory  to it of the  loss,  theft,  destruction  or  mutilation  of  this
Agreement,  and (in the  case of  loss,  theft  or  destruction)  of  reasonably
satisfactory  indemnification,  and  upon  surrender  and  cancellation  of this
Agreement, if mutilated, Issuer will execute and deliver a new Agreement of like
tenor and date. Any such new Agreement  executed and delivered shall  constitute
an additional  contractual  obligation on the part of Issuer, whether or not the
Agreement  so  lost,  stolen,  destroyed  or  mutilated  shall  at any  time  be
enforceable by anyone.

         12.  Rights  Agreement.  Issuer shall not approve,  adopt or amend,  or
propose the approval and adoption or amendment of, any  Shareholder  Rights Plan
unless  such  Shareholder  Rights Plan  contains  terms  which  provide,  to the
reasonable  satisfaction of Grantee, that (a) the Rights issued pursuant thereto
will not become exercisable by virtue of the fact that Grantee is the Beneficial
Owner of shares of  Issuer  Voting  Common  Stock (x) of which  Grantee  was the
Beneficial  Owner on July 24, 1997,  (y) acquired or acquirable  pursuant to the
grant  or  exercise  of this  Option  and  (z)  held  by  Grantee  or any of its
Subsidiaries  as Trust Account Shares or DPC Shares and (b) no  restrictions  or
limitations with respect to the exercise of any Rights acquired or acquirable by
Grantee will result or be imposed to the extent such Rights relate to the shares
of Issuer Voting  Common Stock  described in clause (a) of this Section 12. This
covenant  shall  survive for so long as Grantee is the  Beneficial  Owner of the
shares of Issuer Voting Common Stock described in clause (a) of this Section 12.


                                       B-13

<PAGE>
         13. Miscellaneous.  (a) Expenses.  Except as otherwise provided herein,
each of the parties hereto shall bear and pay all costs and expenses incurred by
it or on its behalf in connection with the transactions  contemplated hereunder,
including  fees  and  expenses  of its  own  financial  consultants,  investment
bankers, accountants and counsel.

         (b) Waiver and Amendment. Any provision of this Agreement may be waived
at any time by the party that is  entitled to the  benefits  of such  provision.
This Agreement may not be modified, amended, altered or supplemented except upon
the  execution  and  delivery  of a written  agreement  executed  by the parties
hereto.

         (c) Entire Agreement; No Third-Party  Beneficiary;  Severability.  This
Agreement,  together  with the Merger  Agreement  and the other  agreements  and
instruments referred to herein and therein, (a) constitutes the entire agreement
and supersedes all prior agreements and  understandings,  both written and oral,
between the parties  with  respect to the subject  matter  hereof and (b) is not
intended to confer upon any person  other than the parties  hereto any rights or
remedies  hereunder.  If any term,  provision,  covenant or  restriction of this
Agreement  is held by a court of  competent  jurisdiction  or a federal or state
regulatory  agency to be invalid,  void or  unenforceable,  the remainder of the
terms, provisions,  covenants and restrictions of this Agreement shall remain in
full force and effect and shall in no way be affected,  impaired or invalidated.
If for any reason such court or  regulatory  agency  determines  that the Option
does not permit  Grantee to acquire the full  number of shares of Issuer  Voting
Common Stock as provided in Section 3 hereof (as adjusted  pursuant to Section 7
hereof),  it is the express intention of Issuer to allow Grantee to acquire such
lesser  number  of  shares  as may  be  permissible  without  any  amendment  or
modification hereof.

         (d) Governing  Law. This  Agreement  shall be governed and construed in
accordance  with the laws of the  State of  Connecticut  without  regard  to any
applicable conflicts of law rules.

         (e) Descriptive Headings. The descriptive headings contained herein are
for convenience of reference only and shall not affect in any way the meaning or
interpretation of this Agreement.

         (f) Notices. All notices and other communications hereunder shall be in
writing and shall be deemed  given if  delivered  personally,  telecopied  (with
confirmation)  or  mailed  by  registered  or  certified  mail  (return  receipt
requested) to the parties at the  following  addresses (or at such other address
for a party as shall be specified by like notice):

         If to Issuer to:

                  North Fork Bancorporation, Inc.
                  275 Broad Hollow Road
                  Melville, NY 11747
                  Attention:  Chief Executive Officer

                                       B-14

<PAGE>
         with a copy to:

                  Gallop, Johnson & Neuman, L.C.
                  101 South Hanley Road
                  St. Louis, Missouri 63105
                  Attention:  Thomas B. Kinsock, Esq.

         If to Grantee to:

                  Branford Savings Bank
                  45 South Main Street
                  Branford, Connecticut  06405
                  Attention:  Robert J. Mariano

         with a copy to:

                  Mintz, Levin, Cohn, Ferris, Glovsky and Popeo, P.C.
                  One Financial Center
                  Boston, Massachusetts  02111
                  Attention:  R. Mark Chamberlin, Esq.


         (g)  Counterparts.  This  Agreement  and any  amendments  hereto may be
executed in two counterparts, each of which shall be considered one and the same
agreement and shall become effective when both counterparts have been signed, it
being understood that both parties need not sign the same counterpart.

         (h) Assignment. Neither this Agreement nor any of the rights, interests
or  obligations  hereunder  or under the Option  shall be assigned by any of the
parties  hereto  (whether by  operation of law or  otherwise)  without the prior
written  consent  of the other  party,  except  that  Grantee  may  assign  this
Agreement to a wholly owned  subsidiary of Grantee and after the occurrence of a
Subsequent  Triggering  Event Grantee may assign its rights under this Agreement
to one or more third parties.  Subject to the preceding sentence, this Agreement
shall be binding upon, inure to the benefit of and be enforceable by the parties
and their respective successors and assigns. As used in this Agreement,  Grantee
shall include any person to whom this  Agreement or the Option shall be assigned
by a previous Grantee in accordance with the terms hereof.

         (i) Further  Assurances.  In the event of any exercise of the Option by
Grantee,  Issuer and Grantee shall  execute and deliver all other  documents and
instruments and take all other action that may be reasonably  necessary in order
to consummate the transactions provided for by such exercise.


                                       B-15

<PAGE>
         (j) Specific Performance.  The parties hereto agree that this Agreement
may be enforced by either party through specific performance,  injunctive relief
and other equitable relief.  Both parties further agree to waive any requirement
for the securing or posting of any bond in connection  with the obtaining of any
such equitable relief and that this provision is without  prejudice to any other
rights  that the  parties  hereto  may  have for any  failure  to  perform  this
Agreement.


         IN WITNESS  WHEREOF,  Issuer and Grantee  have caused this Stock Option
Agreement to be signed by their respective  officers  thereunto duly authorized,
all as of the day and year first written above.

                                       BRANFORD SAVINGS BANK



                                       By:/s/ Robert J. Mariano
                                       Name:  Robert J. Mariano
                                       Title: President & CEO


                                       NORTH FORK BANCORPORATION, INC.



                                       By:/s/ John Adam Kanas
                                       Name:  John Adam Kanas
                                       Title: Chairman, President and CEO


                                       B-16

<PAGE>
                                                             Draft 9/8/97   
                                                                  Annex C

                            OSTROWSKI & COMPANY, INC.
                            Bank and Thrift Advisors



ONE WORLD TRADE CENTER                               WESTGATE OFFICE CENTER
SUITE 2135                                           700 WEST JOHNSON AVENUE
NEW YORK, NY 10048 0202                              CHESHIRE, CT 06410-1135
212-432-0055                                         203-699-1445
FAX:  212-432-1254                                   FAX:  203-699-1447


                                                               [Date]

Board of Directors
Branford Savings Bank
45 South Main Street
Branford, CT 06405

Members of the Board:

         You have  requested  our opinion as to the  fairness,  from a financial
point of view,  of the terms of an  Agreement  and Plan of Merger dated July 24,
1997 (the "Merger  Agreement"),  by and among North Fork Bancorp,  Inc. ("NFB"),
Merger  Bank,  a  Connecticut-chartered  savings  bank to be  formed as a direct
wholly-owned  subsidiary of NFB and Branford Savings Bank  9"Branford"),  to the
holders of Branford Voting Common Stock, no part value, and Branford  Non-voting
Common Stock, no par value (collectively,  "Branford Shareholders" and "Branford
Common Stock").

         Pursuant  to the  terms  of the  Merger  Agreement,  Branford  will  be
acquired by NFB  through  the merger of Branford  with and into Merger Bank (the
"Merger"). The Merger Agreement provides that each outstanding share of Branford
Common Stock,  no par value,  will be converted into and  exchangeable  for that
number of shares of NFB common stock,  par value $2.50 per share,  determined by
dividing $5.25 by the Average Parent Share Price (as defined below), computed to
four decimal  places (the  "Exchange  Ratio").  The Exchange Ratio is subject to
adjustment unless the Average Parent Share Price is greater the $26.83, then the
Exchange Ratio will be 0.1957; or if the Average Parent Share Price is less than
$19.83,  then the Exchange Ratio shall be equal to 0.2648. If the Average Parent
Share  Price is less than  $19.83  the Merger  Agreement  may be  terminated  by
Branford unless NFB elects to increase the Exchange Ratio in accordance with the
formula described above. For purposes of the Agreement, the term "Average Parent
Share  Price" shall mean the average of the daily  closing  prices per share for
NFB common stock for the 20 trading days ending on the day preceding the receipt
of the last required bank regulatory approval.  The actual terms of the proposed
transaction are contained in the Merger Agreement.

         Ostrowski  & Company,  Inc.,  as part of its bank and  thrift  advisory
business,  is regularly  engaged in the valuation of financial  institutions and
their securities in connection with mergers and acquisitions and other corporate
purposes.  We are familiar with Branford,  having  provided  financial  advisory
services to the Board of Directors since February,  1996, and we participated in
the  negotiations  leading to the Merger  Agreement.  We have  received and will
receive  fees from  Branford for  advisory  services,  and will receive fees for
advisory  services  in  connection  with  the  completion  of  the  transactions
contemplated in the Merger Agreement.


<PAGE>
OSTROWSKI & COMPANY, INC.


         In connection with providing this opinion,  we have examined and relied
upon, among other things: the Merger Agreement;  the Option Agreement dated July
24,  1997  between  Branford  and NFB;  annual  reports to  shareholders,  proxy
statements  and related  audited  financial  statements for Branford and NFB for
each of the three fiscal years ended December 31, 1994,  1995 and 1996;  certain
unaudited  interim financial reports for Branford and NFB for the quarters ended
March 31, 1997,  and June 30, 1997,  certain  other  financial  information  for
Branford and NFB,  including pro forma  financial  statements  and  managements'
estimates relating to, among other things, earnings, asset quality, and capital.
We have conducted discussions with executive management of both Branford and NFB
concerning historical financial performance and condition,  market area economic
conditions,  future business prospects and financial forecasts. We have reviewed
stock market  prices and trading  activity for the common shares of Branford and
NFB. We have reviewed  comparable  financial,  operating and market data for the
banking  industry  and selected  peer  groups;  compared the terms of the Merger
Agreement with the bank and thrift merger and acquisition transactions; and have
considered such additional financial and other information deemed relevant.

         In  preparing   our  opinion,   we  have  relied  upon  the   accuracy,
completeness and fair presentation of all information supplied or otherwise made
available to us by, or on behalf of, Branford and NFB. We have not independently
verified such  information or undertaken an independent  evaluation or appraisal
of the assets or  liabilities of Branford or NFB, nor have we been furnished any
such  evaluations  or appraisals.  With respect to forecasts of expected  future
financial performance, we have been advised that they reflect the best currently
available  estimates and judgement of the executive  managements of Branford and
NFB. This opinion is necessarily based upon the information  available to us and
the market,  economic and other conditions,  as they exist and can be evaluated,
as of the date of this letter.

         This opinion is directed solely to the fairness, from a financial point
of view, of the terms of the Merger Agreement to Branford  Shareholders and does
not  constitute  a  recommendation  to any Branford  Shareholder  as to how such
Branford Shareholder should vote with respect to the Merger Agreement.

         In reliance upon and subject to the  foregoing,  it is our opinion that
as of the date  hereof,  the terms of the  Merger  Agreement  are  fair,  from a
financial point of view, to Branford Shareholders.

                                       Very truly yours,


                                       /s/ OSTROWSKI & COMPANY, INC.

<PAGE>
                                                                         Annex D

                      Connecticut Business Corporation Act

                          PART XIII. DISSENTERS' RIGHTS

(A) RIGHT TO DISSENT AND OBTAIN PAYMENT FOR SHARES

Section 33-855.  Definitions

         As used in sections 33-855 to 33-872, inclusive:

         (1)  "Corporation"  means the issuer of the shares  held by a dissenter
before the corporate action or the surviving or acquiring  corporation by merger
or share exchange of that issuer.

         (2)  "Dissenter"  means a  shareholder  who is entitled to dissent from
corporate  action under section 33-856 and who exercises that right when and in
the manner required by sections 33-860 to 33-868, inclusive.

         (3) "Fair value", with respect to a dissenter's shares, means the value
of the shares  immediately  before the  effectuation of the corporate  action to
which the dissenter  objects,  excluding any  appreciation  or  depreciation  in
anticipation of the corporate action.

         (4) "Interest"  means interest from the effective date of the corporate
action  until the date of payment,  at the average  rate  currently  paid by the
corporation  on its principal bank loans or, if none, at a rate that is fair and
equitable under all the circumstances.

         (5)  "Record  shareholder"  means the person in whose  name  shares are
registered in the records of a corporation or the beneficial  owner of shares to
the  extent  of the  rights  granted  by a  nominee  certificate  on file with a
corporation.

         (6) "Beneficial shareholder" means the person who is a beneficial owner
of shares held in a voting trust or by a nominee as the record shareholder.

         (7)  "Shareholder"  means  the  record  shareholder  or the  beneficial
shareholder.

(1994, P.A. 94-186, Section 147, eff. Jan. 1, 1997.)

Section 33-856.  Right to dissent

         (a) A shareholder  is entitled to dissent from,  and obtain  payment of
the fair  value of his shares in the event of,  any of the  following  corporate
actions:

         (1)  Consummation  of a plan of merger to which  the  corporation  is a
party (A) if  shareholder  approval is required for the merger by section 33-817
or the certificate of  incorporation  and the shareholder is entitled to vote on
the merger or (B) if the  corporation  is a  subsidiary  that is merged with its
parent under section 33-818;

         (2)  Consummation  of a plan of share exchange to which the corporation
is a party as the corporation whose shares will be acquired,  if the shareholder
is entitled to vote on the plan;

         (3) Consummation of a sale or exchange of all, or substantially all, of
the property of the  corporation  other than in the usual and regular  course of
business,  if the  shareholder  is  entitled  to vote on the  sale or  exchange,
including a sale in  dissolution,  but not  including  a sale  pursuant to court


<PAGE>
order or a sale for cash pursuant to a plan by which all or substantially all of
the net proceeds of the sale will be distributed to the shareholders  within one
year after the date of sale;

         (4)  An  amendment  of  the  certificate  of  the  incorporation   that
materially  and  adversely  affects  rights in respect of a  dissenter's  shares
because it: (A) Alters or  abolishes  a  preferential  right of the shares;  (B)
creates,  alters or  abolishes  a right in respect of  redemption,  including  a
provision  respecting a sinking fund for the  redemption or  repurchase,  of the
shares;  (C) alters or abolishes a preemptive  right of the holder of the shares
to acquire shares or other  securities;  (D) excludes or limits the right of the
shares to vote on any matter,  or to cumulate votes,  other than a limitation by
dilution  through  issuance of shares or other  securities  with similar  voting
rights;  or (E)  reduces  the  number of shares  owned by the  shareholder  to a
fraction of a share if the  fractional  share so created is to be  acquired  for
cash under section 33-668; or

         (5) Any corporate  action taken  pursuant to a shareholder  vote to the
extent the certificate of incorporation,  bylaws or a resolution of the board of
directors provides that voting or nonvoting shareholders are entitled to dissent
and obtain payment for their shares.

         (b) Where the right to be paid the value of shares is made available to
a  shareholder  by this section,  such remedy shall be his  exclusive  remedy as
holder of such  shares  against the  corporate  transactions  described  in this
section,  whether or not he proceeds  as provided in sections  33-855 to 33-872,
inclusive.

(1994, P.A. 94-186,  Section 148, eff. Jan. 1, 1997; 1996, P.A. 96-271,  Section
111, eff. Jan. 1, 1997.)

Section 33-857.  Dissent by nominees and beneficial owners

         (a) A record  shareholder may asset dissenters' rights as to fewer than
all the shares  registered  in his name only if he dissents  with respect to all
shares  beneficially  owned by any one person and  notifies the  corporation  in
writing  of the name and  address  of each  person on whose  behalf  he  asserts
dissenters'  rights. The rights of a partial dissenter under this subsection are
determined  as if the shares as to which he dissents  and his other  shares were
registered in the names of different shareholders.

         (b) A beneficial shareholder may assert dissenters' rights as to shares
held on his  behalf  only if:  (1) He  submits  to the  corporation  the  record
shareholder's  written  consent  to the  dissent  not  later  than  the time the
beneficial  shareholder  asserts  dissenters'  rights;  and  (2) he does so with
respect to all shares of which he is the beneficial shareholder or over which he
has power to direct the vote.

(1994, P.A. 94-186, Section 149, eff. Jan. 1, 1997.)

(B) PROCEDURE FOR EXERCISE OF DISSENTERS' RIGHTS

Section 33-860.  Notice of dissenters' rights

         (a) If proposed  corporate  action  creating  dissenters'  rights under
section 33-856 is submitted to a vote at a  shareholders'  meeting,  the meeting
notice  shall  state  that  shareholders  are  or  may  be  entitled  to  assert
dissenters'  rights  under  sections  33-855  to  33-872,   inclusive,   and  be
accompanied by a copy of said sections.

         (b) If corporate  action  creating  dissenters'  rights  under  section
33-856 is taken without a vote of shareholders,  the corporation shall notify in
writing all shareholders  entitled to assert  dissenters' rights that the action
was taken and send them the dissenters' notice described in section 33-862.

(1994, P.A. 94-186, Section 150, eff. Jan. 1, 1997.)


                                        D-2

<PAGE>
Section 33-861.  Notice of intent to demand payment

         (a) If proposed  corporate  action  creating  dissenters'  rights under
section 33-856 is submitted to a vote at a shareholders'  meeting, a shareholder
who wishes to assert  dissenters'  rights (1) shall  deliver to the  corporation
before the vote is taken written  notice of his intent to demand payment for his
shares if the proposed  action is effectuated  and (2) shall not vote his shares
in favor of the proposed action.

         (b) A shareholder  who does not satisfy the  requirements of subsection
(a) of this  section is not  entitled to payment for his shares  under  sections
33-855 to 33-872, inclusive.

(1994, P.A. 94-186, Section 151, eff. Jan. 1, 1997.)

Section 33-862.  Dissenters' notice

         (a) If proposed  corporate  action  creating  dissenters'  rights under
section 33-856 is authorized at a shareholders'  meeting,  the corporation shall
deliver a written  dissenters'  notice to all  shareholders  who  satisfied  the
requirements of section 33-861.

         (b) The  dissenters'  notice shall be sent no later than ten days after
the corporate action was taken and shall:

         (1) State  where  the  payment  demand  must be sent and where and when
certificates for certificated shares must be deposited;

         (2) Inform holders of uncertificated  shares to what extent transfer of
the shares will be restricted after the payment demand is received;

         (3) Supply a form for  demanding  payment that includes the date of the
first announcement to news media or to shareholders of the terms of the proposed
corporate  action and  requires  that the person  asserting  dissenters'  rights
certify  whether or not he acquired  beneficial  ownership of the shares  before
that date;

         (4) Set a date by  which  the  corporation  must  receive  the  payment
demand,  which date may not be fewer than  thirty nor more than sixty days after
the date the subsection (a) of this section notice is delivered; and

         (5) Be accompanied by a copy of sections 33-855 to 33-872, inclusive.

(1994, P.A. 94-186, Section 152, eff. Jan. 1, 1997.)

Section 33-863.  Duty to demand payment

         (a) A shareholder sent a dissenters' notice described in section 33-862
must demand  payment,  certify whether he acquired  beneficial  ownership of the
shares  before  the date  required  to be set  forth in the  dissenters'  notice
pursuant to  subdivision  (3) of subsection  (b) of said section and deposit his
certificates in accordance with the terms of the notice.

         (b)  The  shareholder  who  demands  payment  and  deposits  his  share
certificates  under subsection (a) of this section retains all other rights of a
shareholder  until these  rights are  cancelled or modified by the taking of the
proposed corporate action.

         (c) A  shareholder  who does not demand  payment  or deposit  his share
certificates where required,  each by the date set in the dissenters' notice, is
not  entitled  to  payment  for his  shares  under  sections  33-855 to  33-872,
inclusive.

                                        D-3

<PAGE>
(1994, P.A. 94-186, Section 153, eff. Jan. 1, 1997.)

Section 33-864.  Share restrictions

         (a) The corporation may restrict the transfer of uncertificated  shares
from the date the  demand  for their  payment  is  received  until the  proposed
corporate action is taken or the restrictions released under section 33-866.

         (b)  The  person  for  whom  dissenters'  rights  are  asserted  as  to
uncertificated  shares  retains all other  rights of a  shareholder  until these
rights are cancelled or modified by the taking of the proposed corporate action.

(1994, P.A. 94-186, Section 154, eff. Jan. 1, 1997.)

Section 33-865.  Payment

         (a) Except as  provided  in  section  33-867,  as soon as the  proposed
corporate action is taken, or upon receipt of a payment demand,  the corporation
shall pay each  dissenter  who  complied  with  section  33-863  the  amount the
corporation estimates to be the fair value of his shares, plus accrued interest.

         (b) The payment shall be accompanied by: (1) The corporation's  balance
sheet as of the end of a fiscal year ending not more than sixteen  months before
the date of payment,  an income  statement for that year, a statement of changes
in shareholders' equity for that year and the latest available interim financial
statements,  if any; (2) a statement of the  corporation's  estimate of the fair
value of the shares; (3) an explanation of how the interest was calculated;  (4)
a statement of the dissenter's right to demand payment under section 33-860; and
(5) a copy of sections 33-855 to 33-872, inclusive.

(1994, P.A. 94-186, Section 155, eff. Jan. 1, 1997.)

Section 33-866.  Failure to take action

         (a) If the  corporation  does not take the proposed action within sixty
days after the date set for demanding payment and depositing share certificates,
the corporation shall return the deposited certificates and release the transfer
restrictions imposed on uncertificated shares.

         (b) If after returning  deposited  certificates and releasing  transfer
restrictions,  the  corporation  takes the proposed  action,  it must send a new
dissenters' notice under section 33-862 and repeat the payment demand procedure.

(1994, P.A. 94-186, Section 156, eff. Jan. 1, 1997.)

Section 33-867.  After-acquired shares

         (a) A  corporation  may elect to withhold  payment  required by section
33-865 from a dissenter  unless he was the beneficial owner of the shares before
the  date  set  forth  in the  dissenters'  notice  as  the  date  of the  first
announcement  to news  media or to  shareholders  of the  terms of the  proposed
corporate action.

         (b) To the extent the  corporation  elects to  withhold  payment  under
subsection (a) of this section,  after taking the proposed  corporate action, it
shall estimate the fair value of the shares,  plus accrued  interest,  and shall
pay this amount to each  dissenter who agrees to accept it in full  satisfaction
of his demand.  The  corporation  shall send with its offer a  statement  of its
estimate of the fair value of the shares, an explanation of how the interest was
calculated  and a statement of the  dissenter's  right to demand  payment  under
section 33-868.

(1994, P.A. 94-186, Section 157, eff. Jan. 1, 1997.)

                                        D-4

<PAGE>
Section 33-868.  Procedure if shareholder dissatisfied with payment or offer

         (a) A  dissenter  may  notify  the  corporation  in  writing of his own
estimate of the fair value of his shares and amount of interest  due, and demand
payment of his estimate,  less any payment under section  33-865,  or reject the
corporation's offer under section 33-867 and demand payment of the fair value of
his shares and interest due, if:

         (1) The dissenter believes that the amount paid under section 33-865 or
offered under  section  33-867 is less than the fair value of his shares or that
the interest due is incorrectly calculated;

         (2) The  corporation  fails to make payment under section 33-865 within
sixty days after the date set for demanding payment; or

         (3) The corporation,  having failed to take the proposed  action,  does
not return the  deposited  certificates  or release  the  transfer  restrictions
imposed  on  uncertificated  shares  within  sixty  days  after the date set for
demanding payment.

         (b) A dissenter  waives his right to demand  payment under this section
unless he notifies the corporation of his demand in writing under subsection (a)
of this section within thirty days after the corporation made or offered payment
for his shares.

(1994, P.A. 94-186, Section 158, eff. Jan. 1, 1997.)

(C) JUDICIAL APPRAISAL OF SHARES

Section 33-871.  Court action

         (a) If a demand for payment under section 33-868 remains unsettled, the
corporation  shall commence a proceeding  within sixty days after  receiving the
payment  demand and petition the court to determine the fair value of the shares
and accrued interest. If the corporation does not commence the proceeding within
the sixty-day period, it shall pay each dissenter whose demand remains unsettled
the amount demanded.

         (b) The corporation shall commence the proceeding in the superior court
for the judicial district where a corporation's  principal office or, if none in
this state,  its registered  office is located.  If the corporation is a foreign
corporation  without a registered  office in this state,  it shall  commence the
proceeding in the superior court for the judicial  district where the registered
office of the domestic  corporation merged with or whose shares were acquired by
the foreign corporation was located.

         (c) The corporation shall make all dissenters, whether or not residents
of this state, whose demands remain unsettled parties to the proceeding as in an
action  against  their  shares and all parties must be served with a copy of the
petition.  Nonresidents  may be served by  registered  or  certified  mail or by
publication as provided by law.

         (d) The  jurisdiction of the court in which the proceeding is commenced
under  subsection  (b) of this section is plenary and  exclusive.  The court may
appoint one or more persons as  appraisers  to receive  evidence  and  recommend
decision on the question of fair value. The appraisers have the powers described
in the order  appointing  them,  or in any amendment to it. The  dissenters  are
entitled to the same discovery rights as parties in other civil proceedings.

         (e)  Each  dissenter  made a party to the  proceeding  is  entitled  to
judgment (1) for the amount,  if any, by which the court finds the fair value of


                                        D-5

<PAGE>

his shares,  plus interest,  exceeds the amount paid by the corporation,  or (2)
for the fair value,  plus accrued  interest,  of his  after-acquired  shares for
which the corporation elected to withhold payment under section 33-867.

(1994, P.A. 94-186, Section 159, eff. Jan. 1, 1997.)

Section 33-872.  Court costs and counsel fees

         (a) The court in an appraisal proceeding commenced under section 33-871
shall  determine  all  costs  of  the   proceeding,   including  the  reasonable
compensation and expenses of appraisers  appointed by the court. The court shall
assess the costs against the corporation, except that the court may assess costs
against all or some of the dissenters,  in amounts the court finds equitable, to
the extent the court finds the dissenters acted arbitrarily,  vexatiously or not
in good faith in demanding payment under section 33-868.

         (b) The court may also  assess the fees and  expenses  of  counsel  and
experts for the respective  parties,  in amounts the court finds equitable:  (1)
Against the corporation and in favor of any or all dissenters if the court finds
the corporation did not  substantially  comply with the requirements of sections
33-860  to  33-868,  inclusive;  or (2)  against  either  the  corporation  or a
dissenter,  in favor of any  other  party,  if the  court  finds  that the party
against whom the fees and expenses are assessed acted  arbitrarily,  vexatiously
or not in good faith with respect to the rights  provided by sections  33-855 to
33-872, inclusive.

         (c) If the court finds that the  services of counsel for any  dissenter
were of substantial benefit to other dissenters similarly situated, and that the
fees for those  services  should not be assessed  against the  corporation,  the
court may award to these counsel  reasonable  fees to be paid out of the amounts
awarded the dissenters who were benefitted.

(1994, P.A. 94-186, Section 160, eff. Jan. 1, 1997.)



                                        D-6
<PAGE>
               PART II -- Information Not Required in Prospectus

Item 20.  Indemnification of Directors and Officers.

    Section 145 of the DGCL generally  provides that a corporation may indemnify
directors,  officers,  employees or agents against liabilities they may incur in
such capacities provided certain standards are met, including good faith and the
reasonable belief that the particular action was in, or not opposed to, the best
interests of the corporation.

    Subsection  (a) of  Section  145 of  the  DGCL  empowers  a  corporation  to
indemnify  any person who was or is a party or is  threatened to be made a party
to any  threatened,  pending or completed  action,  suit or proceeding,  whether
civil, criminal,  administrative or investigative (other than an action by or in
the  right  of the  corporation),  by  reason  of the  fact  that he is or was a
director,  officer, employee or agent of the corporation or is or was serving at
the  request of the  corporation  as a director,  officer,  employee or agent of
another corporation or enterprise, against expenses (including attorneys' fees),
judgments, fines and amounts paid in settlement actually and reasonably incurred
by him in  connection  with such action,  suit or proceeding if he acted in good
faith and in a manner he reasonably believed to be in or not opposed to the best
interests  of the  corporation  and,  with  respect  to any  criminal  action or
proceeding, had no reasonable cause to believe that his conduct was unlawful.

    Subsection  (b) of  Section  145 of  the  DGCL  empowers  a  corporation  to
indemnify  any person who was or is a party or is  threatened to be made a party
to any threatened, pending or completed action or suit by or in the right of the
corporation to procure a judgment in its favor,  by reason of the fact that such
person  acted  in  any of the  capacities  set  forth  above,  against  expenses
(including   attorneys'  fees)  actually  and  reasonably  incurred  by  him  in
connection  with the  defense or  settlement  of such action or suit if he acted
under standards similar to those set forth above, except that no indemnification
may be made in  respect of any  claim,  issue or matter as to which such  person
shall have been adjudged to be liable to the corporation, unless and only to the
extent that the Delaware  Court of Chancery or the court in which such action or
suit was brought shall determine that, despite the adjudication of liability but
in view of all  the  circumstances  of the  case,  such  person  is  fairly  and
reasonably  entitled to be  indemnified  for such expenses which the court shall
deem proper.

    Section 145 of the DGCL further  provides that,  among other things,  to the
extent that a director or officer of a  corporation  has been  successful in the
defense of any action, suit or proceeding referred to in Subsections (a) and (b)
of Section  145, or in the  defense of any claim,  issue or matter  therein,  he
shall be indemnified against expenses  (including  attorneys' fees) actually and

                                      II-1
<PAGE>

reasonably  incurred  by  him  in  connection  therewith;  that  indemnification
provided for by Section 145 shall not be deemed exclusive of any other rights to
which the indemnified party may be entitled; and that a corporation is empowered
to purchase  and  maintain  insurance  on behalf of a director or officer of the
corporation  against any liability  asserted  against him and incurred by him in
any such  capacity,  or arising  out of his  status as such,  whether or not the
corporation  would have the power to  indemnify  against  such  liability  under
Section 145.

    Indemnification  as described above shall be granted in a specific case only
upon a  determination  that  indemnification  is proper under the  circumstances
using the  applicable  standard  of conduct  which is made by (a) a majority  of
directors who were not parties to such proceeding, (b) independent legal counsel
in a written  opinion if there are no such  disinterested  directors  or if such
disinterested directors so direct, or (c) the shareholders.

    Article 8.1 of the By-laws of the  Registrant  provides that the  Registrant
shall  indemnify  any person who was or is a party or is threatened to be made a
party to any  threatened,  pending or completed  action,  suit or  proceeding by
reason  of the  fact  that  he or she is or was a  director  or  officer  of the
Registrant against expenses (including  attorneys' fees),  judgments,  fines and
settlement  payments  actually  and  reasonably  incurred  by  him or her to the
fullest extent  permitted by the DGCL and any other applicable law, as may be in
effect from time to time.

    Article 8.2 of the By-laws of the  Registrant  provides that the  Registrant
may  indemnify  any person who was or is a party or is  threatened  to be made a
party to any  threatened,  pending or completed  action,  suit or  proceeding by
reason  of the  fact  that  he or she is or was  an  employee  or  agent  of the
Registrant  or is  serving  at the  request  of the  Registrant  as a  director,
officer, employee or agent of another corporation,  partnership,  joint venture,
trust  or  other  enterprise,  against  expenses  (including  attorney's  fees),
judgments, fines and amounts paid in settlement actually and reasonably incurred
by him or her to the extent  permitted by the DGCL, and any other applicable law
as may be in effect from time to time.

    Section   102(b)(7)  of  the  DGCL  ("Section   102(b)(7)(1))   permits  the
certificate of  incorporation  of a corporation to provide that a director shall
not be personally  liable to the  corporation or its  stockholders  for monetary
damages  for  breach of his or her  fiduciary  duty as a  director,  except  for
liability  (i)  for  any  breach  of  the  director's  duty  of  loyalty  to the
corporation or its stockholders, (ii) for acts or omissions not in good faith or

                                      II-2
<PAGE>
which involve intentional  misconduct or a knowing violation of law, (iii) under
Section 174 of the DGCL  (dealing  with  unlawful  dividends  or unlawful  stock
purchases or  redemptions),  or (iv) for any transaction from which the director
derived an improper personal benefit.

    Article 10 of the Registrant's  Certificate of Incorporation  provides that,
subject  only to the  express  prohibitions  on  elimination  or  limitation  of
liability of directors set forth in Section  102(b)(7),  as it now exists or may
be hereinafter  amended,  directors shall not be liable for monetary  damages in
excess of $25,000  per  occurrence  resulting  from a breach of their  fiduciary
duties.

    The Registrant  maintains a director and officer liability  insurance policy
providing  for the insurance on behalf of any person who is or was a director or
officer  of the  Registrant  and  subsidiary  companies  against  any  liability
incurred by him in any such  capacity or arising out of his status as such.  The
insurer's limit of liability under the policy is $10 million, with an additional
$10 million excess policy, in the aggregate for all insured losses per year. The
policy contains various reporting requirements and exclusions.

    Section 8(k) of the Federal  Deposit  Insurance Act (the "FDI Act") provides
that the Federal  Deposit  Insurance  Corporation  (the  "FDIC") may prohibit or
limit, by regulation or order, payments by any insured depository institution or
its holding  company for the benefit of  directors  and  officers of the insured
depository  institution,  or  others  who  are or  were  "institution-affiliated
parties," as defined under the FDI Act, in order to pay or reimburse such person
for any liability or legal expense  sustained with regard to any  administrative
or civil  enforcement  action which results in a final order against the person.
The  FDIC  recently  adopted   regulations   prohibiting,   subject  to  certain
exceptions,  insured depository institutions,  their subsidiaries and affiliated
holding  companies from  indemnifying  officers,  directors or employees for any
civil  money  penalty or  judgment  resulting  from an  administrative  or civil
enforcement  action commenced by any federal banking agency, or for that portion
of the costs  sustained  with regard to such an action  that  results in a final
order or settlement that is adverse to the director, officer or employee.

                                      II-3
<PAGE>
Item 21.  Exhibits and Financial Statement, Schedules.

    (a)    Exhibits.

    2.1    Agreement and Plan of Merger,  dated as of July 24, 1997, as amended,
           by and  among  North  Fork  Bancorporation,  Inc.,  Merger  Bank  and
           Branford Savings Bank (excluding  exhibits  thereto),  is included as
           Annex  A to the  Proxy  Statement/Prospectus  which  is  part of this
           Registration Statement.

    3.1    Certificate  of   Incorporation   of  the  Registrant,   as  amended,
           previously   filed  and  incorporated  by  reference  to  North  Fork
           Bancorporation,  Inc.'s Registration  Statement on Form S-3 (File No.
           33-42294) filed August 16, 1991.

    3.2    By-laws  of the  Registrant,  previously  filed and  incorporated  by
           reference to North Fork Bancorporation,  Inc.'s Annual Report on form
           10-K for the year ended December 31, 1993.

    4.1    Rights  Agreement,  previously filed and incorporated by reference to
           North Fork Bancorporation,  Inc.'s Registration Statement on Form 8-A
           filed March 21, 1989.

    5.1    Opinion of Gallop, Johnson & Neuman, L.C.

    8.1    Opinion of Gallop, Johnson & Neuman, L.C. regarding tax matters.

    8.2*   Opinion of Mintz,  Levin,  Cohn,  Ferris,  Glovsky  and  Popeo,  P.C.
           regarding tax matters.

    10.1   Stock Option  Agreement,  dated as of July 24,  1997,  by and between
           Branford Savings Bank and North Fork Bancorporation, Inc. is included
           as Annex B to the  Proxy  Statement/Prospectus  which is part of this
           Registration Statement.

    23.1   Consent of KPMG Peat Marwick LLP, New York, New York.

    23.2   Consent of Seward and Monde, North Haven, Connecticut.

    23.3*  Consent of Ostrowski & Company, Inc., New York, New York.

    23.4   Consent of Gallop,  Johnson & Neuman,  L.C.  (included in Exhibit 5.1
           hereto).

    23.5   Consent of Gallop,  Johnson & Neuman,  L.C.  (included in Exhibit 8.1
           hereto).

    23.6   Consent of Mintz,  Levin,  Cohn,  Ferris,  Glovsky  and  Popeo,  P.C.
           (included in Exhibit 8.2 hereto).

    24.1   Powers  of  Attorney  (see  the  signature  page  to  this  Form  S-4
           Registration Statement).

    99.1*  Opinion of Ostrowski & Company, Inc., a draft of which is included as
           Annex C to the  Proxy  Statement/  Prospectus  which  is part of this
           Registration Statement.

* To be provided by amendment.

                                      II-4
<PAGE>
Item 22.  Undertakings.

    (a) The undersigned Registrant hereby undertakes:

        (1)To file, during any period in which offers or sales are being made, a
           post-effective amendment to this registration statement:

             (i)  To include any prospectus required by Section  10(a)(3) of the
                  Securities Act of 1933;

            (ii)  To reflect in the prospectus any facts or events arising after
                  the effective date of this registration statement (or the most
                  recent post-effective amendment hereof) which, individually or
                  in  the  aggregate,  represent  a  fundamental  change  in the
                  information set forth in this registration statement;

           (iii)  To include any material  information  with respect to the plan
                  of distribution not previously  disclosed in this registration
                  statement or any material  change to such  information in this
                  registration statement;

        provided, however, that paragraphs (a)(1)(i) and (a)(1)(ii) do not apply
        if the  registration  statement  is on  Form  S-3 or Form  S-8,  and the
        information  required to be included in a  post-effective  amendment  by
        those   paragraphs  is  contained  in  periodic  reports  filed  by  the
        registrant  pursuant to Section 13 or 15(d) of the  Securities  Exchange
        Act of 1934  that are  incorporated  by  reference  in the  registration
        statement.

        (2)That,  for  the  purpose  of  determining  any  liability  under  the
           Securities Act of 1933, each such  post-effective  amendment shall be
           deemed to be a new registration  statement relating to the securities
           offered  therein,  and the offering of such  securities  at that time
           shall be deemed to be the initial bona fide offering thereof.

        (3)To remove from  registration by means of a  post-effective  amendment
           any of the  securities  being  registered  which remain unsold at the
           termination of the offering.

                                      II-5
<PAGE>
    (b) The undersigned  registrant hereby undertakes as follows:  that prior to
        any public reoffering of the securities  registered  hereunder,  through
        use of a prospectus which is a part of this registration  statement,  by
        any  person  or party  who is deemed  to be an  underwriter  within  the
        meaning  of Rule  145(c)  of the  Securities  Act of  1933,  the  issuer
        undertakes that such reoffering  prospectus will contain the information
        called  for  by  the  applicable   registration  form  with  respect  to
        reofferings  by persons who may be deemed  underwriters,  in addition to
        the information called for by the other items of the applicable form.

    (c) The undersigned  registrant  hereby undertakes that every prospectus (i)
        that is filed pursuant to the paragraph immediately  preceding,  or (ii)
        that  purports  to meet the  requirements  of  Section  10(a)(3)  of the
        Securities  Act of 1933 and is used in  connection  with an  offering of
        securities  subject to Rule 415 of the Securities  Act of 1933,  will be
        filed as a part of an amendment to the  registration  statement and will
        not be used until such amendment is effective, and that, for purposes of
        determining  any liability  under the Securities Act of 1933,  each such
        post-effective  amendment  shall  be  deemed  to be a  new  registration
        statement relating to the securities  offered therein,  and the offering
        of such  securities  at that time shall be deemed to be the initial bona
        fide offering thereof.

    (d) Insofar as indemnification  for liabilities arising under the Securities
        Act of 1933 may be permitted  to  directors,  officers  and  controlling
        persons of the  registrant  pursuant  to the  foregoing  provisions,  or
        otherwise,  the  registrant  has been advised that in the opinion of the
        Securities  and  Exchange  Commission  such  indemnification  is against
        public policy as expressed in the Act and is, therefore,  unenforceable.
        In the event that a claim for  indemnification  against such liabilities
        (other than the payment by the  registrant of expenses  incurred or paid
        by a director,  officer or controlling  person of the registrants in the
        successful  defense of any action,  suit or  proceeding)  is asserted by
        such  director,  officer or  controlling  person in connection  with the
        securities being registered,  the registrant will, unless in the opinion

                                      II-6

<PAGE>
        of its counsel  the matter has been  settled by  controlling  precedent,
        submit to a court of appropriate  jurisdiction the question whether such
        indemnification  by it is against  public policy as expressed in the Act
        and will be governed by the final adjudication of such issue.

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

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

    (g) The  undersigned  registrant  hereby  undertakes to supply by means of a
        post-effective  amendment all information concerning a transaction,  and
        the company being acquired involved therein, that was not the subject of
        and included in the registration statement when it became effective.


                                      II-7

<PAGE>
                                   SIGNATURES

    Pursuant to the  requirements of the Securities Act, the registrant has duly
caused  this  registration   statement  to  be  signed  on  its  behalf  by  the
undersigned,  thereunto  duly  authorized in the City of Melville,  State of New
York, on September 5, 1997.

                                  NORTH FORK BANCORPORATION, INC.


                                       /s/ Daniel M. Healy
                                  By:  Daniel M. Healy
                                  Its: Executive Vice President and Chief
                                       Financial Officer


    We, the  undersigned  officers and  directors of North Fork  Bancorporation,
Inc., hereby severally and individually  constitute and appoint Daniel M. Healy,
the true and lawful  attorney  and agent  (with full power of  substitution  and
resubstitution  in each case) of each of us to  execute  in the name,  place and
stead of each of us (individually  and in any capacity stated below) any and all
amendments  to this  registration  statement  and all  instruments  necessary or
advisable in connection  therewith and to file the same with the  Securities and
Exchange  Commission,  said  attorney and agent to have power to act and to have
full power and  authority to do and perform in the name and on behalf of each of
the  undersigned  every act whatsoever  necessary or advisable to be done in the
premises  as fully and to all intents  and  purposes  as any of the  undersigned
might or could do in person and we hereby  ratify and confirm our  signatures as
they may be signed by our said attorney and agent to any and all such amendments
and instruments.

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

        Name                         Title                            Date
        ----                         -----                            ----

/s/ John A. Kanas           President, Chief Executive        September 5, 1997
John A. Kanas               Officer and Chairman of the 
                            Board


/s/ Daniel M. Healy         Executive Vice President and      September 5, 1997
Daniel M. Healy             Chief Financial Officer 
                            (Principal Financial and
                            Accounting Officer)

/s/ John Bohlsen            Director                          September 5, 1997
John Bohlsen


/s/ Irvin L. Cherashore     Director                          September 5, 1997
Irvin L. Cherashore


/s/ Allan C. Dickerson      Director                          September 5, 1997
Allan C. Dickerson


/s/ Lloyd A. Gerard         Director                          September 5, 1997
Lloyd A. Gerard


/s/ Thomas M. O'Brien       Director                          September 5, 1997
Thomas M. O'Brien



                                      II-8

<PAGE>




/s/ James F. Reeve          Director                          September 5, 1997
James F. Reeve


/s/ James H. Rich, Jr.      Director                          September 5, 1997
James H. Rich, Jr.


/s/ George H. Rowsom        Director                          September 5, 1997
George H. Rowsom


/s/ Kurt R. Schmeller       Director                          September 5, 1997
Kurt R. Schmeller


/s/ Raymond W. Terry, Jr.   Director                          September 5, 1997
Raymond W. Terry, Jr.



                                      II-9

<PAGE>
                                  EXHIBIT INDEX

     2.1      Agreement  and  Plan of  Merger,  dated as of July  24,  1997,  as
              amended, by and among North Fork Bancorporation, Inc., Merger Bank
              and  Branford  Savings  Bank  (excluding  exhibits  thereto),   is
              included  as Annex A to the  Proxy  Statement/Prospectus  which is
              part of this Registration Statement.

     3.1      Certificate  of  Incorporation  of  the  Registrant,  as  amended,
              previously  filed and  incorporated  by  reference  to North  Fork
              Bancorporation,  Inc.'s  Registration  Statement on Form S-3 (File
              No. 33-42294) filed August 16, 1991.

     3.2      By-laws of the Registrant,  previously  filed and  incorporated by
              reference to North Fork  Bancorporation,  Inc.'s  Annual Report on
              form 10-K for the year ended December 31, 1993.

     4.1      Rights  Agreement,  previously filed and incorporated by reference
              to North Fork  Bancorporation,  Inc.'s  Registration  Statement on
              Form 8-A filed March 21, 1989.

     5.1      Opinion of Gallop, Johnson & Neuman, L.C.

     8.1      Opinion of Gallop, Johnson & Neuman, L.C. regarding tax matters.

     8.2*     Opinion of Mintz,  Levin,  Cohn,  Ferris,  Glovsky and Popeo, P.C.
              regarding tax matters.

     10.1     Stock Option Agreement,  dated as of July 24, 1997, by and between
              Branford  Savings  Bank and North  Fork  Bancorporation,  Inc.  is
              included  as Annex B to the  Proxy  Statement/Prospectus  which is
              part of this Registration Statement.

     23.1     Consent of KPMG Peat Marwick LLP, New York, New York.

     23.2     Consent of Seward and Monde, North Haven, Connecticut.

     23.3*    Consent of Ostrowski & Company, Inc., New York, New York.

     23.4     Consent of Gallop, Johnson & Neuman, L.C. (included in Exhibit 5.1
              hereto).

     23.5     Consent of Gallop, Johnson & Neuman, L.C. (included in Exhibit 8.1
              hereto).

     23.6     Consent of Mintz,  Levin,  Cohn,  Ferris,  Glovsky and Popeo, P.C.
              (included in Exhibit 8.2 hereto).

     24.1     Powers  of  Attorney  (see  the  signature  page to this  Form S-4
              Registration Statement).

     99.1*    Opinion of Ostrowski & Company, Inc., a draft of which is included
              as Annex C to the  Proxy  Statement/  Prospectus  which is part of
              this Registration Statement.


* To be provided by amendment.

                                      II-10


</TABLE>

                         GALLOP, JOHNSON & NEUMAN, L.C.
                                 101 S. Hanley
                           St. Louis, Missouri 63105

                                September 5, 1997


North Fork Bancorporation, Inc.
275 Broad Hollow Road
Melville, New York  11747

         Re:      North Fork Bancorporation, Inc.
                  Registration Statement on Form S-4

Gentlemen:

         We have acted as special counsel to North Fork Bancorporation,  Inc., a
Delaware  corporation  ("North Fork"),  in connection with the proposed issuance
and sale by North  Fork of an  aggregate  of up to  1,736,965  shares  of common
stock, par value $2.50 per share (the "Common Stock"),  of North Fork,  together
with  an  equal  number  of  rights  to  purchase   units  of  Series  A  Junior
Participating Preferred Stock of North Fork associated therewith (the "Rights"),
pursuant  to an  Agreement  and Plan of Merger,  dated as of July 24,  1997,  as
amended (the "Merger Agreement"), by and among North Fork, a Connecticut interim
bank to be formed as a wholly-owned subsidiary of North Fork ("Merger Bank") and
Branford  Savings  Bank,  a   Connecticut-chartered   stock  form  savings  bank
("Branford").

         This opinion is delivered in accordance  with the  requirements of Item
601(b)(5) of Regulation  S-K under the  Securities  Act of 1933, as amended (the
"Act").

         In connection with this opinion,  we have examined originals or copies,
certified or otherwise  identified to our satisfaction,  of (i) the Registration
Statement  of North  Fork on Form S-4 filed  with the  Securities  and  Exchange
Commission (the "Commission") on the date hereof (the "Registration Statement"),
(ii) the form of certificates to be used to represent the shares of Common Stock
(and the Rights),  (iii) the  Certificate of  Incorporation  and ByLaws of North
Fork, as amended to date, (iv) resolutions  adopted by the Board of Directors of
North Fork  relating to the Merger  Agreement  and the issuance of the shares of
Common Stock and Rights pursuant thereto, (v) the Rights Agreement,  dated as of
February 28, 1989 (the "Rights  Agreement"),  between  North Fork and North Fork
Bank, as Rights Agent, and (vi) such other documents as we have deemed necessary
or appropriate as a basis for the opinions set forth below.

         In our examination,  we have assumed the genuineness of all signatures,
the authenticity of all documents  submitted to us as originals,  the conformity

<PAGE>
North Fork Bancorporation, Inc.
September 5, 1997
Page 2


to original documents of all documents  submitted to us as certified,  conformed
or photostatic  copies,  and the authenticity of originals of such copies. As to
any facts  material to this opinion that we did not  independently  establish or
verify, we have relied upon statements or  representations of officers and other
representatives of North Fork and others.

         In rendering  this opinion,  we have assumed that, if North Fork issues
in excess of 1,736,965  shares of Common Stock (and associated  Rights) pursuant
to the Merger  Agreement,  the Board of Directors of North Fork,  including  any
appropriate  committee appointed thereby, and appropriate officers of North Fork
will have taken all necessary  corporate  action to approve the issuance of such
additional shares of Common Stock and associated Rights and related matters.

         The  opinions  expressed  by us herein  are  limited  to the  statutory
Delaware General  Corporation Law (Title 8), and we express no opinion as to any
other laws.

         Based upon and subject to the foregoing, and assuming the due execution
and delivery of certificates representing the shares of Common Stock in the form
examined by us, we are of the opinion that:

         1. The shares of Common  Stock to be issued by North Fork  pursuant  to
the Merger  Agreement,  when issued in  accordance  with the terms of the Merger
Agreement,   will  be  duly   authorized,   validly   issued,   fully  paid  and
nonassessable.

         2. The Rights,  when issued as described in the Registration  Statement
and in accordance with the Rights Agreement, will be duly authorized and validly
issued.

         We hereby  consent to the filing of this opinion with the Commission as
Exhibit 5.1 to the Registration  Statement.  We also consent to the reference to
our firm under the caption "LEGAL  MATTERS" in the  Registration  Statement.  In
giving  such  consent we do not  thereby  admit that we are in the  category  of
persons whose consent is required under Section 7 of the Act.

                                          Very truly yours,



                                          /s/GALLOP, JOHNSON & NEUMAN, L.C.



                         GALLOP, JOHNSON & NEUMAN, L.C.
                                 101 S. Hanley
                           St. Louis, Missouri 63105

                                September 5, 1997


North Fork Bancorporation, Inc.
275 Broad Hollow Road
Melville, New York  11747

Gentlemen:

         You have requested our opinion regarding the discussion of the material
U.S.  federal  income  tax  consequences  under the  captions  "SUMMARY--Certain
Federal Income Tax  Consequences"  and "THE  MERGER--Certain  Federal Income Tax
Consequences"     in    the    Proxy     Statement/Prospectus     (the    "Proxy
Statement/Prospectus")  which will be included in the Registration  Statement on
Form S-4 (the  "Registration  Statement")  filed  on the  date  hereof  with the
Securities and Exchange  Commission (the "Commission")  under the Securities Act
of 1933,  as amended  (the  "Securities  Act").  The Proxy  Statement/Prospectus
relates to the  proposed  merger of Merger Bank, a  wholly-owned  subsidiary  of
North Fork  Bancorporation,  Inc.  ("North Fork") with and into Branford Savings
Bank  ("Branford")  so that Branford will become and continue as a  wholly-owned
subsidiary  of North Fork.  This  opinion is delivered  in  accordance  with the
requirements of Item 601(b)(8) of Regulation S-K under the Securities Act.

         We  have  reviewed  the  Proxy   Statement/Prospectus  and  such  other
materials as we have deemed  necessary or appropriate as a basis for the opinion
expressed herein, and have considered the applicable  provisions of the Internal
Revenue  Code of 1986,  as amended,  Treasury  regulations,  pertinent  judicial
authorities, rulings of the Internal Revenue Service, and such other authorities
as we have considered relevant to such opinion.

         Based upon the  foregoing,  and subject to the  qualifications  and the
accuracy of the assumptions made therein,  it is our opinion that the statements
made under the captions  "SUMMARY--Certain  Federal Income Tax Consequences" and
"THE   MERGER--Certain   Federal   Income   Tax   Consequences"   in  the  Proxy
Statement/Prospectus, to the extent that they constitute matters of law or legal
conclusions, are correct in all material respects.

         In accordance  with the  requirements  of Item 601(b)(23) of Regulation
S-K under the Securities Act, we hereby consent to the use of our name under the
caption  "THE  MERGER--Certain  Federal  Income Tax  Consequences"  in the Proxy


<PAGE>
North Fork Bancorporation, Inc.
September 5, 1997
Page 2


         Statement/Prospectus  and to the filing of this  opinion as Exhibit 8.1
to the Registration  Statement.  In giving this consent, we do not admit that we
come within the category of persons whose consent is required under Section 7 of
the Securities Act or the rules and regulations of the Commission thereunder.

                                         Very truly yours,



                                         /s/GALLOP, JOHNSON & NEUMAN, L.C.




The Stockholders and Board of Directors
North Fork Bancorporation, Inc.:


We consent to the use of our report  incorporated herein by reference and to the
reference to our firm under the heading "Experts" in the prospectus.  Our report
refers to various changes in accounting  principles as discussed in the notes to
the consolidated financial statements.


                                           /s/ KPMG PEAT MARWICK LLP

New York, New York
August 27, 1997

                                SEWARD AND MONDE
                          Certified Public Accountants
                                296 State Street
                      North Haven, Connecticut 06473-2165
                                 (203) 248-9341
                                 (203) 248-5813



                       CONSENT OF INDEPENDENT ACCOUNTANTS


We consent to the  inclusion in this proxy  statement/prospectus  filed with the
Securities and Exchange Commission of our report,  dated January 20, 1997 on our
audits of the  statements  of condition of Branford  Savings Bank as of December
31, 1996 and 1995, and the statements of income, changes in stockholders' equity
and cash flows for each of three years in the period  ended  December  31, 1996,
which  report is  included  in the  Bank's  Annual  Report on Form F-2.  We also
consent to the reference to our firm under the caption "Experts".



/s/ Seward and Monde
North Haven, Connecticut
September 4, 1997


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