FIRST FINANCIAL CORP /RI/
10-K, 1997-03-31
STATE COMMERCIAL BANKS
Previous: FIRST FINANCIAL CORP /RI/, DEF 14A, 1997-03-31
Next: STUART ENTERTAINMENT INC, 10-K, 1997-03-31




                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549

                                   FORM 10-K


        ANNUAL REPORT PURSUANT to SECTION 13 or 15(d) of the SECURITIES
                              EXCHANGE ACT of 1934

                  For the fiscal year ended December 31, 1996

                          Commission File No. 0-27878

                              FIRST FINANCIAL CORP.
              -----------------------------------------------------
             (Exact name or registrant as specified in its charter)


       Rhode Island                                             05-0391383
       ------------                                             ----------
(State or other jurisdiction                                 (I.R.S. Employer
incorporation or organization)                            Identification Number)



      180 Washington Street
     Providence, Rhode Island                                     02903
     ------------------------                                     -----
(Address of principal executive offices)                        (Zip Code)


                                 (401) 421-3600
               ---------------------------------------------------
              (Registrant's telephone number, including area code)

          Securities registered pursuant to Section 12(b) of the Act:


                                                      Name of each Exchange
       Title of each class                             on which registered
       -------------------                             -------------------
             None                                             None



          Securities registered pursuant to Section 12(g) of the Act:
                    Common Stock, par value $1.00 per share

Indicate by check mark whether the Registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding 12 months (or for such  shorter  period that the  Registrant  was
required  to file  such  reports),  and  (2) has  been  subject  to such  filing
requirements for the past 90 days. Yes __X__   No_____ .

Indicate by check mark if the disclosure of delinquent  filers  pursuant to Item
405 of Regulation S-K is not contained herein, and will not be contained, to the
best of the  Registrant's  knowledge,  in the  definitive  proxy or  information
statements  incorporated  by  reference  in Part  III of this  Form  10-K or any
amendment to this Form 10-K.________

The  aggregate  market  value  of  Common  Stock  held by  nonaffiliates  of the
Registrant as of March 12, 1997 was $15,134,892  based on the closing sale price
of Common Stock as reported on the Nasdaq National Market on such date. At March
12, 1997,  there were 1,328,041  shares of the Company's  $1.00 par value Common
Stock issued, with 1,261,241 shares outstanding.

                      DOCUMENTS INCORPORATED BY REFERENCE


Portions  of  the  Registrant's  Proxy  Statement  for  the  Annual  Meeting  of
Stockholders to be held May 14, 1997 are  incorporated  herein by reference into
Part III hereof.




<TABLE>
<CAPTION>

                                   FORM 10-K
                               TABLE OF CONTENTS

PART I                                                                          Page Reference
- ------                                                                          --------------

<S>      <C>            <C>                                                     <C>
          Item 1          -       Business                                           1

          Item 2          -       Properties                                        12

          Item 3          -       Legal Proceedings                                 12

          Item 4          -       Submission of Matters to a                        12
                                  Vote of Security Holders

PART II
- -------

          Item 5          -       Market for Registrant's Common                    13
                                  Equity and Related Stockholder
                                  Matters

          Item 6          -       Selected Financial Data                           13

          Item 7          -       Management's Discussion and Analysis              14
                                  of Financial Condition and Results of
                                  Operations

          Item 8          -       Financial Statements and Supplementary            27
                                  Data

          Item 9          -       Changes in and Disagreements with Accountants     45
                                  on Accounting and Financial Disclosure

PART III
- --------

          Item 10         -       Directors and Executive Officers of the           45
                                  Registrant

          Item 11         -       Executive Compensation                            45


          Item 12         -       Security Ownership of Certain Beneficial          45
                                  Owners and Management

          Item 13         -       Certain Relationships and Related                 45
                                  Transactions

PART IV
- -------

         Item 14          -       Exhibits, Financial Statement                     45
                                  Schedules, and Reports on Form 8-K

         Signatures                                                                 47


</TABLE>



                                     PART I

ITEM 1. BUSINESS
- ----------------

General

         First  Financial  Corp.  (Company) is a bank  holding  company that was
organized  under  Rhode  Island law in 1980 for the  purposes  of owning all the
outstanding  capital stock of First Bank and Trust Company  (Bank) and providing
greater  flexibility  in helping the Bank achieve its business  objectives.  The
Bank is a Rhode Island chartered  commercial bank that was originally  chartered
and opened for business on February 14, 1972. The Bank provides a broad range of
lending and deposit products  primarily to individuals and small businesses ($10
million  or less in total  revenues).  Although  the  Bank  has full  commercial
banking and trust powers, it has not exercised its trust powers and does not, at
the current time, provide asset management or trust administration services. The
Bank's deposits are insured by the Federal Deposit Insurance  Corporation (FDIC)
up to applicable limits.

        The Bank offers a variety of consumer  financial  products  and services
designed  to satisfy the  deposit  and loan needs of its retail  customers.  The
Bank's retail products include interest-bearing and noninterest-bearing checking
accounts,  money market accounts,  passbook and statement savings accounts, club
accounts,  and short-term and long-term  certificates of deposit.  The Bank also
offers customary check  collection  services,  wire transfers,  safe deposit box
rentals,  and automated  teller machine (ATM) cards and services.  Loan products
include commercial,  commercial mortgage,  residential  mortgage,  construction,
home equity and a variety of consumer loans.

         The  Bank's  strategy  of  managed  growth  through  varied  and  often
challenging economic cycles has been strategically  supplemented by both de novo
branch  expansion and  acquisition.  The Bank's first expansion  beyond its main
office  occurred in 1981 with the opening of its Cranston,  Rhode Island branch.
The Bank was presented with a further growth  opportunity in 1991 as a result of
the Rhode Island  "credit  union  crisis," when 45  privately-insured  banks and
credit  unions  were  closed by the Rhode  Island  Governor.  In 1992,  the Bank
acquired  certain assets and assumed certain  liabilities of the  Chariho-Exeter
Credit Union located in the Wyoming section of Richmond, Rhode Island.

        In January 1997, the Bank entered into an agreement with Wal-Mart Stores
whereby  the Bank will open two  branch  offices  in two  Wal-Mart  Stores  (the
"Wal-Mart  Branches").  Subject to the  receipt of  regulatory  approval,  these
branches will be full service branches which will offer the same retail products
as the Bank's three other branch offices. See "Recent Developments".

        The core of the Bank's business  remains its ability to meet the lending
and deposit needs of customers in its market area.  Most recently,  the Bank has
experienced  growth in business  loans to  borrowers  with  favorable  cash flow
attributes seeking working capital financing secured by real estate.  Evidencing
the Bank's  success in catering to this  business  market,  the Bank in 1995 was
listed in  Entrepreneur  Magazine  as one of the 294 banks in the  country  most
likely to grant a small  business loan, and as the 12th largest dollar lender of
SBA funds in the  Providence  region for the 1996 fiscal year. The Bank recently
received the  designation of "certified  lender" by the SBA. As a result of this
designation, the SBA is contractually obligated to respond within three business
days to SBA loan requests submitted by the Bank.

         The Bank's ability to attract these new lending  relationships  and the
related  deposits is dependent on its willingness and ability to provide service
to  customers  with  identified  needs.  The Company  believes  that the Bank is
particularly  well-situated  to serve  the  banking  needs  of the  metropolitan
Providence  area. The Company  believes that the local character of the business
environment  coupled with the  Company's  knowledge of the  customers  and their
needs, together with its comprehensive retail and small business products create
opportunities  that will enable the Bank to effectively  compete.  Further,  the
Company  believes  that  the  accessibility  and  responsiveness  of the  Bank's
personnel allow the Bank to compete  effectively for certain segments within its
market, in particular local professionals and businesses, who demand and receive
customized and personalized banking products and services.

 ACQUISITION

         On May 1, 1992, the Bank acquired  certain  assets and assumed  certain
liabilities of  Chariho-Exeter  Credit Union.  On May 4, 1992, the Bank reopened
the  Chariho-Exeter  facility as the third branch of the Bank providing the same
service  to the  local  community  formerly  served by  Chariho-Exeter  as those
provided  at the  Bank's  other  two  branches.  Although  the  Acquisition  was
accounted for as a purchase,  no goodwill or other intangible asset was recorded
because the purchase price did not exceed the fair value of the assets acquired.


                                       1


         Through the  Acquisition,  the Bank  acquired  $33.4 million in assets,
which  included  $19.5  million in loans and an acquired  allowance for possible
loan losses of nearly $3.9 million.  Under the Acquisition  Agreement,  the Bank
may, through May 1, 1999, charge-off uncollected acquired loans to this acquired
allowance  for possible  loan losses.  At May 1, 1999,  any  remaining  acquired
allowance,  less an amount equal to 1% of the remaining  acquired loans, must be
repaid in the form of cash.

        In  connection  with the  Acquisition,  the  Company  issued  the Senior
Debenture to assist in  financing  the  Acquisition.  The proceeds of the Senior
Debenture  were invested as a  contribution  of capital to the Bank.  If, at any
time  prior to May 1,  1999,  net  acquired  loan  losses  exceed  the  acquired
allowance  for  possible  loan  losses,  such  excess may be  deducted  from the
Company's debt obligations under the Senior Debenture.

MARKET AREA

        Although its main office is located in downtown  Providence,  the Bank's
Cranston branch is its largest office with deposits of $48.3 million at December
31, 1996. The Providence branch and the Wyoming branch had  approximately  $22.2
million and $23.4  million,  respectively,  in deposits  at December  31,  1996.
Through  its branch  locations,  the Bank  provides  for the lending and deposit
needs  of its  commercial  and  consumer  customers  in its  market  area and by
targeting  customers  who  desire  the  convenience  and  personal  service  not
otherwise available as a result of the recent major banking consolidations.  See
"Recent  Developments"  for a discussion  of an  expansion of the Bank's  market
area.

LENDING ACTIVITIES

         General.  The Bank lends primarily to individuals and small businesses,
including partnerships,  professional corporations and associations, and limited
liability   companies.   Loans   made  by  the  Bank  to   individuals   include
owner-occupied  residential mortgage loans, unsecured and secured personal lines
of credit, home equity loans,  mortgage loans on investment (generally non-owner
occupied 1-4 family) and vacation properties,  installment loans, student loans,
and overdraft  line of credit  protection.  Loans made by the Bank to businesses
include  typical   secured  loans,   commercial  real  estate  loans  (loans  to
individuals  secured by  residential  property of 5 units or more are considered
commercial  real estate loans) and lines of credit.  Within the commercial  real
estate  portfolio,  a loan may be secured by real estate although the purpose of
the loan is not to finance the purchase or development of real estate nor is the
principal  source  of  repayment  the  sale  or  operation  of the  real  estate
collateral.  The Bank will often secure  commercial loans for working capital or
equipment  financing with real estate  together with equipment and other assets.
The Bank characterizes  such loans as "commercial real estate,"  consistent with
bank  regulatory  requirements.  Generally,  the Bank  lends  only to  borrowers
located in Rhode Island or nearby  Southeastern  Massachusetts  or  Connecticut.
Occasionally,  the  Bank  will  lend to a  borrower  in its  market  area  where
collateral securing  obligations is vacation property located outside the market
area.

        During the past few years, the commercial real estate loan portfolio has
increased  and  remains  the largest  part of the Bank's  loan  portfolio.  This
increase  is  partially  attributable  to the  Bank's  positive  response  to an
increase in those businesses seeking working capital and expansion funds who are
frustrated by the  consolidation  in the banking  industry.  The Bank has in the
past and continues to specifically  target such businesses through the hiring of
new experienced  commercial loan officers and by focusing on commercial  lending
secured by real estate to  borrowers,  the  purpose of which is to help  finance
small business plant purchases,  expansion,  working capital and other corporate
purposes.  The Bank continues to believe that opportunities exist to satisfy the
banking and borrowing needs of the small business community.

        The Bank's policy on real estate lending standards  establishes  certain
maximum loan to value ("LTV") ratios for real estate-related  loans depending on
the type of collateral  securing such loans. These maximum LTV ratios range from
50% for those  loans  secured  by  undeveloped  real  estate up to 90% for loans
secured by residential real estate. Notwithstanding these maximum LTV ratios, as
a general practice, the Bank imposes higher collateralization  requirements than
the maximum ratios established in its policy on real estate lending standards.

        Loan  Underwriting,  Review and Risk  Assessment.  When considering loan
applications,  the primary factors taken into consideration by the Bank are: (i)
the cash flow and  financial  condition of the  borrower;  (ii) the value of any
underlying  collateral;  and (iii) the  character and integrity of the borrower.
These  factors  are  evaluated  in a number of ways  including  an  analysis  of
financial  statements,   credit  reviews,  trade  reviews,  and  visits  to  the
borrower's place of business. The total indebtedness of the borrower to the Bank
determines  the maximum  limit  which a lending  officer  has the  authority  to
approve  a  particular  credit.  Total  indebtedness  means  the  total  of  all
borrowings, including the loan being requested, whether funded or unfunded, to a
particular borrower and all related loan



                                       2



accounts.  The authority of individual  loan officers is limited to the approval
of secured loans equal to or less than either $200,000 or $150,000, depending on
the individual  loan officer,  and unsecured  loans equal to or less than either
$25,000 or $10,000,  depending on the individual loan officer.  The authority of
the chief executive officer is limited to the approval of secured loans equal to
or less than $400,000 and unsecured  loans equal to or less than  $300,000.  All
loan requests in excess of an individual  loan officer's  limit must be approved
by the Bank's Credit  Committee for secured loans equal to or less than $500,000
and for unsecured loans equal to or less than $300,000.  Loan requests in excess
of the  Credit  Committee's  limit  must be  presented  to the  Bank's  Board of
Directors.  Generally  the Bank  requires  personal  guarantees  and  supporting
financial  statements from one or more of the principals of any entity borrowing
money from the Bank.

        Loan   business   is   generated   primarily   through   referrals   and
direct-calling  efforts.  Referrals  of  loan  business  come  from  the  Bank's
directors,  stockholders  of the  Company,  existing  customers  of the Bank and
professionals  such  as  lawyers,  accountants,   financial  intermediaries  and
brokers.

        At December 31, 1996, the Bank's  statutory  lending limit to any single
borrower approximated $1.9 million, subject to certain exceptions provided under
applicable  law. The Bank also has a policy of extending  loans,  under the same
terms  and  conditions  applicable  to any  other  borrower,  to  directors  and
executive officers of the Company and the Bank limiting the aggregate  principal
amount of such loans to 100% of capital and otherwise  complying with applicable
regulatory requirements. At December 31, 1996, the aggregate principal amount of
all loans to directors  and  executive  officers  and related  entities was $1.4
million.

         The Bank has an  informal  loan peer  review  function  and a loan loss
review  committee.  The loan peer review committee,  which meets monthly,  is an
informal  committee  comprised of the Bank's chief  executive  officer and other
loan  officers.  Every loan of  $150,000  or more is  scheduled  to be  reviewed
annually by the loan peer review  committee.  All loans that  undergo  loan peer
review  receive  a grade  ranging  from A to F based  on a number  of  criteria,
including the financial strength of the borrower as determined, in part, by such
borrower's liquidity, debt service coverage and historical performance. Any loan
rated D or worse will automatically be placed on a "watchlist."  Certain C rated
loans for which the  committee  has  identified  potential  problems may also be
placed on the watchlist.  The loans on the watchlist are reviewed monthly by the
Bank's Credit  Committee in order to determine what actions should be taken with
respect to such  loans,  whether any loans  should be added or deleted  from the
watchlist, and to make recommendations regarding loan loss reserve levels to the
loan loss review  committee.  The loan loss review  committee,  comprised of the
Bank's  executive  officers and all other loan  officers,  reviews  loans on the
watchlist on a quarterly basis in order to establish loan loss reserve levels.

        The  following  table sets forth the  repricing  frequency  of fixed and
variable rate loans  included in the Bank's total loan portfolio at December 31,
1996.  Loans having no stated  schedule of repayments or no stated maturity (due
on demand) are reported as due in three months or less.
<TABLE>
<CAPTION>

                                                                      COMMERCIAL      HOME
                                                                         AND          EQUITY
                                                                     RESIDENTIAL      LINES OF
                                                       COMMERCIAL    REAL ESTATE      CREDIT        CONSUMER      TOTAL
                                                                         (DOLLARS IN THOUSANDS)

<S>                                                 <C>            <C>             <C>          <C>           <C>   
FIXED RATE
Amounts Due:
     Three Months or Less..........................    $  522       $    3,331      $  ----        $   109       $ 3,962
     After three months through one year...........       123            7,114         ----            180         7,417
     After one year through five years.............       932           33,862           43            274        35,111
     Beyond five years.............................         7            9,437        -----             39         9,483         
                                                        -----           ------           --            ---        ------  
                                                        1,584           53,744           43            602        55,973  
                                                        -----           ------           --            ---        ------  
VARIABLE  RATE
Repricing Frequency:
     Quarterly.....................................     3,494            9,635        3,045            549        16,723
     Annually......................................     -----            -----        -----          -----        ------
     Every five years but less frequently
       than annually...............................     -----            -----        -----          -----        ------
     Less frequently than every five years ........     -----            -----        -----          -----        ------
                                                        3,494            9,635        3,045            549        16,723
                                                        -----            -----        -----            ---        ------
        Total .....................................    $5,078          $63,379       $3,088         $1,151      $ 72,696
                                                       ======          =======       ======         ======      ========

</TABLE>

                                        3



         Scheduled  contractual  principal  repayments  do not,  in many  cases,
reflect  the  actual  maturities  of loans.  The  average  maturity  of loans is
substantially  less than their average  contractual terms because of prepayments
and, in the case of conventional  mortgage  loans,  due-on-sale  clauses,  which
generally  give the  Company  the right to  declare a loan  immediately  due and
payable in the event,  among  other  things,  that the  borrower  sells the real
property  subject  to the  mortgage.  In  addition,  because  many of the Bank's
residential  and  commercial  real estate loans are fixed rate loans  subject to
rate  review  and/or  call option  within  three to five  years,  such loans are
considered  by the Bank to have a  stated  maturity  equal  to the  rate  review
period.  Prevailing  interest  rates at the time of  scheduled  rate reviews may
cause  the Bank to reset  rates on these  loans.  However,  such  loans  may not
actually  mature at that time.  The  average  life of  mortgage  loans  tends to
increase when current mortgage loan rates are substantially higher than rates on
existing  mortgage  loans  and,  conversely,  decrease  when  rates on  existing
mortgages  are  substantially  lower than  current  mortgage  loan rates (due to
refinancing  at lower  rates).  Under the  latter  circumstances,  the  weighted
average  yield on loans  decreases  as  higher  yielding  loans  are  repaid  or
refinanced at lower rates. As of December 31, 1996,  $428,000 of loans scheduled
to mature within three months or less, were non-accruing.

         Commercial Loans.  Subject to federal and state restrictions,  the Bank
is authorized to make secured or unsecured commercial business loans for general
corporate  purposes.  Commercial loans include working capital loans,  equipment
financing, standby letters of credit, and secured and unsecured demand, term and
time loans.  Commercial  loans do not  include  business  loans  secured by real
estate.

        At  December  31,  1996,  the  Bank  had  outstanding  commercial  loans
totalling  $5.1 million  which  represented  7.0% of total loans.  Of the Bank's
total commercial loan portfolio, $3.5 million or 68.8% consisted of loans priced
on a floating  rate basis at a margin over the Bank's base  lending rate or Wall
Street Prime Rate. At December 31, 1996,  the Bank's base rate was 10.00 % while
the Prime Rate was 8.25%.

         Commercial and Residential Real Estate Loans. At December 31, 1996, the
Bank's  outstanding  residential first and second mortgage loans and home equity
lines of credit of approximately $26.1 million,  represented 35.9% of the Bank's
total loan portfolio. Of this amount, $20.8 million represented loans originated
directly by the Bank, while approximately $5.3 million represents loans acquired
in the Acquisition.

        Most  fixed rate  conforming  loans  originated  by the Bank are sold to
correspondents. The Bank funds these loans at time of closing. The Bank does not
originate  Adjustable  Rate Mortgages  ("ARMS") for its own portfolio.  The Bank
does, however, originate fixed rate residential first mortgage loans for its own
portfolio with a 15 to 30 year amortization period and a rate review and/or call
option at three or five year  intervals.  Consequently,  as the Bank attempts to
satisfy the needs of its  customers,  it maintains  an element of interest  rate
sensitivity embedded in the terms of the loan.

        The Bank has and plans to continue to commit  substantial  resources  to
the promotion and development of commercial  lending (i.e.  small business plant
purchases,  expansion and working capital)  secured by real estate,  which loans
are  characterized  as  "commercial  real estate  loans." At December  31, 1996,
outstanding  commercial real estate loans approximated $40.2 million or 55.4% of
total loans outstanding, including total construction and land development loans
of approximately $4.9 million.

        Commercial  real estate loans are  generally  priced at a floating  rate
indexed to the  Bank's  base  lending  rate or to the Prime  Rate.  If a loan is
priced  at a  fixed  rate,  it is  generally  structured  with a  three-year  or
five-year  rate review  and/or call option.  At December 31, 1996,  85.1% of all
residential  and  commercial  real estate loans are subject to repricing  within
five years.

        Consumer Loans. At December 31, 1996, the Bank's consumer loan portfolio
approximated $1.2 million or 1.7% of total loans outstanding.  The Bank offers a
full range of consumer lending products including new and used automobile loans,
passbook  and  certificate  of deposit  loans,  and other  personal  secured and
unsecured  loans.  Although  the Bank  makes an  effort  to  price  these  loans
competitively,  it faces substantial competition from consumer finance companies
and,  therefore,  the Bank does not view this market as  possessing  significant
growth potential.


                                       4




ALLOWANCE FOR POSSIBLE LOAN LOSSES

        The  following  table,  exclusive  of  acquired  loans and the  acquired
allowance  for possible  loan losses,  represents  the  allocation of the Bank's
allowance for possible  loan losses and the  percentage of each loan category to
total loans, net of unearned discount, for the periods ending as indicated:

<TABLE>
<CAPTION>
                                                                            DECEMBER 31,
                                                         ----------------------------------------------
                                                             1996                1995          1994
                                                         -------------     --------------  ------------
                                                                        (DOLLARS IN THOUSANDS)
<S>                                                  <C>       <C>        <C>      <C>    <C>    <C>
Loan Category:
      Commercial....................................    $   90     7.5%      $ 35    6.1%   $ 33    7.7%
      Commercial Real Estate........................       718    59.8        463   54.7     449   48.5
      Residential Real Estate.......................       317    26.4        312   30.7     238   33.8
      Home Equity Lines of Credit...................        55     4.6         37    6.3      35    8.1
      Consumer......................................        20     1.7         15    2.2       9    1.9
                                                       -------   -----       ----  -----    ----  -----
        Total.......................................   $ 1,200   100.0%      $862  100.0%   $764  100.0%
                                                       =======   =====       ====  =====    ====  ===== 
</TABLE>

        This  allocation  of the  allowance  for possible  loan losses  reflects
management's  judgment of the relative  risks of the various  categories  of the
Bank's loan portfolio. This allocation should not be considered an indication of
the future amounts or types of loan charge-offs.  At December 31, 1996, the Bank
classified  $1.7  million of loans as  substandard  based on the  rating  system
adopted by the Bank. Of these  amounts,  a majority of which are included in the
commercial  real  estate loan  portfolio,  the Bank  estimates a potential  loss
exposure of $376,000.

INVESTMENT ACTIVITIES

         The  investment  policy of the Bank is an integral  part of the overall
asset/liability  management  of the Bank.  The  Bank's  investment  policy is to
establish a portfolio  which will  provide  liquidity  necessary  to  facilitate
funding  of  loans  and to cover  deposit  fluctuations  while at the same  time
achieving  a  satisfactory  return on the funds  invested.  The Bank  intends to
maximize earnings from its investment  portfolio  consistent with the safety and
liquidity of those investment assets.

        The following  table sets forth the amortized cost and estimated  market
value of the Bank's investment portfolio at the dates indicated:

<TABLE>
<CAPTION>

                                                                       DECEMBER 31,
                                            --------------------------------------------------------------------
                                                    1996                   1995                   1994
                                            ----------------------  --------------------  ----------------------
                                                         ESTIMATED             ESTIMATED               ESTIMATED
                                            AMORTIZED     MARKET    AMORTIZED    MARKET   AMORTIZED     MARKET
                                              COST         VALUE      COST       VALUE      COST         VALUE
                                            ---------    ---------  ---------  ---------  ---------    ---------
                                                                       (IN THOUSANDS)
<S>                                      <C>          <C>           <C>       <C>        <C>         <C>
Held-to-Maturity:
   U.S. Government and agency obligations    $11,400      $11,370    $ 12,596    $12,551   $ 10,752    $ 10,410
   Collateralized mortgage obligations         2,381        2,378       2,048      2,016      2,395       2,276
                                               -----        -----       -----      -----      -----       -----
                                             $13,781      $13,748    $ 14,644   $ 14,567   $ 13,147    $ 12,686
                                             =======      =======    ========   ========   ========    ========
 Available-for-Sale:
   U.S. Government and agency obligations.   $17,669      $17,696    $ 14,995   $ 15,088   $ 15,102    $ 14,890
   Mortgage backed securities                 10,684       10,712    --------      -----    -------      ------
   Marketable equity security                      1            3          12         44         12          32
                                               -----        -----       -----      -----      -----       -----
                                             $28,354      $28,411    $ 15,007   $ 15,132   $ 15,114    $ 14,922
                                             =======      =======    ========   ========   ========    ========
</TABLE>


        Included in the Bank's held-to-maturity investment portfolio at December
31, 1996,  are $6.5 million in structured  notes with an estimated fair value of
$6.5 million.


                                       5



        The following table sets forth certain  information  regarding  maturity
distribution and weighted average yields of the Bank's  investment  portfolio at
December 31, 1996:


<TABLE>
<CAPTION>
                              WITHIN ONE YEAR     ONE TO FIVE YEARS     OVER FIVE YEARS     TOTAL SECURITIES
                              ---------------     -----------------     ---------------     ----------------
                                        WEIGHTED            WEIGHTED             WEIGHTED            WEIGHTED
                              CARRYING  AVERAGE   CARRYING  AVERAGE    CARRYING   AVERAGE   CARRYING  AVERAGE
                              VALUE     RATE      VALUE     RATE       VALUE     RATE      VALUE     RATE
                              -----     ----      -----     ----       -----     ----      -----     ----
                                                              (DOLLARS IN THOUSANDS)

<S>                          <C>      <C>      <C>        <C>        <C>        <C>       <C>       <C>
HELD-TO-MATURITY:
  U.S. Government and
    agency obligations        $  8,400  5.73%    $3,000      6.16%     $ -----    -----%   $ 11,400    5.84%        
  Collateralized mortgage
    obligations(1)               1,733  5.46        648      5.92        -----    -----       2,381    5.59
                                 -----  ----        ---      ----       -------  -------      -----    ----
                                10,133  5.68      3,648      6.12        -----    -----      13,781    5.80   
                                 -----  ----        ---      ----       -------  -------      -----    ----
AVAILABLE FOR SALE:
  U.S. Government and
    agency obligations(1)       11,686  5.79      6,010      5.89        -----    -----      17,696    5.82
  Mortgage backed securities.    1,133  7.93      5,174      7.93        4,405     7.93      10,712    7.93
  Marketable equity security         3  ----      -----      ----        -----    -----           3    ----
                                 -----  ----        ---      ----       -------  -------      -----    ----
                                12,822  5.98     11,184      6.83        4,405     7.93      28,411    6.62
                                 -----  ----        ---      ----       -------  -------      -----    ----
          TOTAL                $22,955  5.85%   $14,832      6.66%     $ 4,405     7.93%   $ 42,192    6.35%
                               =======  ====    =======      ====      =======     ====    ========    ==== 

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

(1)   Fixed  rate  collateralized   mortgage  obligations  are  presented  on  a
      scheduled  cash flow  basis.  Variable  rate U.S.  Government  and  agency
      obligations  are presented on a repricing  frequency  basis.  The mortgage
      backed securities are presented using an assumed constant prepayment rate.

SOURCES OF FUNDS

         Deposits  obtained  through  the Bank's  offices and  automated  teller
machines  ("ATM") have  traditionally  been the  principal  source of the Bank's
funds for use in lending,  investing and for other general business purposes. At
December 31, 1996,  the Bank had a total of  approximately  2,721 demand deposit
accounts with an average balance of  approximately  $4,145 each; 3,833 passbook,
statement  savings and NOW  accounts  with an average  balance of  approximately
$5,526 each; 71 money market accounts with an average  balance of  approximately
$22,071  each,  and 3,441  certificates  of deposit  with an average  balance of
approximately  $17,395 (including 72 certificates of deposit of $100,000 or more
totalling $9.0 million).

        The Bank's office and service hours are  supplemented  by the Bank's ATM
card service which facilitates  various deposit and/or withdrawal  transactions.
The Bank's ATM card may be used in the "CIRRUS",  and "NYCE" ATM  networks,  and
the "Maestro"  point-of-sale ("POS") network.  These networks provide the Bank's
ATM cardholders  with access to ATMs and POS machines  throughout  Rhode Island,
New England, the United States and more than 34 foreign countries.

        The  following  table sets forth the average  balances and average rates
paid on the Bank's deposits for the periods indicated:

<TABLE>
<CAPTION>
                                                                            YEARS ENDED DECEMBER 31,
                                                  ------------------------------------------------------------------------
                                                         1996                    1995                        1994
                                                  -------------------     --------------------      ----------------------
                                                  AVERAGE     AVERAGE     AVERAGE      AVERAGE      AVERAGE        AVERAGE
                                                  BALANCE     RATE        BALANCE      RATE         BALANCE        RATE
                                                  -------     -------     -------      -------      -------        -------
                                                                        (DOLLARS IN THOUSANDS)

<S>                                               <C>         <C>       <C>            <C>          <C>            <C>           
Non-interest-bearing deposits:                    $10,965                 $12,397                   $12,791
Interest bearing deposits:
     NOW and savings accounts                      21,845      2.58%       24,858       2.56%        30,618         2.60%
     Money market accounts                          1,659      2.41         2,149       2.56          2,473         2.67
     Certificates of deposit under $100,000        49,955      5.60        41,034       6.23         31,634         4.75
     Certificates of deposit over   $100,000        6,700      5.50         4,974       3.62          3,043         3.45
                                                 --------                 -------                   -------
Total                                            $ 91,124                 $85,412                   $80,559
                                                 ========                 =======                   =======

</TABLE>

                                       6




         Time  certificates of deposit in  denominations of $100,000 or more, at
December 31, 1996, had the following schedule of maturities:



                       TIME REMAINING TO MATURITY                   AMOUNT
                       --------------------------                   ------
                                                                (IN THOUSANDS)

        Less than 3 months...................................     $   3,731
        3 to 6 months........................................         2,822
        6 to 12 months.......................................         1,587
        More than 12 months..................................           818
                                                                  ---------
                 Total.......................................     $   8,958
                                                                  =========

For  information  regarding  Other  Borrowings  refer to "Notes to  Consolidated
Financial Statements" incorporated herein by reference.

COMMUNITY REINVESTMENT ACT

        The Bank is  committed  to  serving  the  banking  needs  of the  entire
community,   including  low  and  moderate  income  areas  consistent  with  its
obligations  under the  Community  Reinvestment  Act.  There are several ways in
which the Bank attempts to fulfill this commitment, including working with
 economic  development  agencies,  undertaking  special  projects,  and becoming
involved with neighborhood outreach programs. The Bank has undertaken as part of
its  mission  to  contribute  to the  economic  and  social  development  of the
communities in which it operates.  The Bank believes that its contribution is to
deliver competitive  services that are responsive to the needs of its employees,
customers,  shareholders,  and  local  communities.  At its last  CRA-compliance
examination,  the Bank was given a  "satisfactory"  ranking  which is the second
highest rating of the four assigned by the FDIC.

         In  addition to  memberships  and  directorships  in a number of civic,
charitable  and  not-for-profit  organizations,  the  Bank  seeks  to meet  with
specific  community-based  groups which may provide  insight into the credit and
housing needs of the local community. The Bank has had periodic discussions with
officials  from the  Providence  Plan  Housing  Corporation  and the  Providence
Community Action Program.  These groups are primarily  concerned with developing
affordable  housing  opportunities  within  the City of  Providence.  The Bank's
community  outreach  efforts rely on the calling  activities  of the Bank's loan
officers and branch managers.  These individuals periodically contact the area's
underserved small businesses to promote the Bank's services and to gain a better
understanding  of their business needs.  To a lesser extent,  loan officers have
contacted local realtors to ascertain  community  credit needs and to inform the
realtors of the Bank's residential mortgage and referral program.  Loan officers
are also members of, and routinely contact the Providence and surrounding area's
respective Chambers of Commerce.

        The Bank has identified two primary needs within its communities:  small
business  loans  with  reduced  documentation  requirements  and  unconventional
mortgage products with flexible  underwriting  guidelines.  To address the small
business lending demand, the Bank participates,  as a "certified lender", in the
SBA loan programs;  specifically,  the 7A and 504 programs, as well as the SBA's
Low Doc program.

COMPETITION

         In  attracting   deposits  and  making  loans,   the  Bank   encounters
competition from other  institutions,  including larger downtown  Providence and
suburban-based  commercial banking organizations,  savings banks, credit unions,
other financial  institutions and non-bank  financial  service companies serving
Rhode Island.  The principal  methods of  competition  include the level of loan
interest  rates,  interest rates paid on deposits,  efforts to obtain  deposits,
range of services provided and the quality of these services.  These competitors
include  several major financial  companies  whose greater  resources may afford
them a  marketplace  advantage  by enabling  them to maintain  numerous  banking
locations and mount extensive promotional and advertising campaigns.

EMPLOYEES

         As of December 31, 1996,  the Company had 34 full-time and 12 part-time
employees.  The  Company's  employees  are  not  represented  by any  collective
bargaining unit, and the Company  believes its employee  relations are good. The
Company  maintains a benefit  program  which  includes  health  insurance,  life
insurance, and a defined benefit pension plan.


                                       7




REGULATION AND SUPERVISION

        Banks and bank holding  companies  are subject to  extensive  government
regulation  through Federal and state statutes and regulations which are subject
to changes that may have  significant  impact on the way in which such  entities
may conduct  business.  The likelihood and potential effects of any such changes
cannot be  predicted.  Legislation  enacted  in recent  years has  substantially
increased the level of competition among commercial banks,  thrift  institutions
and nonbanking  institutions,  including insurance  companies,  brokerage firms,
mutual funds,  investment banks and major retailers.  In addition, the enactment
of recent banking legislation such as the Federal Deposit Insurance  Corporation
Improvement  Act  (FDICIA)  and the  Interstate  Banking Act have  affected  the
banking industry by, among other things, broadening the regulatory powers of the
federal  banking  agencies  in a number  of areas  and  enabling  banks and bank
holding  companies  to expand  the  geographic  area in which  they may  provide
banking services. The following summary is qualified in its entirety by the text
of the relevant statutes and regulations.

        The Company

        General.  The  Company,  as  a  bank  holding  company,  is  subject  to
regulation  and  supervision  by the Board of Governors  of the Federal  Reserve
System ("Federal  Reserve Board") and by the Rhode Island Department of Business
Regulation,  Division  of  Banking  (the  "Banking  Division").  The  Company is
required to file  semiannually and annually a report of its operations with, and
is subject to examination by, the Federal Reserve Board.

         BHCA -- Activities and Other Limitations.  The Bank Holding Company Act
("BHCA")  prohibits a bank  holding  company from  acquiring  direct or indirect
ownership  or  control  of more than 5% of the  voting  shares of any bank,  or,
except where a majority of shares are already owned,  increasing  such ownership
or control of any bank, without prior approval of the Federal Reserve Board. The
BHCA also  generally  prohibits a bank holding  company from  acquiring any bank
located outside of the state in which the existing bank subsidiaries of the bank
holding company are located unless  specifically  authorized by applicable state
law.  However,  the Interstate  Banking Act provides  that,  among other things,
substantially all state law barriers to the acquisition of banks by out-of-state
bank holding  companies will be eliminated.  The law will also permit interstate
branching  by banks  effective  as of June 1, 1997,  subject  to the  ability of
states to opt-out completely or set an earlier effective date. See " -Interstate
Banking  Legislation."  No approval under the BHCA is required,  however,  for a
bank holding company already owning or controlling 50% of the voting shares of a
bank to acquire additional shares of such bank.

         The  BHCA  also  prohibits  a  bank  holding   company,   with  certain
exceptions, from acquiring more than 5% of the voting shares of any company that
is not a bank and from  engaging in any business  other than banking or managing
or controlling banks. Under the BHCA, the Federal Reserve Board is authorized to
approve the  ownership of shares by a bank holding  company in any company,  the
activities of which the Federal  Reserve  Board has  determined to be so closely
related  to  banking  or to  managing  or  controlling  banks  as to be a proper
incident thereto.  In making such  determinations,  the Federal Reserve Board is
required  to  weigh  the  expected  benefit  to the  public,  including  greater
convenience,  increased competition or gains in efficiency, against the possible
adverse effects, including undue concentration of resources, decreased or unfair
competition, conflicts of interest or unsound banking practices.

         Rhode Island Law.  Rhode Island law requires the prior  approval of the
Banking  Division in order for a Rhode  Island bank or bank  holding  company to
acquire  5% or more  of the  voting  stock,  or  merge  or  consolidate  with an
out-of-state  bank or bank holding company.  In examining the  transaction,  the
Banking  Division must determine  whether the transaction is permitted under the
law of the  state  of the  out-of-state  bank  or  bank  holding  company  under
conditions not substantially more restrictive than those imposed by Rhode Island
law. In determining  whether to approve the  transaction,  the Banking  Division
must determine  whether the transaction is in the public interest,  will promote
the  safety  and  soundness  of the Rhode  Island  institution  and needs of the
communities served thereby, and will serve the needs of the state generally.  In
addition, a merger requires the prior approval of two-thirds of the shareholders
of the  Rhode  Island  bank  and  such  percentage  of the  shareholders  of the
out-of-state bank as required by the laws of such state.

        Under Rhode Island law, subject to the approval of the Banking Division,
an  out-of-state  bank or bank  holding  company may acquire  direct or indirect
control  of more than 5% of the  voting  stock or merge or  consolidate  with or
acquire  substantially  all of the assets and liabilities of a Rhode Island bank
or bank  holding  company  provided  that  the laws of the  state  in which  the
out-of-state bank is located, or in which operations of the bank subsidiaries of
an  out-of-state  bank  holding  company are  principally  conducted,  expressly
authorize,  as  determined  by the Banking  Division,  under  conditions no more
restrictive than those imposed by the laws of Rhode Island, the acquisition by a
Rhode  Island  bank or bank  holding  company of 5% of the  voting  stock or the
merger or  consolidation  with or  acquisition  of all of the assets of banks or
bank holding companies located in that state.  Additionally,  under Rhode Island
law, no "person" may acquire 25% of the voting  stock,  or such lesser number of
shares as constitutes control, of a Rhode Island depository  institution without
the prior approval of the Banking Division.


                                       8



         Dividends. The Company is a legal entity separate and distinct from the
Bank.  The revenues of the Company (on a parent  company only basis) are derived
primarily from interest and dividends paid to the Company by the Bank. The right
of the Company,  and consequently the right of creditors and stockholders of the
Company,  to  participate in any  distribution  of the assets or earnings of any
subsidiary  through the payment of such  dividends or  otherwise is  necessarily
subject  to  the  prior  claims  of  creditors  of  the  subsidiary   (including
depositors,  in the case of banking  subsidiaries),  except to the  extent  that
certain claims of the Company in a creditor capacity may be recognized.

        It is the policy of the FDIC and the  Federal  Reserve  Board that banks
and bank  holding  companies,  respectively,  should pay  dividends  only out of
current  earnings  and only if after  paying  such  dividends,  the bank or bank
holding company would remain adequately capitalized.  Federal banking regulators
also have  authority to prohibit  banks and bank holding  companies  from paying
dividends  if they deem such  payment  to be an unsafe or unsound  practice.  In
addition,  it is the position of the Federal  Reserve  Board that a bank holding
company is expected to act as a source of financial  strength to its  subsidiary
banks.

        The Subsidiary Bank

        General.  The Bank is subject to extensive regulation and examination by
the Banking  Division and by the FDIC, which insures its deposits to the maximum
extent permitted by law, and to certain requirements  established by the Federal
Reserve Board.  The federal and state laws and regulations  which are applicable
to banks  regulate,  among  other  things,  the scope of their  business,  their
investments,  their reserves against deposits, the timing of the availability of
deposited funds and the nature and amount of, and collateral for, certain loans.
The prior approval of the FDIC and the Banking Division is required for the Bank
to establish or relocate an additional branch office, assume deposits, or engage
in any merger,  consolidation or purchase or sale of all or substantially all of
the  assets  of any  bank or  savings  association.  The  laws  and  regulations
governing the Bank generally have been promulgated to protect depositors and not
for the purpose of protecting stockholders.

         Examinations  and  Supervision.  The  FDIC  and  the  Banking  Division
regularly  examine the  operations of the Bank,  including  (but not limited to)
their capital  adequacy,  reserves,  loans,  investments,  earnings,  liquidity,
compliance with laws and regulations,  record of performance under the Community
Reinvestment Act (see below) and management practices.  In addition, the Bank is
required to furnish  quarterly and annual reports of income and condition to the
FDIC and periodic reports to the Banking Division.  The enforcement authority of
the FDIC includes the power to impose civil money penalties, terminate insurance
coverage,  remove officers and directors and issue cease-  and-desist  orders to
prevent  unsafe or unsound  practices or  violations of law or  regulations.  In
addition,  under recent federal banking  legislation,  the FDIC has authority to
impose  additional  restrictions and requirements  with respect to banks that do
not satisfy applicable regulatory capital requirements.

         Dividends  and Affiliate  Transactions.  The Bank is subject to certain
restrictions on loans to the Company,  on investments in the stock or securities
thereof,  on the taking of stock or securities  as  collateral  for loans to any
borrower,  and on the  issuance of a guarantee  or letter of credit on behalf of
the Company.  The Bank also is subject to certain  restrictions on most types of
transactions with the Company,  requiring that the terms of such transactions be
substantially  equivalent to terms of similar  transactions with non-affiliates.
In addition,  there are various  limitations on the distribution of dividends to
the Company by the Bank.

        Capital Requirements

         The FDIC has established  guidelines with respect to the maintenance of
appropriate levels of capital by FDIC-insured banks. At such time, if ever, that
the Company exceeds $150 million in consolidated  assets or either:  (i) engages
in  any  non-bank  activity  involving  significant  leverage;  or  (ii)  has  a
significant  amount of outstanding  debt that is held by the general public,  it
will become  subject to various  capital  adequacy  requirements  of the Federal
Reserve Board  applicable to all such bank holding  companies.  Until such time,
the Federal Reserve Board applies the following guidelines on a bank only basis.
The Federal Reserve Board has adopted  substantially  identical capital adequacy
guidelines  pursuant to which it assesses  the  adequacy of capital in examining
and supervising a bank holding company and in analyzing applications to it under
the BHCA.  If a banking  organization's  capital  levels  fall below the minimum
requirements established by such guidelines, a bank or bank holding company will
be  expected  to develop  and  implement  a plan  acceptable  to the FDIC or the
Federal  Reserve  Board,  respectively,  to achieve  adequate  levels of capital
within a reasonable  period,  and may be denied approval to acquire or establish
additional banks or non-bank  businesses,  merge with other institutions or open
branch  facilities  until such capital  levels are  achieved.  Recently  enacted
federal legislation  requires federal bank regulators to take "prompt corrective
action" with  respect to insured  depository  institutions  that fail to satisfy
minimum  capital  requirements  and  imposes  significant  restrictions  on such
institutions.


                                       9



         The guidelines  generally  require banks and bank holding  companies to
maintain at least half of its total capital comprised of common equity, retained
earnings and a limited amount of perpetual preferred stock, less goodwill ("Tier
I  Capital").  Additionally,  these  guidelines  require  banks and bank holding
companies  to maintain a ratio of Tier I Capital to  risk-weighted  assets of at
least four (4%) percent and a ratio of total capital to risk-weighted  assets of
at least eight (8%) percent ("Total Risk-Based  Capital Ratio").  Hybrid capital
instruments,  perpetual  preferred stock which is not eligible to be included as
Tier I Capital,  term  subordinated debt and  intermediate-term  preferred stock
and,  subject to limitations,  general  allowances for loan losses,  is known as
"Tier 2  Capital."  The sum of Tier 1 and Tier 2 Capital  is  "Total  Risk-Based
Capital."  Assets are  adjusted  under the  risk-based  guidelines  to take into
account  different risk  characteristics,  with the  categories  ranging from 0%
(requiring no additional capital), for assets such as cash, to 100% for the bulk
of  assets  which  are  typically  held  by a bank  holding  company,  including
multi-family  residential and commercial real estate loans,  commercial business
loans and consumer loans.  Single-family  residential first mortgage loans which
are not either 90 days or more  past-due or  non-performing  and which have been
made in accordance with prudent underwriting  standards are assigned a 50% level
in the  risk-weighting  system, as are certain privately issued  mortgage-backed
securities  representing  indirect  ownership of such loans.  Off-balance  sheet
items also are adjusted to take into account certain risk characteristics.

         Prompt Corrective Action. Under Section 38 of the FDIA, as added by the
FDICIA,  each federal banking agency is required to implement a system of prompt
corrective  action for  institutions  which it  regulates.  The federal  banking
agencies have  promulgated  substantially  similar  regulations to implement the
system of prompt corrective action  established by Section 38 of the FDIA, which
became effective on December 19, 1992.  Under the  regulations,  a bank shall be
deemed to be (i) "well  capitalized" if it has Total Risk-Based Capital Ratio of
10.0% or more, has a Tier I Risk-Based Capital Ratio of 6.0% or more, has a Tier
I  Leverage  Capital  Ratio of 5.0% or more and is not  subject  to any  written
capital  order or directive;  (ii)  "adequately  capitalized"  if it has a Total
Risk-Based  Capital Ratio of 8.0% or more, a Tier I Risk- Based Capital Ratio of
4.0% or more and a Tier I Leverage  Capital  Ratio of 4.0% or more  (3.0%  under
certain  circumstances) and does not meet the definition of "well  capitalized,"
(iii) "undercapitalized" if it has a Total Risk-Based Capital Ratio that is less
than 8.0%, a Tier I Risk-Based  Capital Ratio that is less than 4.0% or a Tier I
Leverage   Capital   Ratio   that  is  less  than  4.0%  (3.0%   under   certain
circumstances),   (iv)  "significantly  undercapitalized"  if  it  has  a  Total
Risk-Based  Capital  Ratio that is less than 6.0%, a Tier I  Risk-Based  Capital
Ratio  that is less than 3.0% or a Tier I  Leverage  Capital  Ratio that is less
than 3.0%, and (v) "critically  undercapitalized"  if it has a ratio of tangible
equity to total  assets  that is equal to or less than  2.0%.  Section 38 of the
FDIA and the  regulations  also  specify  circumstances  under  which a  federal
banking  agency may  reclassify a well  capitalized  institution  as  adequately
capitalized  and  may  require  an  adequately  capitalized  institution  or  an
undercapitalized institution to comply with supervisory actions as if it were in
the next lower category (except that the FDIC may not reclassify a significantly
undercapitalized institution as critically undercapitalized).

         A  "critically  undercapitalized   institution"  is  to  be  placed  in
conservatorship  or  receivership  within  90  days  unless  the  FDIC  formally
determines  that  forbearance  from such action would better protect the deposit
insurance fund. Unless the FDIC or other appropriate  federal banking regulatory
agency makes specific  further  findings and certifies  that the  institution is
viable and is not  expected to fail,  an  institution  that  remains  critically
undercapitalized on average during the fourth calendar quarter after the date it
becomes critically undercapitalized must be placed in receivership.

         Immediately upon becoming undercapitalized, an institution shall become
subject to the provisions of Section 38 of the FDIA (i)  restricting  payment of
capital  distributions  and management fees, (ii) requiring that the appropriate
federal  banking agency monitor the condition of the institution and its efforts
to restore its capital,  (iii)  requiring  submission  of a capital  restoration
plan, (iv) restricting the growth of the institution's  assets and (v) requiring
prior approval of certain expansion  proposals.  The appropriate federal banking
agency  for  an  undercapitalized  institution  also  may  take  any  number  of
discretionary  supervisory  actions if the agency  determines  that any of these
actions is  necessary to resolve the  problems of the  institution  at the least
possible  long-term cost to the deposit insurance fund, subject in certain cases
to  specified  procedures.  These  discretionary  supervisory  actions  include:
requiring the institution to raise additional capital;  restricting transactions
with affiliates; restricting interest rates paid by the institution on deposits;
requiring  replacement of senior executive  officers and directors;  restricting
the activities of the institution and its affiliates;  requiring  divestiture of
the institution or the sale of the institution to a willing  purchaser;  and any
other supervisory action that the agency deems appropriate. These and additional
mandatory  and  permissive  supervisory  actions  may be taken  with  respect to
significantly undercapitalized and critically undercapitalized institutions.

         As of December 31, 1996, the Bank was classified as "well  capitalized"
under these provisions.


                                       10



        Interstate Banking Legislation

        On September 29, 1994 the  Interstate  Banking Act became law. Under the
new law,  different  types of interstate  transactions  and  activities  will be
permitted,  each with different  effective  dates.  Interstate  transactions and
activities  provided  for under the new law include:  (i) bank  holding  company
acquisitions  of  separately  held banks in a state  other  than a bank  holding
company's  home state;  (ii) mergers  between  insured banks with different home
states,   including   consolidations   of  affiliated   insured   banks;   (iii)
establishment  of interstate  branches either de novo or by branch  acquisition;
and (iv)  affiliated  banks acting as agents for one another for certain banking
functions  without regard to state law  prohibitions on interstate  branching or
unauthorized  banking. In general,  nationwide interstate bank acquisitions will
be permissible  one year after the date of enactment,  irrespective of state law
limitations.  Interstate  mergers will be permissible on July 1, 1997,  unless a
state passes  legislation  either to prevent or to permit the earlier occurrence
of  interstate  mergers.  States  may at any time enact  legislation  permitting
interstate de novo branching.  Banks may act as agents for affiliated depository
institutions beginning within one year after enactment.

        Once the  applicable  effective  date has occurred  (and, in the case of
interstate  mergers  and de novo  branching,  subject  to  applicable  state law
"opt-out" or "opt-in"  provisions),  the appropriate  federal bank regulator may
approve the respective interstate transactions only if certain criteria are met.
First,  in order for a banking  institution (a bank or bank holding  company) to
receive  approval  for  an  interstate  transaction,   it  must  be  "adequately
capitalized" and "adequately  managed." The phrase  "adequately  capitalized" is
generally  defined as meeting or exceeding  all  applicable  federal  regulatory
capital  standards,  while the phrase  "adequately  managed" is left  undefined.
Second, the appropriate federal bank regulator must consider the applicant's and
its affiliated  institutions'  records under the CRA, as well as the applicant's
record under applicable state community reinvestment laws.

        The  new  law  applies  deposit  "concentration  limits"  to  interstate
acquisition and merger transactions. Specifically, a banking institution may not
receive federal approval for interstate expansion if it and its affiliates would
control  (i)  more  than  10% of the  deposits  held by all  insured  depository
institutions  in the United  States,  or (ii) 30% or more of the deposits of all
insured  depository  institutions  in any state in which  the banks or  branches
involved in the transactions (or any affiliated depository institution) overlap.
States may, by statute,  regulation or order,  raise or lower the 30% limit.  In
addition,  the new law  preempts  certain  existing  state law  restrictions  on
interstate  banking (such as regional  compacts and  reciprocity  requirements),
effective  one year  after  enactment.  However,  in order  to  receive  federal
approval for an interstate merger or de novo branching transaction, an applicant
still also must comply with any  non-discriminatory  host state filing and other
requirements.

        The foregoing references to laws and regulations which are applicable to
the Company and the Bank are brief summaries  thereof which do not purport to be
complete and which are qualified in their entirety by reference to such laws and
regulations.

RECENT DEVELOPMENTS

        In January  1997,  the Bank  entered into a  definitive  agreement  with
Wal-Mart Stores, Inc. of Bentonville,  Arkansas, pursuant to which the Bank will
open de novo branch offices in two Wal-Mart Stores located in Rhode Island. Upon
opening  of the  branches,  the Bank  will be the  first  financial  institution
headquartered  in Rhode  Island to open banking  offices in Wal-Mart,  the world
renowned retailer which operates more than 2,200 stores in the United States.

        The Bank expects to open the  branches in June 1997,  subject to receipt
of required  regulatory  approvals.  The branches  will be  full-service  retail
branches  offering all of the retail products  offered at the Bank's three other
branch offices,  including  checking and savings  accounts,  consumer loans, and
mortgages.  The  branches  will be open seven days a week and will  include full
service  automated teller machines (ATMs).  First Bank estimates it will hire up
to 18 individuals to staff the in-store branches.

        In February 1997, the Bank gave notice to NCR Corporation  that the Bank
was terminating its Data Processing Contract with NCR Corporation. In connection
with the  termination  of the Data  Processing  Contract,  the Bank will incur a
termination  penalty of approximately  $83,000,  which was fully reserved for by
the Bank. The Bank currently  anticipates that it will enter into a new contract
for the provision of data  processing  services with a third party in the second
quarter of 1997.


                                       11



ITEM 2.  PROPERTIES

        The Bank  delivers its  products  and services  through its three branch
network  system.  The Bank owns its main office building which is located at 180
Washington  Street,  Providence,  Rhode  Island.  This  location  consists  of a
two-story  masonry and steel frame building  containing (with basement  storage)
approximately  6,800 square feet of space.  The ground floor of this building is
used for retail banking as the Providence branch. Attached to this building is a
two lane  drive-up  facility,  the only  drive-up  facility  located in downtown
Providence.  The building  also houses a built-in  ATM. The second floor of this
location is used predominately for executive,  administrative, and support staff
office  space.  This building is located on two lots which are owned by the Bank
and which have a total area of approximately 10,000 square feet. This land space
is also used for  customer  parking and access and egress  through the  drive-up
facility.  The Bank also owns an adjacent lot of approximately 3,300 square feet
which is used solely as employee parking.

        In 1981,  the Bank  leased and opened a branch  office  building  at the
corner of Park and Reservoir  Avenues,  Cranston,  Rhode Island.  This one-story
masonry and steel frame building  (including the lower level) has  approximately
7,400 square feet space. The ground floor of this location contains the Cranston
branch, the Bank's largest branch as measured by deposits. The building also has
a three lane drive-up facility and an ATM. The basement of this building is used
predominately  by the Operations  Department  along with several  administrative
offices.  The building is situated on approximately 21,000 square feet of leased
land.  The  lease  has an  original  noncancellable  term of 15 years  with four
successive renewal options, each for an additional five years ending in the year
2009.  The Bank is  presently in the second of the four  renewal  options  which
expires in the year 1999. Upon the expiration of the lease in the year 2009, the
Bank will have the right to renew the lease upon the same terms and  conditions,
except  for the term  and  annual  rent to be paid  thereunder  which  are to be
determined by mutual agreement or, if not so determined, by arbitration. In late
1994 the Bank  acquired an adjacent  parcel of land,  which  approximates  4,700
square  feet,  for use as expanded  customer  parking and access to the facility
from  Reservoir  Avenue.  The Bank also owns land  across the  street  from this
building. This land, with total area of approximately 3,300 square feet, is used
solely for employee parking.

        As part of the Acquisition, the Bank purchased the former credit union's
land and building and reopened the facility as the Bank's Wyoming branch at 1168
Main  Street,  Richmond,  Rhode  Island.  The facility is located in the Wyoming
section in the Town of  Richmond.  The two story wood frame  building has nearly
6,500 square feet space  (exclusive of unfinished  basement area) on a land area
of approximately  40,400 square feet. The branch location has a built-in ATM and
a two lane drive-up facility.

ITEM 3.     LEGAL PROCEEDINGS

        The Company is involved in routine  legal  proceedings  occurring in the
ordinary course of business. In the opinion of management, based upon the advice
of legal counsel,  final  disposition of these lawsuits will not have a material
adverse  effect on the  financial  condition  or  results of  operations  of the
Company.

ITEM 4.   SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS.

         During the fourth  quarter of fiscal  1996,  the Company did not submit
any matter to a vote of its security holders,  through a solicitation of proxies
or otherwise.



                                       12




                                    PART II

ITEM 5.  MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER MATTERS

STOCK LISTING

On May 14, 1996, the Company's common stock began trading on the NASDAQ National
Market tier of the NASDAQ Stock Market under the symbol: FTFN.

High and low sales  prices and  dividends  declared  during 1996 and 1995 are as
follows:

QUARTERLY SALES PRICES          HIGH           LOW            DIVIDENDS DECLARED

1996

1st Quarter                      --             --               $.03
2nd Quarter                   10 1/8          9 1/8               .03
3rd Quarter                   10              9                   .03
4th Quarter                   11 1/2          9 1/4               .03

1995

1st Quarter                      --             --                --
2nd Quarter                      --             --               $.055
3rd Quarter                      --             --                --
4th Quarter                      --             --                .055


        As of March 24, 1997, there were  approximately 200 holders of record of
the Company's  common stock and  approximately  400  shareholders  of beneficial
ownership  who hold their  stock in nominee or  "street"  name  through  various
brokerage firms.

ITEM 6.   SELECTED CONSOLIDATED FINANCIAL DATA


                      SELECTED CONSOLIDATED FINANCIAL DATA


<TABLE>
<CAPTION>
                                                                         YEARS ENDED DECEMBER 31, 
                                                           -----------------------------------------------------
                                                             1996        1995       1994       1993       1992 
                                                             ----        ----       ----       ----       ---- 
                                                              (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA) 
<S>                                                       <C>          <C>        <C>        <C>        <C>
FINANCIAL CONDITION DATA: 
  Total assets ............................................ $121,413   $100,304   $ 92,822   $ 87,594   $ 96,571 
  Investments, securities purchased under agreements to 
   resell, federal funds sold and interest bearing deposits   44,568     30,811     30,327     29,634     42,453 
  Total loans .............................................   72,536     64,701     58,569     54,453     49,349 
  Allowance for possible loan losses ......................    1,942      1,828      2,257      2,300      1,414 
  Total deposits ..........................................   93,876     89,591     83,184     78,535     86,695 
  Securities sold under agreements to repurchase ..........   10,778         --         --         --         -- 
  Senior debenture ........................................    2,894      2,845      2,736      2,557      2,390 
  Total stockholders' equity ..............................   12,560      7,192      6,559      6,124      5,621 
STATEMENT OF INCOME DATA: 
  Interest income .........................................    8,867      7,732      6,794      6,624      6,510 
  Interest expense ........................................    4,214      3,669      2,629      2,803      2,955 
                                                             -------    -------    -------    -------    -------
  Net interest income .....................................    4,653      4,063      4,165      3,821      3,555 
  Provision for possible loan losses ......................      455        675        555        545        630 
                                                             -------    -------    -------    -------    -------
  Net interest income after provision for possible  
   loan losses ............................................    4,198      3,388      3,610      3,276      2,925 
  Noninterest income ......................................      536        474        390        409        477 
  Noninterest expense .....................................    3,177      3,093      2,989      2,805      2,956 
  Income taxes ............................................      513        251        399        330        177 
                                                             -------    -------    -------    -------    -------
  Net income .............................................. $  1,044   $    518   $    612   $    550   $    269 
                                                             =======    =======    =======    =======    =======
PER SHARE DATA: 
  Net income .............................................. $   0.98   $   0.71   $   0.84   $   0.76   $   0.37 
  Book value ..............................................     9.89      10.35       9.60       8.96       8.23 
  Cash dividends declared .................................     0.12       0.11       0.09       0.07       0.06 
  Dividend payout ratio ...................................    12.83%     14.51%     10.05%      8.69%     15.26% 
  Weighted average common and common stock  
   equivalent shares outstanding ..........................1,059,963    728,708    727,573    726,459    724,974 
OPERATING RATIO DATA: 
  Return on average total assets ..........................     0.96%      0.54%      0.68%      0.61%      0.30% 
  Return on average stockholders' equity ..................    10.02       7.45       9.60       9.30       4.83 
  Net interest margin .....................................     4.46       4.43       4.82       4.38       4.32 
  Loans to deposits ratio .................................    77.27      72.22      70.41      69.34      56.92 
  Leverage capital ratio ..................................    10.32       6.87       7.01       6.81       5.74 
ASSET QUALITY RATIOS: 
  Nonperforming assets to total assets ....................     0.91%      2.00%      1.58%      2.34%      1.13% 
  Nonperforming loans to total loans ......................     0.58       0.83       0.89       0.98       1.55 
  Net loan charge-offs to average loans(1) ................     0.19       1.01       0.97       1.11       1.73 
  Allowance for possible loan losses to total loans(1) ....     1.78       1.47       1.50       1.54       1.71 
  Allowance for possible loan losses to nonperforming 
   loans(1) ...............................................   280.35     160.63     146.76     132.46     94.12 
</TABLE>
- --------- 
(1) Ratios are exclusive of acquired  loans,  acquired  reserve for loan losses,
    and activity in the  acquired  reserve for loan losses  associated  with the
    1992 acquisition of certain assets and the assumption of certain liabilities
    of the former Chariho-Exeter Credit Union.


                                    13



ITEM 7.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
         OF OPERATIONS


                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF

                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS

OVERVIEW 

    First  Financial  Corp. is a bank holding  company that was organized  under
Rhode  Island  law in 1980 for the  purposes  of owning  all of the  outstanding
capital  stock of First Bank and Trust Company  ("Bank") and  providing  greater
flexibility in helping the Bank achieve its business  objectives.  The Bank is a
Rhode Island chartered  commercial bank that was originally chartered and opened
for business on February 14,  1972.  The Bank  provides a broad range of lending
and deposit products  primarily to individuals and small businesses ($10 million
or less in total  revenues).  Although the Bank has full commercial  banking and
trust powers, it has not exercised its trust powers and does not, at the current
time,  provide asset  management or trust  administration  services.  The Bank's
deposits are insured by the FDIC up to applicable limits.

    The Bank  offers a variety  of  consumer  financial  products  and  services
designed  to satisfy the  deposit  and loan needs of its retail  customers.  The
Bank's retail products include interest-bearing and noninterest-bearing checking
accounts, money market accounts,  passbook and statement savings, club accounts,
and  short-term  and  long-term  certificates  of deposit.  The Bank also offers
customary check collection services,  wire transfers,  safe deposit box rentals,
and automated  teller  machine (ATM) cards and services.  Loan products  include
commercial, commercial mortgage, residential mortgage, construction, home equity
and a variety of consumer loans.

    The results of  operations of First  Financial  Corp.  and its  wholly-owned
subsidiary,  First Bank and Trust Company  ("Company"),  depend primarily on its
net  interest  income,  which is the  difference  between  interest and dividend
income on interest-earning  assets and interest expense on its  interest-bearing
liabilities.   Its  interest-earning  assets  consist  primarily  of  loans  and
investment securities,  while its interest-bearing liabilities consist primarily
of deposits,  securities  sold under  agreements  to  repurchase  and the Senior
Debenture. The Company's net income is also affected by its level of noninterest
income,  including  fees  and  service  charges,  as well as by its  noninterest
expenses, such as salary and employee benefits,  provisions to the allowance for
possible loan losses,  occupancy costs and, when necessary,  expenses related to
other real estate owned (OREO) and to the  administration of non-performing  and
other classified assets.

    The  Company  reported  net income for 1996 of  $1,043,677,  as  compared to
$517,777 for 1995, or an increase of 101.6%. Earnings per share amounted to $.98
per share for 1996, based on 1,059,963 weighted average shares  outstanding,  as
compared to $.71 per share for 1995,  based on 728,708  weighted  average shares
outstanding.  Also,  in 1996,  the  Company's  return on  average  assets  (ROA)
improved to .96% from .54% in 1995. The Company's return on average equity (ROE)
also  improved to 10.02% in 1996,  from 7.45% in 1995.  The  improvement  in net
income is  primarily  the  result  of an  increase  in net  interest  income,  a
reduction  in the  provision  for  possible  loan  losses,  and an  increase  in
noninterest  income,  all of  which  were  offset  somewhat  by an  increase  in
noninterest  expense and provision for income taxes.  In general,  the Company's
improvement  in  earnings  is  attributable  to its  ability  to:  (i)  increase
interest-earning  assets  funded from the net  proceeds of the public  offering,
along with deposits and other borrowings; (ii) increase loan originations; (iii)
improve net interest margins; and (iv) improve asset quality.

    During 1996, the Company completed a public offering of its common stock and
issued 550,000 shares while increasing stockholders' equity by $4.5 million. The
increased  capital  allowed  the  Company  to grow  its  balance  sheet  without
impairing its capital position. Total assets increased $21.1 million or 21.0% to
$121.4 million at the end of 1996. This growth occurred  through a $4.3 million,
or 4.8% increase in deposits,  to $93.9  million;  a $10.8  million  increase in
securities sold under agreements to repurchase; the $4.5 million in net proceeds
from the public  offering;  and nearly $.9  million in net  income,  less common
stock dividends.

RESULTS OF OPERATIONS 

Net Interest Income 

    Net interest  income,  the difference  between  interest income and interest
expense,  is  the  single  largest  contributor  to  the  Company's  results  of
operations.  In 1996, net interest income rose $589,911, or 14.5%, to $4,653,258
from $4,063,347 in 1995. The primary reason for this increase was due to an



                                       14





increase in average  interest-earning  assets of $12.5  million,  or 13.6% and a
slight  increase in average net interest spread to 3.62% in 1996, as compared to
3.59% in 1995.  The increase in average  earning  assets was funded largely from
the net proceeds of the public  offering,  deposit growth and other  borrowings.
Increases  in average  stockholders'  equity,  offset  somewhat by a decrease in
average noninterest-bearing deposits, coupled with a relatively flat average net
interest spread accounted for the 3 basis point increase in average net interest
margin to 4.46% in 1996.

    Interest income totalled  $8,867,483 in 1996, an increase of $1,135,464,  or
14.7% over the prior  year.  The $12.5  million  increase  in average  interest-
earning assets was primarily responsible for the improvement in interest income.
During   1996,   loan   demand  was  solid  and  the   composition   of  average
interest-earning  assets  between  loans  and  investments  remained  relatively
constant  from  1995 to  1996.  The  interest  rate  environment  also  remained
relatively flat, resulting in an 8 basis point increase in average earning asset
yield to 8.51% in 1996 from 8.43% in 1995.  During  1996,  the Company  realized
$47,000 in cash basis interest  income from a loan which was  nonaccruing at the
end of 1995.  Without this transaction,  the average earning asset yield and net
interest  margin  for 1996 would have been 5 basis  points  lower,  or 8.46% and
4.41%, respectively.

    Interest expense amounted to $4,214,225 in 1996, an increase of $545,553, or
14.9% over the $3,668,672  reported in 1995. The increase was  attributable to a
$10.3 million  increase in average  interest-bearing  liabilities  and a 5 basis
point increase in average cost of funds.  During 1996, average  interest-bearing
demand and NOW, savings,  and money market deposits decreased $3.4 million while
higher cost average time deposits  increased  $10.6 million.  Also,  higher cost
securities  sold under  agreements  to  repurchase  increased on average by $3.1
million. Despite the impact of a declining short term interest rate environment,
the shifting of existing  core savings  deposits  into higher cost time deposits
along with  gathering new deposits into higher cost time deposits  accounted for
the increase in average cost of funds to 4.89% in 1996 from 4.84% in 1995.

    In the latter part of 1996,  the Company  entered into a series of contracts
to sell  securities  under  agreements  to  repurchase.  The proceeds from these
agreements were used to purchase  $10,490,000 of mortgage backed securities with
a yield of 7.93%,  at an average  borrowing  cost of 6.03%.  The purpose of this
transaction  was to leverage the Company's  capital  position with the intent to
ultimately increase the Company's return on stockholders'  equity.  Although the
transaction  added nearly  $60,000 to net interest  income in 1996,  the spreads
from this sole transaction were narrower than from the Company's other investing
and financing activities. Consequently, the net interest spread and net interest
margin  would have been  3.67% and  4.53%,  respectively,  without  this  single
transaction.



                                       15





    The following table sets forth certain information relating to the Company's
average  balance sheet and reflects the average yield on assets and average cost
of liabilities for the periods  indicated.  Such yields and costs are derived by
dividing  income or expense  by the  average  balance of assets or  liabilities.
Average  balances  are derived  from daily  balances.  Loans are net of unearned
discount.  Non-accrual  loans  are  included  in the  average  balances  used in
calculating this table.

                    AVERAGE BALANCES AND INTEREST RATES 
                          (DOLLARS IN THOUSANDS) 

<TABLE>
<CAPTION>
                                                                     YEARS ENDED DECEMBER 31, 
                                          --------------------------------------------------------------------------------
                                                      1996                           1995                           1994 
                                          ----------------------------   ----------------------------   ------------------  
                                                    INTEREST   AVERAGE             INTEREST   AVERAGE             INTEREST   AVERAGE
                                          AVERAGE    INCOME/    YIELD/   AVERAGE    INCOME/    YIELD/    AVERAGE   INCOME/    YIELD/
                                          BALANCE    EXPENSE     RATE    BALANCE    EXPENSE     RATE     BALANCE   EXPENSE     RATE
                                          -------    -------   -------   -------    -------   -------    -------   -------   -------
<S>                                      <C>         <C>         <C>     <C>        <C>         <C>      <C>       <C>       <C>
INTEREST-EARNING ASSETS: 
  Loans .................................$ 68,437    $6,739      9.85%   $61,043    $5,994      9.82%    $56,812    $5,514     9.70%
  Investment securities taxable -- AFS ..  18,180     1,165      6.41     13,575       758      5.58      14,633       621     4.24
  Investment securities taxable -- HTM ..  13,828       772      5.58     14,357       831      5.79      10,672       487     4.56
  Securities purchased under agreements  
   to resell ............................   3,456       173      5.01      2,796       149      5.33       4,348       172     3.96
  Federal Home Loan Bank stock ..........     348        18      5.17         --        --        --          --        --   
                                          -------   -------   -------    -------   -------   -------     -------   -------   ------
TOTAL INTEREST-EARNING ASSETS ........... 104,249     8,867      8.51     91,771     7,732      8.43      86,465     6,794     7.86
                                                    -------   -------              -------   -------               -------   ------
NONINTEREST-EARNING ASSETS: 
  Cash and due from banks ...............   1,886                          2,073                           2,628 
  Premises and equipment ................   1,739                          1,810                           1,553 
  Other real estate owned ...............   1,077                          1,206                           1,101 
  Allowance for possible loan losses ....  (1,847)                        (2,086)                         (2,205) 
  Other assets ..........................   1,101                            875                             700 
                                          -------                        -------                         -------  
TOTAL NONINTEREST-EARNING ASSETS ........   3,956                          3,878                           3,777 
                                          -------                        -------                         -------
TOTAL ASSETS ............................$108,205                        $95,649                         $90,242 
                                          =======                        =======                         =======
INTEREST-BEARING LIABILITIES: 
  Deposits: 
   Interest-bearing demand and NOW 
     deposits ...........................$  2,550        50      1.96    $ 2,642        56      2.12     $ 2,877        63     2.19
   Savings deposits .....................  19,295       513      2.66     22,216       582      2.62      27,741       734     2.65
   Money market deposits ................   1,659        40      2.41      2,149        55      2.56       2,473        66     2.67
   Time deposits ........................  56,655     3,164      5.59     46,008     2,736      5.95      34,677     1,587     4.58
  Securities sold under agreements to 
   repurchase ...........................   3,067       185      6.03         --        --        --          --        --       -- 
  Senior debenture ......................   2,894       262      9.05      2,818       240      8.52       2,644       179     6.77
                                          -------   -------   -------    -------   -------   -------     -------   -------   ------
TOTAL INTEREST-BEARING LIABILITIES ......  86,120     4,214      4.89     75,833     3,669      4.84      70,412     2,629     3.73
    
NONINTEREST-BEARING LIABILITIES: 
  Noninterest-bearing deposits ..........  10,965                         12,397                          12,791 
  Other liabilities .....................     700                            473                             668 
                                          -------                        -------                         -------
TOTAL NONINTEREST-BEARING LIABILITIES ...  11,665                         12,870                          13,459 
STOCKHOLDERS' EQUITY ....................  10,420                          6,946                           6,371 
                                          -------                        -------                         -------
TOTAL LIABILITIES AND STOCKHOLDERS' 
  EQUITY ................................$108,205                        $95,649                         $90,242 
                                          =======                        =======                         =======
NET INTEREST INCOME .....................           $ 4,653                         $ 4,063                        $ 4,165 
                                                    =======                         =======                        =======
NET INTEREST SPREAD .....................                        3.62%                          3.59%                          4.13%
                                                                 ====                           ====                         ======
NET INTEREST MARGIN .....................                        4.46%                          4.43%                          4.82%
                                                                 ====                           ====                         ======
</TABLE>


                                       16





         The following  table  describes the extent to which changes in interest
rates and  changes in volume of  interest-earning  assets  and  interest-bearing
liabilities  have affected the Company's  interest  income and interest  expense
during the periods  indicated.  Information  is provided in each  category  with
respect to changes  attributable  to: (i)  changes in volume  (changes in volume
multiplied by prior rate);  and (ii) changes in rate (changes in rate multiplied
by prior volume). Changes in rate/volume have been allocated to volume variances
throughout this table. Loans are net of unearned discount. Non-accrual loans are
included in the average balances used in calculating this table.

                RATE/VOLUME ANALYSIS OF NET INTEREST INCOME 
                          (DOLLARS IN THOUSANDS) 


<TABLE>
<CAPTION>
                                                    YEAR ENDED                   YEAR ENDED                   YEAR ENDED 
                                                 DECEMBER 31, 1996            DECEMBER 31, 1995            DECEMBER 31, 1994 
                                                   COMPARED WITH                COMPARED WITH                COMPARED WITH 
                                                 DECEMBER 31, 1995            DECEMBER 31, 1994            DECEMBER 31, 1993 
                                            --------------------------   --------------------------   --------------------------
                                            INCREASE (DECREASE) DUE TO   INCREASE (DECREASE) DUE TO   INCREASE (DECREASE) DUE TO
                                            --------------------------   --------------------------   -------------------------- 
                                             VOLUME    RATE     TOTAL     VOLUME    RATE     TOTAL     VOLUME     RATE     TOTAL 
                                            --------  ------   -------   --------
<S>                                         <C>        <C>      <C>       <C>       <C>      <C>       <C>       <C>       <C>
INTEREST-EARNING ASSETS: 
  Loans                                      $  727    $  18   $   745   $  412    $  68    $   480    $  509   $ (294)   $  215 
  Investment securities taxable -- AFS          294      113       407      (59)     196        137       621       (1)      620 
  Investment securities taxable -- HTM          (29)     (30)      (59)     213      131        344      (649)     140      (509) 
  Securities purchased under agreements to 
   resell, and other                             50       (8)       42      (82)      59        (23)     (254)      98      (156) 
                                             ------    -----   -------   ------    -----    -------    ------   ------    ------
TOTAL INTEREST-EARNING ASSETS                $1,042    $  93   $ 1,135   $  484    $ 454    $   938    $  227   $  (57)   $  170 
                                             ======    =====   =======   ======    =====    =======    =======  ======    ======
INTEREST-BEARING LIABILITIES: 
  Interest-bearing demand and NOW deposits   $   (2)   $  (4)  $    (6)  $   (5)   $  (2)   $    (7)   $    3   $   (1)   $    2 
  Savings deposits                              (78)       9       (69)    (144)      (8)      (152)       (5)     (53)      (58) 
  Money market deposits                         (12)      (3)      (15)      (8)      (3)       (11)        3       (1)        2 
  Time deposits                                 594     (166)      428      674      475      1,149        20     (137)     (117) 
  Securities sold under agreements to 
   repurchase                                   185       --       185       --       --         --       (14)      --       (14) 
  Senior debenture                                7       15        22       15       46         61        12       (1)       11 
                                             ------    -----   -------   ------    -----    -------    ------   ------    ------
TOTAL INTEREST-BEARING LIABILITIES           $  694    $(149)  $   545   $  532    $ 508    $ 1,040    $   19   $(193)    $(174) 
                                             ======    =====   =======   ======    =====    =======    =======  ======    ======    
NET CHANGE IN NET INTEREST INCOME            $  348    $ 242   $   590   $  (48)   $ (54)   $  (102)   $  208   $  136    $  344 
                                             ======    =====   =======   ======    =====    =======    =======  ======    ======   

</TABLE>


Provision for Possible Loan Losses 

    The  provision  for possible  loan losses was $455,000 in 1996,  compared to
$675,000 in 1995.  The  reduction in the  provision  was primarily the result of
fewer net charge-offs  during 1996, thus  eliminating the necessity to replenish
the reserve for net charge-offs,  which was the case in 1995. Due to the overall
improvement  in asset  quality,  net charge- offs  amounted to $117,076 in 1996,
compared to $577,413 in 1995.  The 1996  provision  for possible loan losses was
used primarily to allow for the overall growth of the Company's loan portfolio.

Noninterest Income 

    The following table identifies the major sources of noninterest income.
<TABLE>
<CAPTION>
                                               YEARS ENDED DECEMBER 31, 
                                               ------------------------ 
                                        1996             1995              1994 
                                        ----             ----              ---- 
                                                (DOLLARS IN THOUSANDS) 
<S>                                     <C>              <C>              <C>
Service charges and fees on 
  deposit accounts                      $307             $285             $256 
Safe deposit box rental                   26               25               25 
Other service fees                        37               37               56 
Gain on sale of securities                56               --               -- 
Gain on sale of loans                     69               94               29 
Loan servicing fee                        20               15               -- 
Other                                     21               18               24 
                                        ----             ----             ----
                                        $536             $474             $390 
                                        ====             ====             ====
</TABLE>


                                       17





    Noninterest  income increased  $62,425 in 1996, to $536,283 from $473,858 in
1995.  This increase was primarily due to a $56,105 gain on sale of  securities.
Generally,  the Company's intention is not to sell securities prior to maturity.
However,  in  order to  utilize  a  capital  loss tax  carryforward,  which  was
scheduled  to  expire  at the end of  1996,  a  security  was  sold  and the tax
carryforward was utilized.

    Service charges and fees on deposit accounts increased $21,647,  or 7.6%, to
$307,060 primarily as a result of more stringent  imposition of fees,  revisions
to the fee schedule of various  deposit  products  and,  growth in the Company's
total  deposits.  The  gain on  sale  of the  guaranteed  portion  of SBA  loans
decreased  $25,065 in 1996  largely  due to the  increased  competition  in this
business market.

Noninterest Expense 

    The following table identifies the major  components of noninterest  expense
for the respective periods presented:

<TABLE>
<CAPTION>
                                               YEARS ENDED DECEMBER 31, 
                                               ------------------------ 
                                        1996             1995             1994 
                                        ----             ----             ---- 
                                                (DOLLARS IN THOUSANDS) 
<S>                                    <C>              <C>              <C>
Salaries and employee 
  benefits                             $1,654           $1,566           $1,554 
Occupancy expense                         364              337              342 
Equipment expense                         200              196              175 
OREO (gains) losses, write- 
  downs, and carrying costs, 
  net                                      68              188               44 
Other operating expenses: 
  FDIC insurance premium                    2               95              177 
  Computer service                        162              151              130 
  Regulatory examination 
   fees                                     5               15               11 
  Legal and professional fees             131               68               55 
  Directors' fees                          64               59               54 
  Postage                                  48               44               45 
  Advertising                             100               45               40 
  Office supplies, forms, 
   stationery, printing, 
   etc.                                   103               78               77 
  Miscellaneous                           276              251              284 
                                       ------           ------           ------ 
                                       $3,177           $3,093           $2,988 
                                       ======           ======           ====== 
</TABLE>

    Total  noninterest  expense in 1996 was $3,177,282 as compared to $3,092,911
in 1995, an increase of $84,371,  or 2.7%. The largest expense items  accounting
for this increase were the $88,000  increase in salaries and employee  benefits;
the $63,000 increase in legal and professional fees and; the $55,000 increase in
advertising  costs.  These increases were offset by a $120,000  decrease in OREO
carrying  and  disposition  costs  and a  $93,000  decrease  in  FDIC  insurance
premiums.

    Salaries and employee  benefits  increased  $88,000,  or 5.6% in 1996.  This
increase reflected a general pay adjustment for nearly all employees, and higher
payroll taxes,  health insurance and retirement  benefit costs. The increase was
offset somewhat by an increase in deferred loan origination costs and a decrease
in full time  equivalent  staffing from 43 at the beginning of the year to 40 at
the end of 1996. OREO carrying and disposition costs declined  $120,000,  or 64%
solely as a result of a decrease in the OREO  portfolio  which  declined  nearly
$795,000,  or 54%. In 1996, the Company's FDIC  insurance  assessment  decreased
$93,000.  Effective January 1, 1996 the Bank's annual FDIC insurance  assessment
was reduced to the minimum  statutory  requirement.  The Bank qualified for this
rate on the basis of its strong  capital  position and  supervisory  evaluation.
Legal and  professional  fees rose $63,000,  or 92.6% in 1996. This increase was
attributable   to  fees   typically   incurred  in  connection   with  reporting
requirements  applicable  to public  companies,  along  with  professional  fees
associated  with an assessment  and  evaluation of the Company's  voice and data
processing and communications  systems.  Other increases or decreases in general
and  administrative  expenses,  including  advertising,  were largely due to the
Company's  increased item processing,  greater efficiency and productivity,  and
decisions to increase or curtail discretionary programs, projects and spending.

Income Taxes 

    Income tax expense amounted to $513,582 in 1996, or an effective tax rate of
32.7%. The effective rate in 1995 was 33.0%. The Company's  combined federal and
state (net of federal benefit)  statutory income tax rate was 39.94% in 1996 and
39.28% in 1995. The Company's  effective combined federal and state tax rate was
lower than the statutory rate primarily due to the utilization of a capital loss
carryforward  in 1996 and, the  exclusion  from state  taxable  income  interest
income  on  U.S.  Treasury   obligations  and  certain  government  agency  debt
securities in 1996 and 1995.  Deferred tax assets and  liabilities are reflected
at  currently  enacted  income tax rates  applicable  to the period in which the
deferred tax assets or  liabilities  are expected to be realized or settled.  As
changes in tax laws or rates are enacted,  assets and  liabilities  are adjusted
through the provision for income taxes.



                                    18 





FINANCIAL CONDITION 

Total Assets 

    The Company's total assets increased $21.1 million, or 21.0%, from $100.3 at
December 31, 1995, to $121.4 million at December 31, 1996. The increase in total
assets primarily occurred within the Company's  investment  securities portfolio
which grew $12.4 million and its loan  portfolio  which  increased $7.8 million.
The remainder of the increase took place within cash, cash equivalents and loans
held for sale of $1.7  million,  and offset by a decline  of $.8  million in the
foreclosed  real estate (OREO)  portfolio.  The primary  funding sources for the
rise in total assets were: (i) $10.8 million in securities sold under agreements
to repurchase;  (ii) $4.3 million increase in total deposits; (iii) $4.5 million
in net proceeds from the public offering; (iv) nearly $.9 million in net income,
less dividends paid; and (v) $.6 million  increase in accrued expenses and other
liabilities.

Investment Securities 

    The Company's total investment  securities portfolio increased $12.4 million
to $42.2 million at December 31, 1996,  from $29.8 million at December 31, 1995.
In  September  1996,  the Company  borrowed  $10.8  million  through the sale of
securities under agreements to repurchase. Simultaneously, the Company purchased
$10.5 million of Government National Mortgage Association (GNMA), 30 year, 8.50%
coupon,  mortgage backed securities (MBS) at a premium of nearly $300,000.  This
sole transaction is the major reason for the increase in investment  securities.
The purchased  premium is amortized  using a level yield method of 7.93%. At the
time of purchase,  the MBS had an estimated average life of 8.1 years. The $10.8
million  borrowing had  staggered  maturities  extending to September  1999 at a
weighted average interest rate of 5.90%.

    At December 31, 1996,  securities which were classified as  held-to-maturity
were  carried  at  amortized  cost  of  $13,780,519,  with  a  market  value  of
$13,747,464. Securities classified as available-for- sale were carried at market
value of  $28,411,326,  with an amortized cost of  $28,354,439.  At December 31,
1996, government agency debt securities and collateralized  mortgage obligations
were classified as  held-to-maturity  which is consistent with the Bank's intent
and  ability.  The  available-for-sale  segment  of  investment  securities  was
comprised of U.S.  Treasury  securities,  government  agency  discount notes and
mortgage backed securities.

    The  securities  in which the Company  may invest are subject to  regulation
and,  for the  most  part,  are  limited  to  securities  which  are  considered
investment grade securities. In addition, the Company has an internal investment
policy which restricts  investments  to: (i) United States treasury  securities;
(ii) obligations of United States government  agencies and  corporations;  (iii)
collateralized mortgage obligations,  including securities issued by the Federal
National  Mortgage   Association   (FNMA),  the  Government   National  Mortgage
Association (GNMA), and the Federal Home Loan Mortgage Corporation (FHLMC); (iv)
securities of states and political  subdivisions;  (v)  corporate  debt,  all of
which must be considered  investment grade by a recognized  rating service;  and
(vi)  corporate  stock.  In  addition  to  achieving  a rate of return  which is
consistent  with the  overall  risk  profile of the  investment  portfolio,  the
Company  views the  immediate  purpose of its  investment  securities as a ready
source of liquidity and as a management tool against interest rate risk embedded
within the Company's balance sheet. Generally, the Company invests in fixed rate
government  and  agency  obligations  with a  maturity  not to exceed two years.
Single index floating rate or step-up securities generally have final maturities
which do not exceed five years at time of purchase.  Consequently, the Company's
exposure to significant  market swings is somewhat  controlled.  At December 31,
1996, the Company's investment securities had net unrealized gains of $23,832 as
compared to net unrealized gains of $47,188 at December 31, 1995.

    During 1996, the Company sold an investment security which was classified as
available-for-sale  at a gain of $56,105 in order to utilize a capital  loss tax
carryforward  which was  scheduled  to  expire at the end of 1996.  Nonetheless,
despite this sales transaction and the segmentation of its securities portfolio,
the Company  anticipates  that it will hold all  securities  for their  intended
purpose.

Loans 

    The Company lends primarily to individuals and small  businesses,  including
partnerships,  professional corporations and associations, and limited liability
companies.  Loans made by the  Company  to  individuals  include  owner-occupied
residential mortgage loans, unsecured and secured personal lines of credit, home
equity loans,  mortgage loans on investment  (generally  non-owner  occupied 1-4
family) and vacation properties, installment loans, student loans, and overdraft
line of credit protec-



                                    19 





tion. Loans made by the Company to businesses include typical asset-based loans,
commercial  real  estate  loans  (loans to  individuals  secured by  residential
property of 5 units or more are  considered  commercial  real estate  loans) and
lines of credit.

    Within the commercial real estate  portfolio,  a loan may be secured by real
estate  although  the  purpose of the loan is not to  finance  the  purchase  or
development of real estate nor is the principal  source of repayment the sale or
operation  of  the  real  estate  collateral.  The  Company  will  often  secure
commercial  loans for working  capital or equipment  financing  with real estate
together with equipment and other assets.  The Company  characterizes such loans
as "commercial real estate," consistent with regulatory requirements. Generally,
the  Company  lends  only  to  borrowers  located  in  Rhode  Island  or  nearby
Southeastern Massachusetts or Connecticut.  Occasionally,  the Company will lend
to a  borrower  in its market  area where  collateral  securing  obligations  is
vacation property located outside the market area.

    Total loans, net of unearned discount, amounted to $72.5 million at December
31, 1996, up $7.8 million,  or 12.1%, from $64.7 million at the end of 1995. The
increase in total loans was  predominately in the commercial and commercial real
estate portfolio,  which grew $9.3 million,  while residential real estate, home
equity lines of credit and consumer loans declined $1.5 million. At December 31,
1996, total loans  represented 59.7% of total assets and 77.2% of total deposits
compared to 64.5% and 72.2%, respectively, at the end of 1995.

<TABLE>
<CAPTION>
                                                                 AT DECEMBER 31, 
                                             --------------------------------------------------------
                                                   1996                1995                1994 
                                             ----------------    ----------------    ---------------- 
                                             AMOUNT   PERCENT    AMOUNT   PERCENT    AMOUNT   PERCENT 
                                             ------   -------    ------   -------    ------   ------- 
                                                              (DOLLARS IN THOUSANDS) 
<S>                                         <C>       <C>       <C>       <C>       <C>       <C>
Commercial                                  $ 5,075      7.0%   $ 3,549      5.5%   $ 3,935      6.7% 
Commercial real estate                       40,226     55.4     32,413     50.0     25,094     42.8 
Residential real estate                      22,978     31.6     23,658     36.5     24,284     41.4 
Home equity lines of credit                   3,088      4.3      3,672      5.7      4,110      7.0 
Consumer                                      1,236      1.7      1,497      2.3      1,227      2.1 
                                            -------    -----    -------    -----    -------    -----
                                             72,603              64,789              58,650 
Unearned discount                                67                  88                  81 
Allowance for possible loan losses            1,942               1,828               2,257 
                                            -------             -------             -------
Net loans                                   $70,594    100.0%   $62,873    100.0%   $56,312    100.0% 
                                            =======    =====    =======    =====    =======    =====
</TABLE>

    In 1996, the Company  encountered  strong loan demand from small businesses.
The  Company  believes  a  primary  reason  for this  increased  demand  was the
frustration  of small  business  borrowers  with the  number  and  magnitude  of
mergers,  consolidations  and down-sizing  within the banking  industry which in
turn led such  borrowers  to seek  banking  relationships  with banks which were
responsive to their needs. The increase in commercial and commercial real estate
loans reflected the Company's  renewed emphasis on: (i) small business  lending;
(ii) obtaining loan guarantees from the SBA; and (iii) cash-flow analysis and an
overall  assessment of the  borrower's  financial  strength and ability to repay
with a secondary view towards collateral values.

    The  Bank  offers  a full  range  of  consumer  lending  products  including
residential  mortgages and home equity lines of credit,  new and used automobile
loans, passbook and certificate of deposit loans, and other personal secured and
unsecured  loans.  Although  the Bank  makes an  effort  to  price  these  loans
competitively,  it faces  substantial  competition  from  mortgage  and consumer
finance companies.

Non-Performing Assets 

    Non-performing  assets  include  non-performing  loans and other real estate
owned (OREO).  The non-  performing  loans category  includes loans on which the
accrual of interest is  discontinued  when the  collectibility  of  principal or
interest is in doubt,  or when  payments of principal or interest have become 90
days past due and have  arrearages  that have not been  eliminated.  In  certain
instances,  non-performing loans may also include loans that have become 90 days
past due but  remain on  accrual  status  because  the  value of the  collateral
securing the loan is sufficient to cover  principal and interest and the loan is
in the process of  collection.  OREO  consists of real estate  acquired  through
foreclosure  proceedings.  In  addition to the  preceding  two  categories,  the
Company may, under appropriate circumstances, restruc-



                                       20





ture loans as a concession to a borrower.  At December 31, 1996,  1995, and 1994
no troubled debt restructurings were included in the Company's loan portfolio.

    The following table sets forth information  regarding  non-performing assets
and delinquent  loans 30-89 days past due as to interest or principal,  and held
by the  Company  at the  dates  indicated.  The  amounts  and  ratios  shown are
exclusive of the loans and allowance  for possible  loan losses  acquired in the
Chariho-Exeter Credit Union Acquisition.
<TABLE>
<CAPTION>
                                                     DECEMBER 31, 
                                        --------------------------------------- 
                                        1996             1995              1994 
                                        ----             ----              ---- 
                                                (DOLLARS IN THOUSANDS) 
<S>                                    <C>              <C>               <C>
Loans past due 90 days or more 
  but not included in non- 
  accrual loans                        $   --           $   17            $   -- 
Non-accrual loans                         428              519               521 
                                       ------           ------            ------
Total non-performing loans                428              536               521 
Other real estate owned                   676            1,470               945 
                                       ------           ------            ------
Total non-performing assets            $1,104           $2,006            $1,466 
                                       ------           ------            ------ 
Delinquent loans 30-89 days 
  past due                             $  196           $  266            $1,314 
                                       ======           =======           ====== 
Non-performing loans as a 
  percent of gross loans                 0.64%            0.91%             1.02% 
Non-performing assets as a 
  percent of total assets                0.95%            2.11%             1.69% 
Delinquent loans 30-89 days 
  past due as a percent of gross 
  loans                                  0.29%            0.45%             2.58% 
</TABLE>

Allowance for Possible Loan Losses 

    The  allowance for possible loan losses is  established  through  provisions
charged  against  income.  Assessing  the adequacy of the allowance for possible
loan losses involves  substantial  uncertainties  and is based upon management's
evaluation of the amounts  required to meet  estimated  charge-offs  in the loan
portfolio after weighing  various  factors.  Among the factors are: (i) the risk
characteristics  of the loan portfolio  generally;  (ii) the quality of specific
loans; (iii) the level of non-accruing loans; (iv) current economic  conditions;
(v) trends in  delinquencies  and prior  charge-offs;  and (vi) the value of the
underlying collateral.  Ultimate loan losses may vary significantly from current
estimates.  The Company reviews non-performing and performing loans to ascertain
whether any impairment  exists within the loan portfolio.  The Company evaluates
these problem loans and estimates the potential loss exposure when assessing the
adequacy of the allowance  for possible  loan losses.  Because the allowance for
possible loan losses is based on various estimates and includes a high degree of
judgment,  subsequent  changes in general  economic  conditions and the economic
prospects of the borrowers may require changes in those estimates.



                                       21





    The following table is an analysis of the Allowance for Possible Loan Losses
over the last three years.  This table  excludes the acquired  loans and related
allowance.

<TABLE>
<CAPTION>
                                                                                 YEARS ENDED DECEMBER 31, 
                                                                                 ------------------------ 
                                                                                 1996      1995      1994 
                                                                                 ----      ----      ---- 
                                                                                  (DOLLARS IN THOUSANDS) 
<S>                                                                            <C>        <C>       <C>
AVERAGE LOANS OUTSTANDING                                                      $62,846    $57,048   $51,250 
                                                                               =======    =======   ======= 
ALLOWANCE FOR POSSIBLE LOAN LOSSES AT BEGINNING OF YEAR                        $   862    $   764   $   704 
CHARGED-OFF LOANS: 

   Commercial                                                                        8         48        23 
   Commercial Real Estate: 
       Non-owner occupied 1-4 family                                                18         47        51 
       Non-owner occupied multi-family                                              30        411       525 
       Commercial                                                                   --        158        21 
   Residential Real Estate: 
       Owner occupied 1-4 family                                                    22         --        -- 
       Non-owner occupied 1-4 family                                                36         35        -- 
   Home Equity Lines of Credit                                                      --          5        -- 
   Consumer                                                                         23         11         5 
                                                                               -------    -------   -------

          Total charged-off loans                                                  137        715       625 
                                                                               -------    -------   -------
RECOVERIES ON LOANS PREVIOUSLY CHARGED OFF: 
   Commercial                                                                        5         44        94 
   Commercial Real Estate: 
       Non-owner occupied 1-4 family                                                --         --        -- 
       Non-owner occupied multi-family                                              --         67        -- 
       Commercial                                                                    3         19        -- 
   Residential Real Estate: 
       Owner occupied 1-4 family                                                    --         --        25 
       Non-owner occupied 1-4 family                                                --         --        -- 
   Home Equity Lines of Credit                                                      --         --        -- 
   Consumer                                                                         12          8        11 
                                                                               -------    -------   -------
          Total recoveries                                                          20        138       130 
                                                                               -------    -------   -------
NET LOANS CHARGED-OFF                                                              117        577       495 
PROVISION FOR POSSIBLE LOAN LOSSES                                                 455        675       555 
                                                                               -------    -------   -------
ALLOWANCE FOR POSSIBLE LOAN LOSSES AT END OF YEAR                              $ 1,200    $   862   $   764 
                                                                               =======    =======   ======= 
Net loans charged-off to average loans                                            0.19%      1.01%     0.97% 
Allowance for possible loan losses to gross loans at end of year                  1.78       1.47      1.50 
Allowance for possible loan losses to non-performing loans                      280.35     160.63    146.76 
Net loans charged-off to allowance for possible loan losses at beginning of 
  year                                                                           13.57      75.52     70.31 
Recoveries to charge-offs                                                        14.60      19.30     20.80 

</TABLE>


                                       22





    The following table summarizes the gross activity in OREO during the periods
indicated:


<TABLE>
<CAPTION>
                                               YEARS ENDED DECEMBER 31, 
                                        -------------------------------------- 
                                        1996             1995             1994 
                                        ----             ----             ---- 
                                                (DOLLARS IN THOUSANDS) 
<S>                                    <C>              <C>              <C>
   Balance at beginning of 
     year                              $1,470           $  945           $ 1,522 
   Property acquired                      183            1,257               501 
   Sales and other adjust- 
     ments                               (927)            (607)           (1,033) 
   Write-downs (charged to 
     operations)                          (50)            (125)              (45) 
                                       ------           ------           -------
   Balance at end of year              $  676           $1,470           $   945 
                                       ======           ======           ======= 
The balance of OREO at 
  December 31, 1996 consisted of: 
   Land development                    $  216 
   1-4 Family residential 
     real estate                          142 
   Multi-Family (5 or more) 
     residential properties                -- 
   Commercial real estate                 318 
                                       ------
                                       $  676 
                                       ====== 

</TABLE>

Deposits and Borrowings 

    The Company devotes  considerable  time and resources to gathering  deposits
through its retail branch network system. Total deposits increased $4.3 million,
or 4.8%, to $93.9 million at December 31, 1996, from $89.6 million at the end of
1995.  The  preponderance  of growth of deposits  consisted of six month and one
year time deposits and, to a lesser extent,  within the Company's  variable rate
certificate of deposit  product.  This deposit  product,  with terms of 18 or 36
months, is subject to repricing on a quarterly basis and is indexed to the three
month  yield on U.S.  Treasury  bills.  At the end of 1996,  the  variable  rate
certificate  of deposit  amounted to $24.4  million,  of which $19.2 million was
scheduled to mature in one year.

    Along with its deposit  gathering  efforts,  the Company relied on borrowing
from securities sold under agreements to repurchase to leverage its capital.  At
December 31, 1996,  securities sold under  agreements to repurchase  amounted to
$10.8 million. The Company did not have similar arrangements at the end of 1995.

Asset/Liability Management 

    The principal  objective of the Company's asset and liability  management is
to minimize interest rate risk on net interest income and stockholders'  equity.
This objective is  accomplished by managing the ratio of interest rate sensitive
assets to interest rate sensitive  liabilities  within  specified  maturities or
repricing  dates.  The  Company's  actions in this  regard  are taken  under the
guidance of the Asset/ Liability  Management Committee which includes members of
the Company's  senior  management  and two members of the Company's  Board.  The
Asset/Liability  Management  Committee is actively  involved in formulating  the
economic  assumptions  that  the  Company  uses in its  financial  planning  and
budgeting  process  and  establishes  policies  which  control  and  monitor the
Company's sources, uses and pricing of funds.

    The  effect of  interest  rate  changes  on assets  and  liabilities  may be
analyzed  by  examining  the extent to which such  assets  and  liabilities  are
"interest rate sensitive" and by monitoring the interest rate sensitivity "gap."
An asset or liability is said to be interest  rate  sensitive  within a specific
time period if it will mature or reprice  within that time period.  The interest
rate  sensitivity  "gap" is defined as the difference  between  interest-earning
assets and  interest-bearing  liabilities  maturing or repricing  within a given
time  period.  A gap is  considered  positive  when the amount of interest  rate
sensitive  assets exceeds the amount of interest rate sensitive  liabilities.  A
gap  is  considered   negative  when  the  amount  of  interest  rate  sensitive
liabilities  exceeds interest rate sensitive assets.  During a period of falling
interest  rates,  a positive  gap would tend to  adversely  affect net  interest
income,  while a negative gap would tend to result in an increase in net income.
During a period of rising interest rates, a positive gap would tend to result in
an increase in net interest income while a negative gap would tend to affect net
interest income adversely.

    The Company has  historically  sought to  maintain a  relatively  narrow gap
position and has, in some  instances,  foregone  investment  in higher  yielding
assets where such investment,  in management's  opinion,  exposed the Company to
undue  interest  rate risk.  However,  the Company does not attempt to perfectly
match  interest  rate  sensitive  assets and  liabilities  and will  selectively
mismatch its assets and liabilities to a controlled degree where it considers it
both  appropriate  and  prudent to do so. In  managing  its  interest  rate risk
exposure,  the  Company  does not  engage in any  off-balance  sheet  hedging or
speculative activities.  Other than fixed rate loan commitments,  the Company is
prohibited,  by internal policy,  from engaging in the use of off- balance sheet
financial instruments.



                                       23





    There  are a number  of  relevant  time  periods  in which  to  measure  the
Company's gap  position,  such as at the 3, 6, and 12 month points and beyond in
the maturity  schedule.  Management tends to focus most closely on the gap up to
the one year point in making its principal funding and investing decisions.

    The  following  table  presents the  repricing  schedule  for the  Company's
interest-earning assets and interest-bearing liabilities at December 31, 1996:


<TABLE>
<CAPTION>
                                                     WITHIN   OVER THREE    OVER ONE     OVER FIVE 
                                                     THREE     TO TWELVE     YEAR TO     YEARS TO    OVER TEN 
                                                     MONTHS     MONTHS     FIVE YEARS    TEN YEARS    YEARS      TOTAL 
                                                     ------     ------     ----------    ---------    -----      ----- 
                                                                           (DOLLARS IN THOUSANDS) 
<S>                                                 <C>        <C>         <C>           <C>         <C>        <C>
INTEREST-EARNING ASSETS: 
   Securities purchased under agreements to resell, 
     and other                                      $ 2,724    $     --      $    --      $    --    $    --    $  2,724 
   Investment securities                             11,873      11,082       14,832        2,580      1,825      42,192 
   Loans                                             21,271       9,319       33,736        8,370         --      72,696 
                                                    -------    --------      -------      -------    -------    --------
Total interest-earning assets                        35,868      20,401       48,568       10,950      1,825     117,612 
INTEREST-BEARING LIABILITIES: 
   Money Market accounts                                270         785          512           --         --       1,567 
   Savings deposits and NOW accounts                  1,745       5,394       14,044           --         --      21,183 
   Time deposits                                     34,905      19,622        5,329           --         --      59,856 
   Securities sold under agreements to repurchase     5,778          --        5,000           --         --      10,778 
   Senior debenture                                      --       2,894           --           --         --       2,894 
                                                    -------    --------      -------      -------    -------    --------
Total interest-bearing liabilities                   42,698      28,695       24,885           --         --      96,278 
                                                    -------    --------      -------      -------    -------    --------
NET INTEREST SENSITIVITY GAP                        $(6,830)   $ (8,294)     $23,683      $10,950    $ 1,825    $ 21,334 
                                                    =======    ========      =======      =======    =======    ======== 
CUMULATIVE GAP                                      $(6,830)   $(15,124)     $ 8,559      $19,509    $21,334    $ 21,334 
                                                    =======    ========      =======      =======    =======    ======== 

NET INTEREST SENSITIVITY GAP AS A PERCENT OF TOTAL 
  ASSETS                                              (5.63)%     (6.83)%      19.51%        9.02%      1.50%      17.57% 
CUMULATIVE GAP AS A PERCENT OF TOTAL ASSETS           (5.63)%    (12.46)%       7.05%       16.07%     17.57%      17.57% 

</TABLE>

    Certain shortcomings are inherent in the method of analysis presented in the
foregoing table.  For example,  although certain assets and liabilities may have
similar maturities or periods to repricing,  they may react in different degrees
to changes in market interest  rates.  Also, the interest rates on certain types
of assets and liabilities may fluctuate in advance of changes in market interest
rates,  while  interest  rates on other  types may lag behind  changes in market
rates.  Additionally,  certain  assets,  such  as  adjustable-rate  loans,  have
features which restrict changes in interest rates both on a short-term basis and
over the life of the asset. Further, in the event of a change in interest rates,
prepayment and early withdrawal levels would likely deviate  significantly  from
those assumed in calculating the table.

Liquidity 

    Liquidity  is defined as the ability to meet  current  and future  financial
obligations of a short-term nature. The Company further defines liquidity as the
ability to  respond  to the needs of  depositors  and  borrowers  and to earning
enhancement  opportunities  in  a  changing  marketplace.   Primary  sources  of
liquidity  consist of deposit inflows,  loan  repayments,  securities sold under
agreement  to  repurchase,  maturity  of  investment  securities  and  sales  of
securities from the available-for-sale  portfolio. These sources fund the Bank's
lending and investment activities.

    At December 31, 1996,  cash and due from banks,  securities  purchased under
agreements to resell,  and  short-term  investments  (maturing  within one year)
amounted to $18.5 million,  or 15.2% of total assets.  Management is responsible
for  establishing  and  monitoring  liquidity  targets as well as strategies and
tactics to meet these targets.  Through membership in the Federal Home Loan Bank
of Boston (FHLB), the Company has access to both short and long-term  borrowings
of nearly $7.0 million,  which could assist the Company in meeting its liquidity
needs and funding its asset mix. At December  31,  1996,  the Company held state
and municipal demand deposits of $1.1 million which it considered



                                       24





highly  volatile.  Nonetheless,  the Company  believes that there are no adverse
trends in the Company's liquidity or capital reserves,  and the Company believes
that it maintains adequate liquidity to meet its commitments.

Capital Resources 

    Total  stockholders'  equity of the Company at  December  31, 1996 was $12.6
million,  as compared to $7.2 million at December 31, 1995. The increase of $5.4
million  primarily  resulted from the $4.5 million in net proceeds of the public
offering and nearly $.9 million in net income, less dividends declared.

    The  Bank  is  subject  to  the  leverage  and  risk-  based  capital  ratio
requirements  of the FDIC.  The Bank is deemed to be "well  capitalized"  by the
FDIC and is  classified  as such for FDIC  insurance-  assessment  purposes.  At
December 31, 1996, the Bank's  Leverage  Capital Ratio was 9.85%, as compared to
10.17% at December 31,  1995.  The FDIC's  minimum  Leverage  Capital  Ratio for
"adequately  capitalized"  financial  institutions  is 3%, although this minimum
leverage  ratio applies only to certain of the most  highly-rated  banks.  Other
institutions are subject to higher requirements.

    The risk-based capital guidelines include both a definition of capital and a
framework  for  calculating   risk-weighted   assets  by  assigning  assets  and
off-balance sheet items to broad risk categories.  According to these standards,
the Bank had a Tier I Risk-Based  Capital Ratio of 14.71% and a Total Risk-Based
Capital Ratio of 15.96% at December 31, 1996, as compared to a Tier I Risk-Based
Capital  Ratio of  15.02%  and a Total  Risk-Based  Capital  Ratio of  16.26% at
December 31, 1995.  The minimum  risk-based  Tier I and Total Capital  Ratios at
each of these dates were 4.0% and 8.0%, respectively.

    The  capital  structure  of the  Company  is subject  to the  capital  ratio
requirements  of  the  Federal  Reserve  Bank,  which  happens  to be  the  same
requirements which FDIC imposes on the Bank.

    At December 31, 1996, the Company's  Leverage  Capital Ratio was 10.32%,  as
compared to 6.87% at December 31, 1995. The Company's Tier I Risk-Based  Capital
Ratio was 15.78% and its Total  Risk-Based  Capital Ratio was 17.03% at December
31, 1996, and 10.20% and 11.46%, respectively, at December 31, 1995.

COMPARISON OF 1995 WITH 1994 

    The Company  reported net income for 1995 of $517,777,  or $.71 per share, a
decrease of 15.4% from 1994 net income of $611,901, or $.84 per share. The level
of   non-performing   assets  impacted  the  Company's   operating   results  by
necessitating  additional  provisions to the allowance for possible loan losses,
along with carrying and  disposition  costs  associated with OREO. The provision
for possible loan losses for 1995 totalled $675,000, as compared to $555,000 for
the prior year.  Expenses  associated  with  carrying  and  disposing  OREO were
$188,000 in 1995 as compared to $44,000 in 1994.  Although non- performing loans
remained  relatively  flat at  December  31,  1995  and  1994,  OREO  properties
increased  during 1995.  This increase was primarily the result of the Company's
efforts to resolve impaired loans swiftly, with the goal of minimizing loss. The
difference  between  the  carrying  value  of the  loans  and the  value  of the
underlying collateral was charged to the allowance for possible loan losses. The
provisions  to the  allowance  for possible  loan  losses,  reflected as charges
against  income,  were  necessary to restore the  allowance to a level which the
Company believed was necessary to absorb future possible loan losses, if any.

    The  Company's  provisions to the allowance for possible loan losses and for
OREO  expenses and losses were related to the economic  downturn and decrease in
commercial real estate market values from the record highs of the  mid-and-late-
1980's.

    For the year ended December 31, 1995, the Company's net interest  income was
$4.1  million,  a decrease of  $100,000,  or 2.4% from $4.2 million for the year
ended December 31, 1994. The Company's net interest margin declined to 4.43% for
the year ended  December  31, 1995,  from 4.82% for the year ended  December 31,
1994. In its attempt to satisfy an increased  loan demand,  the Company  shifted
its earning assets from lower yielding  investments to higher yielding loans and
increased its loan to deposit ratio from 70.41% to 72.22%. This partially offset
the impact on the Company's cost of funds during 1995 of 1994's rising  interest
rate  environment  and the shifting of existing  core  savings  deposits and the
gathering of new deposits into higher cost time deposits during the year.

Non Interest Income 

    Noninterest  income  increased from $390,000 for the year ended December 31,
1994 to $474,000 for the year ended December 31, 1995. This in-



                                       25





crease was principally the result of gains on the sale of the guaranteed portion
of SBA  loans.  In 1995,  the  guaranteed  portion of four SBA loans sold by the
Company  amounted to  approximately  $1 million.  From these sales,  the Company
recognized a total gain of $94,000 as noninterest  income.  The Company retained
servicing of these loans and recorded  servicing  fee income of $15,000 in 1995.
In 1994, the Bank sold the guaranteed  portion of two SBA loans and recognized a
gain of $29,000.

NonInterest Expense 

    Total  noninterest  expense  for  the  year  ended  December  31,  1995  was
$3,093,000  as compared to  $2,988,000  for the year ended  December  31,  1994.
Salaries and employee benefits  increased  $12,000,  or .7%, from $1,554,000 for
the year ended  December 31, 1994 to $1,566,000  for the year ended December 31,
1995.  This increase  reflected the addition of a commercial loan officer during
1995  together  with a general  pay  adjustment  for nearly all  employees.  The
overall  increase in salaries and benefits was offset somewhat by an increase in
deferred  loan  origination  costs of $69,000  from  $72,000  for the year ended
December  31,  1994 to  $141,000  for the year ended  December  31,  1995.  This
increase  in  deferred  costs  was a  direct  result  of  an  increase  in  loan
originations.

    Equipment  expense  increased  $21,000  from  $175,000  for the  year  ended
December  31,  1994 to  $196,000  for the year ended  December  31,  1995.  This
increase was attributable to depreciation  charges  associated with the purchase
in late 1994 of nearly $156,000 of item processing computer equipment.

    OREO losses,  write-downs and carrying costs increased $144,000 from $44,000
for the year ended December 31, 1994 to $188,000 for the year ended December 31,
1995. This increase was the result of higher carrying and/or  disposition  costs
associated with a larger OREO portfolio.



                                       26



ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA


                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS

To the Shareholders and the Board of Directors of 
FIRST FINANCIAL CORP.: 

    We have  audited  the  accompanying  consolidated  balance  sheets  of First
Financial Corp. [a Rhode Island  corporation)  and subsidiary as of December 31,
1996 and 1995, and the related consolidated statements of income,  stockholders'
equity  and cash  flows  for each of the years in the three  year  period  ended
December  31,   1996.   These   consolidated   financial   statements   are  the
responsibility of the Company's management.  Our responsibility is to express an
opinion on these consolidated financial statements based on our audits.

    We conducted  our audits in  accordance  with  generally  accepted  auditing
standards.  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  consolidated  financial  statements  referred to above
present  fairly,  in all  material  respects,  the  financial  position of First
Financial Corp. and subsidiary as of December 31, 1996 and 1995, and the results
of their operations and their cash flows for each of the years in the three year
period ended December 31, 1996, in conformity with generally accepted accounting
principles.



                                                         /s/ Arthur Andersen

Boston, Massachusetts 
January 16, 1997 



                                       27

                      FIRST FINANCIAL CORP. AND SUBSIDIARY
                           CONSOLIDATED BALANCE SHEETS

<TABLE>
<CAPTION>
                                                                                            DECEMBER 31, 
                                                                                       -------------------- 
                                                                                       1996            1995 
                                                                                       ----            ---- 
<S>                                                                                <C>             <C>
                                                     ASSETS 
CASH AND DUE FROM BANKS                                                            $  1,988,713    $   1,866,249 
                                                                                   ------------    ------------- 
SECURITIES PURCHASED UNDER AGREEMENTS TO RESELL                                       2,376,000        1,035,000 
                                                                                   ------------    ------------- 
LOANS HELD FOR SALE                                                                     160,000               -- 
                                                                                   ------------    ------------- 
SECURITIES (Notes 1 and 3): 
    Held-to-maturity (market value: $13,747,464 in 1996 and $14,566,501 in 1995)     13,780,519       14,644,165 
    Available-for-sale (amortized cost: $28,354,439 in 1996 and $15,006,743 in 1995) 28,411,326       15,131,595 
                                                                                   ------------    ------------- 
    Total investment securities                                                      42,191,845       29,775,760 
                                                                                   ------------    ------------- 
FEDERAL HOME LOAN BANK STOCK                                                            348,100          348,100 
                                                                                   ------------    ------------- 
LOANS (Notes 1, 8 and 10): 
    Commercial                                                                        5,074,679        3,549,458 
    Commercial real estate                                                           40,225,717       32,412,836 
    Residential real estate                                                          22,978,397       23,657,622 
    Home equity lines of credit                                                       3,088,134        3,671,892 
    Consumer                                                                          1,236,216        1,496,933 
                                                                                   ------------    ------------- 
                                                                                     72,603,143       64,788,741 
    Less -- Unearned discount                                                            66,716           88,141 
    Allowance for possible loan losses (Notes 4 and 13)                               1,942,457        1,828,040 
                                                                                   ------------    ------------- 
    Net loans                                                                        70,593,970       62,872,560 
                                                                                   ------------    ------------- 
OTHER REAL ESTATE OWNED (Note 1)                                                        675,607        1,470,310 
                                                                                   ------------    ------------- 
PREMISES AND EQUIPMENT, net (Notes 5 and 8)                                           1,645,280        1,816,893 
                                                                                   ------------    ------------- 
OTHER ASSETS                                                                          1,433,485        1,118,950 
                                                                                   ------------    ------------- 
TOTAL ASSETS                                                                       $121,413,000    $ 100,303,822 
                                                                                   ============    ============= 
                                      LIABILITIES AND STOCKHOLDERS' EQUITY 
DEPOSITS: 
    Demand                                                                         $  11,270,046   $   12,483,433 
    Savings and money market accounts                                                22,749,700       24,191,981 
    Time deposits (Note 6)                                                           59,856,363       52,915,128 
                                                                                   ------------    ------------- 
    Total deposits                                                                   93,876,109       89,590,542 
                                                                                   ------------    ------------- 
SECURITIES SOLD UNDER AGREEMENTS TO REPURCHASE (Note 7)                              10,778,000               -- 
                                                                                   ------------    ------------- 
ACCRUED EXPENSES AND OTHER LIABILITIES                                                1,294,594          677,059 
                                                                                   ------------    ------------- 
SENIOR DEBENTURE, net of unamortized discount of $105,604 in 1996 and 
   $155,368 in 1995 (Note 13)                                                         2,894,396        2,844,632 
                                                                                   ------------    ------------- 
COMMITMENTS AND CONTINGENCIES (Note 8) 
STOCKHOLDERS' EQUITY (Notes 2, 3, 12 and 16): 
    Common Stock, $1 par value 
  Authorized -- 5,000,000 shares 
  Issued -- 1,328,041 shares in 1996 and 750,000 shares in 1995                       1,328,041          750,000 
    Surplus                                                                           4,431,380          500,000 
    Retained earnings                                                                 6,923,308        6,013,638 
    Unrealized gain on securities available-for-sale, net of taxes                       34,132           74,911 
                                                                                   ------------    ------------- 
                                                                                     12,716,861        7,338,549 
    Less -- Treasury stock, at cost, 66,800 shares                                      146,960          146,960 
                                                                                   ------------    ------------- 
    Total stockholders' equity                                                       12,569,901        7,191,589 
                                                                                   ------------    ------------- 
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                                         $121,413,000    $ 100,303,822 
                                                                                   ============    ============= 
</TABLE>

       The accompanying notes are an integral part of these consolidated
                             financial statements.



                                       28

                      FIRST FINANCIAL CORP. AND SUBSIDIARY

                        CONSOLIDATED STATEMENTS OF INCOME

              FOR THE YEARS ENDED DECEMBER 31, 1996, 1995 AND 1994


<TABLE>
<CAPTION>
                                                                                YEARS ENDED DECEMBER 31, 
                                                                             ------------------------------ 
                                                                             1996         1995         1994 
                                                                             ----         ----         ---- 
<S>                                                                       <C>          <C>          <C>
INTEREST INCOME: 
   Interest and fees on loans (Note 1)                                    $6,738,492   $ 5,994,034  $5,513,587 
   Interest on investment securities -- 
     U.S. Government and agency obligations                                1,558,517    1,432,729    1,010,386 
     Collateralized mortgage obligations                                     134,144      154,783       96,948 
     Mortgage backed securities                                              243,994           --           -- 
     Marketable equity securities and other                                   19,503        1,320        1,020 
     Interest on cash equivalents (Note 1)                                   172,833      149,153      171,650 
                                                                          ----------   ----------   ----------
       Total interest income                                               8,867,483    7,732,019    6,793,591 
                                                                          ----------   ----------   ----------
INTEREST EXPENSE: 
   Interest on deposits                                                    3,766,620    3,429,019    2,449,860 
   Interest on reverse repurchase agreements                                 185,291           --           -- 
   Interest on debenture (Note 13)                                           262,314      239,653      178,976 
                                                                          ----------   ----------   ----------
       Total interest expense                                              4,214,225    3,668,672    2,628,836 
                                                                          ----------   ----------   ----------
       Net interest income                                                 4,653,258    4,063,347    4,164,755 
PROVISION FOR POSSIBLE LOAN LOSSES (Note 1)                                  455,000      675,000      555,000 
                                                                          ----------   ----------   ----------
   Net interest income after provision for possible loan losses            4,198,258    3,388,347    3,609,755 
                                                                          ----------   ----------   ----------
NONINTEREST INCOME: 
   Service charges on deposits                                               307,060      285,413      256,102 
   Gain on sale of securities                                                 56,105           --           -- 
   Gain on loan sales                                                         69,402       94,467       29,133 
   Other                                                                     103,716       93,978      104,406 
                                                                          ----------   ----------   ----------
       Total noninterest income                                              536,283      473,858      389,641 
                                                                          ----------   ----------   ----------
NONINTEREST EXPENSE: 
   Salaries and employee benefits (Note 11)                                1,653,929    1,566,105    1,554,326 
   Occupancy expense                                                         364,414      337,032      342,179 
   Equipment expense                                                         200,498      196,172      175,420 
   Other real estate owned net losses, and expenses                           67,658      187,776       44,033 
   Computer services                                                         162,470      150,603      130,042 
   Deposit insurance assessments                                               1,500       95,483      176,972 
   Other operating expenses                                                  726,813      559,740      565,375 
                                                                          ----------   ----------   ----------
       Total noninterest expense                                           3,177,282    3,092,911    2,988,347 
                                                                          ----------   ----------   ----------
       Income before provision for income taxes                            1,557,259      769,294    1,011,049 
PROVISION FOR INCOME TAXES (Note 9)                                          513,582      251,517      399,148 
                                                                          ----------   ----------   ----------
Net income                                                                $1,043,677   $  517,777   $  611,901 
                                                                          ==========   ==========   ========== 
Earnings per share                                                        $     0.98   $     0.71   $     0.84 
                                                                          ==========   ==========   ========== 
Weighted average common and common stock equivalent shares outstanding     1,059,963      728,708      727,573 
                                                                          ==========   ==========   ========== 
</TABLE>

       The accompanying notes are an integral part of these consolidated
                              financial statements.



                                       29

                      FIRST FINANCIAL CORP. AND SUBSIDIARY
                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
              FOR THE YEARS ENDED DECEMBER 31, 1996, 1995 AND 1994


<TABLE>
<CAPTION>
                                                                               UNREALIZED 
                                                                               GAIN (LOSS) 
                                                                              ON SECURITIES 
                                                                                AVAILABLE                     TOTAL 
                                         COMMON                   RETAINED    FOR SALE, NET   TREASURY    STOCKHOLDERS' 
                                         STOCK       SURPLUS      EARNINGS      OF TAXES        STOCK         EQUITY 
                                         -----       -------      --------      --------        -----         ------ 
<S>                                    <C>          <C>          <C>            <C>           <C>          <C>
Balance, December 31, 1993             $  750,000   $  500,000   $5,020,599     $      --     $(146,960)   $  6,123,639 
Net income                                     --           --      611,901            --            --         611,901 
Dividends ($.09 per share)                     --           --      (61,487)           --            --         (61,487) 
Change in net unrealized gain (loss) 
  on securities available-for-sale             --           --           --      (114,893)           --        (114,893) 
                                       ----------   ----------   ----------     ---------     ---------    ------------
Balance, December 31, 1994                750,000      500,000    5,571,013      (114,893)     (146,960)      6,559,160 
Net income                                     --           --      517,777            --            --         517,777 
Dividends ($.11 per share)                     --           --      (75,152)           --            --         (75,152) 
Change in net unrealized gain (loss) 
  on securities available-for-sale             --           --           --       189,804            --         189,804 
                                       ----------   ----------   ----------     ---------     ---------    ------------
Balance, December 31, 1995                750,000      500,000    6,013,638        74,911      (146,960)      7,191,589 
Net income                                     --           --    1,043,677            --            --       1,043,677 
Dividends declared ($.12 per share)            --           --     (134,007)           --            --        (134,007) 
Exercise of stock options and related 
  tax effect                               28,041      (41,744)          --            --            --         (13,703) 
Issuance of 550,000 shares of common 
  stock, net of offering costs            550,000    3,973,124           --            --            --       4,523,124 
Change in net unrealized gain (loss) 
  on securities available-for-sale             --           --           --       (40,779)           --         (40,779) 
                                       ----------   ----------   ----------     ---------     ---------    ------------
Balance, December 31, 1996             $1,328,041   $4,431,380   $6,923,308     $  34,132     $(146,960)   $ 12,569,901 
                                       ==========   ==========   ==========     =========     =========    ============ 
</TABLE>

       The accompanying notes are an integral part of these consolidated
                              financial statements.



                                       30

                      FIRST FINANCIAL CORP. AND SUBSIDIARY
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
              FOR THE YEARS ENDED DECEMBER 31, 1996, 1995 AND 1994


<TABLE>
<CAPTION>
                                                                                   YEARS ENDED DECEMBER 31, 
                                                                              ----------------------------------
                                                                              1996           1995           1994 
                                                                              ----           ----           ---- 
<S>                                                                       <C>            <C>            <C>
CASH FLOWS FROM OPERATING ACTIVITIES: 
   Net income                                                             $  1,043,677   $    517,777   $    611,901 
   Adjustments to reconcile net income to net cash provided by operating 
     activities: 
       Provision for possible loan losses                                      455,000        675,000        555,000 
       Depreciation and amortization                                           185,076        171,201        147,740 
       Gains (losses) on OREO                                                   (6,681)       112,302         30,742 
       Gain on sale of securities                                              (56,105)            --             -- 
       Gain on sales of loans                                                  (69,402)       (94,467)       (29,133) 
       Proceeds from sales of loans                                            890,652      1,002,982        338,078 
       Loans originated for sale                                              (981,250)      (908,515)      (308,945) 
       Net (accretion) on investment securities held-to-maturity               (40,619)       (11,698)       (82,186) 
       Net (accretion) amortization on investment securities 
        available-for-sale                                                    (103,136)       (89,580)        46,187 
       Net (decrease) increase in unearned discount                            (21,425)         7,327          7,159 
       Net (increase) in other assets                                         (314,535)      (264,888)      (271,367) 
       Accretion of discount on debenture                                      199,064        192,312        178,976 
       Net increase (decrease) in deferred loan fees                            30,330         37,297         (3,907) 
       Net increase (decrease) in accrued expenses and other liabilities       457,584        124,512        (36,058) 
                                                                          ------------   ------------   ------------
          Net cash provided by operating activities                          1,668,230      1,471,562      1,184,187 
                                                                          ------------   ------------   ------------
CASH FLOWS FROM INVESTING ACTIVITIES: 
   Proceeds from maturities of investment securities held-to-maturity       22,766,655     10,318,259     37,481,225 
   Proceeds from sale and maturities of investment securities 
     available-for-sale                                                     21,914,591     32,380,000      5,500,000 
   Purchase of investment securities held-to-maturity                      (18,865,456)   (11,804,178)   (35,080,210) 
   Purchase of investment securities available-for-sale                    (38,099,980)   (32,183,850)    (8,590,672) 
   Purchase of Federal Home Loan Bank stock                                         --       (348,100)            -- 
   Net increase in loans                                                    (8,368,347)    (8,534,422)    (5,115,528) 
   Purchase of premises and equipment                                          (13,463)      (152,944)      (387,387) 
   Sales of OREO                                                               984,416        616,274      1,021,778 
                                                                          ------------   ------------   ------------
          Net cash used in investing activities                            (19,681,584)    (9,708,961)    (5,170,794) 
                                                                          ------------   ------------   ------------
CASH FLOWS FROM FINANCING ACTIVITIES: 
   Net (decrease) increase in demand accounts                               (1,213,387)       448,760        987,195 
   Net decrease in savings and money market accounts                        (1,442,281)    (7,847,890)      (763,206) 
   Net increase in time deposits                                             6,941,235     13,805,346      4,425,079 
   Net increase in reverse repurchase agreements                            10,778,000             --             -- 
   Net proceeds on issuance of common stock                                  4,523,124             --             -- 
   Exercise of stock options, net of tax effect                                (13,703)            --             -- 
   Dividends paid                                                              (96,170)       (75,152)       (61,487) 
                                                                          ------------   ------------   ------------
          Net cash provided by financing activities                         19,476,818      6,331,064      4,587,581 
                                                                          ------------   ------------   ------------
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS                         1,463,464     (1,906,335)       600,974 
CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR                                 2,901,249      4,807,584      4,206,610 
                                                                          ------------   ------------   ------------
CASH AND CASH EQUIVALENTS, END OF YEAR                                    $  4,364,713   $  2,901,249   $  4,807,584 
                                                                          ============   ============   ============ 
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION: 
   Interest paid                                                          $  3,834,580   $  3,606,104   $  2,434,918 
                                                                          ============   ============   ============ 
   Income taxes paid                                                      $    327,250   $    331,250   $    473,250 
                                                                          ============   ============   ============ 
SUPPLEMENTAL DISCLOSURE OF NONCASH TRANSACTIONS: 
   Transfer of loans to OREO                                              $    183,032   $  1,257,259   $    500,570 
                                                                          ============   ============   ============ 
</TABLE>

       The accompanying notes are an integral part of these consolidated
                              financial statements.



                                       31







                      FIRST FINANCIAL CORP. AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                  YEARS ENDED DECEMBER 31, 1996, 1995 AND 1994

(1) SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES 

Principles of Consolidation 

    The accompanying  consolidated  financial statements include the accounts of
First  Financial  Corp.  and its  wholly-owned  subsidiary  First Bank and Trust
Company  ("Company"),  after  elimination of all  intercompany  transactions and
balances.  Certain  reclassifications  have been made to prior year  balances to
conform with the current year presentation.

Cash and Cash Equivalents 

    For the purpose of reporting cash flows,  cash and cash equivalents  include
cash on hand,  amounts due from banks and securities  purchased under agreements
to resell,  which  represent  short-term  investments  in government  securities
purchased from another institution.

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 reported
period. Actual results could differ from those estimates.

Loans 

    Effective  January 1, 1995,  the  Company  adopted  Statement  of  Financial
Accounting  Standards (SFAS) No. 114, "Accounting by Creditors for Impairment of
a Loan," as  amended  by SFAS No.  118 (SFAS No.  114,  as  amended).  A loan is
impaired when,  based on current  information and events,  it is probable that a
creditor will be unable to collect all amounts due according to the  contractual
terms of the loan  agreement.  SFAS No. 114, as amended,  requires that impaired
loans be  measured  based on the  present  value of  expected  future cash flows
discounted at the loan's effective  interest rate or, as a practical  expedient,
at the loan's observable market price or the face value of the collateral if the
loan is collateral- dependent.  Currently, all impaired loans have been measured
through the latter method.  All loans on nonaccrual  status are considered to be
impaired under SFAS No. 114. All adversely classified loans at December 31, 1996
and 1995 are also  considered  to be impaired.  When the measure of the impaired
loan is less than the  recorded  investments  in the  loan,  the  impairment  is
recorded through a valuation allowance. All loans are individually evaluated for
impairment  according to the  Company's  normal loan review  process,  including
overall credit evaluation and rating,  nonaccrual status and payment experience.
Loans  identified  as impaired are further  evaluated to determine the estimated
extent of impairment.  For  collateral-based  loans, the extent of impairment is
the shortfall,  if any,  between the  collateral  value less costs to dispose of
such collateral and the carrying value of the loan.

    As a result of adopting SFAS No. 114, as amended,  no  additional  allowance
for loan losses was required as of January 1, 1995.

    Interest on  commercial,  real estate and consumer loans is accrued based on
the principal  amounts  outstanding.  The Company's policy is to discontinue the
accrual of interest on loans when scheduled  payments  become past due in excess
of 90 days, and when, in the judgment of management, the ultimate collectibility
of principal or interest becomes  doubtful.  When a loan is placed on nonaccrual
status, all interest  previously accrued but not collected is generally reversed
against interest income in the current period.  Interest income is recognized on
an accrual basis for impaired  loans,  until such loans are placed on nonaccrual
status.  The Company  recognizes  interest income on these nonaccrual loans on a
cash basis when the ultimate collectibility of principal is no longer considered
doubtful. Otherwise, cash payments on nonaccrual loans are applied to principal.

Provision and Allowance for 
Possible Loan Losses 

    The balance of the allowance and the amount of the annual provision  charged
to expense are estimated amounts based on past loan loss experience,  changes in
the character and size of the loan portfolio, current and expected



                                       32





                      FIRST FINANCIAL CORP. AND SUBSIDIARY
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)

                  YEARS ENDED DECEMBER 31, 1996, 1995 AND 1994

economic conditions,  and other pertinent factors. Ultimate losses may vary from
the  current  estimates.  These  estimates  are  reviewed  periodically,  and as
adjustments become necessary,  they are reported as an expense in the periods in
which they become known.  The  allowance is maintained at a level  considered by
management to be adequate to cover reasonably  foreseeable  loan losses.  Losses
are charged  against the  allowance  for  possible  loan losses when  management
believes that the collectibility of principal is unlikely.

Investment Securities 

    On January 1, 1994,  the  Company  adopted  SFAS No.  115,  "Accounting  for
Certain  Investments  in Debt and Equity  Securities,"  which had an  immaterial
impact as of that date.  This  statement  addresses the accounting and reporting
for investments in equity securities that have readily  determinable fair values
and for all investments in debt securities. Under this statement, securities are
classified as held-to- maturity,  available-for-sale or trading. Debt securities
that  management  has the  positive  intent and ability to hold to maturity  are
classified  as  held-to-maturity  and are  carried  at  cost,  adjusted  for the
amortization of premium or the accretion of discount.

    Debt and equity securities with readily determinable market values which are
bought and held principally for the purpose of selling them in the near term are
classified as trading  securities and are carried at fair value, with unrealized
gains and losses  included in current  earnings.  At December 31, 1996 and 1995,
the Company had no securities classified as trading.

    Debt and equity  securities  not  classified as either  held-to-maturity  or
trading are classified as available-for-sale and are carried at fair value, with
unrealized  after-tax  gains and  losses  reported  as a separate  component  of
stockholders' equity.

Income Taxes 

    Deferred tax assets and  liabilities  are  reflected  at  currently  enacted
income tax rates  applicable  to the period in which the  deferred tax assets or
liabilities  are  expected to be realized or settled.  As changes in tax laws or
rates are enacted, assets and liabilities are adjusted through the provision for
income taxes.

Premises and Equipment 

    Premises and equipment are stated at cost, less accumulated depreciation and
amortization. Depreciation and amortization are computed using the straight-line
method over the estimated useful lives of the assets.

    The  following  is a summary of the lives over  which the  Company  computes
depreciation:

 Buildings and Improvements ................................ 10-40 years 
 Furniture and Fixtures .................................... 10-20 years 
 Equipment .................................................  5-10 years 

    When a  property  is  retired  or  otherwise  disposed  of,  the  asset  and
accumulated  depreciation are removed from the accounts,  and any resulting gain
or loss is reflected in the  consolidated  statements of income.  Costs of major
additions and improvements are capitalized, and expenditures for maintenance and
repairs are charged to operations as incurred.

Other Real Estate Owned 

    Real estate properties acquired through, or in lieu of, loan foreclosure are
to be sold and are initially  recorded at fair value at the date of  foreclosure
establishing a new cost basis.  After  foreclosure,  valuations are periodically
performed by management  and the real estate is carried at the lower of carrying
amount or fair value less cost to sell.  Expenses from operations and changes in
valuations are included in other real estate owned (gains) losses and expenses.

Earnings Per Share 

    Earnings  per share is  determined  by dividing  net income by the  weighted
average number of common shares and common stock equivalent shares  outstanding.
Common stock equivalent shares represent the assumed exercise of out-



                                       33





                      FIRST FINANCIAL CORP. AND SUBSIDIARY
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)

                  YEARS ENDED DECEMBER 31, 1996, 1995 AND 1994

standing  stock options at December 31, 1995 and 1994,  net of shares assumed to
be repurchased using the treasury stock method, if dilutive.

(2) PUBLIC OFFERING 

    On May 13,  1996,  the  Securities  and Exchange  Commission  simultaneously
declared effective the Company's  Registration Statement on Form S-1 filed under
the Securities Act of 1933, as amended,  and its Registration  Statement on Form
8-A  filed  under  the  Securities  Exchange  Act  of  1934,  as  amended.   The
Registration  Statement  related to the  public  offering  of 550,000  shares of
common  stock.  On May 13, 1996 the Company  entered into an  agreement  with an
underwriter  to purchase  from the Company the shares of the common stock at the
public offering price of $9.75 per share, less an underwriting  discount of $.58
per share.  On May 17, 1996, the Company  received from the  underwriter the net
proceeds  of the  public  offering  in the  amount of  $5,043,500  exclusive  of
$520,376 in expenses incurred in connection with the offering.

(3) INVESTMENT SECURITIES 

    The estimated  market value and amortized cost at December 31, 1996 and 1995
are as follows:

<TABLE>
<CAPTION>
                                                                      DECEMBER 31, 1996 
                                                     --------------------------------------------------
                                                                     GROSS        GROSS       ESTIMATED 
                                                     AMORTIZED    UNREALIZED   UNREALIZED      MARKET 
                                                        COST         GAINS       LOSSES         VALUE 
                                                        ----         -----       ------         ----- 
<S>                                                 <C>             <C>          <C>        <C>
Held-to-maturity -- 
   U.S. Government & agency obligations             $11,399,314     $ 4,665      $34,268    $11,369,711 
   Collateralized mortgage obligations                2,381,205       5,311        8,763      2,377,753 
                                                    -----------     -------      -------    -----------
                                                    $13,780,519     $ 9,976      $43,031    $13,747,464 
                                                    ===========     =======      =======    =========== 
Available-for-sale -- 
   U.S. Government & agency obligations             $17,669,642     $38,565      $12,321    $17,695,886 
   Mortgage backed securities                        10,684,297      28,043           --     10,712,340 
   Marketable equity security                               500       2,600           --          3,100 
                                                    -----------     -------      -------    -----------
                                                    $28,354,439     $69,208      $12,321    $28,411,326 
                                                    ===========     =======      =======    =========== 
</TABLE>


<TABLE>
<CAPTION>
                                                                      DECEMBER 31, 1995 
                                                     --------------------------------------------------
                                                                     GROSS        GROSS       ESTIMATED 
                                                     AMORTIZED    UNREALIZED   UNREALIZED      MARKET 
                                                        COST         GAINS       LOSSES         VALUE 
<S>                                                 <C>            <C>           <C>        <C>
Held-to-maturity -- 
   U.S. Government & agency obligations             $12,595,739    $ 16,430      $61,600    $12,550,569 
   Collateralized mortgage obligations                2,048,426       2,488       34,982      2,015,932 
                                                    -----------     -------      -------    -----------
                                                    $14,644,165    $ 18,918      $96,582    $14,566,501 
                                                    ===========    ========      =======    =========== 
Available-for-sale -- 
   U.S. Government & agency obligations             $14,994,993    $ 97,762      $ 4,660    $15,088,095 
   Marketable equity security                            11,750      31,750           --         43,500 
                                                    -----------     -------      -------    -----------
                                                    $15,006,743    $129,512      $ 4,660    $15,131,595 
                                                    ===========    ========      =======    =========== 
</TABLE>


                                       34





                      FIRST FINANCIAL CORP. AND SUBSIDIARY
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)

                  YEARS ENDED DECEMBER 31, 1996, 1995 AND 1994

    During 1996, the Company sold 2,150 shares of a marketable  equity  security
with a cost  basis of $11,250 at a gain of $56,105 in order to utilize a capital
loss tax  carryforward  which was scheduled to expire at the end of 1996.  There
were no sales of securities during the years ended December 31, 1995 and 1994.

    A  schedule  of the  maturity  distribution  of U.S.  Government  and agency
obligations is as follows:

<TABLE>
<CAPTION>
                                                                  DECEMBER 31, 1996 
                                                ------------------------------------------------------
                                                    HELD-TO-MATURITY            AVAILABLE-FOR-SALE 
                                                -------------------------    ------------------------- 
                                                AMORTIZED     ESTIMATED      AMORTIZED      ESTIMATED 
                                                  COST       MARKET VALUE      COST       MARKET VALUE 
                                                  ----       ------------      ----       ------------ 
<S>                                            <C>           <C>            <C>           <C>
Within one year                                $ 3,149,314   $ 3,144,119    $ 9,974,578   $ 9,985,277 
Over one year to five years                      8,250,000     8,225,592      7,695,064     7,710,609 
                                               ----------    -----------    -----------   -----------
                                               $11,399,314   $11,369,711    $17,669,642   $17,695,886 
                                               ===========   ===========    ===========   =========== 
</TABLE>

    At December 31, 1996,  approximately  $5,250,000 of debt securities maturing
in the  one-to-five-year  period are subject to periodic rate adjustment  within
one year.

    At December 31, 1996, the collateralized mortgage obligations have principal
payment windows which extend through September 1998.

    During  1996,  the Company  purchased  $10,490,000  of  Government  National
Mortgage  Association,  30 year, 8.50% coupon,  mortgage backed  securities at a
premium of $301,587,  which are being amortized using the level yield method. At
the time of purchase, the securities had an estimated average life of 8.1 years.

    Investment securities having a book value of $12,637,297 and $1,407,800,  at
December  31,  1996 and 1995,  respectively,  were  pledged  as  collateral  for
repurchase agreements, public deposits and other purposes, as required by law.

(4) ALLOWANCE FOR POSSIBLE LOAN LOSSES 

    In 1992, the Company  acquired  certain assets and assumed  certain  deposit
liabilities of the former Chariho-Exeter  Credit Union ("Chariho").  The Company
and the  State  of  Rhode  Island  Depositors  Economic  Protection  Corporation
("DEPCO") established a reserve for possible loan losses of $3,850,000 for loans
acquired. This reserve is available only for loans of Chariho existing as of the
acquisition  date.  The  following  analysis  summarizes  activity  for both the
acquired reserve and the Company's reserve for possible loan losses.

<TABLE>
<CAPTION>
                                                                            DECEMBER 31, 
                                                                  ------------------------------- 
                                                                  1996         1995          1994 
                                                                  ----         ----          ---- 
<S>                                                            <C>          <C>          <C>
Company Reserve: 
  Balance at beginning of year                                 $  861,693   $  764,106   $  704,102 
   Provision                                                      455,000      675,000      555,000 
   Loan charge-offs                                              (136,899)    (715,507)    (624,867) 
   Recoveries                                                      19,823      138,094      129,871 
                                                               ----------   ----------   ----------
  Balance at end of year                                        1,199,617      861,693      764,106 
                                                               ----------   ----------   ----------
Acquired Reserve: 
  Balance at beginning of year                                    966,347    1,493,201    1,595,753 
   Loan charge-offs                                              (230,016)    (528,210)    (462,596) 
   Recoveries                                                       6,509        1,356      360,044 
                                                               ----------   ----------   ----------
  Balance at end of year                                          742,840      966,347    1,493,201 
                                                               ----------   ----------   ----------
Total Reserve                                                  $1,942,457   $1,828,040   $2,257,307 
                                                               ==========   ==========   ========== 
</TABLE>


                                       35





                      FIRST FINANCIAL CORP. AND SUBSIDIARY
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)

                  YEARS ENDED DECEMBER 31, 1996, 1995 AND 1994

    As set forth in the Chariho Acquisition Agreement, the remaining balance, if
any, in the acquired  reserve at May 1, 1999,  less an amount equal to 1% of the
remaining  acquired loans, must be refunded to DEPCO.  Conversely,  in the event
the reserve is inadequate,  additional loan  charge-offs  will reduce the amount
owed on the debenture  issued to DEPCO in connection  with the  acquisition.  At
December 31, 1996, the remaining balance of acquired loans was $5,290,491.

    At December 31, 1996 and 1995, the Company's recorded investment in impaired
loans was  $1,658,514  and  $1,223,781,  respectively,  of which  $1,359,343 and
$786,908,  respectively,  was  determined  to require a valuation  allowance  of
$375,674 and $273,068 as calculated under SFAS No. 114, as amended.  The average
recorded  investment in impaired  loans during 1996 and 1995 was  $1,558,661 and
$1,844,050, respectively.

    At  December  31,  1996 and 1995,  nonaccrual  loans  totaled  $427,893  and
$519,193,  respectively.  Had nonaccrual  loans been accruing,  interest  income
would have  increased  by  $10,195,  $57,357  and  $44,940  for the years  ended
December  31,  1996,  1995 and 1994,  respectively.  During  1996,  the  Company
satisfactorily  resolved a loan which was on  nonaccrual  status at December 31,
1995, and recorded  approximately $47,000 in cash basis interest income. For the
years ended  December  31,  1996 and 1995,  interest  income on  impaired  loans
totaled $153,972 and $75,692, respectively.

(5) PREMISES AND EQUIPMENT 

    Premises and equipment are summarized as follows:
<TABLE>
<CAPTION>
                                                  DECEMBER 31, 
                                             ---------------------- 
                                             1996              1995 
                                             ----              ---- 
<S>                                       <C>               <C>
Land and improvements                     $  673,407        $  673,407 
Buildings and improvements                 1,254,336         1,254,336 
Furniture, fixtures and 
  equipment                                1,175,866         1,170,592 
                                          ----------        ----------
                                           3,103,609         3,098,335 
Less -- Accumulated 
  depreciation                             1,458,329         1,281,442 
                                          ----------        ----------
                                          $1,645,280        $1,816,893 
                                          ==========        ========== 
</TABLE>

(6) TIME DEPOSITS 

    At December 31, 1996, scheduled maturities of time deposits are as follows:

<TABLE>
<CAPTION>
                        $100,000 
MATURITY                OR MORE                 OTHER                  TOTAL 
- --------                -------                 -----                  ----- 
<S>                    <C>                   <C>                    <C>
1997                   $8,139,581            $41,039,958            $49,179,539 
1998                      316,993              7,503,275              7,820,268 
1999                      301,341              1,104,218              1,405,559 
2000                           --                556,780                556,780 
2001                      200,000                694,217                894,217 
                       ----------            -----------            -----------
                       $8,957,915            $50,898,448            $59,856,363 
                       ==========            ===========            =========== 
</TABLE>

    Included in total time deposits are  $24,368,024 of  certificates of deposit
subject to repricing on a quarterly  basis  (indexed to the three month yield on
U.S.  Treasury  bills).  Of these  time  deposits,  $19,199,748  have  remaining
maturities of one year or less.

(7) FEDERAL HOME LOAN BANK ADVANCES 
    AND OTHER BORROWINGS 

    At December 31,  1996,  the Company had no  outstanding  advances and had an
unused  borrowing  capacity of  $6,962,000  with the  Federal  Home Loan Bank of
Boston, of which $2,022,000 was in the form of an overnight line of credit.

    During  1996,  the  Company  entered  into a  series  of  contracts  to sell
securities  under  agreements to repurchase.  The proceeds from these agreements
were used to purchase the Company's mortgage backed securities  portfolio which,
along with other securities,  collateralized the agreements. The following table
represents  scheduled  maturities  and  interest  rates of these  agreements  at
December 31, 1996:


<TABLE>
<CAPTION>
                                            WEIGHTED 
                                            AVERAGE 
          MATURITY                            RATE                     AMOUNT 
          --------                            ----                     ------ 
<S>                                           <C>                   <C>
January 16, 1997                              5.50%                 $ 5,778,000 
September 18, 1998                            6.27                    2,500,000 
September 17, 1999                            6.47                    2,500,000 
                                              ----                  -----------
                                              5.90%                 $10,778,000 
                                              ====                  =========== 
</TABLE>


                                       36





                      FIRST FINANCIAL CORP. AND SUBSIDIARY
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)

                  YEARS ENDED DECEMBER 31, 1996, 1995 AND 1994

    At December 31, 1996, the Company's risk with  counterparties  to securities
sold under repurchase agreements was approximately  $873,397. The amount at risk
with  counterparties  represents the excess of the greater of the carrying value
or estimated market value of underlying collateral plus related accrued interest
receivable  over the total  repurchase  borrowing and related  accrued  interest
payable.

    Securities sold under repurchase agreements averaged $3,067,000 during 1996,
and  the  maximum  amounts   outstanding  at  any  month  end  during  1996  was
$10,778,000. The weighted average interest rate during 1996 was 6.03%.

(8) COMMITMENTS AND CONTINGENCIES 

Leases 

    The Company leases the land on which its Cranston  branch office is located.
The annual  rental  expense under this lease,  which  contains  renewal  options
extending  to 2009,  is $18,500  through May 1999,  at which time annual  rental
expense increases to $21,500 through May 2004 and $24,500 through May 2009.

Litigation 

    As of December 31, 1996,  the Company was involved in certain  lawsuits that
arose in the ordinary course of business.  Management has reviewed these actions
with legal counsel and has taken into  consideration  the views of counsel as to
the outcome of the litigation.  In management's  opinion,  final  disposition of
such  lawsuits  will not  have a  materially  adverse  effect  on the  Company's
financial position or results of operations.

Employment Contract 

    In February  1996,  the Company  amended the  employment  agreement with its
chief executive officer. This agreement provides for, among other things, a lump
sum severance payment equal to 2.99 times annual base salary (as defined) in the
event  of a  "change-in-control"  (as  defined)  and  upon  either  elective  or
involuntary  termination  thereafter.  This  Agreement,  which has an indefinite
term, provides for an annual increase in salary of not less than 5%.

Reserve Requirement 

    The  Company is  required  to  maintain  reserve  balances  with the Federal
Reserve Bank under the Federal Reserve Act and Regulation D. Required  balances,
including vault cash, were $290,000 at December 31, 1996 and 1995.

Financial Instruments With Off-balance-sheet Risk and Concentration of 
Credit Risk 

    In  the  normal  course  of  business,   the  Company  enters  into  various
commitments,  such as  commitments  to extend credit and  guarantees  (including
standby  letters  of  credit),  which  are  not  reflected  in the  accompanying
consolidated  financial  statements.   These  instruments  involve,  to  varying
degrees,  elements  of credit and  interest  rate risk in excess of the  amounts
recognized in the accompanying consolidated balance sheets. The contract amounts
of those  instruments  reflect  the extent of  involvement  the  Company  has in
particular classes of financial instruments.

    The Company's  exposure to credit loss in the event of nonperformance by the
other party to the financial  instruments  for  commitments to extend credit and
standby  letters of credit is  represented  by the  contractual  amount of those
instruments. The Company uses the same credit policies in making commitments and
conditional obligations as it does for on-balance-sheet instruments.

    Off-balance-sheet  instruments,  whose contract amounts present credit risk,
include the following:


<TABLE>
<CAPTION>
                                                        DECEMBER 31, 
                                                        ------------ 
                                              1996                      1995 
                                              ----                      ---- 
<S>                                        <C>                       <C>
Unused portion of existing 
  lines of credit                          $4,814,988                $4,048,403 
Unadvanced construction 
  loans                                     1,587,917                 1,043,653 
Firm commitments to extend 
  credit                                      903,000                 2,468,000 
</TABLE>


                                       37





                      FIRST FINANCIAL CORP. AND SUBSIDIARY
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)

                  YEARS ENDED DECEMBER 31, 1996, 1995 AND 1994

    Commitments to extend credit are agreements to lend to a customer as long as
there is no violation of any condition established in the contract.  Commitments
generally  have fixed  expiration  dates or other  termination  clauses  and may
require payment of a fee. Since some of the commitments may expire without being
drawn upon, the total  commitment  amounts do not necessarily  represent  future
cash requirements.  The Company evaluates each customer's  creditworthiness on a
case-by-  case basis.  The amount of collateral  obtained upon  extension of the
credit is based on management's  credit  evaluation of the customer.  Collateral
held varies but may include accounts receivable,  inventory, property, plant and
equipment, and income-producing commercial real estate.

    The Company  originates  primarily  residential  and commercial  real estate
loans and, to a lesser  extent,  commercial and  installment  loans to customers
primarily  located  in the  State  of Rhode  Island  and,  to a  lesser  extent,
southeastern   Massachusetts.   The  Company   operates   two  branches  in  the
metropolitan  Providence area, and one branch in South County, Rhode Island. Its
primary source of revenue is providing loans to customers who are  predominately
small and middle-market businesses and middle-income individuals.

(9) INCOME TAXES 

    The provision for income taxes consists of the following components:


<TABLE>
<CAPTION>
                                                  DECEMBER 31, 
                                  ------------------------------------------- 
                                  1996                1995               1994 
                                  ----                ----               ---- 
<S>                             <C>                <C>                <C>
Federal -- 
   Current                      $677,832           $332,667           $365,655 
   Deferred 
     (prepaid)                  (185,050)           (82,400)            22,700 
State                             20,800              1,250             10,793 
                                --------           --------           --------
                                $513,582           $251,517           $399,148 
                                ========           ========           ======== 
</TABLE>

    The provision for income taxes differs from the amount  computed by applying
the federal statutory rate of 34%, as summarized below:

<TABLE>
<CAPTION>
                                                  DECEMBER 31, 
                                  ------------------------------------------- 
                                  1996               1995                1994 
                                  ----               ----                ---- 
<S>                             <C>                <C>                 <C>
Provision for income 
  taxes at statutory 
  rate                          $529,468           $261,560            $343,757 
State taxes, net of 
  federal benefit                 13,728                825               7,123 
Utilization of 
  capital loss 
  carryforward                   (19,075)                --                  -- 
Other                            (10,539)           (10,868)             48,268 
                                --------           --------            --------
                                $513,582           $251,517            $399,148 
                                ========           ========            ======== 
</TABLE>

    The approximate tax effects of temporary differences that give rise to gross
deferred tax assets and gross deferred tax  liabilities at December 31, 1996 and
1995 are as follows:


<TABLE>
<CAPTION>
                                                         DECEMBER 31, 
                                                         ------------ 
                                                 1996                     1995 
                                                 ----                     ---- 
<S>                                            <C>                     <C>
Gross deferred tax assets: 
  Reserve for possible loan 
   losses                                      $240,788                $169,680 
  Deferred loan origination fees                 37,781                  25,648 
  Capital losses carryforward                        --                  34,300 
  OREO writedowns                                32,000                  64,000 
  Supplemental executive pension 
   plan                                          52,183                  26,298 
  Accrued expenses                               85,709                      -- 
                                               --------                --------
Gross deferred tax assets                       448,461                 319,926 
Valuation allowance                                  --                 (34,300) 
                                               --------                --------
Gross Deferred tax assets -- net 
  of valuation allowance                        448,461                 285,626 
                                               --------                --------
Gross deferred tax liabilities: 
  Depreciation                                  157,200                 178,661 
  Installment sales                              30,511                  31,265 
                                               --------                --------
Gross deferred tax liabilities                  187,711                 209,926 
                                               --------                --------
Net deferred tax asset                         $260,750                 $75,700 
                                               ========                 ======= 
</TABLE>

    The  valuation  allowance  relates to capital  loss  carryforwards  of which
$24,124 was utilized during 1996 and the remainder expired on December 31, 1996.



                                       38





                      FIRST FINANCIAL CORP. AND SUBSIDIARY
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)

                  YEARS ENDED DECEMBER 31, 1996, 1995 AND 1994

(10) RELATED PARTY TRANSACTIONS 

    Related  party loans are made on  substantially  the same  terms,  including
interest rates and  collateral,  as those  prevailing at the time for comparable
transactions with unrelated persons, and do not involve more than normal risk of
collectibility.

    Related party loan activity was as follows: 


<TABLE>
<CAPTION>
                                           1996                         1995 
                                           ----                         ---- 
<S>                                     <C>                          <C>
Balance at beginning of 
  year                                  $1,738,616                   $1,783,740 
   Originations                            318,567                    1,155,782 
   Payments                               (517,847)                  (1,191,310) 
   Other                                  (154,355)                      (9,596) 
                                        ----------                   ----------
Balance at end of year                  $1,384,981                   $1,738,616 
                                        ==========                   ========== 
</TABLE>

(11) EMPLOYEE BENEFIT PLAN 

    The  Company  is a member  of the  Financial  Institutions  Retirement  Fund
(FIRF), a multiple  employer pension plan. As a participant in FIRF, the Company
expenses its  contributions  to this plan,  which is accounted  for as a defined
contribution  plan.  The  Company's  pension  expense was  $78,671,  $66,685 and
$83,889 for the years ended December 31, 1996, 1995 and 1994, respectively.

    Effective January 1, 1995, the Company established a nonqualified retirement
plan to provide  supplemental  retirement benefits to designated employees whose
pension benefits are otherwise limited by the Internal Revenue Code regulations.
A liability and transition asset of $121,707 were recorded,  as of the effective
date, in accordance with SFAS No. 87, "Employer's Accounting for Pensions".

    The following  table sets forth the non-  qualified  plan's  funded  status,
amounts recognized in the consolidated balance sheet as of December 31, 1996 and
1995, and related expense for the years ended December 31, 1996 and 1995:


<TABLE>
<CAPTION>
                                               1996                      1995 
                                               ----                      ---- 
<S>                                          <C>                       <C>
Actuarial present value of 
  benefit obligation: 
  Vested accumulated benefit 
   obligation                                $(221,781)               $(187,451) 
                                             =========                =========  
  Projected benefit 
   obligation                                $(329,525)               $(322,747) 
  Plan assets at fair value                         --                       -- 
                                             ---------                ---------
                                              (329,525)                (322,747) 
  Unrecognized prior service 
   cost                                        228,447                  257,003 
  Unrecognized net asset being 
   recognized over 10 years                    (91,323)                (121,707) 
  Unrecognized net (gain) or 
   loss                                        (29,380)                      -- 
                                             ---------                ---------
  Accrued pension cost                       $(221,781)               $(187,451) 
                                             =========                =========  
Net pension expense: 
  Service costs -- benefits 
   attributable to service 
   during the period                         $   14,163               $  15,771 
  Interest cost on projected 
   benefit obligation                           21,995                   21,417 
  Amortization of 
   unrecognized prior 
   service cost                                 28,556                   28,556 
                                             ---------                ---------
                                             $  64,714                $  65,744 
                                             =========                ========= 
</TABLE>


<TABLE>
<CAPTION>
  <S>                                                                   <C>
 For calculating 1996 and 1995 pension costs 
  for this nonqualified plan the following 
  assumptions were used: 
   Assumed discount rate                                                7.5% 
   Rate of increase in compensation level                               5.0% 
   Amortization period for unrecognized 
     prior service cost                                                 10 year 
</TABLE>

    During 1996, the Company adopted the Financial  Institutions Thrift Plan for
the benefit of its employees. The Plan, which is effective January 1, 1997, is a
qualified  savings  incentive plan under Internal  Revenue Code section  401(k).
Under the terms of the Plan,  the Company will match 50% of the first 6% of each
eligible employee's contribution.



                                       39





                      FIRST FINANCIAL CORP. AND SUBSIDIARY
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)

                  YEARS ENDED DECEMBER 31, 1996, 1995 AND 1994

(12) STOCKHOLDERS' EQUITY 

    In November 1986, the Company granted a non-statutory  option ("Stock Option
Agreement")  to purchase  60,000  shares of common stock to its Chief  Executive
Officer at an exercise price of $2.50 per share, the estimated fair market value
of the Company's stock at that time. These options were exercisable for a period
of 10 years from the date of grant. In February of 1996, the Company amended the
Stock  Option  Agreement  to allow the offset of the shares  otherwise  issuable
under the Stock Option  Agreement  by the number of shares  required to exercise
the options and pay the minimum  withholding tax  requirement.  In May 1996, the
options were exercised in connection with the public offering, under the amended
Stock  Option  Agreement.  As a result of the  exercise of the  options,  28,041
shares of the  Company's  common  stock  were  issued.  In  connection  with the
cashless exercise of these options, the Company paid the minimum withholding tax
requirement  of $161,603 and  recognized a tax benefit of $147,900 on the deemed
compensation to the recipient.

    In 1995,  the Company's  stockholders  approved an increase in the number of
authorized  shares from 1,000,000 shares to 5,000,000 shares with a par value of
$1 per share.

(13) CHARIHO-EXETER CREDIT UNION ACQUISITION 

    In May 1992,  the Company  entered into the  Acquisition  Agreement with the
receiver for Chariho and DEPCO. In connection  with the  Acquisition  Agreement,
the Company entered into a Securities  Purchase Agreement with DEPCO. Under this
agreement,  the Company issued the Senior Debenture,  a $3 million variable rate
debenture  to DEPCO.  The Company  invested  the proceeds on the issuance of the
debenture  as a  contribution  of  capital  to the Bank.  Under the terms of the
debenture,  interest  began to  accrue on the third  anniversary  of the  Senior
Debenture and is payable  semiannually  thereafter.  The Senior  Debenture bears
interest at the average  five-year  Treasury rate  (indexed  rate) plus 1% until
maturity and at the indexed rate plus 4% during the extension period.

    A discount of $717,005  was  recorded  to reduce the  carrying  value of the
Senior  Debenture  at the  date of  issuance  in  recognition  of its  favorable
interest  terms.  This  discount is being  accreted over the initial term of the
Senior Debenture on the level yield method. The discount accretion for the years
ended  December  31,  1996,  1995 and 1994  amounted to  $199,064,  $192,312 and
$178,976,   respectively,   and  is  classified  as  interest   expense  in  the
accompanying consolidated statements of income.

    The Senior  Debenture is scheduled to mature on May 31, 1999;  however,  the
Company may, at its option,  extend the  maturity  date to May 1, 2002 for up to
one half of the then outstanding principal balance.

    As  discussed in Note 4, the Company  may,  through May 1, 1999,  charge net
acquired  loan losses in excess of the acquired  loan loss reserve of $3,850,000
against the outstanding Senior Debenture to the extent of $3,000,000.

(14) FAIR VALUE OF FINANCIAL INSTRUMENTS 

    SFAS No. 107,  "Disclosures  about Fair Value of Financial  Instruments"  as
amended by SFAS No. 119 "Disclosure about Derivative  Financial  Instruments and
Fair Value of Financial  Instruments,"  collectively referred to as SFAS No. 107
requires  that the  Company  disclose  estimated  fair values for certain of its
financial  instruments.  Financial  instruments  include  such  items as  loans,
securities, deposits, swaps and other instruments as defined in the standard.

    The statement requires that where available, quoted market prices be used to
estimate fair values. Many of the Company's financial instruments, however, lack
an available  trading  market as  characterized  by a willing  buyer and willing
seller engaging in an exchange transaction. It is the Company's general practice
and intent to hold the majority of its financial instru ments, such as loans and
deposits, to maturity and not engage in trading or sales activities.  Therefore,
valuation  techniques  permitted  by  the  statement,   such  as  present  value
calculations, were used for the purposes of this disclosure.



                                       40





                      FIRST FINANCIAL CORP. AND SUBSIDIARY
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)

                  YEARS ENDED DECEMBER 31, 1996, 1995 AND 1994

    Management   notes   that   reasonable   comparability   between   financial
institutions  may not  necessarily  be made due to the wide  range of  permitted
valuation techniques and numerous estimates which must be made given the absence
of active secondary markets for many of the financial instruments.  This lack of
uniform valuation methodologies also introduces a greater degree of subjectivity
to these estimated fair values.

    The methods and  assumptions  used to estimate the fair values of each class
of financial instruments are as follows:

    Cash and Due from  Banks,  and  Securities  Purchased  Under  Agreements  to
Resell.  These items are generally  short-term in nature and,  accordingly,  the
carrying  amounts  reported in the  consolidated  balance  sheet are  reasonable
approximations of their fair values.

    Securities  Held-to-Maturity and  Available-for-Sale.  Fair values are based
principally on quoted market prices.

    Loans.  The fair value of accruing  loans is  estimated by  discounting  the
future cash flows using the current  rates at which  similar loans would be made
to borrowers with similar  credit ratings and for the same remaining  maturities
or for classified loans using a discount rate that reflects the risk inherent in
the loan.

    The fair value of nonaccrual  loans is estimated based on the estimated fair
market value of the underlying collateral held.

    Deposits.  The fair value of demand,  NOW, savings and money market deposits
is the amount  payable on demand at the reporting  date.  The fair value of time
deposits is estimated  using  discounted  value of contractual  cash flows.  The
discount rates are the rates currently offered for deposits of similar remaining
maturities.

    Securities sold under agreements to repurchase. The face value is considered
to approximate its fair value.

    Senior  Debenture.  The face value of the senior  debenture is considered to
approximate its fair value.

    Commitments to Extend Credit and Standby  Letters of Credit.  The fair value
of  commitments  is  estimated  using the fees  currently  charged to enter into
similar  agreements,  taking into account the remaining  terms of the agreements
and the present  creditworthiness  of the  counterparties.  For fixed-rate  loan
commitments,  fair value also considers the difference between current levels of
interest  rates and the  committed  rates.  Accordingly,  the fair market  value
amounts  (considered  to be  the  discounted  present  value  of  the  remaining
contractual fees over the unexpired commitment period) would not be material.



                                       41





                      FIRST FINANCIAL CORP. AND SUBSIDIARY
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)

                  YEARS ENDED DECEMBER 31, 1996, 1995 AND 1994

    At December 31, 1996 and 1995,  the  estimated  fair value of the  Company's
financial instruments are as follows:
<TABLE>
<CAPTION>
                                                                         DECEMBER 31, 
                                                      ---------------------------------------------------
                                                               1996                        1995 
                                                      -----------------------     ----------------------- 
                                                      CARRYING     ESTIMATED      CARRYING     ESTIMATED 
                                                       AMOUNT      FAIR VALUE      AMOUNT      FAIR VALUE 
                                                       ------      ----------      ------      ---------- 
<S>                                                 <C>           <C>           <C>           <C>
                                                  ASSETS 

Cash and due from banks and securities purchased under 
  agreement to resell                               $ 4,364,713   $ 4,364,713   $ 2,901,249   $ 2,901,249 
Loans held for sale                                     160,000       168,000            --            -- 
Securities: 
   Held-to-maturity                                  13,780,519    13,747,464    14,644,165    14,566,501 
   Available-for-sale                                28,411,326    28,411,326    15,131,595    15,131,595 
Federal Home Loan Bank stock                            348,100       348,100       348,100       348,100 
Loans -- net                                         70,593,970    71,011,000    62,872,560    63,253,000 

                                               LIABILITIES 

Deposits                                             93,876,109    94,081,000    89,590,542    89,964,000 
Securities sold under agreements to repurchase       10,778,000    10,778,000            --            -- 
Senior debenture                                      2,894,396     3,000,000     2,844,632     3,000,000 
</TABLE>

(15) THE COMPANY (PARENT COMPANY ONLY) 

    The  condensed  separate  financial  statements of the Company are presented
below.

<TABLE>
<CAPTION>
                            CONDENSED BALANCE SHEETS 
                                                                                       DECEMBER 31, 
                                                                                   ------------------- 
                                                                                   1996           1995 
                                                                                   ----           ---- 
<S>                                                                            <C>            <C>
                                                  ASSETS 
Cash and due from banks                                                        $     55,119   $        -- 
Securities: 
   Available-for-sale (amortized cost: $3,676,163)                               3,676,698             -- 
Investment in subsidiary bank                                                   11,629,111     10,648,596 
Other assets                                                                       141,420             -- 
                                                                               -----------    -----------
   Total assets                                                                $15,502,348    $10,648,596 
                                                                               ===========    =========== 
                                    LIABILITIES AND STOCKHOLDERS' EQUITY 
Senior debenture, net of unamortized discount                                  $  2,894,396   $ 2,844,632 
Intercompany payable                                                                    --        612,375 
Other liabilities                                                                   38,051             -- 
                                                                               -----------    -----------
                                                                                 2,932,447      3,457,007 
                                                                               -----------    -----------
Stockholders' Equity: 
   Common stock                                                                  1,328,041        750,000 
   Surplus                                                                       4,431,380        500,000 
   Retained earnings                                                             6,923,308      6,013,638 
   Unrealized gain on securities available-for-sale, net of taxes                   34,132         74,911 
                                                                               -----------    -----------
                                                                                12,716,861      7,338,549 
Less -- Treasury stock                                                             146,960        146,960 
                                                                               -----------    -----------
   Total stockholders' equity                                                   12,569,901      7,191,589 
                                                                               -----------    -----------
   Total liabilities and stockholders' equity                                  $15,502,348    $10,648,596 
                                                                               ===========    =========== 
</TABLE>


                                       42






                      FIRST FINANCIAL CORP. AND SUBSIDIARY
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)

                  YEARS ENDED DECEMBER 31, 1996, 1995 AND 1994

<TABLE>
<CAPTION>
                         CONDENSED STATEMENTS OF INCOME 
                                                                          YEARS ENDED DECEMBER 31, 
                                                                        ---------------------------- 
                                                                        1996        1995        1994 
                                                                        ----        ----        ---- 
<S>                                                                  <C>          <C>         <C>
Interest and dividend income                                         $  252,993   $  75,152   $  61,488 
Interest and other expense                                              287,348     239,653     178,976 
                                                                     ----------   ---------   ---------
Loss before income taxes and equity in undistributed earnings of 
  subsidiary                                                            (34,355)   (164,501)   (117,488) 
Applicable income tax benefit                                           (56,418)    (81,483)    (60,852) 
                                                                     ----------   ---------   ---------
Income (loss) before equity in undistributed earnings of subsidiary      22,063     (83,018)    (56,636) 
Equity in undistributed earnings of subsidiary                        1,021,614     600,795     668,537 
                                                                     ----------   ---------   ---------
Net income                                                           $1,043,677   $  517,777  $ 611,901 
                                                                     ==========   ==========  ========= 
</TABLE>

<TABLE>
<CAPTION>
                       CONDENSED STATEMENTS OF CASH FLOWS 
                                                                          YEARS ENDED DECEMBER 31, 
                                                                        ----------------------------- 
                                                                        1996         1995        1994 
                                                                        ----         ----        ---- 
<S>                                                                  <C>           <C>         <C>
CASH FLOWS FROM OPERATING ACTIVITIES: 
   Net income                                                        $ 1,043,677   $ 517,777   $ 611,901 
   Adjustments to reconcile net income to net cash provided by operating 
     activities -- 
   Equity in undistributed earnings of subsidiary                     (1,021,614)   (600,795)   (668,537) 
   Accretion of discount on debenture                                    199,064     192,312     178,976 
   Net (accretion) on investment securities                              (59,483)         --          -- 
   Net decrease in accrued expenses and other liabilities               (761,675)    (34,142)    (60,852) 
   Net (increase) in other assets                                       (141,420)         --          -- 
                                                                     -----------   ---------   ---------
       Net cash (used in) provided by operating activities              (741,451)     75,152      61,488 
                                                                     -----------   ---------   ---------
CASH FLOWS FROM INVESTING ACTIVITIES: 
   Proceeds from maturities of investment securities 
     available-for-sale                                                2,700,000          --          -- 
   Purchase of investment securities available-for-sale               (6,316,681)         --          -- 
                                                                     -----------   ---------   ---------
       Net cash used in investing activities                          (3,616,681)         --          -- 
                                                                     -----------   ---------   ---------
CASH FLOWS FROM FINANCING ACTIVITIES: 
   Net proceeds on issuance of common stock                            4,523,124          --          -- 
   Exercise of stock options, net of tax effect                          (13,703)         --          -- 
   Dividends paid                                                        (96,170)    (75,152)    (61,488) 
                                                                     -----------   ---------   ---------
       Net cash provided by (used in) financing activities             4,413,251     (75,152)    (61,488) 
                                                                     -----------   ---------   ---------
NET INCREASE IN CASH AND CASH EQUIVALENTS                                 55,119          --          -- 
CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR                                  --          --          -- 
                                                                     -----------   ---------   ---------
CASH AND CASH EQUIVALENTS, END OF YEAR                               $    55,119   $      --   $      -- 
                                                                     ===========   =========   =========
</TABLE>

(16) REGULATORY CAPITAL 

    The  Company  and  the  Bank  are  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  Company's  and  the  Bank's  financial
statements.  Under capital adequacy guidelines and the regulatory  framework for
prompt cor-



                                       43





                      FIRST FINANCIAL CORP. AND SUBSIDIARY
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)

                  YEARS ENDED DECEMBER 31, 1996, 1995 AND 1994

rective  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  quantitative
judgements  by the  regulators  about  components,  risk  weightings  and  other
factors.

    Quantitative  measures  established by regulation to ensure capital adequacy
require  the Company  and the Bank to  maintain  minimum  amounts of ratios (set
forth  in  the  table  below)  of  total  Tier  I  capital  (as  defined  in the
regulations)  to  risk-weighted  assets (as defined),  and of Tier I capital (as
defined) to average  assets (as defined).  As of December 31, 1996,  the Company
and the Bank met all capital adequacy requirements to which they are subject and
are considered "well capitalized" by the federal banking agencies.

    The December 31, 1995 Federal Deposit Insurance Corporation exam categorized
the  Bank  as  well  capitalized  under  the  regulatory  framework  for  prompt
corrective  action.  To be categorized as well  capitalized the Company and Bank
must  maintain  minimum total risk- based,  Tier I  risk-based,  Tier I leverage
ratios  as set  forth in the  table.  There are no  conditions  or  events  that
management believes have changed the Bank's category.


<TABLE>
<CAPTION>
                                                                                           TO BE WELL CAPITALIZED 
                                                                         FOR CAPITAL       UNDER PROMPT CORRECTIVE 
                                                     ACTUAL           ADEQUACY PURPOSES       ACTION PROVISIONS 
                                                 -----------------     ----------------      ------------------- 
                                                 AMOUNT      RATIO     AMOUNT     RATIO      AMOUNT        RATIO 
                                                 ------      -----     ------     -----      ------        ----- 
<S>                                            <C>           <C>     <C>          <C>      <C>             <C>
As of December 31, 1996: 
   The Company: 
       Total capital (to risk weighted assets) $13,430,343   17.03%  $6,309,745    8.00%   $7,887,180      10.00% 
       Tier I capital (to risk weighted assets) 12,444,446   15.78    3,154,872    4.00     4,732,308       6.00 
       Tier I capital (to average assets)       12,444,446   10.32    3,617,174    3.00     6,028,623       5.00 
   The Bank: 
       Total capital (to risk weighted assets) $12,481,382   15.96%  $6,255,397    8.00%   $7,819,247      10.00% 
       Tier I capital (to risk weighted assets) 11,503,977   14.71    3,127,699    4.00     4,691,548       6.00 
       Tier I capital (to average assets)       11,503,977    9.85    3,504,084    3.00     5,840,141       5.00 
</TABLE>


                                    44



ITEM 9.  CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON  ACCOUNTING AND 
         FINANCIAL DISCLOSURE

         None.

                                    PART III

ITEM 10.   DIRECTORS AND EXECUTIVE OFFICERS OF REGISTRANT

ITEM 11.   EXECUTIVE COMPENSATION

ITEM 12.   SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND  MANAGEMENT

ITEM 13.   CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS


        Items  10  through  13  are  incorporated  herein  by  reference  to the
Company's  definitive  proxy  statement  to be  filed  with the  Securities  and
Exchange Commission.

                                    PART IV

ITEM 14.   EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS  ON FORM 8-K

        (1)     Exhibits

        The exhibits  listed in the Exhibit  Index are filed with this Form 10-K
or are incorporated by reference into this Form 10-K.

        (2)     Financial Statements

        The following  financial  statements and  accountant's  report have been
filed as Item 8 in Part II of this report:

                Report of Independent Public Accountants

                Consolidated Balance Sheets as of December 31, 1996 and 1995

                Consolidated Statements of Income for the years ended December
                31, 1996, 1995 and 1994

                Consolidated Statements of Stockholders' Equity for the years
                ended December 31, 1996, 1995 and 1994

                Consolidated Statements of Cash Flows for the years ended
                December 31, 1996, 1995 and 1994

                Notes to Consolidated Financial Statements

        (3)     Financial Statement Schedules

         The  Financial  Data  Schedule is included as Exhibit 27.1 to this Form
10-K and certain other  schedules are omitted because they are not applicable or
because the  information is provided in Part II, Item 8,  "Financial  Statements
and Supplementary Data".

        (4)     Reports on Form 8-K

        No reports on Form 8-K were filed during the quarter ended  December 31,
1996.



                                       45



                                 EXHIBIT INDEX
<TABLE>
<CAPTION>


                        EXHIBIT
        REFERENCE       NUMBER                          DESCRIPTION

<S>       <C>             <C>            <C>                                                                  
          (1)             3.1     ------  Amended and Restated Articles of Incorporation of the Registrant.

          (1)             3.2     ------  By-Laws of Registrant.

          (1)             4.1     ------  Specimen Certificate for Shares of the Registrant's Common Stock, $1.00 par value.

          (1)            10.1     ------  Lease Agreement between the Bank and Angelo Archetto regarding Cranston, Rhode Island
                                          property dated as of May 14, 1974.

          (1)            10.2     ------  Acquisition Agreement between the Registrant, Maurice C. Paradis, receiver for 
                                          Chariho-Exeter Credit Union, and the Rhode Island Depositors Economic
                                          Protection Corporation (DEPCO)  dated as of May 1, 1992.
  
          (1)            10.3     ------  Senior Debenture issued by Registrant to DEPCO dated as of May 1, 1992.

          (1)            10.4     ------  Amended and Restated Employment Agreement between Registrant 
                                          and Patrick J. Shanahan, Jr. dated as of February 6, 1996.

          (1)            10.5     ------  Stock Option Agreement between Registrant and Patrick J. Shanahan, Jr. 
                                          dated as of November 24, 1986, and Amendment No. 1 thereto dated as of February 22, 1996.

          (1)            10.6     ------  Supplemental Executive Retirement Plan.

          (1)            10.7     ------  Financial Institutions Retirement Fund Defined Pension Plan - Summary Plan Description.

          (1)            10.8     ------  Form of Deferred Compensation Agreement regarding Directors' Fees.

          (1)            10.9     ------  Data Processing Contract between the Bank and NCR Corporation dated as of 
                                          December 11, 1990, as amended.

          (2)            10.10    ------  Financial Institutions Thrift Plan - Summary Plan Description
 
          (2)            10.11    ------  Lease Agreement(s) between Bank and Wal-Mart Stores, Inc. dated as of January 27, 1997.

          (1)            21.1     ------  Subsidiaries of Registrant.

          (3)            27.1     ------  Financial Data Schedule.


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

        (1)   Incorporated by reference to the Registrant's Registration Statement on Form S-1 (Registration No. 333-1654),
              as amended, which was initially filed with the Securities and Exchange Commission on February 26, 1996.

        (2)     To be filed by amendment.

        (3)     Filed herewith.

</TABLE>


                                       46





                                   SIGNATURES



        Pursuant to the  requirements  of Section 13 or 15(d) of the  Securities
Exchange Act of 1934, as amended,  the Registrant has duly caused this Report to
be signed on its behalf by the undersigned, thereunto duly authorized.


                                            FIRST FINANCIAL CORP.

Date:       March 25, 1997                  By: /s/ PATRICK J. SHANAHAN, JR.
     -----------------------------             ---------------------------------
                                                    Patrick J. Shanahan, Jr.
                                           President and Chief Executive Officer

        PURSUANT TO THE  REQUIREMENTS OF THE SECURITIES ACT OF 1934, AS AMENDED,
THIS REPORT HAS BEEN SIGNED BELOW BY THE FOLLOWING PERSONS IN THE CAPACITIES AND
ON THE DATES INDICATED:

<TABLE>
<CAPTION>

          Signature                          Title                               Date
          ---------                          -----                               ----

<S>                                   <C>                                 <C>
  /s/    PATRICK J. SHANAHAN, JR.      President and Chief Executive
  -----------------------------------  Officer; Director                    March 25, 1997
         Patrick J. Shanahan, Jr.     


  -----------------------------------  Chairman of the Board
         William A. Carroll (Deceased)


  /s/    PETER L. MATHIEU, JR., M.D.
  -----------------------------------  Director                             March 25, 1997
         Peter L. Mathieu, Jr., M.D.


  -----------------------------------  Director                             March    ,1997
         Raymond F. Bernardo


  /s/    JOSEPH A. KEOUGH
  ----------------------------------   Director                             March 26, 1997
         Joseph A. Keough


  ----------------------------------   Director                             March    ,1997
         William P. Shields


  /s/    JOSEPH V. MEGA
- ------------------------------------   Director                             March 28, 1997                   
         Joseph  V. Mega


  /s/    DR. JOHN NAZARIAN
- ------------------------------------   Director                             March 26, 1997
         Dr. John Nazarian


  /s/    ARTIN COLOIAN
- ------------------------------------   Director                             March 26, 1997
         Artin Coloian


  /s/    JOHN A. MACOMBER
- ------------------------------------   Vice President, Treasurer and Chief
         John A. Macomber                 Financial Officer                 March 25, 1997


</TABLE>

                                       47


<TABLE> <S> <C>


<ARTICLE>                                            9
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                              DEC-31-1996
<PERIOD-START>                                 JAN-01-1996
<PERIOD-END>                                   DEC-31-1996
<CASH>                                         1988713
<INT-BEARING-DEPOSITS>                         0
<FED-FUNDS-SOLD>                               2376000
<TRADING-ASSETS>                               0
<INVESTMENTS-HELD-FOR-SALE>                    28411326
<INVESTMENTS-CARRYING>                         13780519
<INVESTMENTS-MARKET>                           13747464
<LOANS>                                        72696427
<ALLOWANCE>                                    1942457
<TOTAL-ASSETS>                                 121413000
<DEPOSITS>                                     73876000
<SHORT-TERM>                                   10778000
<LIABILITIES-OTHER>                            1294594
<LONG-TERM>                                    2894396
                          0
                                    0
<COMMON>                                       1328041
<OTHER-SE>                                     11241860
<TOTAL-LIABILITIES-AND-EQUITY>                 121413000
<INTEREST-LOAN>                                6738492
<INTEREST-INVEST>                              1928991
<INTEREST-OTHER>                               0
<INTEREST-TOTAL>                               8867483
<INTEREST-DEPOSIT>                             3766620
<INTEREST-EXPENSE>                             4214225
<INTEREST-INCOME-NET>                          4653258
<LOAN-LOSSES>                                  455000
<SECURITIES-GAINS>                             56105
<EXPENSE-OTHER>                                3177282
<INCOME-PRETAX>                                1557259
<INCOME-PRE-EXTRAORDINARY>                     1557259
<EXTRAORDINARY>                                0
<CHANGES>                                      0
<NET-INCOME>                                   1043677
<EPS-PRIMARY>                                  0.98
<EPS-DILUTED>                                  0.98
<YIELD-ACTUAL>                                 4.46
<LOANS-NON>                                    427893
<LOANS-PAST>                                   0
<LOANS-TROUBLED>                               0
<LOANS-PROBLEM>                                1658514
<ALLOWANCE-OPEN>                               1828040
<CHARGE-OFFS>                                  366915
<RECOVERIES>                                   26332
<ALLOWANCE-CLOSE>                              1942457
<ALLOWANCE-DOMESTIC>                           1942457
<ALLOWANCE-FOREIGN>                            0
<ALLOWANCE-UNALLOCATED>                        0
        

</TABLE>


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