WESTPORT BANCORP INC
10-Q, 1996-08-09
STATE COMMERCIAL BANKS
Previous: PIONEERING MANAGEMENT CORP /ADV, SC 13G, 1996-08-09
Next: VANGUARD STAR FUND, N-30D, 1996-08-09



<PAGE>

                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-Q
(Mark One)
[X]      QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
         SECURITIES EXCHANGE ACT OF 1934

         For the quarterly period ended    June 30, 1996
                                        ---------------------

                                       OR


[ ]      TRANSITION  REPORT  PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
         EXCHANGE ACT OF 1934 
         For the transition  period from               to
                                        ---------------   ------------------

                         Commission file number 0-12936
                                                -------------
                             Westport Bancorp, Inc.
            ----------------------------------------------------------
             (Exact name of registrant as specified in its charter)

           Delaware                                 06-1094350 
    --------------------------------------------------------------------
   (State or other jurisdiction of                (I.R.S. Employer
    incorporation or organization)                 Identification No.)

                 87 Post Road East, Westport, Connecticut 06880
   ---------------------------------------------------------------------
                    (Address of principal executive offices)
                                   (Zip Code)

                                 (203) 222-6911
   ---------------------------------------------------------------------
              (Registrant's telephone number, including area code)

                                       N/A
 -------------------------------------------------------------------------------
              (Former name, former address and former fiscal year,
                         if changed since last report)

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

APPLICABLE ONLY TO ISSUERS INVOLVED IN BANKRUPTCY PROCEEDINGS
DURING THE PRECEDING FIVE YEARS:

Indicate  by check mark  whether  the  registrant  has filed all  documents  and
reports  required  to be filed by  Sections  12,  13 or 15(d) of the  Securities
Exchange Act of 1934 subsequent to the  distribution of securities  under a plan
confirmed by a court. Yes No

                      APPLICABLE ONLY TO CORPORATE ISSUERS:

Indicate the number of shares  outstanding  of each of the  issuer's  classes of
common stock, as of the latest practicable date:

At July 31, 1996, there were 6,068,531  outstanding  shares of Westport Bancorp,
Inc.'s common stock, par value $.01 per share.

                                        1

<PAGE>







Part I -- Financial Information

Item 1 -- Financial Statements.
  ----------------------------------------------------------------------------
<TABLE>
<CAPTION>



                             WESTPORT BANCORP, INC.
                      CONSOLIDATED STATEMENTS OF CONDITION
                       ($ in thousands, except share data)
<S>                                                                                 <C>                    <C>    
                                                                                        June 30,           December 31,
                                                                                           1996                   1995
- -------------------------------------------------------------------------------------------------------------------------
                                                                                    (unaudited)

ASSETS:
Cash and due from banks                                                                $ 21,767               $ 24,113
Federal funds sold                                                                       13,500                 14,500
- -------------------------------------------------------------------------------------------------------------------------
  Cash and cash equivalents                                                              35,267                 38,613
- -------------------------------------------------------------------------------------------------------------------------
Securities available for sale, at market value                                           90,814                 85,338
- -------------------------------------------------------------------------------------------------------------------------
Loans                                                                                   182,680                178,052
Allowance for loan losses                                                                (3,121)                (2,854)
- -------------------------------------------------------------------------------------------------------------------------
  Loans - net                                                                           179,559                175,198
- -------------------------------------------------------------------------------------------------------------------------
Premises and equipment - net                                                              3,478                  4,933
Accrued interest receivable                                                               2,251                  2,247
Other assets                                                                              5,279                  6,588
- -------------------------------------------------------------------------------------------------------------------------
TOTAL ASSETS                                                                           $316,648               $312,917
=========================================================================================================================
LIABILITIES AND STOCKHOLDERS' EQUITY:
Liabilities:
Noninterest-bearing deposits                                                           $ 78,953               $ 78,421
Interest-bearing deposits                                                               179,938                196,249
- -------------------------------------------------------------------------------------------------------------------------
  Total deposits                                                                        258,891                274,670
- -------------------------------------------------------------------------------------------------------------------------
Short-term borrowings                                                                    29,049                  7,733
Other liabilities                                                                         3,593                  6,232
- -------------------------------------------------------------------------------------------------------------------------
  Total liabilities                                                                     291,533                288,635
- -------------------------------------------------------------------------------------------------------------------------
Stockholders' equity:
  Preferred stock - $.01 par value; authorized 2,000,000
    shares; outstanding 39,600 shares at June 30, 1996,                                       1                      1
    41,850 at December 31, 1995
  Common  stock - $.01 par  value;  authorized  20,500,000  shares;
    outstanding, 6,068,531 shares at June 30, 1996,
    5,433,665 shares at December 31, 1995                                                    60                     54
  Additional paid in capital                                                             23,485                 22,980
  Retained earnings                                                                       2,495                  1,285
  Net unrealized depreciation on securities
    available for sale, net of tax                                                         (926)                   (38)
- -------------------------------------------------------------------------------------------------------------------------
    Total stockholders' equity                                                           25,115                 24,282
- -------------------------------------------------------------------------------------------------------------------------
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                                             $316,648               $312,917
=========================================================================================================================

See notes to consolidated financial statements.


</TABLE>






                                                        2


<PAGE>




<TABLE>
<CAPTION>

                                              WESTPORT BANCORP, INC.
                                        CONSOLIDATED STATEMENTS OF INCOME
                                     ($ in thousands, except per share data)
                                                   (unaudited)

                                                                   Three Months Ended                Six Months Ended
                                                                        June 30,                          June 30,
                                                                1996             1995              1996              1995
- ----------------------------------------------------------------------------------------------------------------------------
<S>                                                        <C>               <C>                <C>               <C>    
INTEREST INCOME:
Loans                                                      $  4,114          $  4,033           $ 8,123           $ 8,175
Securities                                                    1,363               984             2,672             1,947
Federal funds sold and other                                     77                63               103                72
- ----------------------------------------------------------------------------------------------------------------------------
     Total interest income                                    5,554             5,080            10,898            10,194
- ----------------------------------------------------------------------------------------------------------------------------
INTEREST EXPENSE:
Deposits                                                      1,389             1,162             2,848             2,248
Short-term borrowings                                           227               335               405               657
- ----------------------------------------------------------------------------------------------------------------------------
Total interest expense                                        1,616             1,497             3,253             2,905
- ----------------------------------------------------------------------------------------------------------------------------
Net interest income                                           3,938             3,583             7,645             7,289
Provision for loan losses                                       300               375               600               750
- ----------------------------------------------------------------------------------------------------------------------------
Net interest income after provision
     for loan losses                                          3,638             3,208             7,045             6,539
- ----------------------------------------------------------------------------------------------------------------------------
OTHER OPERATING INCOME:
Trust fees                                                      490               465               946               869
Service charges on deposit accounts                             370               344               699               686
Realized security gains (losses) - net                           13               (23)               13              (233)
Loan sale gains - net                                           ---                21                85                38
Mortgage service fees                                            34                34                65                65
Other                                                           157               147               336               283
- ----------------------------------------------------------------------------------------------------------------------------
     Total other operating income                             1,064               988             2,144             1,708
- ----------------------------------------------------------------------------------------------------------------------------
OTHER OPERATING EXPENSE:
Salaries and benefits                                         1,466             1,346             2,975             2,760
Occupancy - net                                                 365               331               762               690
Professional fees                                               283               209               557               412
Data processing                                                 143               142               290               282
Furniture and equipment                                          88                63               166               139
Other insurance premiums                                         46                55                90               112
FDIC insurance premiums                                           1               177                 1               353
Other                                                           395               406               758               815
- ----------------------------------------------------------------------------------------------------------------------------
     Total other operating expense                            2,787             2,729             5,599             5,563
- ----------------------------------------------------------------------------------------------------------------------------
Income before income taxes                                    1,915             1,467             3,590             2,684
Income taxes (benefit)                                          796              (115)            1,491              (558)
- ----------------------------------------------------------------------------------------------------------------------------
NET INCOME                                                  $ 1,119          $  1,582           $ 2,099           $ 3,242
============================================================================================================================

Earnings Per Common Share                                  $   0.11         $    0.15           $  0.20           $  0.32
============================================================================================================================
Weighted average number of common
   shares and common equivalent
   shares outstanding                                     10,579,196       10,377,543        10,556,441        10,191,198
============================================================================================================================

   See notes to consolidated financial statements.

</TABLE>






                                                        3

<PAGE>


<TABLE>
<CAPTION>


                                                       WESTPORT BANCORP, INC.
                                     CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
                                                          ($ in thousands)
                                                            (unaudited)





                                                                                                                 
                                                                                                                Net
                                                                                                             Unrealized
                                                                                                            Appreciation/
                                    Preferred Stock           Common Stock                                 (Depreciation)
                                  --------------------    -------------------   Additional    Retained     on Securities
                                   Number of               Number of              Paid in     Earnings    Available for Sale,
                                    Shares      Amount      Shares     Amount     Capital     (Deficit)      Net of Tax       Total
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                   <C>      <C>        <C>           <C>       <C>         <C>              <C>          <C>    
Balance, January 1, 1995              43,950   $     1    3,211,752     $   32    $21,459     $  (4,680)       $ (414)      $16,398
- ------------------------------------------------------------------------------------------------------------------------------------
Net Income                               ---       ---          ---        ---        ---         3,242          ---          3,242
Issuance of Common Stock -
  Warrants exercised                     ---       ---    1,972,000         20      1,459           ---          ---          1,479
  Employee Options exercised             ---       ---        9,000        ---         18           ---          ---             18
  Conversion of Preferred Stock       (1,600)      ---      160,000          1         (1)          ---          ---            ---
  Dividend Reinvestment and
    Stock Purchase Plan                  ---       ---          798        ---          4           ---          ---              4
Dividends -
    Preferred Stock                      ---       ---          ---        ---        ---           (85)         ---            (85)
    Common Stock                         ---       ---          ---        ---        ---          (107)         ---           (107)
Change in net unrealized depreciation
  on securities available for sale,
  net of tax                             ---       ---          ---        ---        ---           ---          417            417
- ------------------------------------------------------------------------------------------------------------------------------------
Balance, June 30, 1995                42,350   $     1    5,353,550     $   53    $22,939     $  (1,630)         $ 3        $21,366
====================================================================================================================================


- ------------------------------------------------------------------------------------------------------------------------------------
Balance, January 1, 1996              41,850   $     1    5,433,665     $   54    $22,980      $  1,285        $ (38)       $24,282
- ------------------------------------------------------------------------------------------------------------------------------------
Net Income                               ---       ---          ---        ---        ---         2,099          ---          2,099
Issuance of Common Stock -
  Conversion of Preferred Stock       (2,250)      ---      225,000          2         (2)          ---          ---            ---
  Warrants exercised                     ---       ---      325,500          3        242           ---          ---            245
  Dividend Reinvestment and
    Stock Purchase Plan                  ---       ---        1,116        ---          7           ---          ---              7
  Employee Options exercised             ---       ---       83,250          1        258           ---          ---            259
Dividends -
    Preferred Stock                      ---       ---          ---        ---        ---          (358)         ---           (358)
    Common Stock                         ---       ---          ---        ---        ---          (531)         ---           (531)
Change in net unrealized depreciation
  on securities available for sale,
  net of tax                             ---       ---          ---        ---        ---           ---         (888)          (888)
- ------------------------------------------------------------------------------------------------------------------------------------
Balance, June 30, 1996                39,600  $      1    6,068,531     $   60    $23,485      $  2,495        $(926)       $25,115
====================================================================================================================================


 See notes to consolidated financial statements.

</TABLE>






                                                                 4

<PAGE>


<TABLE>
<CAPTION>



                                                       WESTPORT BANCORP, INC.
                                               CONSOLIDATED STATEMENTS OF CASH FLOWS
                                                          ($ in thousands)
                                                            (unaudited)

                                                                                                        Six Months Ended
                                                                                                            June 30,
                                                                                                    1996                  1995
          -----------------------------------------------------------------------------------------------------------------------
           <S>                                                                                 <C>                   <C>  
           OPERATING ACTIVITIES:
           Net income                                                                          $   2,099             $   3,242
           Adjustments to reconcile net income to
             net cash provided by operating activities:
               Provision for loan losses                                                             600                   750
               Deferred tax provision (benefit)                                                    1,420                  (618)
               Depreciation, amortization and accretion                                              416                   420
               Provision for and losses on other real estate owned - net                             ---                   120
               Loss on sale of bank premises-net                                                       5                   ---
               Loan sale gains - net                                                                 (85)                  (38)
               Realized security (gains) losses - net                                                (13)                  233
               Increase in accrued interest receivable                                                (4)                 (170)
               Decrease (increase) in other assets                                                   479                (1,791)
               Increase decrease in other liabilities                                             (2,609)                   54
          -----------------------------------------------------------------------------------------------------------------------
               Net cash provided by operating activities                                           2,308                 2,202
          -----------------------------------------------------------------------------------------------------------------------
           INVESTING ACTIVITIES:
           Proceeds from maturities of securities -
               Available for sale                                                                 20,494                   ---
               Held to maturity                                                                      ---                 1,000
           Proceeds from sales of securities -
               Available for sale                                                                  6,027                21,399
           Principal collected on securities                                                       2,180                 2,313
           Purchases of securities -
               Available for sale                                                                (35,748)              (18,268)
               Held to maturity                                                                      ---                (4,999)
           Increase in loans - net                                                                (9,733)               (3,627)
           Loans repurchased by the FDIC                                                             ---                 1,246
           Proceeds from sale of bank premises                                                     1,199                   ---
           Proceeds from sales of loans                                                            4,857                 9,034
           Proceeds from sales of other real estate owned                                            ---                   161
           Purchases of premises and equipment                                                       (89)                 (307)
          -----------------------------------------------------------------------------------------------------------------------
               Net cash (used in) provided by investing activities                               (10,813)                7,952
          -----------------------------------------------------------------------------------------------------------------------
           FINANCING ACTIVITIES:
           Increase (decrease) in noninterest-bearing deposits - net                                 532                (3,747)
           Decrease in interest-bearing deposits - net                                           (16,311)              (11,563)
           Increase in short-term borrowings - net                                                21,316                13,892
           Proceeds from issuance of Common Stock - net                                              511                 1,501
           Dividends                                                                                (889)                 (192)
          -----------------------------------------------------------------------------------------------------------------------
               Net cash provided by (used in) financing activities                                 5,159                  (109)
          -----------------------------------------------------------------------------------------------------------------------
           Increase (decrease) in cash and cash equivalents                                       (3,346)               10,045
           Cash and cash equivalents at beginning of year                                         38,613                17,924
          -----------------------------------------------------------------------------------------------------------------------
               Cash and cash equivalents at end of period                                      $  35,267             $  27,969
          =======================================================================================================================

           See notes to consolidated financial statements.


                                                                 5
</TABLE>

<PAGE>





                             WESTPORT BANCORP, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (unaudited)



Note 1 - Unaudited Financial Statements

The  accompanying   unaudited  consolidated  financial  statements  include  the
accounts of Westport Bancorp, Inc. ("Bancorp") and its subsidiary,  The Westport
Bank & Trust Company (the "Bank")  (together,  the "Company").  The consolidated
financial  statements have been prepared in accordance  with generally  accepted
accounting   principles  for  interim   financial   information   and  with  the
instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do
not include all of the information and footnotes  required by generally accepted
accounting principles for complete financial statements.  In preparing Bancorp's
interim financial statements, management has made estimates and assumptions that
affect the  reported  amounts of assets  and  liabilities  as of the date of the
consolidated  statements of condition  and the reported  amounts of revenues and
expenses for the periods.  Actual future results could differ significantly from
these estimates.  In the opinion of management,  all adjustments  (consisting of
normal recurring accruals) necessary for a fair presentation have been included.
Operating  results are not  necessarily  indicative  of the results  that may be
expected for the year ended December 31, 1996. For further information, refer to
the  consolidated   financial  statements  and  footnotes  thereto  included  in
Amendment No. 1 to the Company's Annual Report on Form 10-K/A for the year ended
December 31, 1995.

Certain  prior year  amounts  have been  reclassified  to conform  with the 1996
presentation.


Note 2 - Merger Agreement

On June 21, 1996,  Bancorp and the Bank  entered  into an Agreement  and Plan of
Merger (the "Agreement") with HUBCO, Inc. ("HUBCO").  Pursuant to the Agreement,
at the Effective Time (as defined in the Agreement),  the Company will be merged
with and into HUBCO (the "Merger") and HUBCO will be the surviving  corporation.
At HUBCO's option,  at the Effective Time, and  simultaneously  with the Merger,
the Bank will be merged (the "Bank Merger") with HUBCO's  principal  Connecticut
bank subsidiary (the "Connecticut Bank") or with another subsidiary of HUBCO, if
HUBCO has no Connecticut  bank subsidiary at the Effective Time (the Connecticut
Bank or such other HUBCO subsidiary,  sometimes  hereinafter  referred to as the
"Surviving Bank").

Pursuant to the Agreement,  in the Merger,  each share of common stock, $.01 par
value, of the Company ("WBI Common Stock"),  issued and outstanding  immediately
prior to the Effective Time (excluding treasury shares and shares held by HUBCO)
will be converted at the  Effective  Time into the right to receive  0.3225 of a
share of common stock, no par value, of HUBCO ("HUBCO Common Stock"). Each share
of Series A Convertible  Preferred  Stock,  $.01 par value, of the Company ("WBI
Preferred  Stock"),  issued and outstanding  immediately  prior to the Effective
Time (excluding  treasury  shares,  shares held by HUBCO and dissenting  shares)
will be converted at the Effective Time into the right to receive one share of a
newly  created  series  of HUBCO  preferred  stock  having  terms  substantially
identical to those of the WBI



                                        6

<PAGE>





Preferred  Stock. All shares of WBI Common Stock and WBI Preferred Stock held by
the Company in its treasury or owned by HUBCO or by any of HUBCO's  wholly-owned
subsidiaries,  including Hudson United Bank,  (other than shares held as trustee
or in a fiduciary  capacity and shares held as  collateral  or in lieu of a debt
previously  contracted)  immediately  prior  to  the  Effective  Time  shall  be
cancelled. Cash will be paid in lieu of fractional shares of HUBCO Common Stock.

Stock options which,  as of the Effective Time, are outstanding and fully vested
and  exercisable as to all of the shares of WBI Common Stock that are subject to
such  option  (including  options  that  became  exercisable  as a result of the
transactions  contemplated by the Agreement) (each a "Vested Stock Option") will
be converted at the Effective Time into HUBCO Common Stock, based upon the value
of the  Vested  Stock  Option,  to the  extent  permitted  under  the  plans and
agreements under which such Vested Stock Options were granted (each Vested Stock
Option so converted,  a "Converting Stock Option").  If conversion of any Vested
Stock  Option is not  permitted  under the plan or  agreement  under  which such
Vested  Stock Option was granted  without the consent of the  optionee  affected
thereby,  Bancorp,  in  consultation  with HUBCO,  will use its reasonable  best
efforts to obtain the consent of the necessary parties to amend such plan and/or
agreement  to  permit  such   conversion  and  to  cause  Vested  Stock  Options
outstanding  at the Effective Time to be Converting  Stock  Options.  Each stock
option  outstanding at the Effective Time (i) which is not a Vested Stock Option
or (ii)  which is a Vested  Stock  Option  and which is not a  Converting  Stock
Option will be  converted  into an option to purchase  HUBCO  Common Stock based
upon the value of the stock option.

The  Agreement  provides  that  two  nominees,  designated  by the  Company  and
acceptable to HUBCO (which persons shall be Michael H. Flynn and David A. Rosow,
unless  HUBCO and the Company  agree in writing to the  contrary),  will be duly
appointed  by the Board of  Directors  of HUBCO to  HUBCO's  Board of  Directors
effective at the Effective Time.  Provision shall have been made such that three
nominees, designated by the Company and acceptable to HUBCO (which persons shall
include Michael H. Flynn and David A. Rosow,  unless HUBCO and the Company agree
in writing to the  contrary)  and one person  designated by Josiah T. Austin and
acceptable to HUBCO each shall have been appointed as directors of the Surviving
Bank (or  shall  continue  as  directors  of the Bank if the Bank  Merger is not
consummated at the Effective  Time).  HUBCO will have caused Michael H. Flynn to
be appointed  President of the Connecticut  Bank,  subject to the condition that
Mr.  Flynn amend his  employment  agreement  so that none of Bancorp,  the Bank,
HUBCO or any  subsidiary  of HUBCO  will be  required  to make any  payments  or
provide any benefits  which,  if paid or provided,  would  constitute an "excess
parachute  payment" (as defined in Section 280G of the Internal  Revenue Code of
1986,  as  amended).  HUBCO  will have  caused  David A.  Rosow to be  appointed
Chairman of the Executive Committee of the HUBCO Board of Directors.

The  Agreement is subject to a number of conditions  including,  but not limited
to, shareholder approval and approval of regulatory agencies including the State
of Connecticut Bank Commissioner and the Federal Reserve Bank of New York. HUBCO
expects to account for the Merger as a pooling of interests.

Expenses  incurred  by Bancorp in  connection  with the Merger  will be deferred
pending  completion  of the Merger.  Such  expenses  amounted  to  approximately
$100,000 as of June 30, 1996. Bancorp's  management  anticipates the Merger will
close during the fourth quarter of 1996.



                                        7

<PAGE>






Note 3 - Regulatory Matters

During  January  1996,   representatives   of  the  State  of  Connecticut  Bank
Commissioner completed a routine examination of the Bank as of October 30, 1995.
Other  than  minor  suggestions  for  improvements,  there  were no  significant
examination   findings   which  are  believed  to  have   potentially   negative
implications for the Bank.

The Federal Reserve Board and the Federal Deposit Insurance Corporation ("FDIC")
require  bank  holding  companies  and  banks,  respectively,   to  comply  with
guidelines  based upon the ratio of capital to total  assets  adjusted for risk,
and the ratio of Tier 1 capital  to total  quarterly  average  assets  (leverage
ratio).

The following  summarizes the minimum capital requirements and Bancorp's capital
position (there are no significant  differences between the Bank's and Bancorp's
capital ratios) at June 30, 1996.

<TABLE>
<CAPTION>
<S>                                                                  <C>                        <C>    
                                                                         Bancorp's              Minimum Capital
Capital Ratio                                                        Capital Position             Requirements
- -------------------------------------------------------------------------------------------------------------------

Total Capital to Risk-Weighted Assets                                    14.84%                      8.0%

Tier 1 Capital to Risk-Weighted Assets                                   13.59                       4.0

Tier 1 Capital to Average Assets (Leverage Ratio)                         8.55                       3.0(1)

<FN>


(1)  An additional 1% to 2% is required for all but the most highly rated institutions.
</FN>
</TABLE>


The Federal  Deposit  Insurance Act ("FDIA"),  as amended by the Federal Deposit
Insurance  Corporation  Improvement  Act of 1991  ("FDICIA"),  establishes  five
classifications   for  banks  on  the  basis  of  their  capital  levels:   well
capitalized,    adequately    capitalized,    undercapitalized,    significantly
undercapitalized and critically undercapitalized.  At June 30, 1996, the Company
was "well  capitalized"  under FDIA,  as amended,  based upon the above  capital
ratios.  Deterioration  of  economic  conditions  and real estate  values  could
adversely   affect  future  results,   leading  to  increased   levels  of  loan
charge-offs,  provision  for loan losses and  nonaccrual  loans,  affecting  the
ability of the  Company to maintain  the well  capitalized  classification,  and
resulting in reductions in income and total capital.


Note 4 - Income Taxes

Effective  January 1, 1996, the Company began providing  income taxes at regular
federal and state tax rates,  having fully  recognized  the financial  statement
benefit of its net operating loss  carryforwards in 1995. The Company's  federal
and  state  income  tax  provision  for the first  six  months of 1996,  totaled
$1,491,000;  cash payments for income taxes during the period totaled  $100,000.
The  Company's tax provision for the first six months of 1995 included a current
federal  and  state  tax  provision  totaling  $60,000  and a  $618,000  benefit
resulting from



                                        8

<PAGE>






the reversal of a portion of the previously  established  deferred tax valuation
allowance.  For the six month period ended June 30, 1995,  the Company made cash
payments for income taxes totaling $65,000.

As of June 30, 1996, the Company has aggregate net operating loss  carryforwards
of  approximately  $3.8 million for federal  purposes and $4.4 million for state
purposes to offset future income for tax return purposes.

At June 30,  1996,  the Company  had a net  deferred  tax asset of $2.0  million
representing   anticipated   future   utilization  of  its  net  operating  loss
carryforwards  as an offset against  future  taxable income and other  temporary
differences.

The $0.9 million tax effect  relating to the  unrealized  loss on available  for
sale  securities  during  the first  six  months  of 1996 is  excluded  from the
consolidated statement of cash flows because no cash was involved.


Note 5 - Earnings Per Share

Earnings per share are  computed by dividing net income by the weighted  average
number of common shares and common share equivalents outstanding.

For the  quarters  ended  June  30,  1996 and  1995,  the  computation  includes
5,689,465 and 4,763,227 weighted average shares outstanding,  respectively,  and
890,720 and 1,331,844 weighted average common equivalent  shares,  respectively,
under the  treasury  stock  method.  The earnings  per share  computations  also
include 3,999,011 and 4,282,472 weighted average common shares in 1996 and 1995,
respectively, issuable upon the assumed conversion of preferred stock.

For the six month periods ended June 30, 1996 and 1995, the computation includes
5,629,550 and 4,010,532 weighted average shares outstanding,  respectively,  and
897,111 and 1,842,241 weighted average common equivalent  shares,  respectively,
under the  treasury  stock  method.  The earnings  per share  computations  also
include  4,029,780  and  4,338,425  weighted  average  shares  in 1996 and 1995,
respectively, issuable upon the assumed conversion of preferred stock.

There was no difference  between primary and fully diluted earnings per share in
the second  quarters of 1996 and 1995 or in the six month periods ended June 30,
1996 and 1995.


Note 6 - New Accounting Standards

On January 1, 1996,  the  Company  adopted  Statement  of  Financial  Accounting
Standards No. 121 ("SFAS  121"),  "Accounting  for the  Impairment of Long-Lived
Assets  and for  Long-Lived  Assets to be  Disposed  Of".  SFAS 121  establishes
accounting   standards  for  the  impairment  of  long-lived   assets,   certain
identifiable  intangibles,  and goodwill  related to those assets to be held and
used and for  long-lived  assets  and  certain  identifiable  intangibles  to be
disposed  of. The  adoption of SFAS 121 did not have an impact on the  Company's
consolidated financial statements.


                                        9

<PAGE>






On January 1, 1996,  the  Company  adopted  Statement  of  Financial  Accounting
Standards No. 123 ("SFAS 123"), "Accounting for Stock-Based Compensation".  SFAS
123  establishes  financial  accounting and reporting  standards for stock-based
employee  compensation plans. The adoption of SFAS 123 did not have an impact on
the Company's consolidated financial statements.


Item 2 --  Management's  Discussion  and  Analysis of  Financial  Condition  and
Results of Operations.
  ---------------------------------------------------------------------------


Results of Operations

Overview

The  Company's  earnings  are largely  dependent  upon net  interest  income and
noninterest  income  from  its  community  banking  operations,  including  fees
generated by its Trust department. Net interest income is the difference between
interest  earned on the loan and  investment  portfolios  and  interest  paid on
deposits and other sources of funds.  Noninterest income is primarily the result
of fees  generated  by the Trust  department,  charges  related  to  transaction
activity from  commercial and retail  checking  accounts and gains from loan and
securities sales.

The Company  reported net income for the first six months of 1996 of $2,099,000,
or $0.20 per common  share,  compared to net income of  $3,242,000  or $0.32 per
common share for the  comparable  1995 period.  Effective  January 1, 1996,  the
Company  began  providing  income taxes at regular  federal and state tax rates,
having fully utilized the financial  statement benefit of its net operating loss
carryforwards  in 1995.  The 1996 second  quarter and first six month period tax
provision of $0.8 and $1.5 million, respectively,  compares with a $0.1 and $0.6
million  tax  benefit  recognized  during the same  periods in 1995 .  Excluding
non-recurring  gains  and  losses  from  the  sale of  loans  and/or  investment
securities,  the Company's  pretax earnings from core operations were $3,492,000
for the six months ended June 30, 1996, an increase of 21% from core earnings of
$2,879,000  for the  first  six  months of 1995.  Contributing  to the  improved
pre-tax results for the first six months of 1996, as compared to the same period
in 1995,  was a 35% decline in  nonperforming  assets and an increase in average
earning assets, which resulted in a 7% increase in interest income. In addition,
a  reduction  in the  provision  for  loan  losses  as a result  of the  overall
improvement  in the credit quality of the loan  portfolio,  an increase in Trust
fee income,  a reduction  in FDIC  insurance  premiums  and the  elimination  of
realized security losses contributed to improved pre-tax earnings.

During the  second  quarter of 1996,  net  income was  $1,119,000,  or $0.11 per
common share,  compared to net income of  $1,582,000,  or $0.15 per common share
for the comparable 1995 period.  Excluding  non-recurring  gains and losses, the
Company's  second quarter pre-tax earnings from core operations were $1,902,000,
which represented a 29% increase from $1,469,000 for the comparable 1995 period.
Contributing  to the  improvement  in  results  in the  second  quarter of 1996,
compared  to  the  same  period  of  1995,  was  an  increase  of 9% in  average
interest-earning  assets,  increases in fee income, a reduction in the provision
for loan losses and a reduction in FDIC insurance premiums.




                                       10

<PAGE>





Negatively  impacting  earnings  for the second  quarter and first six months of
1996  was an  increase  in the  cost  and  volume  of  average  interest-bearing
liabilities, an increase in salaries and benefits associated with the opening of
a new branch  facility  during  the third  quarter  of 1995 and an  increase  in
professional  fees related to executive  compensation  initiatives and corporate
legal fees.

Bancorp's  leverage  ratio at June 30, 1996 was 8.55%,  and its total capital to
risk-weighted   asset  ratio  was  14.84%,   which  exceeded   current   minimum
requirements.  See Note 3 to the accompanying  consolidated financial statements
for further discussion of regulatory matters.

The Company's results for 1996 continued to be impacted by the sluggish regional
economy and real estate market. However, during 1995 and the first six months of
1996,  management  has  seen  some  positive  trends,  including  the  increased
stabilization  of the local  economy,  reduction in vacancy  rates,  and renewed
activity  in the real  estate  market,  which  have  had a  positive  effect  on
earnings.  A  deterioration  of the  economy  and/or real  estate  values  would
adversely affect results in 1996 and beyond,  and could lead to increased levels
of loan  charge-offs,  the  provision for loan losses and  nonaccrual  loans and
reductions in income and total capital.

On June 21, 1996,  Bancorp and the Bank entered into the  Agreement  and Plan of
Merger  with  HUBCO.  See  Note  2 to the  financial  statements  for a  further
discussion of the Agreement.


Net Interest Income

Net interest income is the difference between interest earned on loans and other
investments  and  interest  paid on  deposits  and other  sources of funds.  Net
interest  income is affected by a number of variables.  One such variable is the
interest rate spread, which represents the difference between the yield on total
average    interest-earning    assets   and   the   cost   of   total    average
noninterest-bearing and interest-bearing liabilities.

Net interest  income was  $7,645,000  in the first six months of 1996,  compared
with $7,289,000 in the comparable 1995 period,  an increase of 4.9% or $356,000.
For the second  quarter of 1996,  net  interest  income  increased  $355,000  to
$3,938,000,  or 9.9% over the 1995 second quarter figure of $3,583,000.  Factors
impacting interest income and expense are discussed below.

Total interest  income amounted to $10,898,000 for the first six months of 1996,
compared to $10,194,000  for the same period in 1995, an increase of 6.9%. A key
factor  relating to the higher level of total interest  income for the first six
months of 1996, compared to the same period for 1995, was an increase in average
earning assets of $18.4 million or 7.2%, to $274,898,000 from $256,480,000. This
increase in volume during the 1996 period resulted in an additional  $615,000 of
interest income. The average balance of investment securities, as a component of
earning assets,  experienced the most  significant  increase from $68,372,000 in
1995 to  $88,565,000  in 1996, an increase of 29.5%.  During the first six month
period of 1996, the yield on average  interest-earning assets decreased slightly
to 7.9% from 8.0% in 1995. Negatively impacting the first six months of 1996 was
a 24.2%  increase,  from  December 31, 1995,  in  nonaccrual  loans.  Positively
impacting  the  second  quarter  of  1996,   average  earning  assets  increased
$23,697,000 to $279,465,000,  an increase of 9.3%, increasing interest income by
$390,000.  In addition,  average non-accruing loans declined 40.4% to $2,635,000
in the second quarter of 1996 from $4,424,000 in the second quarter of 1995.


                                       11

<PAGE>






Total  interest  expense  for the first six  months of 1996 was  $3,253,000,  an
increase of 12.0% from $2,905,000 for the same period in 1995. This increase is,
in part, the result of a 3.7% increase in average interest-bearing  liabilities.
For the first six month  period of 1996,  average  interest-bearing  liabilities
increased to  $201,265,000  from  $194,138,000  for the comparable  1995 period,
resulting in an increase in interest expense of $261,000.  In addition,  average
interest costs on interest-bearing liabilities for the first six month period of
1996  increased to 3.2% from 3.0% for the comparable  1995 period,  resulting in
additional interest expense of $87,000. For the second quarter of 1996, interest
expense  increased  $119,000  or 7.9%,  primarily  due to the 6.3%  increase  in
average  interest-bearing  liabilities.  Positively impacting results during the
three and six month  periods  ended June 30,  1996 was an  increase of 10.3% and
8.0%, respectively, in the average balance of noninterest-bearing liabilities as
compared to the same periods in 1995.

Net  interest   margin   represents  net  interest  income  divided  by  average
interest-earning  assets.  For the first six  months of 1996,  the net  interest
margin declined to 5.6% from 5.7% in the comparable 1995 period.  For the second
quarter of 1996, the net interest margin remained  unchanged at 5.6% as compared
to the second  quarter of 1995.  The net interest  margin in 1996 was negatively
impacted by the increase in average interest-bearing  liabilities and associated
costs offset, in part, by the increase in average interest-earning assets.

Total interest income for the comparable periods of 1996 and 1995 was negatively
impacted by the level of nonaccrual loans,  averaging  $2,456,000 and $4,333,000
for the first six months of 1996 and 1995, respectively.  Further improvement in
net interest  income is dependent,  in part,  upon the  continued  resolution of
nonperforming assets.



























                                       12

<PAGE>






The  following  table  sets  forth  a  comparison  of  average  earning  assets,
nonaccrual   loans,   average    interest-bearing    liabilities   and   related
interest-income  and expense for the three  months ended June 30, 1996 and 1995.
Average balances are averages of daily closing balances.

<TABLE>
<CAPTION>


                                                                            Three Months Ended June 30,
- ----------------------------------------------------------------------------------------------------------------------------------
                                                              1996                                           1995
- ----------------------------------------------------------------------------------------------------------------------------------
                                             Average       Income/     Average              Average       Income/         Average
                                             Balance       Expense       Rate               Balance       Expense            Rate
- ----------------------------------------------------------------------------------------------------------------------------------
                                                                           ($ in thousands)
 <S>                                        <C>             <C>             <C>            <C>             <C>              <C>
 Earning Assets:
   Accruing loans                           $181,244        $4,114          9.1%           $179,459        $4,033           9.0%
   Non-accruing loans                          2,635           ---          ---               4,424           ---           ---
- ----------------------------------------------------------------------------------------------------------------------------------
   Total loans                               183,879         4,114          9.0             183,883         4,033           8.8
   Investment securities                      89,713         1,363          6.1              67,729           984           5.8
   Federal funds sold
    and other                                  5,873            77          5.2               4,156            63           6.0
- ----------------------------------------------------------------------------------------------------------------------------------
 Total interest-earning
   assets                                   $279,465         5,554          8.0            $255,768         5,080           8.0
                                            ========         -----                         ========         -----
 Noninterest-bearing
   demand deposits                          $ 72,927           ---          ---            $ 66,133           ---           ---

 Interest-bearing
   liabilities:
    NOW and Money market                      72,710           311          1.7              66,222           273           1.7
    Savings                                   46,424           230          2.0              52,116           257           2.0
    Certificates of deposit                   66,441           839          5.1              50,106           620           5.0
    Other                                     18,139           236          5.2              23,267           347           6.0
- ----------------------------------------------------------------------------------------------------------------------------------
 Total interest-bearing
    liabilities                              203,714         1,616          3.2             191,711         1,497           3.1
- ----------------------------------------------------------------------------------------------------------------------------------

 Total noninterest-bearing
    deposits and interest-
    bearing liabilities                     $276,641         1,616          2.3            $257,844         1,497           2.3
                                            ========         -----                         ========         -----
 Net interest income(1)                                     $3,938                                         $3,583
==================================================================================================================================

 Net interest margin(2)                                                     5.6%                                            5.6%
==================================================================================================================================

 Interest rate spread(3)                                                    5.7%                                            5.7%
==================================================================================================================================
<FN>

(1)   Interest income includes fees on loans of $109,000 and $49,000 for 1996 and 1995, respectively.

(2)   Net interest  margin is net interest income divided by total average earning assets.

(3)   Interest rate spread is the difference  between the yield on total average interest-earning assets and the cost of 
      total average  noninterest-bearing deposits and interest-bearing liabilities.
</FN>
</TABLE>


                                                        13

<PAGE>






The  following  table  sets  forth  a  comparison  of  average  earning  assets,
nonaccrual   loans,   average    interest-bearing    liabilities   and   related
interest-income  and  expense  for the six months  ended June 30, 1996 and 1995.
Average balances are averages of daily closing balances.

<TABLE>
<CAPTION>


                                                                      Six Months Ended June 30,
- ---------------------------------------------------------------------------------------------------------------------------------
                                                             1996                                           1995
- ---------------------------------------------------------------------------------------------------------------------------------
                                            Average       Income/        Average           Average       Income/         Average
                                            Balance       Expense           Rate           Balance       Expense            Rate
- ---------------------------------------------------------------------------------------------------------------------------------
                                                                                    ($ in thousands)
<S>                                         <C>             <C>             <C>            <C>             <C>              <C>
 Earning Assets:
   Accruing loans                           $179,946        $8,123          9.1%           $181,375        $8,175           9.1%
   Non-accruing loans                          2,456           ---          ---               4,333           ---           ---
- ----------------------------------------------------------------------------------------------------------------------------------
   Total loans                               182,402         8,123          8.9             185,708         8,175           8.9
   Investment securities                      88,565         2,672          6.0              68,372         1,947           5.7
   Federal funds sold
    and other                                  3,931           103          5.2               2,400            72           6.0
- ----------------------------------------------------------------------------------------------------------------------------------
 Total interest-earning
   assets                                   $274,898        10,898          7.9            $256,480        10,194           8.0
                                            ========        ------                         ========        ------
 Noninterest-bearing
   demand deposits                          $ 70,928           ---          ---            $ 65,687           ---           ---

 Interest-bearing
   liabilities:
    NOW and Money market                      70,803           614          1.7              67,814           536           1.6
    Savings                                   45,919           454          2.0              54,413           536           2.0
    Certificates of deposit                   68,337         1,762          5.2              48,710         1,156           4.8
    Other                                     16,206           423          5.2              23,201           677           5.9
- ----------------------------------------------------------------------------------------------------------------------------------
 Total interest-bearing
    liabilities                              201,265         3,253          3.2             194,138         2,905           3.0
- ----------------------------------------------------------------------------------------------------------------------------------

 Total noninterest-bearing
    deposits and interest-
    bearing liabilities                     $272,193         3,253          2.4            $259,825         2,905           2.3
                                            ========         -----                         ========         -----
 Net interest income(1)                                     $7,645                                         $7,289
==================================================================================================================================

 Net interest margin(2)                                                     5.6%                                            5.7%
==================================================================================================================================

 Interest rate spread(3)                                                    5.5%                                            5.7%
==================================================================================================================================
<FN>

(1)   Interest income includes fees on loans of $180,000 and $106,000 for 1996 and 1995, respectively.

(2)   Net interest  margin is net interest income divided by total average earning assets.

(3)   Interest rate spread is the difference  between the yield on total averageinterest-earning assets and the cost of 
      total average  noninterest-bearing deposits and interest-bearing liabilities.

</FN>
</TABLE>




                                       14

<PAGE>






The following  table  analyzes the changes  attributable  to the rate and volume
components of net interest income.

<TABLE>
<CAPTION>


                                                   Three Months Ended June 30,                   Six Months Ended June 30,
- ------------------------------------------------------------------------------------------------------------------------------------
                                                          1996 vs 1995                                   1996 vs 1995
                                                       Increase/(decrease)                            Increase/(decrease)
                                                      due to change in(1):                           due to change in(1):
                                                                              Total                                          Total
                                                Volume         Rate          Change           Volume          Rate          Change
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                         <C>              <C>            <C>            <C>           <C>               <C>     
 Interest Income:
   Loans                                    $    40          $   41         $    81        $   (27)      $     (25)        $   (52)
   Investment securities                        332              47             379            605             120             725
   Federal funds sold and other                  18              (4)             14             37              (6)             31
- ------------------------------------------------------------------------------------------------------------------------------------
 Total interest income                          390              84             474            615              89             704
- ------------------------------------------------------------------------------------------------------------------------------------
 Interest Expense:
   Deposits and other interest-bearing
   liabilities:
     NOW & Money market                          27              11              38             25              53              78
     Savings                                    (28)              1             (27)           (81)             (1)            (82)
     Certificate of deposit                     206              13             219            502             104             606
     Other                                      (72)            (39)           (111)          (185)            (69)           (254)
- ------------------------------------------------------------------------------------------------------------------------------------
  Total interest expense                        133             (14)            119            261              87             348
- ------------------------------------------------------------------------------------------------------------------------------------
 Change in Net Interest Income              $   257          $   98         $   355        $   354         $     2         $   356
====================================================================================================================================
<FN>


(1)  Variances were computed as follows:
     Variance  due to  rate =  change  in  rate  multiplied  by old  volume.
     Variance due to volume = change in volume multiplied by old rate.
     Variance due to  rate/volume  prorated to rate and variance  volumes on the basis of gross value.
</FN>
</TABLE>





                                       15

<PAGE>







Nonperforming Assets

The following table sets forth the principal  portion of loans with principal or
interest  payments  contractually  past due 90 days or more,  nonaccrual  loans,
impaired  loans and other real estate owned at June 30, 1996,  December 31, 1995
and June 30, 1995.

<TABLE>
<CAPTION>
                                                                                                     % Change        % Change
                                                                                                      June 30,        June 30,
                                                                                                      1996 vs         1996 vs
                                                 June 30,         Dec. 31,           June 30,         Dec. 31,        June 30,
                                                    1996             1995               1995             1995            1995
- --------------------------------------------------------------------------------------------------------------------------------
                                                           ($ in thousands)
 <S>                                          <C>               <C>               <C>                   <C>              <C>    
 Loans 90 days or more past due, on accrual status:
   Mortgage:
      Secured by residential 
      property                                $       50        $       5         $      454              N/M%            (89)%
      Commercial and other                           628              ---                ---              N/M             N/M
   Home equity                                       ---              149                150             (100)           (100)
   Consumer and other                                ---                4                 16             (100)           (100)
- --------------------------------------------------------------------------------------------------------------------------------
                                                     678              158                620              329               9
- --------------------------------------------------------------------------------------------------------------------------------
 Nonaccrual loans
   Mortgage:
      Secured by residential
      property                                       591               85                656              N/M             (10)
      Commercial and other                           950            1,098              1,098              (13)            (13)
   Commercial                                        938              813              1,700               15             (45)
- --------------------------------------------------------------------------------------------------------------------------------
                                                   2,479            1,996              3,454               24             (28)
- --------------------------------------------------------------------------------------------------------------------------------

 Impaired accruing loans                           1,048              447              2,373              N/M             (56)
- --------------------------------------------------------------------------------------------------------------------------------

   Total nonperforming loans                       4,205            2,601              6,447               62             (35)

 Other real estate owned                              60              ---                 71              N/M             (15)
- --------------------------------------------------------------------------------------------------------------------------------

   Total nonperforming assets                  $   4,265         $  2,601           $  6,518               64%            (35)%
================================================================================================================================

   N/M = not measurable or not meaningful.

</TABLE>

The increase in  nonperforming  loans at June 30, 1996,  as compared to December
31, 1995 is, in part,  attributable  to the  addition of four  nonaccrual  loans
totaling $0.6 million which are secured by  residential  property.  In addition,
one  commercial  mortgage  totaling $0.8 million was added to impaired loans and
two  commercial  mortgage  loans were ninety days past due as of June 30,  1996.
However,  management  believes  all of  these  loans  are  well  secured  and is
aggressively pursuing the collection of these loans.









                                       16

<PAGE>






On January 1, 1995,  the  Company  adopted  Statement  of  Financial  Accounting
Standards No. 114 ("SFAS  114"),  "Accounting  by Creditors for  Impairment of a
Loan",  and  Statement of Financial  Accounting  Standards No. 118 ("SFAS 118"),
"Accounting  by Creditors  for  Impairment  of a Loan - Income  Recognition  and
Disclosures".  SFAS  114  and  118  address  the  accounting  by  creditors  for
impairment  of certain  loans and the  recognition  of interest  income on these
loans and  requires  that  impairment  of these loans be  measured  based on the
present value of expected future cash flows  discounted at the loan's  effective
interest rate or the fair value of  collateral.  A loan is considered  impaired,
based on current information and events, if it is probable that the Company will
be unable to collect the  scheduled  payments of principal and interest when due
according to the contractual  terms of the loan agreement.  The adoption of SFAS
114 and 118 on  January  1,  1995  has not  materially  affected  the  Company's
financial statements or the amount of the allowance for loan losses.

Interest  payments  received on accruing impaired loans are recorded as interest
income. Interest payments received on nonaccruing impaired loans are recorded as
reductions of loan principal.

At June 30, 1996, the recorded investment in loans for which impairment has been
recognized  in  accordance  with SFAS 114 and 118 totaled  $3,527,000,  of which
$2,479,000  were  nonaccrual  loans.  At June 30, 1996, the valuation  allowance
related to all impaired loans totaled  $790,000 and is included in the allowance
for loan losses.  For the three months ended June 30, 1996, the average recorded
investment in impaired loans was approximately  $3.7 million.  Total interest in
the amount of $24,700 was  recognized  on  accruing  impaired  loans  during the
quarter.

At June 30, 1996,  the Company had no commitments  to lend  additional  funds to
borrowers  with  loans  that  have been  classified  as  impaired.  The level of
nonperforming  assets has had a  significant  negative  impact on the  Company's
capital and earnings over the last five years.  Although  management  recognizes
that the level of  nonperforming  assets is still high,  it is encouraged by the
downward  trend  since 1990 and the 35%  decline  from June 30, 1995 to June 30,
1996.

It is the  Company's  policy to  discontinue  the  accrual of interest on loans,
including impaired loans, when, in the opinion of management, a reasonable doubt
exists as to the timely collection of the amounts due. Additionally,  regulatory
requirements  generally  prohibit the accrual of interest on certain  loans when
principal or interest is due and remains unpaid for 90 days or more,  unless the
loan is both well secured and in the process of collection.

Operating  results  since  1989 have  been  adversely  impacted  by the level of
nonperforming  assets caused by the deterioration of borrowers'  ability to make
scheduled  interest and principal  payments  caused  primarily by the decline in
real estate values,  a severe  slowdown in business  activity and a high rate of
unemployment.  In addition to foregone revenue, the Company has had to provide a
high level of provision for loan losses and has incurred significant  collection
costs and costs  associated  with the management  and  disposition of foreclosed
properties.  However,  during 1994 and 1995 and continuing into 1996, management
has seen some positive trends including the increased stabilization of the local
economy,  reduction in vacancy  rates,  and renewed  activity in the real estate
market, which have had a positive effect on earnings.






                                       17

<PAGE>






The  characteristics  of the real estate market since 1989 include a substantial
decline in real estate property values and a significant  increase in the amount
of time that properties remain on the market prior to sale. Factors contributing
to the  depressed  market  conditions  are an over supply of  properties  on the
market and a continued sluggish local economy. As a result, the most significant
increases in  nonperforming  loans since 1989 have been in  commercial  mortgage
loans,  residential  mortgage  loans and real estate related  commercial  loans.
Management  has seen some recent  improvement  in the real estate market and the
local  economy,  which has had a  positive  effect  on its  efforts  to  resolve
nonperforming loans.  Management is aggressively  pursuing the collection of all
nonperforming  loans.  Management's  efforts  to return  nonperforming  loans to
performing status may be hampered by market factors.

The following table  summarizes the activity on nonaccrual loans for the periods
ended June 30, 1996 and 1995.

<TABLE>
<CAPTION>
                                                                                                             % Change
                                                                                                              June 30,
                                                                                                               1996 vs
                                                                                                              June 30,
                                                               1996                      1995                    1995
- -------------------------------------------------------------------------------------------------------------------------
                                                                     ($ in thousands)

<S>                                                         <C>                       <C>                         <C>  
Balance, January 1,                                         $ 1,996                   $ 4,316                     (54)%
- -------------------------------------------------------------------------------------------------------------------------

Additions                                                     1,418                     1,200                      18
- -------------------------------------------------------------------------------------------------------------------------

Less:
  Repayments                                                    297                     1,379                     (78)
  Charge-offs                                                   318                       160                      99
  Reinstate accruing                                            260                       523                     (50)
  Transfer to OREO                                               60                       ---                     N/M
- -------------------------------------------------------------------------------------------------------------------------
Total resolved                                                  935                     2,062                     (55)
- -------------------------------------------------------------------------------------------------------------------------

Balance, June 30,                                           $ 2,479                   $ 3,454                     (28)%
=========================================================================================================================

N/M = not measurable or not meaningful.
</TABLE>


Included  in the  additions  for the  first six  months  of 1996 are four  loans
totaling $0.6 million which are secured by  residential  properties.  Management
believes  these  loans  are  well  secured  and  is  aggressively  pursuing  the
collection of these loans.

In addition to the loans classified as nonperforming in the preceding table, the
Bank's internal loan review function has identified  approximately  $1.4 million
of loans with more than normal  credit  risk.  Management  believes  the payment
history of these loans indicates the borrowers may have difficulty in the future
in meeting all of the terms of the contractual agreements.  These loans, as well
as nonperforming  loans, have been considered in the analysis of the adequacy of
the allowance for loan losses.



                                       18

<PAGE>







Allowance for Loan Losses

Management  evaluates the adequacy of the allowance for loan losses on a regular
basis by  considering  various  factors,  including  past loan loss  experience,
delinquent  and  nonperforming  loans and the  quality  and level of  collateral
securing these loans, inherent risks in the loan portfolio, and current economic
and real estate market conditions.  Management has performed a loan-by-loan risk
assessment  of  each  classified  loan  and  of a  substantial  portion  of  the
performing commercial and commercial mortgage portfolios resulting in a specific
reserve based on loss exposure.  An additional general reserve is also allocated
to each of these  portfolios  as well as to the  residential  mortgage and other
loan  portfolios  on an overall  basis,  based upon the risk  category  and loss
experience of the given portfolio.  Based upon this review,  management believes
that, in the aggregate, the allowance of $3,121,000 at June 30, 1996 is adequate
to absorb probable loan losses inherent in the loan portfolio.  The adverse real
estate market in Fairfield  County,  the Company's past reliance upon commercial
real estate lending, the level of charge-offs during the past five years and the
level of nonperforming  loans are factors which are considered when the adequacy
of the  allowance  for loan losses is reviewed.  There is no assurance  that the
Company will not be required to make increases to the allowance in the future in
response to changing economic conditions or regulatory examinations.

The increase in the  allowance  for loan losses from  $2,854,000 at December 31,
1995 to $3,121,000 at June 30, 1996 reflects $469,000 of loan charge-offs during
the period,  a provision for loan losses of $600,000 and recoveries of $136,000.
The  charge-offs in 1996 primarily  relate to loans on which a specific  reserve
had been allocated at December 31, 1995 based on anticipated loss exposure.

It is the Company's  policy to  charge-off  loans against the allowance for loan
losses when losses are certain. Such decisions are based upon an analysis of the
loan,  a judgment  as to the  borrower's  ability to repay and the  adequacy  of
collateral.

The following table summarizes other selected loan and allowance for loan losses
information at June 30, 1996, December 31, 1995 and June 30, 1995.

<TABLE>
<CAPTION>

                                           June 30,        December 31,          June 30,
                                              1996                1995              1995
- -------------------------------------------------------------------------------------------

<S>                                       <C>                 <C>               <C>     
Allowance for loan losses                 $  3,121            $  2,854          $  3,041
Nonaccrual loans                             2,479               1,996             3,454
Nonperforming loans (1)                      4,205               2,601             6,447
Allowance for loan losses
  as a % of nonaccrual loans                   126%                143%               88%
Allowance for loan losses
  as a % of nonperforming loans                 74%                110%               47%
Allowance for loan losses
  as a % of loans outstanding                 1.71%               1.60%             1.70%



(1) Includes nonaccrual loans, impaired loans and loans accruing 90 days or more
past due.

</TABLE>

                                       19

<PAGE>







Management is aware of its  responsibility for maintaining an adequate allowance
for loan losses and an adequate  system to identify  credit risk and account for
it  appropriately.  The recent  regulatory  examination  of the  Company did not
identify  significant  problem  loans  not  already  identified  by  management.
Management will continue to review the findings of regulatory  examinations  and
comply with regulatory recommendations.

A  deterioration  of economic  conditions and real estate values would adversely
affect  future  results,  leading  to  increased  levels  of  loan  charge-offs,
provision  for loan losses and  nonaccrual  loans and  reductions  in income and
total capital.

The following table sets forth the activity in the allowance for loan losses for
the six months ended June 30, 1996 and 1995.

<TABLE>
<CAPTION>


                                                                                1996                        1995
- -----------------------------------------------------------------------------------------------------------------
                                                                                      ($ in thousands)
<S>                                                                           <C>                         <C>   
Balance, January 1,                                                           $2,854                      $3,341
- -----------------------------------------------------------------------------------------------------------------

Loans charged-off:
  Mortgage:
     Secured by residential property                                               5                         162
     Commercial and other                                                        206                         648
  Commercial                                                                     185                         150
  Home equity                                                                     25                          35
  Consumer and other                                                              48                         119
- -----------------------------------------------------------------------------------------------------------------
     Total loans charged-off                                                     469                       1,114

Recoveries on amounts previously charged-off:
  Mortgage:
     Secured by residential property                                               4                         ---
  Commercial                                                                      42                          27
  Home equity                                                                     13                           4
  Consumer and other                                                              77                          33
- -----------------------------------------------------------------------------------------------------------------
     Total recoveries                                                            136                          64

     Net loans charged-off                                                       333                       1,050

Provision charged to operating expenses                                          600                         750
- -----------------------------------------------------------------------------------------------------------------

Balance, June 30,                                                             $3,121                      $3,041
=================================================================================================================

</TABLE>







                                       20

<PAGE>







Other Real Estate Owned

Other real estate owned properties ("OREO") totalled $60,000 and $71,000 at June
30, 1996 and 1995,  respectively,  which amounts are included in Other Assets in
the consolidated statements of condition. During the second quarter of 1996, the
Company acquired a residential property through foreclosure, carried at $60,000.
No other activity occurred in 1996.

During the first six months of 1995,  the Bank recorded  $120,000 in write-downs
on real estate  properties and sold a real estate property with a carrying value
of $161,000,  which  resulted in a gain of $19,000  during the second quarter of
1995. No other  significant  activity occurred during this period. No properties
were acquired,  through foreclosure or acquisition,  during the first six months
of 1995.  OREO  properties  are carried at the lower of cost or  estimated  fair
value.

Further material declines in the real estate market could cause increases in the
level of OREO, further losses or writedowns.

The following table summarizes the changes in OREO for the six months ended June
30, 1996 and 1995.


                                              1996                         1995
- --------------------------------------------------------------------------------
                                                      ($ in thousands)
Balance, January 1,                         $  ---                      $   352
- --------------------------------------------------------------------------------
    Additions                                   60                          ---
    Sales                                      ---                         (161)
    Write-downs                                ---                         (120)
- --------------------------------------------------------------------------------
Balance, June 30,                           $   60                      $    71
================================================================================









                                       21

<PAGE>







Other Operating Income

The following  table sets forth other  operating  income for the three month and
six month periods ended June 30, 1996 and 1995, and the  percentage  change from
period to period.

<TABLE>
<CAPTION>

                                               Three Months Ended        % Change             Six Months Ended           % Change
                                                    June 30,             1996 vs                  June 30,                 1996 vs
                                              1996           1995          1995             1996            1995            1995
- ------------------------------------------------------------------------------------------------------------------------------------
                                             ($ in thousands)                                 ($ in thousands)

<S>                                        <C>           <C>               <C>              <C>            <C>              <C> 
 Trust fees                                $   490       $    465            5.4%           $   946        $   869           8.9%
 Service charges on deposit accounts           370            344            7.6                699            686           1.9
 Realized security gains (losses) - net         13            (23)           N/M                 13           (233)          N/M
 Loan sale gains                               ---             21           (100)                85             38           N/M
 Mortgage servicing fees                        34             34            ---                 65             65           ---
 Other                                         157            147            6.8                336            283          18.7
- ------------------------------------------------------------------------------------------------------------------------------------
   Total other operating income            $ 1,064        $   988            7.7%           $ 2,144        $ 1,708          25.5%
====================================================================================================================================

     N/M = not measurable or not meaningful.
</TABLE>

Total other  operating  income for the first six months of 1996 increased  25.5%
from the  comparable  period in 1995.  This  increase was due, in part, to a net
loss of $233,000  realized on the sale of  securities  in the available for sale
portfolio  during 1995. The security losses were incurred in connection with the
repositioning   of  the  available  for  sale  portfolio  into  higher  yielding
government  agency  securities.  Excluding the  securities  loss in 1995,  other
operating  income  increased 10.5% in 1996 over the comparable 1995 period.  For
the second  quarter of 1996,  total other  operating  income  increased  7.7% to
$1,064,000 from $988,000 for the same period in 1995.  Contributing  factors are
discussed below.

Trust fees increased $25,000,  or 5.4% to $490,000 in the second quarter of 1996
and 8.9% for the first six months of 1996 as  compared  to the  respective  1995
periods.  This increase is primarily  attributable to the new wealth  management
and investment services offered.

Service  charges  on  deposit  accounts  increased  7.6% and 1.9% for the second
quarter of 1996 and the first six months of 1996,  respectively,  as compared to
the same  periods in 1995.  This  increase was due  primarily  to the  increased
volume of insufficient fund charges.

The other income category  increased 6.8% and 18.7%, for the three month and six
month periods ended June 30, 1996, respectively,  over the same periods in 1995,
primarily due to increased letter of credit fees and commissions  collected from
checkbook orders.

Loan sale gains in 1996 were positively impacted by the adoption of Statement of
Financial  Accounting  Standards No. 122 ("SFAS 122"),  "Accounting for Mortgage
Servicing  Rights"  in the  fourth  quarter  of  1995.  SFAS  122  requires  the
capitalization  of the fair value of  originated  mortgage  servicing  rights in
connection  with the sale of loans in the  secondary  market.  During 1996,  the
Company sold $3.1 million in  residential  mortgage  loans while  retaining  the
rights to service these loans.  Net gains of $66,000 were realized from the sale
of these loans which included the recognition of a servicing asset


                                       22

<PAGE>








(originated  mortgage  servicing  rights)  and  origination  fees  that had been
previously  collected  and deferred in  accordance  with  Statement of Financial
Accounting Standards No. 91.  Additionally,  residential mortgage loans totaling
$1.7  million  were sold in the first six  months of 1996,  servicing  released,
resulting in realized net gains of $19,000. During the first six months of 1995,
$9.0 million in residential  mortgage loans were sold for a net gain of $38,000.
The  Company  utilizes  loan  sales  as part of its  asset/liability  management
program.


Other Operating Expense

The  following  table  sets forth  other  operating  income and other  operating
expense for the three month and six month  periods ended June 30, 1996 and 1995,
and the percentage change from period to period.
<TABLE>
<CAPTION>


                                          Three Months Ended        % Change              Six Months Ended          % Change
                                               June 30,              1996 vs                   June 30,              1996 vs
                                         1996           1995           1995               1996           1995          1995
- -------------------------------------------------------------------------------------------------------------------------------
                                        ($ in thousands)                               ($ in thousands)

<S>                                   <C>            <C>               <C>             <C>            <C>              <C> 
  Salaries and benefits               $ 1,466        $ 1,346            8.9%           $ 2,975        $ 2,760           7.8%
  Occupancy - net                         365            331           10.3                762            690          10.4
  Professional fees                       283            209           35.4                557            412          35.2
  Data processing                         143            142            0.7                290            282           2.8
  Furniture and equipment                  88             63           39.7                166            139          19.4
  Other insurance premiums                 46             55          (16.4)                90            112         (19.6)
  FDIC insurance premiums                   1            177          (99.4)                 1            353         (99.7)
  Other                                   395            406           (2.7)               758            815          (7.0)
- -------------------------------------------------------------------------------------------------------------------------------
Total other operating expense         $ 2,787        $ 2,729            2.1%           $ 5,599        $ 5,563           0.6%
===============================================================================================================================

 N/M = not measurable or not meaningful.

</TABLE>

For the six months ended June 30, 1996, total other operating  expense increased
$36,000 or 0.6% to $5,599,000 from $5,563,000 for the comparable period in 1995.
Total other operating expense, during the second quarter of 1996, increased 2.1%
to $2,787,000 from $2,729,000 during the second quarter of 1995.  Impacting both
periods was the  Company's  expansion by opening an additional  branch  facility
during the third quarter of 1995. Additional  contributing factors are discussed
below.

FDIC insurance  premiums declined to minimum levels in 1996 based on the current
rate  structure  imposed  by the  FDIC  and the  Bank's  classification  as well
capitalized.  The FDIA, as amended, establishes classifications for banks on the
basis of their capital levels. This classification,  along with statutory limits
on the Bank  Insurance  Fund  imposed by FDICIA,  impact the amount of insurance
premiums the Company must pay.

Other insurance premiums declined 16.4% to $46,000 in the second quarter of 1996
and 19.6% for the six month  period  ended  June 30,  1996 due to lower  premium
costs  as a  result  of the  Company's  improved  financial  condition  and  the
continued decline in commercial insurance rates.



                                       23

<PAGE>







Offsetting  these  decreases was an increase in salaries and benefits of 8.9% in
the second  quarter of 1996 and 7.8% for the first six month period in 1996,  as
compared  to the same  periods  in 1995,  primarily  as a result  of  additional
staffing added in the third quarter of 1995 for the new branch  facility,  along
with an increase in employee  benefit costs, and costs associated with incentive
programs.

Professional  fees increased 35.4% and 35.2% in the second quarter and first six
months  of  1996,  respectively,  when  compared  to the  same  periods  in 1995
primarily  as  a  result  of  costs   associated  with  executive   compensation
initiatives and corporate legal fees.

Occupancy  expense  increased 10.3% or $34,000 in the second quarter of 1996 and
10.4% or  $72,000 in the first six  months of 1996 over the  related  periods in
1995,  primarily due to expenses  associated  with the new branch facility which
opened  during  the third  quarter  of 1995.  Furniture  and  equipment  expense
increased  39.7% and 19.4%,  for the three and six month  periods ended June 30,
1996,  respectively,  over  comparable  1995 periods,  primarily due to property
taxes associated with new data processing equipment purchased in 1995.


Income Taxes

Effective  January 1, 1996, the Company began providing  income taxes at regular
federal and state tax rates,  having  fully  utilized  the  financial  statement
benefit of its net operating loss  carryforwards  during 1995. See Note 4 to the
accompanying unaudited consolidated financial statements for further discussion.

Financial Condition

Total assets at June 30, 1996 aggregated $316,648,000 compared with $312,917,000
at December 31, 1995.  Total loans were  $182,680,000  at June 30, 1996,  versus
$178,052,000  at December 31, 1995.  Noninterest-bearing  deposits  increased to
$78,953,000  at June 30, 1996,  compared with  $78,421,000 at December 31, 1995.
Interest-bearing   deposits  totaled   $179,938,000  at  June  30,  1996  versus
$196,249,000   at  December  31,   1995.   The  decline  at  June  30,  1996  in
interest-bearing  deposits,  as compared to December 31, 1995,  can primarily be
attributed  to the  seasonal  increase in deposits at year end, and the cyclical
decline during 1996. Short-term borrowings were $29,049,000 at June 30, 1996 and
$7,733,000 at December 31, 1995. For municipalities and selected  commercial and
retail customers, the Bank also offers repurchase agreements, which are included
in short-term  borrowings.  Securities  sold under  repurchase  agreements  were
$20,469,000 at June 30, 1996 and $1,050,000 at December 31, 1995. As a result of
the decline in  deposits  at June 30,  1996,  short-term  borrowings,  including
repurchase agreements,  increased $21,316,000 from December 31, 1995 to meet the
Company's funding requirements.

At June 30, 1996, the Company's available for sale securities  portfolio totaled
$90,814,000  as  compared  to  $85,338,000  at  December  31,  1995.  Securities
available  for sale  are  carried  at  estimated  fair  market  value,  with any
unrealized  gains or losses  included as a separate  component of  stockholder's
equity.  The  portfolio at June 30, 1996 was  comprised  primarily of fixed rate
U.S. government agency debt and mortgage-backed securities.



                                       24

<PAGE>







Beginning  December 31, 1992,  banks were required to have a minimum  risk-based
capital  ratio  of  8.00%.  The  Company's  total  capital  as a  percentage  of
risk-weighted  assets  was 14.84% at June 30,  1996,  as  compared  to 14.02% at
December 31, 1995.

An additional capital  requirement is a minimum leverage ratio of Tier 1 capital
to total  quarterly  average  assets  (leverage  ratio),  which is  intended  to
supplement  the  risk-based  capital  guidelines.  As discussed in Note 3 to the
accompanying unaudited consolidated financial statements,  banks are expected to
meet a minimum Tier 1 leverage ratio of 3.00%.  The Company's  leverage ratio at
June 30, 1996 was 8.55%, exceeding the minimum requirements.


Liquidity

Liquidity  management involves the ability to meet the cash flow requirements of
depositors  who want to withdraw  funds or  borrowers  who need  assurance  that
sufficient  funds will be available to meet their credit needs. The objective of
liquidity management is to determine and maintain an appropriate level of liquid
interest-earning  assets. Aside from cash on hand and due from banks, the Bank's
more liquid assets are Federal funds sold and securities  available for sale. On
a daily basis, the Bank lends its excess funds to other commercial  institutions
in need of Federal funds. Such cash and cash equivalents  totaled $35,267,000 or
11.1% of total assets at June 30, 1996, as compared with $38,613,000 or 12.3% of
total  assets  at  December  31,  1995.   Securities  available  for  sale  were
$90,814,000 at June 30, 1996 compared with $85,338,000 at December 31, 1995.

Demand deposits,  regular  savings,  money market accounts and NOW deposits from
consumer and commercial  customers are a relatively  stable,  low cost source of
funds  which   comprise  a   substantial   portion  of  funding  of  the  Bank's
interest-earning  assets.  Other  sources of asset  liquidity  include  loan and
mortgage-backed  security principal and interest payments,  maturing  securities
and loans, and earnings on investments.

During the second  quarter of 1995, the Bank became a member of the Federal Home
Loan  Bank of  Boston  ("FHLBB").  Services  offered  by the  FHLBB  include  an
unsecured  credit  line  of up to a  maximum  of 2% of the  Bank's  assets,  and
collateralized  fixed and variable  rate  borrowings.  At June 30,  1996,  these
available lines amounted to $18.3 million. The FHLBB also offers cash management
services,  investment  services,  as well as lower cost advances for  affordable
housing  or  community  investment  programs.  The  Bank  had  $6.0  million  in
short-term borrowings from the FHLBB at June 30, 1996.

In addition, the Bank has two unsecured lines of credit with correspondent banks
totaling  $5,000,000.  There were no  borrowings  under  these lines at June 30,
1996.

Additional sources of liquidity are available to the Company through the Federal
Reserve Bank's discount window and the sale of certain investment  securities to
securities  firms and  correspondent  banks under  repurchase  agreements.  Such
agreements are generally short-term.  The outstanding balance of securities sold
under  repurchase  agreements  at June 30, 1996 was  $20,469,000.  The  discount
window,  if needed,  would allow the Company to cover any  short-term  liquidity
needs without  reducing  earning  assets.  At June 30, 1996, the Company did not
have any borrowings from the Federal Reserve Bank's discount window.


                                       25

<PAGE>





Management  believes  the above  sources of  liquidity  are adequate to meet the
Company's  funding  needs in 1996 and in the  foreseeable  future.  Bancorp  has
minimal  operations  and  therefore  does not generate or utilize a  significant
amount of funds.  Dividends  paid by the Company are funded  utilizing  proceeds
from the exercise of warrants and options and dividends  received from the Bank.
In the second  quarter of 1996,  the Bank  declared  a  dividend  totaling  $0.5
million  which was paid to Bancorp on July 10, 1996.  Proceeds from the exercise
of  warrants  and  options may from time to time result in a loan to the Bank by
Bancorp.  At June 30,  1996,  Bancorp  had loaned a total of $89,000 to the Bank
under such arrangement.

The Bank is prohibited by Connecticut  banking law from paying  dividends except
from its net profits,  which are defined as the  remainder of all earnings  from
current  operations.  The  total of all  dividends  declared  by the Bank in any
calendar year may not, unless specifically  approved by the State of Connecticut
Banking Commissioner, exceed the total of its net profits for that year combined
with its retained  net profits  from the  preceding  two years.  These  dividend
limitations  can affect the amount of  dividends  payable to Bancorp as the sole
stockholder of the Bank, and therefore affect Bancorp's  payment of dividends to
its stockholders.

The following  table  provides a summary of  outstanding  loan  commitments  and
standby letters of credit at June 30, 1996.

                                                         ($ in thousands)
Loan commitments:
  Residential mortgage                                    $  3,630
  Commercial mortgage                                          152
  Residential construction                                   2,358
- ----------------------------------------------------------------------
  Total                                                      6,140
- ----------------------------------------------------------------------

Lines of credit commitments:
  Commercial                                                14,004
  Home equity                                               17,389
  Personal                                                   2,352
- ----------------------------------------------------------------------
  Total                                                     33,745
- ----------------------------------------------------------------------

Commercial letters of credit                                    26
Standby letters of credit                                    3,909
- ----------------------------------------------------------------------

Total commitments and letters of credit                   $ 43,820
======================================================================



Asset/Liability Management

The Bank's asset/liability management program focuses on maximizing net interest
income  while  minimizing  balance  sheet risk by  maintaining  what  management
considers  to be an  appropriate  balance  between  the  volume  of  assets  and
liabilities   maturing  or  subject  to  repricing  within  the  same  interval.
Asset/liability  management also focuses on maintaining  adequate  liquidity and
capital.  Interest rate  sensitivity has a major impact on the Bank's  earnings.
Proper  asset/liability  management involves the matching of short-term interest
sensitive  assets and  liabilities to reduce  interest rate risk.  Interest rate
sensitivity is measured by comparing the dollar difference between the amount of
assets  maturing or repricing  within a specified  time period and the amount of
liabilities  maturing  or  repricing  within the same time  period.  This dollar
difference is referred to as the rate sensitivity or maturity "GAP".

                                       26

<PAGE>







Management's goal is to maintain a cumulative one year GAP of under 10% of total
assets.  At June 30, 1996,  the cumulative one year GAP as a percentage of total
assets was 9.05%. As a result of the increase in interest rates during the first
six months of 1996,  certain callable  investment  securities since December 31,
1995, have shifted from repricing in one year or less to maturing during the one
to five year  period,  causing the  cumulative  one year GAP to approach  10% of
total assets. Although $22.7 million in investment securities mature, reprice or
are  subject  to call in one  year or  less,  the  total  investment  securities
portfolio of $90.8 million is classified  as  "available  for sale".  Therefore,
management has the ability to reposition the portfolio at any time to manage the
impact of interest rate shifts. The Bank concentrates on originating  adjustable
rate loans to hold in its loan portfolio in order to reduce  interest rate risk.
Deregulation  of deposit  instruments  has allowed the Bank to generate  deposit
liabilities whose repricing more closely matches that of its loans.

The  following  table  provides  detail  reflecting  the  approximate  repricing
intervals for rate-sensitive assets and liabilities at June 30, 1996:

<TABLE>
<CAPTION>

                                                                     Maturity/Repricing Intervals
- ----------------------------------------------------------------------------------------------------------------------------
                                      Over
                                                                  3 Months
                                                  3 Months         through           1 - 5          Over 5
                                                   or Less          1 Year           Years           Years          Total
- ----------------------------------------------------------------------------------------------------------------------------
                                                                        $ in thousands)
<S>                                               <C>             <C>             <C>             <C>            <C>           
  Loans(1)                                        $ 78,801        $ 49,584        $ 39,437        $ 12,379       $180,201
  Investment securities                             17,153           5,536          57,859          10,266         90,814
  Federal funds sold and other                      13,927             ---             ---             ---         13,927
- ----------------------------------------------------------------------------------------------------------------------------
Total rate-sensitive assets                        109,881          55,120          97,296          22,645        284,942
- ----------------------------------------------------------------------------------------------------------------------------

Rate-Sensitive Liabilities:
  NOW and Money market deposits                     77,368             ---             ---             ---         77,368
  Certificates of deposit and other                 20,198          21,109          15,326             ---         56,633
  Savings deposits                                  45,937             ---             ---             ---         45,937
  Short-term borrowings                             29,049             ---             ---             ---         29,049
- ----------------------------------------------------------------------------------------------------------------------------
Total rate-sensitive liabilities                   172,552          21,109          15,326             ---        208,987
============================================================================================================================

GAP                                              $ (62,671)       $ 34,011        $ 81,970        $ 22,645       $ 75,955
============================================================================================================================

Cumulative GAP                                   $ (62,671)      $ (28,660)       $ 53,310        $ 75,955
============================================================================================================================

Cumulative percentage of
  rate-sensitive assets to
  rate-sensitive liabilities                           64%              85%            125%            136%
============================================================================================================================

 (1)  Excludes nonaccrual loans of $2,479,000, and is net of deferred loan fees of $309,000.

</TABLE>




                                       27

<PAGE>






The principal  amount of each asset and liability is included in the above table
in the earliest period in which it matures, reprices or is subject to call.

Nonaccrual  loans have been excluded  from the  rate-sensitive  assets.  Regular
savings  accounts,  money market accounts and NOW deposits have been included in
the "3 Months or Less"  category.  However,  these  deposits  have  historically
remained   stable  and  are  an  integral   part  of  the  Bank's   funding  and
asset/liability management strategy.

Noninterest-bearing  demand deposits of $78,953,000  have been excluded from the
table.  These deposits,  which also have historically  been stable,  are used to
fund net interest rate sensitive assets beyond three months.

One measure of interest rate  sensitivity  is the excess or deficiency of assets
that  mature or reprice in one year or less.  As shown in the  preceding  table,
rate-sensitive  assets that mature or reprice in one year total $165,001,000 and
rate-sensitive   liabilities   that   mature  or   reprice  in  one  year  total
$193,661,000. The resulting negative one year rate-sensitive GAP is $28,660,000.
During  periods of  declining  interest  rates,  a negative  GAP position can be
favorable if more rate-sensitive  liabilities than rate-sensitive assets reprice
at lower rates,  creating a favorable impact on net interest income. This impact
may be mitigated somewhat if the level of nonaccrual loans and other real estate
owned  increases,  resulting in a decrease in  rate-sensitive  assets.  During a
rising rate environment, a negative rate GAP can be a disadvantage. However, the
impact of rising  and  falling  interest  rates on net  interest  income may not
directly correlate to the Company's GAP position since interest rate changes and
the timing of such changes can be impacted by management's actions as well as by
competitive and market factors. As interest rates change, rates earned on assets
do not necessarily move in parallel with rates paid on liabilities.


Capital Resources

Stockholders'  equity increased to $25,115,000 at June 30, 1996 from $24,282,000
at December 31, 1995, primarily due to earnings of $2,099,000 offset by dividend
payments  totaling  $889,000 to stockholders and a net change of $888,000 in the
unrealized depreciation of the securities available for sale portfolio.

At June 30, 1996,  Bancorp's  Tier 1 capital to average  assets ratio  (leverage
ratio) was 8.55% and its total capital to risk-weighted  asset ratio was 14.84%,
exceeding minimum requirements.

In February 1992, the Company completed a private placement of 46,700 investment
units,  resulting  in total  proceeds  of  $4,670,000  and net  proceeds,  after
expenses,  of  $4,320,000.   Each  unit  consists  of  one  share  of  Series  A
Noncumulative  Convertible  Preferred Stock and fifty  warrants.  These warrants
became exercisable on January 1, 1994 at an exercise price of $.75 per share. As
of June 30, 1996, all warrants totaling 2,335,000 had been exercised,  resulting
in total proceeds of $1,751,250 to the Company.




                                       28

<PAGE>




Part II - Other Information
  ---------------------------------------------------------------------------



Item 1.   Legal Proceedings.

           There are no material pending legal proceedings,  other than ordinary
           routine litigation  incidental to their business, to which Bancorp or
           the Bank is a party or to which any of their property is subject.


Item 2.  Changes In Securities.

           Not applicable.


Item 3.  Defaults Upon Senior Securities.

           Not applicable.


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

         The Annual Meeting of the  Shareholders of Westport  Bancorp,  Inc. was
         held on May 16, 1996. The following matters were submitted to a vote:

         (i)    Appointment of Auditors:

                The  appointment  of  Arthur  Andersen  LLP as  the  independent
                auditors for fiscal year ending  December 31, 1996 was ratified.
                Of 9,648,531  votes  entitled to be cast,  8,702,357 were cast -
                8,661,547 for, 30,134 against, 10,676 abstained.

        (ii)    Election of Directors:

                The  nominees  for  director  set forth in the  proxy  statement
                received the  following  votes out of  9,648,531  entitled to be
                cast.


                Name                             For                  Withheld
                ----                             ---                  --------

                George H. Damman                 8,663,966             38,391
                Michael H. Flynn                 8,663,903             38,454
                William L. Gault                 8,663,903             38,454
                Kurt B. Hersher                  8,663,903             38,454
                William E. Mitchell              8,659,266             43,091
                David A. Rosow                   8,663,903             38,454
                William D. Rueckert              8,663,966             38,391
                Jay Sherwood                     8,663,903             38,454




                                       29

<PAGE>


       (iii)    Adoption of the proposed  amendment to the Restated  Certificate
                of Incorporation of Bancorp.

                The  adoption  of  the   proposed   amendment  to  the  Restated
                Certificate  of  Incorporation  of  Bancorp  was  approved.   Of
                9,648,531  votes  entitled  to be cast,  8,702,357  were  cast -
                8,245,139 for, 72,045 against, 134,720 abstained.

Item 5.  Other Information.

         Not applicable.


Item 6.  Exhibits and Reports on Form 8-K.


(a)  Exhibits

     The exhibits that are filed with this form 10-Q,  or that are  incorporated
     herein by reference, are set forth below:




























                                       30

<PAGE>



Exhibit No.     Exhibit Description
 ------------------------------------------------------------------------

2               Agreement  and Plan of Merger  dated June 21, 1996 among  HUBCO,
                Inc.,  Bancorp  and the Bank.  (Filed  as  Exhibit 2 to Form 8-K
                filed on July 3, 1996, and incorporated herein by reference.)

3(a)            Restated  Certificate  of  Incorporation  of Bancorp.  (Filed as
                Exhibit  3(a) to Annual  Report on Form 10-K for the year  ended
                December  31, 1991,  File No.  0-12936  ("1991 Form 10-K"),  and
                incorporated herein by reference.)

3(b)            Certificate  of  Designation  of Series A Convertible  Preferred
                Stock of Bancorp.  (Filed as Exhibit 3(b) to 1991 Form 10-K, and
                incorporated herein by reference.)

3(c)            Certificate  of Amendment of Bancorp.  (Filed as Exhibit 3(c) to
                Annual Report on Form 10-K for the year ended December 31, 1995,
                File No. 0-12936 ("1995 Form 10-K"), and incorporated  herein by
                reference.)

3(d)            Certificate   of   Amendment   of   Restated    Certificate   of
                Incorporation, as amended, of Bancorp. (Filed herewith.)

3(e)            By-Laws of Bancorp, as amended. (Filed as Exhibit 3(d) to Annual
                Report on Form 10-K for the year ended  December 31, 1992,  File
                No.  0-12936  ("1992 Form  10-K"),  and  incorporated  herein by
                reference.)

4(a)            Specimen  Common  Stock  Certificate.  (Filed  as  Exhibit  4 to
                Registration  Statement  on Form  S-1,  File  No.  2-93773,  and
                incorporated herein by reference.)

4(b)            Specimen  Series  A  Convertible  Preferred  Stock  Certificate.
                (Filed as  Exhibit  4(b) to 1991  Form  10-K,  and  incorporated
                herein by reference.)

4(c)            Specimen  Warrant  Certificate.  (Filed as Exhibit  4(c) to 1991
                Form 10-K, and incorporated herein by reference.)

10(a)           Weston  lease  dated  June 5, 1979  between  the Bank and Weston
                Shopping  Center,  Inc.  (Filed as Exhibit 10(c) to Registration
                Statement  on Form  S-1,  File No. 2-  93773,  and  incorporated
                herein by reference.)

10(b)           Weston lease dated August 23, 1979,  between the Bank and Weston
                Shopping Center  Associates,  as amended by  Modification  dated
                July 1, 1993.  (Filed as Exhibit  10(e) to Annual Report on Form
                10-K for the year ended December 31, 1989, File No. 0-12936, and
                as  Exhibit  10(c) to  Annual  Report  on Form 10-K for the year
                ended  December 31, 1993,  File No.  0-12936 ("1993 Form 10-K"),
                respectively, and incorporated herein by reference.)

10(c)           Trust  Department  lease dated November 7, 1986 between the Bank
                and John Sherwood, Trustee. (Filed as Exhibit 10(e) to 1992 Form
                10-K, and incorporated herein by reference.)

10(d)           Gault  Building  lease dated April 1, 1987  between the Bank and
                William L. Gault, Trustee.  (Filed as Exhibit 10(f) to 1992 Form
                10-K, and incorporated herein by reference.)

10(e)           Shelton Operations Center lease dated March 22, 1991 between the
                Bank and One  Research  Drive  Associates  Limited  Partnership.
                (Filed as  Exhibit  10(h) to 1991 Form  10-K,  and  incorporated
                herein by reference.)



                                       31

<PAGE>




10(f)           Fairfield branch lease dated March 20, 1995 between the Bank and
                C.A.T.F.  Limited  Partnership.  (Filed as Exhibit 10(f) to 1995
                Form 10-K, and incorporated herein by reference.)

10(g)           Shelton  branch  lease dated May 20,  1996  between the Bank and
                Robert D. Scinto. (Filed herewith.)

10(h)           Employment  Agreement  among  Michael H. Flynn,  Bancorp and the
                Bank dated  April 23,  1996.  (Filed as Exhibit  10(g) to Annual
                Report on Form 10-K/A for the year ended December 31, 1995, File
                No.  0-12936 ("1995 Form 10-K/A"),  and  incorporated  herein by
                reference.)

10(i)           Employment  Agreement  among Thomas P.  Bilbao,  Bancorp and the
                Bank dated April 23, 1996.  (Filed as Exhibit 10(h) to 1995 Form
                10-K/A, and incorporated herein by reference.)

10(j)           Employment Agreement among Richard T. Cummings,  Bancorp and the
                Bank dated April 23, 1996.  (Filed as Exhibit 10(i) to 1995 Form
                10-K/A, and incorporated herein by reference.)

10(k)           Employment Agreement among William B. Laudano,  Jr., Bancorp and
                the Bank dated April 23, 1996.  (Filed as Exhibit  10(j) to 1995
                Form 10-K/A, and incorporated herein by reference.)

10(l)           Employment Agreement among Richard L. Card, Bancorp and the Bank
                dated November 15, 1993, as amended November 13, 1995. (Filed as
                Exhibit  10(i)(4)  to 1993 Form 10-K and  Exhibit  10(k) to 1995
                Form 10-K, respectively, and incorporated herein by reference.)

10(m)           Executive  Agreement  between  Arnold  Levine and Bancorp  dated
                October  16,  1989,  as amended  December  17,  1991.  (Filed as
                Exhibit 10(i)(1) to 1992 Form 10-K, and  incorporated  herein by
                reference.)

10(n)           Stock  Option  Agreement  between  Michael H. Flynn and  Bancorp
                dated December 17, 1992. (Filed as Exhibit 10(i)(3) to 1992 Form
                10-K, and incorporated herein by reference.)

10(o)           Stock  Option  Agreement  between  Thomas P.  Bilbao and Bancorp
                dated December 17, 1992. (Filed as Exhibit 10(i)(3) to 1992 Form
                10-K, and incorporated herein by reference.)

10(p)           Stock Option  Agreement  between  Richard T.  Cummings,  Jr. and
                Bancorp dated December 17, 1992.  (Filed as Exhibit  10(i)(3) to
                1992 Form 10-K, and incorporated herein by reference.)

10(q)           Stock  Option  Agreement  between  William B.  Laudano,  Jr. and
                Bancorp dated September 2, 1993.  (Filed as Exhibit  10(i)(5) to
                1993 Form 10-K, and incorporated herein by reference.)

10(r)           Stock Option Agreement between Richard L. Card and Bancorp dated
                November 18, 1993. (Filed as Exhibit 10(i)(5) to 1993 Form 10-K,
                and incorporated herein by reference.)

10(s)           Incentive  Stock Option  Agreement  between Michael H. Flynn and
                Bancorp dated May 16, 1996. (Filed herewith.)



                                       32

<PAGE>




10(t)           Incentive  Stock Option  Agreement  between Thomas P. Bilbao and
                Bancorp dated May 16, 1996. (Filed herewith.)

10(u)           Split Dollar Insurance Agreement between William B. Laudano, Jr.
                and the Bank dated as of  December  1,  1995.  (Filed as Exhibit
                10(r) to 1995 Form 10-K, and incorporated herein by reference.)

10(v)           Split Dollar  Insurance  Agreement  between Richard T. Cummings,
                Jr. and the Bank dated as of December 1, 1995. (Filed as Exhibit
                10(s) to 1995 Form 10-K, and incorporated herein by reference.)

10(w)           Split Dollar Insurance Agreement between Richard L. Card and the
                Bank dated as of  December 1, 1995.  (Filed as Exhibit  10(t) to
                1995 Form 10-K, and incorporated herein by reference.)

10(x)           Supplemental Executive Retirement Plan of Bancorp dated November
                13, 1995, as amended November 29, 1995, January 18, 1996 and May
                16, 1996.  (Plan dated  November 13, 1995 and  amendments  dated
                November 29, 1995 and January 18, 1996 filed as Exhibit 10(u) to
                1995  Form  10-K,   and   incorporated   herein  by  reference).
                (Amendment  dated May 16,  1996 filed as  Exhibit  10(u) to 1995
                Form 10-K/A, and incorporated herein by reference.)

10(y)           Trust under Supplemental  Executive  Retirement Plan between the
                Bank and  People's  Bank,  Trustee,  as amended  June 20,  1996.
                (Trust dated  November  13, 1995 filed as Exhibit  10(v) to 1995
                Form 10-K, and  incorporated  herein by  reference.)  (Amendment
                dated June 20, 1996 filed herewith.)

10(z)           Directors Retirement Plan of Bancorp. (Filed as Exhibit 10(m) to
                1992 Form 10-K, and incorporated herein by reference.)

10(aa)          1985  Incentive  Stock Option Plan 1990  Restatement of Bancorp.
                (Filed as  Exhibit  10(n) to 1992 Form  10-K,  and  incorporated
                herein by reference.)

10(bb)          Amended  and  Restated  1995  Incentive  Stock  Option  Plan  of
                Bancorp.  (Filed  as  Exhibit  10(y) to 1995  Form  10-K/A,  and
                incorporated herein by reference.)

11              Statement  Regarding  Computation of Per Share Earnings.  (Filed
                herewith.)

27              Financial Data Schedule.  (Filed herewith.)




(b)  Reports on Form 8-K

     Bancorp  filed a Form 8-K on July 3, 1996 with respect to an Agreement  and
     Plan of Merger by and among HUBCO,  Inc.,  the Bank and Bancorp dated as of
     June 21, 1996.





                                       33

<PAGE>





                                   SIGNATURES


Pursuant  to the  requirements  of the  Securities  Exchange  Act of  1934,  the
registrant  has duly  caused  this  report  to be  signed  on its  behalf by the
undersigned thereunto duly authorized.


                                             WESTPORT BANCORP, INC.
                                             --------------------------------
                                                  (Registrant)






DATE  August 9, 1996                         BY  /s/Michael H. Flynn
      ---------------                            ----------------------------
                                                 Michael H. Flynn
                                                 President and
                                                 Chief Executive Officer
                                                 (principal executive officer)





DATE  August 9, 1996                       BY  /s/William B. Laudano, Jr.
      ---------------                          ------------------------------
                                               William B. Laudano, Jr.
                                               Senior Vice President and
                                               Chief Financial Officer
                                               (principal financial officer and
                                               principal accounting officer)







                                       34

<PAGE>

EXHIBIT INDEX

Exhibit No.      Exhibit Description
   -----------------------------------------------------------------------

2               Agreement  and Plan of Merger  dated June 21, 1996 among  HUBCO,
                Inc.,  Bancorp  and the Bank.  (Filed  as  Exhibit 2 to Form 8-K
                filed on July 3, 1996, and incorporated herein by reference.)

3(a)            Restated  Certificate  of  Incorporation  of Bancorp.  (Filed as
                Exhibit  3(a) to Annual  Report on Form 10-K for the year  ended
                December  31, 1991,  File No.  0-12936  ("1991 Form 10-K"),  and
                incorporated herein by reference.)

3(b)            Certificate  of  Designation  of Series A Convertible  Preferred
                Stock of Bancorp.  (Filed as Exhibit 3(b) to 1991 Form 10-K, and
                incorporated herein by reference.)

3(c)            Certificate  of Amendment of Bancorp.  (Filed as Exhibit 3(c) to
                Annual Report on Form 10-K for the year ended December 31, 1995,
                File No. 0-12936 ("1995 Form 10-K"), and incorporated  herein by
                reference.)

3(d)            Certificate   of   Amendment   of   Restated    Certificate   of
                Incorporation, as amended, of Bancorp. (Filed herewith.)

3(e)            By-Laws of Bancorp, as amended. (Filed as Exhibit 3(d) to Annual
                Report on Form 10-K for the year ended  December 31, 1992,  File
                No.  0-12936  ("1992 Form  10-K"),  and  incorporated  herein by
                reference.)

4(a)            Specimen  Common  Stock  Certificate.  (Filed  as  Exhibit  4 to
                Registration  Statement  on Form  S-1,  File  No.  2-93773,  and
                incorporated herein by reference.)

4(b)            Specimen  Series  A  Convertible  Preferred  Stock  Certificate.
                (Filed as  Exhibit  4(b) to 1991  Form  10-K,  and  incorporated
                herein by reference.)

4(c)            Specimen  Warrant  Certificate.  (Filed as Exhibit  4(c) to 1991
                Form 10-K, and incorporated herein by reference.)

10(a)           Weston  lease  dated  June 5, 1979  between  the Bank and Weston
                Shopping  Center,  Inc.  (Filed as Exhibit 10(c) to Registration
                Statement  on Form  S-1,  File No. 2-  93773,  and  incorporated
                herein by reference.)

10(b)           Weston lease dated August 23, 1979,  between the Bank and Weston
                Shopping Center  Associates,  as amended by  Modification  dated
                July 1, 1993.  (Filed as Exhibit  10(e) to Annual Report on Form
                10-K for the year ended December 31, 1989, File No. 0-12936, and
                as  Exhibit  10(c) to  Annual  Report  on Form 10-K for the year
                ended  December 31, 1993,  File No.  0-12936 ("1993 Form 10-K"),
                respectively, and incorporated herein by reference.)

10(c)           Trust  Department  lease dated November 7, 1986 between the Bank
                and John Sherwood, Trustee. (Filed as Exhibit 10(e) to 1992 Form
                10-K, and incorporated herein by reference.)

10(d)           Gault  Building  lease dated April 1, 1987  between the Bank and
                William L. Gault, Trustee.  (Filed as Exhibit 10(f) to 1992 Form
                10-K, and incorporated herein by reference.)

10(e)           Shelton Operations Center lease dated March 22, 1991 between the
                Bank and One  Research  Drive  Associates  Limited  Partnership.
                (Filed as  Exhibit  10(h) to 1991 Form  10-K,  and  incorporated
                herein by reference.)



                                       35

<PAGE>




10(f)           Fairfield branch lease dated March 20, 1995 between the Bank and
                C.A.T.F.  Limited  Partnership.  (Filed as Exhibit 10(f) to 1995
                Form 10-K, and incorporated herein by reference.)

10(g)           Shelton  branch  lease dated May 20,  1996  between the Bank and
                Robert D. Scinto. (Filed herewith.)

10(h)           Employment  Agreement  among  Michael H. Flynn,  Bancorp and the
                Bank dated  April 23,  1996.  (Filed as Exhibit  10(g) to Annual
                Report on Form 10-K/A for the year ended December 31, 1995, File
                No.  0-12936 ("1995 Form 10-K/A"),  and  incorporated  herein by
                reference.)

10(i)           Employment  Agreement  among Thomas P.  Bilbao,  Bancorp and the
                Bank dated April 23, 1996.  (Filed as Exhibit 10(h) to 1995 Form
                10-K/A, and incorporated herein by reference.)

10(j)           Employment Agreement among Richard T. Cummings,  Bancorp and the
                Bank dated April 23, 1996.  (Filed as Exhibit 10(i) to 1995 Form
                10-K/A, and incorporated herein by reference.)

10(k)           Employment Agreement among William B. Laudano,  Jr., Bancorp and
                the Bank dated April 23, 1996.  (Filed as Exhibit  10(j) to 1995
                Form 10-K/A, and incorporated herein by reference.)

10(l)           Employment Agreement among Richard L. Card, Bancorp and the Bank
                dated November 15, 1993, as amended November 13, 1995. (Filed as
                Exhibit  10(i)(4)  to 1993 Form 10-K and  Exhibit  10(k) to 1995
                Form 10-K, respectively, and incorporated herein by reference.)

10(m)           Executive  Agreement  between  Arnold  Levine and Bancorp  dated
                October  16,  1989,  as amended  December  17,  1991.  (Filed as
                Exhibit 10(i)(1) to 1992 Form 10-K, and  incorporated  herein by
                reference.)

10(n)           Stock  Option  Agreement  between  Michael H. Flynn and  Bancorp
                dated December 17, 1992. (Filed as Exhibit 10(i)(3) to 1992 Form
                10-K, and incorporated herein by reference.)

10(o)           Stock  Option  Agreement  between  Thomas P.  Bilbao and Bancorp
                dated December 17, 1992. (Filed as Exhibit 10(i)(3) to 1992 Form
                10-K, and incorporated herein by reference.)

10(p)           Stock Option  Agreement  between  Richard T.  Cummings,  Jr. and
                Bancorp dated December 17, 1992.  (Filed as Exhibit  10(i)(3) to
                1992 Form 10-K, and incorporated herein by reference.)

10(q)           Stock  Option  Agreement  between  William B.  Laudano,  Jr. and
                Bancorp dated September 2, 1993.  (Filed as Exhibit  10(i)(5) to
                1993 Form 10-K, and incorporated herein by reference.)

10(r)           Stock Option Agreement between Richard L. Card and Bancorp dated
                November 18, 1993. (Filed as Exhibit 10(i)(5) to 1993 Form 10-K,
                and incorporated herein by reference.)

10(s)           Incentive  Stock Option  Agreement  between Michael H. Flynn and
                Bancorp dated May 16, 1996. (Filed herewith.)



                                       36

<PAGE>




10(t)           Incentive  Stock Option  Agreement  between Thomas P. Bilbao and
                Bancorp dated May 16, 1996. (Filed herewith.)

10(u)           Split Dollar Insurance Agreement between William B. Laudano, Jr.
                and the Bank dated as of  December  1,  1995.  (Filed as Exhibit
                10(r) to 1995 Form 10-K, and incorporated herein by reference.)

10(v)           Split Dollar  Insurance  Agreement  between Richard T. Cummings,
                Jr. and the Bank dated as of December 1, 1995. (Filed as Exhibit
                10(s) to 1995 Form 10-K, and incorporated herein by reference.)

10(w)           Split Dollar Insurance Agreement between Richard L. Card and the
                Bank dated as of  December 1, 1995.  (Filed as Exhibit  10(t) to
                1995 Form 10-K, and incorporated herein by reference.)

10(x)           Supplemental Executive Retirement Plan of Bancorp dated November
                13, 1995, as amended November 29, 1995, January 18, 1996 and May
                16, 1996.  (Plan dated  November 13, 1995 and  amendments  dated
                November 29, 1995 and January 18, 1996 filed as Exhibit 10(u) to
                1995  Form  10-K,   and   incorporated   herein  by  reference).
                (Amendment  dated May 16,  1996 filed as  Exhibit  10(u) to 1995
                Form 10-K/A, and incorporated herein by reference.)

10(y)           Trust under Supplemental  Executive  Retirement Plan between the
                Bank and  People's  Bank,  Trustee,  as amended  June 20,  1996.
                (Trust dated  November  13, 1995 filed as Exhibit  10(v) to 1995
                Form 10-K, and  incorporated  herein by  reference.)  (Amendment
                dated June 20, 1996 filed herewith.)

10(z)           Directors Retirement Plan of Bancorp. (Filed as Exhibit 10(m) to
                1992 Form 10-K, and incorporated herein by reference.)

10(aa)          1985  Incentive  Stock Option Plan 1990  Restatement of Bancorp.
                (Filed as  Exhibit  10(n) to 1992 Form  10-K,  and  incorporated
                herein by reference.)

10(bb)          Amended  and  Restated  1995  Incentive  Stock  Option  Plan  of
                Bancorp.  (Filed  as  Exhibit  10(y) to 1995  Form  10-K/A,  and
                incorporated herein by reference.)

11              Statement  Regarding  Computation of Per Share Earnings.  (Filed
                herewith.)

27              Financial Data Schedule. (Filed herewith.)








                                       37






                            CERTIFICATE OF AMENDMENT
                                       of
               RESTATED CERTIFICATE OF INCORPORATION, AS AMENDED,
                                       of
                             WESTPORT BANCORP, INC.


                  Westport Bancorp,  Inc., a corporation  organized and existing
under and by virtue of the General Corporation Law of the State of Delaware (the
"Corporation"), hereby certifies as follows:

                  FIRST:  This  Certificate  of  Amendment  was duly  adopted in
accordance with the provisions of Section 242 of the General  Corporation Law of
the State of Delaware,  and was approved by the affirmative  vote of the holders
of at least two-thirds of the outstanding  stock of the Corporation  entitled to
vote thereon.

                  SECOND:  The  Restated  Certificate  of  Incorporation  of the
Corporation,  as amended,  hereby is amended to insert the following new Article
Ninth,  and Article Ninth  currently  appearing in the Restated  Certificate  of
Incorporation  of the  Corporation,  as amended,  hereby is  renumbered  Article
Tenth:

                           "NINTH:  No  director  of the  Corporation  shall  be
                  personally  liable to the Corporation or its  stockholders for
                  monetary  damages for breach of fiduciary  duty as a director;
                  provided,  that nothing  contained in this Article Ninth shall
                  eliminate  or limit the  liability  of a director  (i) for any
                  breach of the director's duty of loyalty to the Corporation or
                  its stockholders, (ii) for acts or omissions not in good faith
                  or which involve intentional misconduct or a knowing violation
                  of law, (iii) under Section 174 of the General Corporation Law
                  of the State of  Delaware,  or (iv) for any  transaction  from
                  which the director derived an improper  personal  benefit.  No
                  amendment to or repeal of this Article Ninth shall apply to or
                  have any effect on the  liability or alleged  liability of any
                  director of the Corporation for or with respect to any acts or
                  omissions prior to such amendment or repeal."




<PAGE>


     IN  WITNESS  WHEREOF,  the  Corporation  has  caused  this  Certificate  of
Amendment of Restated Certificate of Incorporation,  as Amended, to be signed by
Michael H. Flynn, its President and Chief Executive Officer,  and attested to by
John J. Henchy, its Secretary, on this 17th day of May, 1996.



                                       WESTPORT BANCORP, INC.


                                       By: /s/ Michael H. Flynn
                                           -------------------------------------
                                           Michael H. Flynn
                                           President and Chief Executive Officer

ATTEST:



By: /s/ John J. Henchy
    --------------------------------
     John J. Henchy
     Secretary

                                      -2-










                                 LEASE AGREEMENT

         This Lease  Agreement is made as of this 20th day of May,  1996, by and

between Robert D. Scinto, of Easton, Connecticut (hereinafter called "Landlord")

and Westport Bank & Trust, a Connecticut bank (hereinafter called "Tenant").



                              W I T N E S S E T H:


                                    ARTICLE I

                                  Data Section

         Wherever this Lease refers to any item  specified in this Data Section,
such reference  shall be deemed to incorporate  the information set forth in the
Data Section.  Some terms  mentioned in the Data Section are further  defined by
other provisions in the Lease. Whenever a term is more specifically defined, the
more specific definition shall control.

         1.01 The Leased Premises  consists of 2,700 square feet of Tenant's net
rentable area.

         1.02 The  Leased  Premises  is located in  Landlord's  building  at 675
Bridgeport Avenue, Shelton,  Connecticut. The Leased Premises is further defined
by the floor area outline attached as Exhibit A.

         1.03 The Initial Term of the Lease is from the Commencement Date to the
end of the 120th full calendar month from and after the Commencement Date.

         1.04 The  Commencement  Date is the sooner of: (a) August 15, 1996; (b)
the date Tenant has moved into the Leased  Premises and opened for business with
the  public;  and (c) 30 days after  Banking  Commission  Approval  (defined  in
paragraph 20.01).

         1.05 The Basic  Minimum  Annual  Rent for the first  five  years of the
Initial  Term is $48,600 per annum,  payable in equal  monthly  installments  of
$4,050 each.  The Basic Minimum  Annual Rent for the balance of the Initial Term
is the $48,600 per annum  multiplied by the ratio of the CPI (defined in Article
II) for March 2001 over the CPI for March  1996,  which shall also be payable in
equal monthly installments.

         1.06  The Security Deposit is $8,000.

         1.07  Tenant  shall use the  Leased  Premises  for the sole  purpose of
operating a retail banking branch, or other use approved in advance by Landlord,
in the manner provided in paragraph 5.01.

         1.08  The Notice Address for each of the parties is:

         Landlord                                  Tenant

         Robert D. Scinto                          Westport Bank & Trust
         One Corporate Drive                       87 Post Road East
         Shelton, Connecticut  06484               Westport, Connecticut 06880

                                      - 1 -


<PAGE>





                                   ARTICLE II

                                   Definitions

         The following words and phrases shall have the following meanings.

         2.01  "Building"  means the  building  in which the Leased  Premises is
located.

   
         2.02  "Basic  Operating  Cost"  means  all  Operating  Expenses  of the
Project,  which shall be computed on the accrual  basis and shall consist of all
costs and  expenses  incurred  by Landlord to  maintain  all  facilities  in the
operation  of the  Project.  All  Operating  Expenses  shall  be  determined  in
accordance  with  generally  accepted  accounting  principles,  which  shall  be
consistently  applied (with accruals  appropriate to Landlord's  business).  The
term  "Operating  Expenses"  shall include the amortized  cost of capital items,
provided,  however,  that the useful  life of any item shall in no event  exceed
fifteen  years.  The term  "operating  expenses"  as used herein  shall mean all
expenses and costs of every kind and nature which  Landlord  shall pay or become
obligated to pay because of or in connection with the ownership and operation of
the Project and supporting  facilities of the Project.  Operating Expenses shall
be limited so as not to include: specific costs which are otherwise allocated to
tenant areas under other provisions of this Lease;  expenses and costs which are
billed  to and  paid by  specific  tenants;  and  expenses  associated  with any
financing  indebtedness  of  Landlord,  whether or not  secured by the  Project.
Operating expenses, include, but are not limited to, the following: (a) the cost
of all supplies,  materials and equipment used in the operation and  maintenance
of the Project; (b) the cost of utilities,  including water and power,  heating,
lighting,  air conditioning  and ventilating the entire Project;  (c) management
fees at rates in accordance  with the  prevailing  rates charged for  comparable
properties  in the  area  of the  Project;  (d)  the  cost  of all  maintenance,
janitorial  and service  agreements  for the Project and the equipment  therein,
including,  without limitation,  alarm service , window cleaning; (e) accounting
costs,  including the costs of audits by certified public  accountants;  (f) the
cost of all insurance,  including but not limited to fire, casualty,  liability,
rental  abatement,   workers  compensation  and  any  other  type  of  insurance
reasonably obtained, all as limited to those coverages applicable to the Project
and  the  employee's  and  Landlord's   personal  property  used  in  connection
therewith;  (g) the  cost  of  repairs,  replacements  and  general  maintenance
(excluding  repairs and general  maintenance paid by proceeds of insurance or by
Tenant or other third parties, and alterations attributable solely to tenants of
the Project other than Tenant); (h) gardening, landscaping, planting, replanting
and  replacing  of flowers and  shrubbery;  (i) any and all General  Common Area
maintenance costs relating to public areas of the Project,  including sidewalks,
parking areas,  landscaping and service areas,  including repaving,  restriping,
plowing  and  sanding of the walks and  parking  areas,  and  including  rubbish
removal from the Project;  (j) compensation to personnel to implement all of the
services set forth in this  paragraph,  including  wages,  workers  compensation
insurance  premiums and other items paid for the  employment of said  personnel;
(k) all taxes, service payments in lieu of taxes, excises, assessments,  levies,
fees or charges, general and special, ordinary and extraordinary,  unforeseen as
well as foreseen, of any kind which are assessed, levied, charged, confirmed, or
imposed by any public  authority  upon the  Project,  its  operation or the rent
provided  for in  this  Lease  Agreement  (It is  agreed  that  Tenant  will  be
responsible for ad valorem taxes on Tenant's personal  property,  if any, and on
the value of  leasehold  improvements  to the extent that same  exceed  standard
building  allowances  provided by Landlord under this Lease);  and (l) any other
item reasonably expended for the maintenance, operation, repair and insurance of
the  Project.  Notwithstanding  the  foregoing,  Operating  Expenses  shall  not
include: [i] repairs to the structural members of the Building; [ii] replacement
of the roof of the Building; and [iii] replacement of a capital nature unless it
is  determined in  Landlord's  reasonable  discretion  that the  replacement  is
reasonably  anticipated  to be more  economic  than a  repair  or is  reasonably
anticipated to result in a decrease in Operating Expenses.
    

         2.03  "Consent" or "Approval" of Landlord  means approval or consent in
writing.

                                      - 2 -


<PAGE>




         2.04 "CPI" means the United States  Department of Labor Bureau of Labor
Statistics Consumer Price Index-All Urban  Consumers-All  Cities (1982-4 = 100),
except  that if  aforementioned  index is no longer  published  or  issued,  the
Landlord shall use such other index as is then generally recognized and accepted
for similar determinations of purchasing power.

         2.05  "General  Common  Area" means all  exterior  areas of the Project
which are available for the use of all tenants, including parking areas. General
Common  Area does not include  restricted  areas such as boiler  rooms,  machine
rooms for elevator equipment and utility rooms of the Landlord.

         2.06  "Leased  Premises"  means  the  usable  area  leased to Tenant in
Landlord's  building.  The outer  vertical  boundary  of the Leased  Premises is
outlined on the floor plan attached  hereto as Exhibit A. The upper  boundary of
the Leased  Premises  shall be the lower  surface of the  suspended  or finished
ceiling.  The lower boundary of the Leased  Premises shall be the surface of the
unfinished  floor.  The vertical  boundary of the Leased  Premises  shall be the
unfinished  surface  exposed to the Leased  Premises of all walls  bounding  the
exterior of the building,  other rentable area,  building common area, and other
area not for use by Tenant (HVAC duct chases and  structural  column  enclosures
for example).

         2.07 "Notice" means only written notification given by one party to the
other.  Notice may only be given by: a form of US Mail in which the recipient is
required to sign a receipt (such as  certified,  return  receipt);  a nationally
recognized  courier service which requires the recipient to sign a receipt (such
as  Federal  Express  or UPS Next  Day);  and,  in the case of Notice to Tenant,
delivery to the Leased  Premises.  All  Notices  will be  effective  on receipt,
except in the case of delivery to the Leased Premises, in which event the Notice
will be effective as of the date of delivery.  Notice must be given to the other
party at the  party's  Notice  address,  except in the case of Notice to Tenant,
which may always be given at the Leased  Premises.  The Notice  address for each
party is the address listed in the preamble of this Lease, above the Article I -
Data Section,  or to such other  address  designated by a party by Notice to the
other party,  provided,  that  Landlord  shall not be required to give Notice to
more than one address,  and if more than one address is specified,  Landlord may
choose any one address of those designated by Tenant.

         2.08 "Project" means the 675 Bridgeport  Avenue,  Shelton,  Connecticut
building and the real property  appurtenant thereto. The boundary of the Project
is more particularly in Exhibit B, attached hereto.

         2.09  "Tenant's Net Rentable  Area" means the  approximate  area of the
Leased Premises.

         2.10  "Tenant's  Pro Rata  Share"  means  the  percentage  obtained  by
dividing  Tenant's  Net  Rentable  area by the  total Net  Rentable  Area in the
Building,  whether rented or not.  Although a specific Pro Rata Share may be set
forth in the Data  Section,  the Pro Rata Share  shall be subject to  adjustment
upon increase or decrease of the total Net Rentable Area in the Building.

         2.11  "Term of the  Lease"  means the  Initial  Term,  and if the Lease
grants  any option to extend the Term of this  Lease,  Term of this Lease  shall
include any validly exercised option to extend.

         2.12 "Wall Street Prime" means the interest rate  published by the Wall
Street Journal as the base rate on corporate loans posted by at least 75% of the
nation's 30 largest banks, or a similar  substitute rate selected by Landlord if
the foregoing rate is no longer published.




                                      - 3 -


<PAGE>



                                   ARTICLE III

                                 Grant and Term

         3.01 In  consideration  of the rent and covenants  herein  reserved and
contained on the part of Tenant to be observed and performed,  Landlord  demises
and leases to Tenant and Tenant rents from Landlord the Leased  Premises and the
improvements  now or  hereafter  therein.  Together  with the  Leased  Premises,
Landlord  grants to Tenant and Tenant's  employees and invitees the right to use
the  General  Common  Area,  subject  to the  rules and  regulations  reasonably
established by Landlord.

         3.02 The  Initial  Term is the  period  of time  set  forth in the Data
Section.  The  Term of this  Lease  shall  commence  on the  Commencement  Date.
Landlord and Tenant shall sign a written  confirmation of the  commencement  and
termination dates of the Initial Term of this Lease if either party so requests.


                                   ARTICLE IV

                                      Rent

         4.01 Tenant  agrees to pay  Landlord  during the Term of this Lease the
Basic Minimum Annual Rent.

         4.02  Tenant  agrees  to pay  Landlord  during  the Term of this  Lease
Additional  Rent,  consisting  of:  [i]  Tenant's  Pro Rata  Share of the  Basic
Operating  Cost;  [ii] all utility  charges  which are not  included as items of
Basic  Operating  Cost but are the cost  responsibility  of Tenant  under  other
provisions  of this Lease  (which  have not been paid by Tenant  directly to the
utility  providing the service under other provisions of this Lease);  [iii] and
any other  item  specifically  set forth  elsewhere  in this Lease as an item of
Additional  Rent  or  as  an  item  which  is  in  any  other  manner  the  cost
responsibility  of Tenant.  Landlord shall give Tenant within a reasonable  time
after the  commencement  of Landlord's  fiscal  operating year for the Project a
statement of Tenant's Pro Rata Share of estimated  Basic  Operating Cost for the
ensuing  year.  Tenant  agrees  to pay  Tenant's  Pro Rata  Share  of the  Basic
Operating Cost for each fiscal year in monthly  installments  in accordance with
Landlord's  statement.  Landlord shall, within a reasonable period of time after
the end of each fiscal year for which Basic  Operating  Cost has been charged in
accordance with the estimated charges,  give to Tenant a statement of the actual
Basic  Operating Cost incurred for the previous year.  Adjustment  shall be made
for any  overpayment or  underpayment  of the actual charges  resulting from any
variance  between the actual Basic  Operating Cost for the previous year and the
estimated Basic Operating Cost paid by Tenant,  which  adjustment may be made by
increasing or  decreasing  the  Additional  Rent charges for the next year, or a
refund  or lump sum  billing,  provided,  however,  that  Landlord  shall not be
required to make such  adjustment  more than once per year. If during any fiscal
operating  year,  Landlord  shall not have  delivered  to Tenant  the  statement
mentioned for such year,  Tenant shall continue to pay Landlord the sums payable
for the  immediately  preceding  year,  until the statement for the current year
shall have been delivered, at which time the monthly payments by Tenant shall be
adjusted retroactively.  If during all or part of any fiscal year any particular
item or  items  of  service  or work  (which  would  constitute  an  element  of
Additional  Rent  hereunder) are not furnished to any portion of the Project due
to the fact that such portion is not completed, occupied or leased, then for the
purposes of  computing  Additional  Rent payable  hereunder,  the amount of such
expenses  for such items shall be  increased  by an amount equal to the expenses
which would have  reasonably been incurred during such period if Landlord had at
his own expense  furnished  such items of service or work to such portion of the
Project,  provided,  however,  Tenant  shall not be charged for any services not
actually provided to the Project and Landlord shall not recoup more than 100% of
the Operating Expenses actually incurred by Landlord.  Utility charges set forth
as a portion of Additional Rent, above, may be included with the statement of

                                      - 4 -


<PAGE>



estimated  Basic  Operating  Cost and billed and  adjusted in the same manner as
Tenant's Pro Rata Share of the Basic Operating Cost. If any part of the first or
last  Lease  Years  of the Term of this  Lease  shall  include  part of a tax or
operating  expense  year,  Tenant's  liability  under  this  paragraph  shall be
apportioned  so that  Tenant  shall pay only for such parts of such tax year and
operating  expense  years  that  shall be  included  in the Term of this  Lease.
Landlord may elect to bill the full amount of any item of Additional  Rent which
is not an item of Basic  Operating  Cost as such item of expense is  incurred by
Landlord  (repair  of  damage  caused  by  Tenant,  for  example).  All items of
Additional  Rent which are capital items not  specifically  the  immediate  cost
responsibility of Tenant pursuant to other terms of the Lease shall be amortized
in accordance with generally accepted  accounting  principles,  provided that no
item shall have a useful life of more than fifteen  years.  Notwithstanding  the
foregoing, the "Capped Portion of Additional Rent" for each calendar year during
the Term of the Lease shall not exceed the actual amount for the "Capped Portion
of  Additional  Rent" for the 1995  calendar  year  increased by the  percentage
increase  in the "CPI"  from the month of  October,  1995 to the  October of the
calendar year for which the limit is being  determined,  on a per square foot of
Tenant's Net Rentable Area basis. The "Capped Portion of Additional Rent" is the
Tenant's  Pro Rata  Share of the  Basic  Operating  Cost  (item [i] of the first
sentence of this paragraph),  excluding any tax, insurance and utility component
of Basic  Operating  Cost.  The CPI is defined  in  paragraph  2.04.  The Capped
Portion of Additional Rent shall be pro-rated for partial  calendar years during
the Term of the Lease (such as for the balance of the  calendar  year  remaining
after the Commencement  Date, if the Commencement Date is not the first day of a
calendar year.

         4.03 The Basic Minimum Annual Rent and the monthly  installment portion
of the  Additional  Rent  shall  be due in  installments,  commencing  with  the
Commencement Date and continuing on the first day of each month  thereafter,  in
advance.  If the Commencement Date is not the first day of a calendar month, the
installment due on the  Commencement  Date shall be pro rated for the fractional
period remaining in the month of the  Commencement  Date. It is the intention of
the  Landlord  and Tenant that the rents  herein  specified  shall be net to the
Landlord  in each  year  during  the Term of this  Lease,  payable  without  any
reduction,  abatement,  counterclaim or setoff, and that all costs, expenses and
obligations  of every  kind  relating  to the  Leased  Premises,  whether or not
specifically  set forth in this  Lease,  which may arise or become due under any
contingency whatsoever during the Term of this Lease shall be paid by the Tenant
and the Tenant shall indemnify the Landlord and save the Landlord  harmless from
and against all such costs, expenses and obligations.  All past due installments
of rent shall bear  interest  at the lesser of (a) five  percentage  points over
Wall Street Prime or (b) the maximum rate permitted by applicable law, from date
due until payment is received.  Any  liability  for unpaid Basic Minimum  Annual
Rent and Additional Rent shall survive the termination of the Lease.


                                    ARTICLE V

                                Conduct of Tenant

         5.01 Tenant and Tenant's  permitted  assignees or sub-lessees shall use
the Leased  Premises  for the sole and  exclusive  purpose  of a retail  banking
branch and for no other purpose  without the prior written  consent of Landlord,
which shall not be  unreasonably  withheld or delayed.  It is recognized that at
the outset of this Lease the Building is devoted to retail uses,  and Landlord's
reasonable  discretion  with  respect to  allowing  a change of use may  include
allowance  of only  such use as is  compatible  with the  retail  nature  of the
Building, will maintain and/or enhance the desirability of the Project, will not
be materially  detrimental to the  marketability  and rental value of the Leased
Premises or other tenant spaces in the Building at the time of the change or use
or in the  future  and  will not  include  any use of an  adult  nature,  all as
determined  in  Landlord's  reasonable  discretion.  Tenant  shall  be open  for
business with the public as a retail banking office during at least all days and
hours which are regular  banking  days and hours for state banks in the State of
Connecticut. Notwithstanding any other provision for default contained elsewhere
in this Lease, except for an "Excused Closure", Tenant shall

                                      - 5 -


<PAGE>



be  considered  to be in  material  default if: [i] Tenant has not been open for
business with the public during all regular banking hours for three  consecutive
business days and if Tenant shall then fail to be open for business on a regular
basis  within 72 hours after Notice from  Landlord;  or [ii] Tenant has not been
open for  business  with the  public  during all  regular  banking  hours  three
consecutive  business days,  for two or more  occasions  during any twelve month
period. For the purposes of the preceding sentence,  and "Excused Closure" means
the time  during  which  Tenant's  office may be closed on  account  of: (a) any
casualty  damage  which is  Landlord's  responsibility  to  repair  under  other
provisions of this Lease; (b) during Tenant's initial fit-out or any renovations
or repair of damage  during the Term of the  Lease,  and long as said work being
performed by Tenant is being carried out in a prompt and diligent manner; or (c)
any event which is beyond Tenant's control. The use of the Leased Premises shall
also be in accordance with the ordinances and regulations of the municipality in
which the Leased  Premises  is  located.  Tenant  will comply with all rules and
regulations, of which Tenant is given notice, reasonably established by Landlord
for the  governing of conduct of tenants in general in the Project.  The current
rules and  regulations  for  tenants in the  Project are set forth in Exhibit C.
Tenant shall be responsible for keeping the common areas in the building free of
all trash and debris  emanating from Tenant's  Leased  Premises.  The use of the
Leased  Premises shall also be in accordance with the ordinances and regulations
of the municipality in which the Leased Premises is located.  Without limitation
of the  foregoing,  Tenant agrees that the Leased  Premises will not be used for
any purpose  other than that  provided  above.  Tenant agrees to comply with all
rules and regulations,  of which Tenant is given notice,  reasonably established
by Landlord  for the  governing of conduct of tenants in general in the Project.
The current  rules and  regulations  for tenants in the Project are set forth in
Exhibit C.

         5.02 Tenant  agrees that Tenant will not keep,  use,  sell or offer for
sale in or upon the Leased  Premises any article  which may be prohibited by the
standard  form of fire  insurance  policy.  Tenant agrees to pay any increase in
premiums for fire and extended  and/or all risk coverage  insurance  that may be
charged during the Term of this Lease on the amount of such insurance  which may
be carried by Landlord on the  Project,  resulting  from the type of  equipment,
merchandise  or services used by Tenant in the Leased  Premises,  whether or not
Landlord has consented to the same. In determining  whether  increased  premiums
are the result of Tenant's use of the Leased Premises,  a schedule issued by the
organization  making the  insurance  rate on the Leased  Premises,  showing  the
various  components of such rate,  shall be  conclusive  evidence of the several
items and charges which make up the fire insurance  rate on the Leased  Premises
and the Project.

         5.03 Tenant shall not commit or suffer to be  committed  any waste upon
the Leased  Premises or Project or any  nuisance or other act or thing which may
disturb the quiet enjoyment of any other tenant in the Project.

         5.04 Tenant shall,  at Tenant's sole cost and expense,  comply with all
of  the  requirements  of  all  county,  municipal,  state,  federal  and  other
applicable governmental  authorities,  now in force or which may hereafter be in
force and not being  reasonably  disputed by Tenant,  pertaining to the Tenant's
use of the Leased Premises or any act therein by Tenant. Tenant shall faithfully
observe  in the use of the  Leased  Premises  all  federal,  state,  county  and
municipal  laws,  ordinances and regulations now in force or which may hereafter
be in force not being  reasonably  disputed by Tenant,  excepting any structural
changes required by such authorities  which are not caused by the act or neglect
of the  Tenant or by  Tenant's  specific  use of the Leased  Premises.  Specific
reference is made to Tenant's  duty to comply with all state,  federal and local
laws concerning  environmental  protection and Tenant's  conduct at the Project.
Tenant agrees to indemnify  Landlord against any cost and expense which Landlord
may suffer by reason of Tenant's  failure to comply with the laws  governing its
conduct at the Project,  including all laws concerning environmental protection.
Tenant shall  undertake no acts which would result in the Leased  Premises being
defined  as an  "Establishment"  under  the  environmental  laws of the State of
Connecticut.


                                      - 6 -


<PAGE>



         5.05  Tenant  will not  place or  maintain,  or cause to be  placed  or
maintained, on any portion of the Project exterior to the Leased Premises or any
portion of the Project (including the Leased Premises) visible from the exterior
of the  Leased  Premises,  any sign or  advertising  matter  without  Landlord's
written consent. Tenant shall not place any object on any portion of the Project
exterior to the Leased Premises without Landlord's written consent. Tenant shall
not install or maintain any window  treatment  without the prior written consent
of Landlord.  Landlord may require  Tenant to install window  treatments  with a
particular  exterior appearance (color,  style and quality),  as viewed from the
exterior of the Leased  Premises.  Landlord  will not  unreasonably  withhold or
delay consent to exterior  signage for Tenant at the Project similar in type and
location  to that which had been  installed  by the prior  tenant,  Fleet  Bank.
Further,  Landlord is familiar with  Tenant's  signage and decor in place at its
main office and branch  office as of the outset of this Lease,  and the style of
said signage and decor is acceptable to Landlord.  Further,  it is  acknowledged
that Tenant may be required to obtain the prior approval of the Shelton Planning
& Zoning Commission for the installation of exterior signage.

         5.06 Tenant  shall to keep the Leased  Premises in a clean and sanitary
condition  and free from trash,  inflammable  material  and other  objectionable
matter and to make all  interior  repairs  other than to  Landlord's  mechanical
systems. Tenant shall maintain all equipment installed by Tenant at Tenant's own
cost and expense.  Tenant shall also maintain all of its drive-up and/or outside
teller system and the improvements and portions of the Building  exterior to the
Leased  Premises  but which are a part of the  drive-up  and/or  outside  teller
system in good order and repair, at Tenant's sole cost and expense. Tenant shall
not make any  building  alteration  or addition to the Leased  Premises  without
Landlord's consent,  which shall not be unreasonably  withheld.  Tenant shall be
responsible,  at Tenant's cost and expense, for repair of any damage or breakage
of any  widows  or doors  (plate  glass)  in the  exterior  walls of the  Leased
Premises,  and shall maintain  insurance  therefor in accordance  with paragraph
7.02. Tenant shall be responsible, at Tenant's cost and expense for any cleaning
of such plate glass. Tenant shall also be responsible for the proper disposal of
all trash emanating from Tenant and Tenant's agents, servants, employees. Tenant
may maintain a trash  dumpster in a location  approved of by Landlord,  for this
purpose.  All trash which is the  responsibility of Tenant for disposal shall be
disposed of at Tenant's sole cost and expense,  in full compliance with all laws
relating to the handling and disposal of such trash.

         5.07 If Tenant  refuses or neglects to perform any item of  maintenance
or repair which is Tenant's  responsibility  within a reasonable time,  Landlord
may make such  repairs  without  liability to Tenant for any loss or damage that
may accrue to Tenant's  merchandise,  fixtures, or other property or to Tenant's
business  by reason  thereof,  and upon  completion  thereof,  Tenant  shall pay
Landlord's  cost  for  making  such  repairs  upon  presentation  of an  invoice
therefor, as Additional Rent, which shall include interest from the date of such
repairs at the same rate as that due for overdue rental payments. In the case of
a  repair  which  is  not an  emergency  repair,  Landlord  shall  not  exercise
Landlord's  right to make the repair  unless Tenant has not commenced the repair
within twenty days after  written  notice from Landlord and proceeds to complete
same with diligence.

         5.08 Tenant shall promptly pay all contractors and materialmen hired by
Tenant to furnish any labor or materials  which may give rise to the filing of a
mechanic's lien against the Project  attributable  to contracts  entered into by
the Tenant. Should any such lien be made or filed, Tenant shall cause same to be
discharged  as a lien against the Project  within the sooner of [i] ten business
days after Tenant  receives  notice of such lien or [ii] ten business days after
request  by  Landlord  to remove  such  lien.  If bond is filed and such lien is
discharged,  Tenant shall not be  obligated  to  discharge  the lien by payment.
Notwithstanding  any notice and grace period before default  elsewhere set forth
in this  Lease,  if Tenant  shall fail to  discharge  such lien  within the time
period set forth in this  paragraph  above,  and shall further fail to discharge
such lien within ten more business days after notice of failure to discharge the
lien is given from  Landlord,  then Tenant  shall be in material  default of the
Lease, without any further notice or grace period.


                                      - 7 -


<PAGE>




                                   ARTICLE VI

                 Landlord's Conduct and Services at the Project

         6.01 Landlord  shall keep the parking  areas in the Project  reasonably
free of snow, ice and debris; maintain the building heating, ventilation and air
conditioning  and building  mechanical  systems  serving the Leased Premises and
shall  otherwise  keep the exterior,  structure and roof of the Building and the
exterior General Common Area in good condition,  consistent with that of a first
class  project of the type as that which the Project is  classified.  Landlord's
obligations  to repair shall  include  roof  repairs and the cost of  Landlord's
maintenance  and  repairs may  constitute  and  element of  Operating  Expenses.
Notwithstanding  the foregoing,  Landlord's  maintenance and repair  obligations
shall not extend any  maintenance or repair which is the express  responsibility
of Tenant  under this Lease or any other  tenant  under its lease.  For example,
Landlord shall not be responsible  for maintenance and repair of any of Tenant's
signage or drive-up and or exterior teller system.  Further, if any repair shall
be necessitated on account of damage caused by Tenant or any of Tenant's agents,
servants,  employees  or  invitees  and the same is not  covered  by  Landlord's
insurance,  Tenant  shall be  responsible  for the full cost of the repair.  For
example,  if  Tenant  hires a  contractor  to  install  or repair  equipment  in
connection  with its  business  at the Leased  Premises  and if such  contractor
damages the roof,  which damage is not covered by Landlord's  insurance,  Tenant
would be responsible  for the cost of the roof repair  necessitated  by Tenant's
contractor.  Tenant shall be responsible to keep all other equipment and systems
serving the Leased Premises in good repair, at Tenant's sole cost and expense.

         6.02 Landlord shall have the right to make alterations and/or additions
to the Project  and the  Building.  The  exercise by Landlord of any right under
this  paragraph  shall  be  limited  so  that  there  shall  be no  unreasonable
interference  with  Tenant's use of the Leased  Premises and the General  Common
Area.

         6.03 Landlord shall have the right to establish  rules and  regulations
for the use of the parking areas by Tenant and other tenants in the project, but
Landlord  shall not have any duty to police the  traffic in the  parking  areas.
Tenant  shall  have the use of the  existing  drive-up  and/or  exterior  teller
equipment  at the  Project,  to the extent that the same is left by the existing
tenant  after it vacates.  Tenant  shall have the right to install  Tenant's own
drive-up  and/or  exterior  teller  system,  in the same nature as the  drive-up
and/or  exterior  teller  system had been  operated  by the prior  tenant of the
Leased   Premises,   and   Tenant   shall  have  the   reasonable   use  of  the
parking/driveway  area at the  Project  for the use of such  system by  Tenant's
customers,  to the same  nature  and extent as had been  practiced  by the prior
tenant.  Tenant shall also have the use of the parking areas  existing from time
to time in the  Project,  for the benefit of Tenant's  employees,  visitors  and
customers,  in common with other  tenants in the Project,  which use is to be in
accordance  with Tenant's Pro Rata Share of the parking areas  available for all
tenants  in the  Project,  and  subject  to  Landlord's  rules and  regulations.
Notwithstanding  the  foregoing,  Tenant  shall have the right to have  Landlord
designate up to 10 of Tenant's parking spaces as reserved for Tenant's staff and
customers,  in which case Tenant may post signs (subject to Landlord's  approval
as to placement  and design,  the approval  not to be  unreasonably  withheld or
delayed) and enforce the  restricted  use of the spaces.  Landlord shall have no
duty to police any unauthorized usage of the assigned parking.


                                   ARTICLE VII

                   Insurance, Indemnity and Subrogation Waiver

         7.01  Tenant  shall  during the entire  Term of this Lease keep in full
force and effect a policy of public  liability and property  damages  insurance.
Tenant's  insurance policy shall insure against Tenant's  liability for all acts
and omissions with respect to conduct in the Leased Premises and the Project of

                                      - 8 -


<PAGE>



Tenant and Tenant's agents,  servants,  employees,  licensees and invitees.  The
policy limits of Tenant's  insurance  shall be at least $500,000 per occurrence,
or such other limits as to public  liability and property damage as Landlord may
reasonably require. Tenant's policy shall name Landlord as an additional insured
and shall contain a clause  providing that the insurer will not cancel or change
the  insurance  without  first  giving the Landlord  fifteen days prior  written
notice. Tenant's insurance policy shall be with an insurance company approved by
Landlord  and a copy of the  policy  or a  certificate  of  insurance  shall  be
delivered to Landlord prior to the Commencement Date.

         7.02  Tenant  shall  during the entire  Term of this Lease keep in full
force  and  effect  a hazard  and all risk  insurance  policy,  including  fire,
extended and all risk type coverage,  in an amount adequate to cover the cost of
repair and replacement of all alterations,  decorations, or improvements made by
Tenant in the Leased  Premises and any plate glass in any  exterior  wall of the
Leased Premises,  Tenant to be responsible for replacement of all damage to such
plate  glass,  at Tenant's  sole cost and  expense.  Tenant's  policy shall name
Landlord as an  additional  insured and shall  contain a clause that the insurer
will not cancel or change  the  insurance  without  first  giving  the  Landlord
fifteen days prior written notice.  Tenant's  insurance  policy shall be with an
insurance company approved by Landlord and a copy of the policy or a certificate
of insurance shall be delivered to Landlord prior to the Commencement Date.

         7.03 Landlord  agrees to maintain or cause to be maintained  hazard and
all risk insurance,  with fire, extended and all risk type coverage, upon all of
the  buildings,   structures  or  improvements  (excluding  tenant  improvements
required  to be  insured  by  Tenant  under  other  terms of this  Lease) in the
Project,  in an amount  adequate to cover the cost of replacing the foregoing in
the  event  of  fire  or  other  destruction,  less  a  commercially  reasonable
deductible. In the event of fire or other destruction to such property, Landlord
agrees,  subject  to the  rights of any  mortgagee  to  insurance  proceeds,  to
immediately collect or cause to be collected the insurance proceeds and to apply
the same to the reconstruction and repair of the damaged property.  Tenant shall
pay Tenant's Pro Rata Share of the premiums for the insurance  specified  herein
as an item of Basic Operating Cost Additional Rent.

         7.04 Each policy of public  liability  insurance,  hazard  insurance or
other  insurance  insuring  risks arising out of any  occurrence at the Project,
carried by Tenant or Landlord,  shall provide that the insurer waives any rights
of  subrogation  against the  Landlord  (in the case of Tenant's  policies)  and
against the Tenant (in the case of Landlord's  policies) in  connection  with or
arising out of any claim or benefit provided under such insurance  policy. In no
event  shall  Tenant or any person or  corporation  claiming  an interest in the
Leased  Premises  by,  through or under  Tenant and over whom Tenant  shall have
control,  claim,  maintain or  prosecute  any action or suit at law or in equity
against the Landlord for any loss,  cost or damage  caused by or resulting  from
fire or other risk or  casualty  in the  Project  for which  Tenant is or may be
insured under a standard hazard and all risk insurance  policy,  including fire,
extended and/or all risk type coverage, whether or not the property (tangible or
intangible)  is insured or required to be insured under this Lease,  and whether
or not caused by the negligence of the Landlord,  or the agents, or servants, or
employees  of  the  Landlord.  In no  event  shall  Landlord  or any  person  or
corporation  claiming an interest in the Project by,  through or under  Landlord
and over whom  Landlord  shall have  control,  claim,  maintain or prosecute any
action or suit at law or in equity against the Tenant for any property damage to
the Project  caused by or  resulting  from fire or other risk or casualty in the
Project for which Landlord is required to be insured under the provisions of the
Lease,  whether or not  caused by the  negligence  of the Tenant or the  agents,
servants and/or employees of the Tenant.

         7.05  In the  case  of  third  party  claims  arising  out of an act or
omission of Tenant or an agent,  servant or employee of Tenant (a "Tenant  Fault
Claim") and not out of an act or  omission  of Landlord or an agent,  servant or
employee of Landlord (a "Landlord Fault Claim"), Tenant shall be responsible for
the Tort Indemnity of Landlord. In the event of a Landlord Fault Claim, Landlord
shall be responsible  for the Tort  Indemnity of Tenant.  In the event of claims
which are both Tenant Fault Claims and

                                      - 9 -


<PAGE>



Landlord  Fault  Claims,  as between  Landlord  and Tenant:  each party shall be
responsible  for the claim in the  proportion  such  party's  fault bears to the
total fault of Landlord  and Tenant;  and such party shall  indemnify  the other
against  the  portion  of the claim for which such  party is  responsible.  Tort
Indemnity shall mean that the party  responsible for the  indemnification  shall
provide the legal defense of the claim (counsel being subject to the approval of
the  indemnified  party,  approval  not to be  unreasonably  withheld)  and  the
indemnifying  party shall be responsible to pay the amount of the claim (subject
to the right to defend it) up to the limits of the  indemnification set forth in
this paragraph,  above,  except that in the case of claims which are both Tenant
Fault Claims and Landlord Fault Claims,  each party shall be responsible for its
own costs of legal defense.  Tort Indemnity shall not be owed to the extent that
the party owing the  indemnification  has been  prejudiced by any failure of the
party  seeking the  indemnification  to give notice to the other party  within a
reasonable  time after said  party  becomes  aware of a claim in which the other
party may owe an indemnity obligation under this paragraph.


                                  ARTICLE VIII

                                    Utilities

         8.01 From and after the Commencement Date, Tenant shall pay all charges
for utilities used, consumed in or allocable to the Leased Premises,  including,
but not limited to, fuel,  electricity,  water and gas.  Said  utilities  may be
either directly  metered to Tenant or shared with other tenants.  If any utility
consumption  in the Leased  Premises is not  separately  metered,  Landlord  may
allocate the shared utility consumption to the Leased Premises in any reasonable
manner.  In the case of building  systems such as HVAC,  utility  consumption of
such systems may be allocated in accordance  with  Tenant's Pro Rata Share.  The
charges for all utilities not paid directly to the utility providing the service
shall be paid to Landlord as an element of Additional Rent; and Tenant shall, at
Landlord's  option,  either pay the separately metered utilities directly to the
utility providing the service,  or pay for said separately  metered utilities as
an item of Additional Rent. It is acknowledged  that electricity and gas for the
Leased Premises will be separately metered and water and sanitary sewer will not
be separately metered.


                                   ARTICLE IX

                  Estoppel Statement, Attornment, Subordination

         9.01 Upon  request of Landlord or any  mortgagee  of  Landlord,  Tenant
shall execute an estoppel  certificate,  certifying the status of any facts with
respect to the Lease. Estoppel  certification may include:  whether the Lease is
in full  force and  effect;  the  rentals  due under the Lease and the degree to
which same have been paid; that there are no defenses or claims against Landlord
for any alleged  violation  of the Lease by  Landlord,  or a  statement  of such
defenses or claims; acknowledgement of the interpretation or meaning of any term
of the  Lease,  provided  such  acknowledgement  shall  not  change  any term or
provision hereof; and such other matters reasonably requested to be certified in
the estoppel certificate.

         9.02 The  Tenant  agrees  that the Lease and all  rights of the  Tenant
herein shall,  at the election of Landlord or mortgagee,  be  subordinate to the
lien of any  mortgage or mortgages  now or which may  hereafter be placed on the
Project or any part of the Project  during the term of this Lease.  In the event
any  proceeding is brought for the  foreclosure of the Leased  Premises,  Tenant
agrees to attorn to the mortgagee in the event of strict foreclosure,  or to the
purchaser in the event of  foreclosure  by sale or deed in lieu of  foreclosure,
and recognize  such  mortgagee or purchaser (as the case may be) as the Landlord
under this Lease.  Tenant  further  agrees to execute any further  instrument or
instruments

                                     - 10 -


<PAGE>



which  the  Landlord  or its  successors  in title  may at any time  require  to
evidence  the  subordination  of this Lease to the lien of any such  mortgage or
mortgages  and  Tenant's  agreement  to  attorn,  provided,  however,  that  the
Landlord, if Tenant so requests,  obtains a standard  non-disturbance  agreement
from the mortgagee for the benefit of the Tenant. Notwithstanding the foregoing,
if there shall be a first  mortgage  placed on all or a portion of the  Project,
this Lease shall not be  subordinated  to any other  encumbrance  subsequent  in
right to the first  mortgage  unless the first  mortgagee  shall consent to such
subordination, in writing.

         9.03  Tenant  agrees to execute  and  deliver to  Landlord or the party
designated by Landlord, within ten days after presentation of the proposed form,
any estoppel certificate and/or subordination, attornment and/or non disturbance
agreement  requested  to be  executed  by Tenant  pursuant  to the terms of this
Lease.  Tenant further agrees to include in any such documents,  if requested by
Landlord:  an  agreement  not to pay  Landlord  rent for more  than one month in
advance;  an agreement to give any mortgagee a notice of any alleged  default by
Landlord and a  reasonable  time for such  mortgagee to have such default  cured
before Tenant will exercise any right to terminate this Lease;  and an agreement
that  Tenant  will not look to such  mortgagee  for the  return of any  security
deposit or other monies not actually received by such mortgagee. If Tenant shall
not have delivered the executed documents, required to be executed and delivered
under this Article, within the ten day period set forth above, Landlord may give
Tenant  written  notice of Tenant's  failure to deliver such  documents,  and if
Tenant shall then fail to deliver said executed  documents within three business
days after delivery of such written  notice,  notwithstanding  any provision for
notice and grace period for default  elsewhere  contained in this Lease,  Tenant
shall be in material  default of the Lease,  and Landlord  shall have all rights
provided for in the event of such  default,  including  termination;  and Tenant
shall be liable for all resulting consequential damages to Landlord.


                                    ARTICLE X

                         Destruction of Leased Premises

         10.01 Landlord agrees, subject to and excepting the other provisions of
this  Article,  that if the  Leased  Premises  shall be damaged by fire or other
casualty  during the term of this  lease,  Landlord  shall,  at  Landlord's  own
expense,  use best efforts to cause the damage to be promptly  repaired within a
reasonable  time after such damage has  occurred,  which period shall not exceed
six months. If by reason of such occurrence,  any portion of the Leased Premises
is thereby rendered untenantable and Tenant ceases use of said portion, the rent
and other charges  payable by Tenant  hereunder shall be abated in proportion to
the area of the Leased Premises which is rendered  untenantable and which is not
used by Tenant, said abatement to continue until the sooner of the time when the
Leased  Premises  is repaired  or until  Tenant uses the damaged  portion of the
Leased  Premises.  Landlord's  obligation to restore under this Article shall be
limited to the extent of insurance  proceeds  made  available  by any  mortgagee
having control over the disposition of such proceeds.

         10.02 In the event  that fifty  percent or more of the Leased  Premises
shall be damaged or  destroyed  by fire or other  cause  during the Term of this
Lease and same shall not be repairable by Landlord  within six months,  Landlord
or Tenant shall have the right,  to be exercised by written  notice to the other
party, within sixty days from and after said occurrence,  to elect to cancel and
terminate  this Lease.  Upon the giving of such  notice,  the term of this Lease
shall expire by lapse of time upon the thirtieth day after such notice is given,
and Tenant shall vacate the Leased  Premises and  surrender the same to Landlord
on such date of expiration.




                                     - 11 -

<PAGE>



                                   ARTICLE XI

                    Eminent Domain and Cessation of Business

         11.01 In the event any portion of the Leased Premises or any portion of
the Project which renders the Leased Premises  unusable is taken in condemnation
proceedings or by any right of eminent domain or for any public or  quasi-public
use,  this  Lease  shall  terminate  as of the date of  vesting  of title in the
condemning authority and all rent, including additional rent, payable under this
lease shall be paid to that date.

         11.02 In the event of any  taking  provided  for in this  Article,  all
proceeds  of any  award,  judgment  or  settlement  payable  by  the  condemning
authority shall be and remain the sole and exclusive  property of Landlord,  and
Tenant waives any right to make any claim to said award,  judgment or settlement
received by  Landlord.  Tenant may pursue its own claim  against the  condemning
authority  permitted  by statute  to be paid to Tenant  without  diminishing  or
reducing the award, judgment or settlement payable to Landlord.


                                   ARTICLE XII

                            Assignment and Subletting

         12.01  Tenant will not assign this Lease in whole or in part nor sublet
all or any part of the Leased  Premises  without  the prior  written  consent of
Landlord,  which shall not be unreasonably withheld or delayed.  Landlord hereby
expressly  consents to any  assignment or subletting to an entity  controlled by
Tenant,  which  controls  Tenant,  or is under the control of the same entity as
controls  Tenant.  For the purposes of the preceding  sentence,  "control" means
legal voting  control.  The consent by Landlord to any  assignment or subletting
shall  not  constitute  a  waiver  of the  necessity  for  such  consent  to any
subsequent  assignment or  subletting.  This  prohibition  against  assigning or
subletting shall be construed to include a prohibition against any assignment or
subletting  by  operation  of law. If the Leased  Premises  shall be occupied by
anybody  other  than  Tenant,  Landlord  may  collect  rent  from the  assignee,
under-tenant  or occupant and apply the net amount  collected to the rent herein
reserved, but no such assignment, underletting, occupancy or collection shall be
deemed  a  waiver  of  this  covenant,   or  the  acceptance  of  the  assignee,
under-tenant  or  occupant  as tenant,  or a release of Tenant  from the further
performance  by Tenant of  covenants  on the part of  Tenant  herein  contained.
Notwithstanding any assignment or sublease, Tenant shall remain primarily liable
on this  Lease and shall  not be  released  from  performing  any of the  terms,
covenants  and  conditions  of  this  Lease,   but  Tenant  and  such  assignee,
under-tenant  or occupant shall  thereafter be jointly and severally  liable for
the full and faithful performance of the obligations of Tenant under this Lease.
Any attempted assignment by Tenant without the prior written consent of Landlord
shall be void. No assignment or subletting  shall provide for a rental  payment,
or other payment for use and occupancy or utilization, based in whole or in part
on the net income or profits  derived by any person or entity from the  property
assigned,  subleased,  occupied or utilized  (other than an amount  based upon a
fixed  percentage  of sales),  and any such  purported  assignment or subletting
based upon such payment shall be void and any amount  payable  thereunder or any
rental  amount  therefor  passed to any person or entity shall not have deducted
therefrom any expenses or costs related in any way to the leasing of such space.

         12.02 In the event  Tenant  desires  to sublet or assign  this Lease in
whole or in part and the resulting  agreement provides the Tenant with any gross
profit in excess of the rents payable hereunder,  such profit shall be shared by
Landlord and Tenant, 50% to each.

         12.03 In the event  Tenant  desires  to sublet or assign  this Lease in
whole or in part, other than to an entity permitted under the second sentence of
paragraph 12.01, then Landlord shall have the

                                     - 12 -


<PAGE>



right of first refusal  against such subletting or assignment in accordance with
the further  provisions of this  paragraph.  Tenant shall give Landlord  written
notice of the terms of any bona fide offer to sublet or assign pursuant to which
Tenant desires to consummate a subletting or assignment.  Landlord shall have 15
days after  receipt of said notice to notify  Tenant of its  acceptance  of said
subletting  or  assignment  terms.  If Landlord  shall not exercise its right of
refusal  within the 15 day time period,  the  subletting or assignment  shall be
free of Landlord's  refusal right contained in this paragraph as to a subletting
or assignment on the terms contain in the notice from Tenant, provided that such
assignment  or sublease is executed and  commences  within not more than 60 days
after  Tenant's  notice to Landlord.  If Tenant  wishes to sublet or assign at a
lower rent, more favorable terms to the assignee or subtenant or outside of said
60 day period,  Tenant must again give  written  notice to Landlord the terms of
any such bona fide offer  acceptable  to Tenant and the above  process  shall be
repeated.


                                  ARTICLE XIII

                              Default of the Tenant

         13.01 In the event of any  failure  of Tenant to pay any Basic  Minimum
Annual Rent,  Additional Rent or any other monies payable to Landlord under this
Lease  within  ten (10) days after  written  notice of failure to pay said sums,
Tenant  shall be in  material  default  of the  Lease.  Tenant  shall also be in
material  default of this Lease upon the happening of any of the following:  [i]
the failure to deliver any estoppel or  subordination,  non  disturbance  and/or
attornment agreement within the time limits set forth for default in the Article
of this Lease  requiring  execution  and  delivery of such  documents;  [ii] the
failure to have any mechanic's lien discharged  within the time period set forth
for default in the Article  requiring  removal of  mechanic's  liens;  [iii] the
failure of Tenant to comply with the  continuous  operation  obligations  in the
manner set forth in paragraph  5.01;  [iv] the failure to commence within thirty
(30) days after written notice of failure to perform,  and diligently pursue the
performance of, any other of the terms, conditions or covenants of this Lease to
be observed or performed by Tenant;  [v] if Tenant or any guarantor shall become
bankrupt or  insolvent,  or file any debtor  proceedings,  or take or have taken
against them, in any court,  pursuant to any statute either of the United States
or  of  any  State,   a  petition  in   bankruptcy  or  insolvency  or  for  the
reorganization  or for the  appointment  of a  receiver  or  trustee of all or a
portion of Tenant's property or make an assignment for the benefit of creditors;
or [vi] if  Tenant's  interest  in this Lease  shall be taken  under any writ of
execution.  The  foregoing  conditions of default shall be limited to the extent
required by any state or federal laws affecting this Lease and Landlord's rights
against  Tenant,  including  the United  States  bankruptcy  laws. To the extent
permitted  by law, all payments are due on the due dates set forth in the Lease,
and there  shall be no grace  period for the due date of the rent other than the
above ten day period after notice from Landlord.

         13.02 In the event of default,  then Landlord,  besides other rights or
remedies  Landlord may have,  shall have the right to  terminate  this Lease and
proceed  under any law  entitling  Landlord to recover  possession of the Leased
Premises,  and to the extent  permitted  by law,  shall be entitled the right of
immediate reentry and to eject Tenant from the Project,  without resort to court
proceedings.  Upon  such  default,  to the  extent  permitted  by law,  Tenant's
property  may be removed and stored in a public  warehouse  or  elsewhere at the
cost of, and for the account of Tenant. Tenant acknowledges that this Lease is a
commercial  Lease,  and to the  extent  permitted  by  law,  Tenant  waives  the
requirement of a statutory  notice to quit  possession  prior to commencement of
summary process proceedings.

         13.03 Should Landlord elect to reenter,  as herein provided,  or should
it take  possession  pursuant  to legal  proceedings  or  pursuant to any notice
provided for by law,  Landlord may either  terminate  this Lease or Landlord may
from time to time, without terminating this Lease, make such

                                     - 13 -


<PAGE>



alterations  and  repairs  as may be  necessary  in order to  relet  the  Leased
Premises,  or any part thereof,  for such term or terms (which may be for a term
extending beyond the terms of this Lease) and at such rental or rentals and upon
such other terms and  conditions as Landlord in Landlord's  discretion  may deem
advisable.  Upon each such reletting,  all rentals received by the Landlord from
such reletting shall be applied first to the payment of any  indebtedness  other
than rent due hereunder from Tenant to Landlord;  second,  to the payment of any
costs and expenses of such  reletting,  including  brokerage fees and attorney's
fees and of costs of such alterations and repairs; third, to the payment of rent
due and unpaid hereunder, and the residue, if any, shall be held by Landlord and
applied  in  payment  of  future  rent as the same may  become  due and  payable
hereunder.  If such rentals  received from such  reletting  during any month are
less than that to be paid during that month by Tenant  hereunder,  Tenant  shall
pay any  deficiency to Landlord.  Such  deficiency  shall be calculated and paid
monthly. No such reentry or taking possession of the Leased Premises by Landlord
shall be construed  as an election on  Landlord's  part to terminate  this Lease
unless a written  notice  of such  intention  be given to  Tenant or unless  the
termination   thereof  be  decreed  by  a  court  of   competent   jurisdiction.
Notwithstanding any such reletting without termination, Landlord may at any time
thereafter  elect to  terminate  this  Lease for such  previous  breach.  Should
Landlord at any time  terminate  this Lease for any  breach,  in addition to any
other remedies  Landlord may have,  Landlord may recover from Tenant all damages
Landlord may incur by reason of such breach,  including  the cost of  recovering
the Leased  Premises,  reasonable  attorney's fees, and the present value of the
lost rent  resulting  from the failure of  Landlord or Tenant to obtain  another
Tenant for the Leased  Premises for any period of time after  Tenant's  default,
and/or  resulting  from the fact that the  reasonable  rental value of the Lease
Premises at the time of Tenant's default is less than the value of the remaining
rental payments due under this Lease.

         13.04 In case  Landlord or Tenant  shall  retain an attorney to enforce
the  provisions  of this  Lease or if suit  shall be  brought  for  recovery  of
possession of the Leased Premises,  for the recovery of rent or any other amount
due under the  provisions  of this Lease,  or because of the breach of any other
covenant  herein  contained  on the part of  Tenant  or  Landlord  to be kept or
performed,  the  prevailing  party shall be entitled to recover of the other all
reasonable expenses incurred therefor, including a reasonable attorney's fee.


                                   ARTICLE XIV

                                Security Deposit

         14.01  Tenant's  Security  Deposit shall be due and payable to Landlord
upon  execution of this Lease.  The Security  Deposit  shall be security for the
full and faithful  performance  of all the  covenants and  conditions  contained
herein during the Term of this Lease and any extension or renewal  thereof.  The
rights and remedies  reserved to the Landlord  under this Lease are  cumulative,
and in the event of a default by the Tenant,  the Landlord shall not be required
to resort to the Security  Deposit before  exercising any other remedy available
to Landlord  under this Lease or by law. The Security  Deposit shall be refunded
without  interest to the Tenant within ten days following the expiration of this
Lease,  or any renewal or  extension  thereof,  provided the Tenant has kept and
performed all of the terms and conditions required of Tenant under the Lease. In
no event,  except when the Landlord  elects at Landlord's  sole option to do so,
may the Tenant set off or apply any part of the  Security  Deposit  against  any
rent owing by the Tenant to the Landlord hereunder.




                                     - 14 -
\

<PAGE>



                                   ARTICLE XV

                       Limitation of Liability of Landlord

         15.01 In the event of any alleged  default of Landlord,  Tenant  agrees
that Tenant shall not seek to secure any claim for damages or indemnification by
any attachment, garnishment or other security proceeding against any property of
the  Landlord  other than the Project or property  related  thereto,  and in the
event  Tenant  obtains  any  judgment  against  Landlord by virtue of an alleged
default by Landlord under this Lease, Tenant agrees that Tenant will not look to
any  property  of  Landlord  other than the  Project  for  satisfaction  of such
judgment.

         15.02 Except for gross negligence or willful misconduct, Landlord shall
not be liable for any damage to property  of Tenant or of others  located on the
Leased  Premises,  or for the loss of or damage to any  property of Tenant or of
others by theft or otherwise. Except for gross negligence or willful misconduct,
Landlord  shall not be liable for any  injury or damage to  persons or  property
resulting from fire, explosion, falling plaster, steam, gas, electricity, water,
rain or snow or leaks  from any part of the Leased  Premises  or from the pipes,
appliances or plumbing works or from the roof,  street or subsurface or from any
other place or by dampness or by any other cause of whatsoever nature.  Landlord
shall not be liable for any such  damage  caused by other  tenants or persons in
the Project,  by occupants of adjacent property to the Project, by other members
of the public,  or caused by operation or  construction  of any other private or
public work. All property of Tenant kept or stored on the Leased  Premises shall
be so kept or stored at the risk of Tenant only.

         15.03 Upon any transfer of Landlord's interest in the Project, the then
transferor  Landlord  shall be relieved of any and all liability to Tenant under
this Lease,  except for claims of Tenant against  Landlord arising out of events
occurring prior to such transfer.


                                   ARTICLE XVI

                                 Quiet Enjoyment

         16.01 Upon payment by the Tenant of the rents herein provided, and upon
the  observance and  performance  of all the covenants,  terms and conditions on
Tenant's part to be observed and performed,  Tenant shall  peaceably and quietly
hold and enjoy the Leased Premises for the term hereby demised without hindrance
or interruption by Landlord,  subject,  nevertheless to the terms and conditions
of this Lease, and subject to the restrictions and easements or other matters as
of record appear.


                                  ARTICLE XVII

                             Miscellaneous Covenants

         17.01 The Landlord and Tenant hereby waive trial by jury in any action,
proceeding or  counterclaim  brought by either of the parties hereto against the
other on any matters whatsoever arising out of or in any way connected with this
Lease, the relationship of Landlord and Tenant, Tenant's use or occupancy of the
Leased  Premises,  and/or claim of injury or damage.  In any dispute between the
parties relating to the tenancy hereby created, the exclusive forum for any such
legal action shall be the Bridgeport,  Connecticut,  state courthouse,  if venue
shall be accepted by such court,  or the nearest state  courthouse to Bridgeport
having  jurisdiction  and venue over the matter.  Connecticut law shall apply to
all state law matters arising under this Lease.


                                     - 15 -


<PAGE>



         17.02  The  waiver  by  Landlord  of any  breach by Tenant of any term,
covenant or  condition  herein  contained  shall not be deemed to be a waiver of
such term,  covenant or  condition or any  subsequent  breach of the same or any
other term, covenant or condition herein contained. The subsequent acceptance of
rent  hereunder by Landlord  shall not be deemed to be a waiver of any preceding
breach by Tenant of any term,  covenant or condition  of this Lease,  other than
the failure of Tenant to pay the  particular  rental so accepted,  regardless of
Landlord's  knowledge of such preceding breach at the time of acceptance of such
rent. No covenant,  term or condition of this lease shall be deemed to have been
waived by Landlord unless such waiver be in writing by Landlord.

         17.03 No payment by Tenant or receipt by  Landlord  of a lesser  amount
than the  monthly  rent  herein  stipulated  shall be deemed to be other than on
account of the earliest  stipulated rent, nor shall any endorsement or statement
on any check or any letter  accompanying  any check or payment as rent be deemed
an accord  and  satisfaction,  and  Landlord  may  accept  such check or payment
without  prejudice  to  Landlord's  right to recover the balance of such rent or
pursue any other remedy in this Lease provided.

         17.04 This Lease and the Exhibits,  attached  hereto and forming a part
hereof,  set forth  all the  covenants,  promises,  agreements,  conditions  and
understandings  between  Landlord and Tenant  concerning the Leased Premises and
there are no covenants,  promises,  agreements,  conditions  or  understandings,
either oral or written,  between the parties  other than those herein set forth.
No subsequent alteration,  amendment,  change or addition to this lease shall be
binding  upon  Landlord  or Tenant  unless  reduced to writing and signed by the
party to be charged.

         17.05  If  any  term,  covenant  or  condition  of  this  Lease  or the
application  thereof to any person or  circumstances  shall,  to any extent,  be
invalid or  unenforceable,  the remainder of this Lease,  or the  application of
such term, covenant or condition to persons or circumstances other than those as
to which it is held invalid or unenforceable,  shall not be affected thereby and
each term,  covenant or  condition  of this Lease shall be valid and enforced to
the fullest extent permitted by law.

         17.06 If the Commencement Date is not a date certain,  the Commencement
Date  shall in no event  be  later  than a time  which  would  not  violate  any
applicable  rule against  perpetuities,  determined as if all relevant  lives in
being ceased as of the date of execution of this Lease.

         17.07 In the event that Landlord  shall be delayed in,  hindered in, or
prevented from, the performance of any act required hereunder by reason of Force
Majeure,  which shall mean  strikes,  lockouts,  labor  troubles,  inability  to
procure  materials,   failure  of  power,   restrictive   governmental  laws  or
regulations,  riots, insurrection,  war or other reason of a like nature not the
fault of the  Landlord  and despite  his good faith  efforts to avoid such Force
Majeure,  then  performance  of such act shall be excused  for the period of the
delay.

         17.08 Tenant agrees that the Landlord and  Landlord's  agents and other
representatives  shall have the right to enter into and upon the Leased Premises
at all  reasonable  hours,  upon  reasonable  notice,  consistent  with Tenant's
security  requirements,  (without  notice in the case of an  emergency)  for the
purpose of examining the Leased Premises,  or making such repairs or alterations
therein as may be necessary for the safety and preservation of the Project.

         17.09 Tenant agrees to permit the Landlord or Landlord's agents to show
the  Leased  Premises  to  persons  wishing  to hire or  purchase  the same upon
reasonable notice to Tenant and at reasonable hours.

         17.10 Tenant shall not encumber or obstruct the General  Common area in
the Project,  nor allow the same to be  obstructed  or encumbered in any manner.
Landlord shall not obstruct the

                                     - 16 -


<PAGE>



entrance  to the  Leased  Premises  and shall not  unreasonably  interfere  with
Tenant's use of the General Common Area.

         17.11 The submission of this Lease for examination  does not constitute
a reservation  of or option for the Leased  Premises and this Lease shall become
effective only upon execution and delivery thereof by Landlord and Tenant.

         17.12  Neither  party shall record this Lease,  but the parties  hereto
agree to  execute a Notice of Lease  drawn in  accordance  with the  Connecticut
statutes,  and the  parties  agree to execute in  recordable  form an  agreement
establishing  the  specific  commencement  date of this  Lease  when the same is
ascertainable.

         17.13 If there shall be one or more  tenants or one or more  landlords,
each tenant and landlord  shall be jointly and  severally  liable for all of the
covenants and obligations of the Tenant and Landlord hereunder,  as the case may
be, except as express provision may be elsewhere made to the contrary.

         17.14 The use of the neuter  singular  pronoun to refer to  Landlord or
Tenant shall be deemed a proper  reference even though Landlord or Tenant may be
an  individual,  a  partnership,  a  corporation,  or a  group  of two  or  more
individuals or corporations.  The necessary grammatical changes required to make
the  provisions of this Lease apply in the plural sense where there is more than
one Landlord or Tenant, or to either corporations,  associations,  partnerships,
or individuals, males or females, shall in all instances be assumed as though in
each case fully expressed.

         17.15 The headings,  section numbers and article  numbers  appearing in
this Lease are inserted  only as a matter of  convenience  and in no way define,
limit, construe, or describe the scope or intent of such sections or articles of
this Lease nor in any way affect this Lease.


                                  ARTICLE XVIII

                           Surrender and Holding Over

         18.01 At the expiration of the tenancy hereby created, whether by lapse
of time or otherwise,  Tenant shall  surrender  the Leased  Premises in the same
condition as the Leased  Premises were in upon  delivery of  possession  thereto
under this Lease,  reasonable wear and tear and insured casualty  excepted,  and
Tenant shall surrender all keys for the Leased Premises to Landlord at the place
then fixed for the  payment of rent,  and Tenant  shall  inform  Landlord of all
combinations on locks, safes and vaults, if any, in the Leased Premises.  Tenant
shall remove all its trade fixtures and/or,  at the option of the Landlord,  any
alteration or improvements installed by Tenant, before surrendering the premises
as aforesaid and shall repair any damage to the Leased  Premises caused thereby.
Tenant's  obligation  to observe or perform  this  covenant  shall  survive  the
expiration or other  termination  of the term of this Lease.  If Tenant fails to
remove  such trade  fixtures  and  restore  the Leased  Premises,  then upon the
expiration or sooner  termination of this Lease,  and upon the Tenant's  removal
from the premises, all such alterations, decorations, additions and improvements
shall become the property of the Landlord.

         18.02 Holding over with the written consent of Landlord shall be at the
Basic Minimum  Annual Rent and the Additional  Rent  specified  herein and shall
otherwise be on all terms and conditions set forth herein,  except for the term,
which shall be month to month, and without any right of first refusal or options
to  extend  the  term,  lease  other  space  and/or  purchase  property.  It  is
acknowledged  that the  damages  which  Landlord  may  suffer on  account  of an
unconsented  to holding over may be difficult to determine,  as they may include
lost  marketing  opportunities  with respect to  Landlord's  ability to obtain a
replacement  tenant in a timely manner and other  elements of damage that may be
difficult to quantify.  Accordingly,  should Tenant  withhold  possession of the
premises from Landlord after

                                     - 17 -


<PAGE>



termination  of the within Lease,  whether by lapse of time, by  termination  by
either party as provided herein, or in any other manner,  and except in the case
where the Landlord has given  written  consent to holding  over,  the damages to
Landlord  on account  of  Tenant's  failure to vacate on time,  plus the use and
occupancy for the Leased Premises,  are hereby liquidated at a monthly sum equal
to any  installment  Additional  Rent in  effect  as of the end of the Term (any
utility charges and Tenant's Pro Rata Share of the Basic Operating Expense,  for
example) plus one and one-half  times the monthly  installment  of Basic Minimum
Annual Rent which would have been in effect for the month  immediately  prior to
the end of the  Term of the  Lease  had the  Lease  run the full  course  of the
Initial Term and any option to extend that may have been exercised  prior to the
unconsented to holding over. Tenant shall also be responsible for any other item
of  Additional  Rent  which  would  be owed had the  Lease  remained  in  effect
(attorney's fees and damage to Landlord's property, for example).


                                   ARTICLE XIX

          Delivery of Possession to Tenant and Tenant's Initial Fit-Out

         19.01 It is acknowledged that the Leased Premises is, as of the date of
this Lease, occupied by Fleet Bank and that Landlord has an agreement with Fleet
Bank for it to vacate the Leased Premises on or before May 31, 1996. Delivery of
possession  of the  Leased  Premises  is  contingent  upon the date  Fleet  Bank
vacates,  however.  If Fleet  Bank does not  vacate on or before  May 31,  1996,
Landlord  shall use Landlord's  best efforts to obtain  possession of the Leased
Premises from Fleet Bank as soon as possible.  Possession of the Leased Premises
shall be  provided  to Tenant as soon after May 31,  1996 and the date the Fleet
Bank has vacated as Tenant requests.  It is acknowledged  that possession of the
Leased Premises may be provided to Tenant prior to the Commencement  Date of the
Lease, it being the object of such possible advance occupancy to allow Tenant to
perform fit-out of the Leased  Premises  desired to be performed by Tenant prior
to the Commencement Date.

         19.02 Tenant may use any pre Commencement  Date occupancy of the Leased
Premises  in order for  Tenant to perform  its  desired  initial  fit-out of the
Leased Premises.  If, however,  Tenant shall thereafter  terminate this Lease on
account of failure to obtain Banking Commission  Approval,  then upon request of
Landlord,  Tenant shall immediately restore the Leased Premises to the condition
existing upon  delivery of possession to Tenant,  and Tenant shall pay a use and
occupancy  fee to  Landlord  equivalent  to the Basic  Minimum  Annual  Rent and
installment  Additional Rent for the period beginning with Tenant's commencement
of Tenant's  fit-out work in the Lease  Premises and ending with the vacating of
the Leased Premises or such later  completion of any such  restoration  work. If
Tenant shall  perform any  pre-Commencement  Date fit-out work or enter into any
pre-Commencement Date occupancy of the Leased Premises,  then Tenant shall first
provide Landlord with certificates of the insurance  coverage required of Tenant
under this Lease,  and Tenant shall be responsible for all  indemnifications  of
Landlord  on  account of any acts or  omissions  of Tenant or  Tenant's  agents,
servants,   employees  and/or   contractors  as  would  be  in  effect  had  the
Commencement Date occurred.


                                   ARTICLE XX

                  State Banking Commission Approval Contingency

         20.01 Upon execution of this Lease,  Tenant shall  promptly  proceed to
obtain approval from the State of Connecticut  Banking  Commission (the "Banking
Commission") for Tenant's operation of a bank branch at the Leased Premises (the
"Banking Commission Approval"). In the event that Tenant is unable to obtain the
Banking Commission Approval on or before August 1, 1996 (the "Banking Commission
Approval Contingency Date"), then Tenant may terminate this Lease upon Notice to
Landlord,  which  Notice may only be given within five  business  days after the
Banking Commission

                                     - 18 -


<PAGE>



Approval  Contingency Date. Tenant shall use Tenant's best efforts to obtain the
Banking Commission Approval,  which shall include prosecution of the application
for Banking Commission Approval with diligence.  If Tenant shall receive Banking
Commission  Approval,  Tenant shall promptly so notify  Landlord,  and if Tenant
shall be denied in  Tenant's  request for Banking  Commission  Approval,  Tenant
shall also promptly so notify  Landlord.  If Tenant shall have complied with the
provisions of this  paragraph and duly given  Landlord  Notice of termination on
account of  inability to obtain  Banking  Commission  Approval,  then this Lease
shall  come to an end by lapse of time,  effective  on  receipt of the Notice of
Termination,  otherwise,  this Lease to remain in full force and  effect,  as if
this  paragraph and the  termination  right embodied in it did not appear in the
Lease.


         This  agreement  shall inure for the  benefit  and be binding  upon the
parties hereto, their respective heirs, representatives, successors and assigns,
except where provided to the contrary by express provisions contained herein.


         IN WITNESS WHEREOF, the parties have hereunto set their hands and seals
as of the day and year first above written.


                                      Westport Bank & Trust

                                      by /s/Michael H. Flynn
                                         -------------------------------
                                         Michael H. Flynn
                                         its duly authorized president



                                         /s/Robert D. Scinto
                                         -------------------------------
                                         Robert D. Scinto

                                     - 19 -


<PAGE>




State of Connecticut

                           ss City / Town of 
                                             -------------------------------

County of 
          ----------------------------

         Personally  appeared  Michael  H.  Flynn,  signer  and  sealer  of  the
foregoing instrument and the duly authorized president of Westport Bank & Trust,
who  acknowledged  the same to be  his free act and deed and the duly authorized
free act and deed of  Westport  Bank & Trust,  before me,  this           day of
                                                                ---------
                     , 1996.
- ---------------------

                                     ---------------------------------
                                     Commissioner of the Superior
                                     Court / Notary Public



State of Connecticut

                           ss City / Town of Shelton

County of Fairfield

         Personally  appeared  Robert  D.  Scinto,  signer  and  sealer  of  the
foregoing  instrument,  who  acknowledged  the same to be his free act and deed,
this 22nd day of May, 1996.

                                      /s/Eleanor M. Choate
                                      -----------------------------------
                                      Commissioner of the Superior
                                      Court / Notary Public

                                     - 20 -





                             WESTPORT BANCORP, INC.
                              AMENDED AND RESTATED
                        1995 INCENTIVE STOCK OPTION PLAN

                        INCENTIVE STOCK OPTION AGREEMENT
                        --------------------------------


         THIS AGREEMENT is entered into by and between  WESTPORT  BANCORP,  INC.
(the "Company") and Michael H. Flynn (the "Optionee") as of May 16, 1996.

         1.     This Option  Agreement  is subject to and  governed by the terms
and  conditions of the Westport  Bancorp,  Inc.  Amended and Restated 1995 Stock
Option Plan (the  "Plan"),  a copy of which is attached  hereto as Exhibit A and
incorporated by reference herein.

         2.     The date of grant of this Option is May 16, 1996.

         3.     Pursuant and subject to the Plan,  the Company  hereby grants to
the Optionee the right and option (the  "Option") to purchase  27,713  shares of
the common stock, par value $.01 per share, of the Company (the "Stock").

         4.     The  purchase  price of the Stock  under the Option is $6.00 per
share,  which is equal to the fair  market  value of a share of the Stock on the
date of grant.

         5.     The Option shall  constitute an "incentive  stock option" within
the meaning of Section 422 of the Internal Revenue Code of 1986, as amended,  to
the extent provided in Section 8 of the Plan.

         6.     Subject  to  the  provisions  of the  Plan,  the  Option  may be
exercised  (i) to the extent of 16,666  shares of Stock on and at any time after
the date of grant and before  termination of the Option pursuant to the Plan and
(ii) to the extent of 11,047 shares of Stock on and at any time after January 1,
1997 and before  termination of the Option pursuant to the Plan (except that, in
the event that a "Change of  Control"  (as  defined in the Plan)  occurs  before
January 1, 1997,  the Option shall be exercisable in full upon the occurrence of
the Change of  Control),  but in no event  later than 10 years after the date of
grant.  The Option may be  exercised in  increments  of not less than 50 shares,
unless  the  number  purchased  is the total  number at the time  available  for
purchase under the Option.

        7.      The rights of the  Optionee  to  exercise  the Option  following
termination of employment, death, or disability are as provided in Paragraphs 11
and 12 of the Plan. The period  referred to in Paragraph 12 of the Plan shall be
one year.

        8.      The  shares  subject  to  the  Option  and  the  purchase  price
specified  above are  subject  to  adjustment  in  certain  events as set out in
Paragraph  13 of the Plan.  In the event that the Company is merged with or into
another corporation or the Company  becomes a subsidiary of another corporation,
the Option may be assumed by a successor or a parent or  affiliated  corporation
or such corporation may substitute for the

<PAGE>

Option an  option  to  purchase  the  stock of such  corporation  or a parent or
affiliated corporation.

        9.      The  Option is not  transferable,  except  upon the death of the
Optionee as provided in the Plan.

        10.     The  Plan is  administered  by the  Board  of  Directors  of the
Company,  whose decisions with respect to the construction or  interpretation of
the Plan or this Agreement shall be final and conclusive.

        11.     The parties  hereto  recognize  that the Company or a subsidiary
may be  obligated  to  withhold  federal  and local  income  taxes  and  Federal
Insurance  Contributions  Act  (social  security)  taxes to the extent  that the
Optionee  realizes ordinary income in connection with the exercise of the Option
or a disposition of shares of Stock acquired hereunder. The Optionee agrees that
the Company or a Subsidiary may withhold amounts needed to cover such taxes from
payments  otherwise  due and owing to the  Optionee,  including  withholding  of
shares  that would  otherwise  be issued  hereunder,  and also  agrees that upon
demand the Optionee will promptly pay to the Company or a subsidiary having such
obligation  any  additional   amounts  as  may  be  necessary  to  satisfy  such
withholding  tax  obligation.  Such  payment  shall  be  made  in  cash  or cash
equivalent.

        12.     The  Optionee  agrees to notify  the  Company  in writing of any
disposition of shares of stock acquired by the Optionee pursuant to the exercise
of this Option within 30 days of such disposition.

        13.     The  procedures  for  exercising  this Option are as provided in
Paragraph 9 of the Plan. All  communications  to the Company should be addressed
to Westport Bancorp,  Inc., 87 Post Road East,  Westport,  CT 06880,  Attention:
Corporate Secretary.

                                             WESTPORT BANCORP, INC. 



                                             By:  /s/David A. Rosow
                                                  --------------------------
                                                  David A. Rosow
                                                  Chairman of the Board



                                             OPTIONEE



                                             /s/Michael H. Flynn
                                             -------------------------------


                                             ADDRESS FOR OPTIONEE:

                                             277 Greenfield Hill Road
                                             --------------------------------- 
                                             Number         Street


                                             Fairfield, Connecticut  06430
                                             ---------------------------------
                                             City       State        Zip Code


                                      -2-


                             WESTPORT BANCORP, INC.
                              AMENDED AND RESTATED
                        1995 INCENTIVE STOCK OPTION PLAN

                        INCENTIVE STOCK OPTION AGREEMENT
                        --------------------------------


         THIS AGREEMENT is entered into by and between  WESTPORT  BANCORP,  INC.
(the "Company") and Thomas P. Bilbao (the "Optionee") as of May 16, 1996.

         1.     This Option  Agreement  is subject to and  governed by the terms
and  conditions of the Westport  Bancorp,  Inc.  Amended and Restated 1995 Stock
Option Plan (the  "Plan"),  a copy of which is attached  hereto as Exhibit A and
incorporated by reference herein.

         2.     The date of grant of this Option is May 16, 1996.

         3.     Pursuant and subject to the Plan,  the Company  hereby grants to
the Optionee the right and option (the  "Option") to purchase  23,308  shares of
the common stock, par value $.01 per share, of the Company (the "Stock").

         4.     The  purchase  price of the Stock  under the Option is $6.00 per
share,  which is equal to the fair  market  value of a share of the Stock on the
date of grant.

         5.     The Option shall  constitute an "incentive  stock option" within
the meaning of Section 422 of the Internal Revenue Code of 1986, as amended,  to
the extent provided in Section 8 of the Plan.

         6.     Subject  to  the  provisions  of the  Plan,  the  Option  may be
exercised  (i) to the extent of 16,666  shares of Stock on and at any time after
the date of grant and before  termination of the Option pursuant to the Plan and
(ii) to the extent of 6,642 shares of Stock on and at any time after January 1,
1997 and before  termination of the Option pursuant to the Plan (except that, in
the event that a "Change of  Control"  (as  defined in the Plan)  occurs  before
January 1, 1997,  the Option shall be exercisable in full upon the occurrence of
the Change of  Control),  but in no event  later than 10 years after the date of
grant.  The Option may be  exercised in  increments  of not less than 50 shares,
unless  the  number  purchased  is the total  number at the time  available  for
purchase under the Option.

        7.      The rights of the  Optionee  to  exercise  the Option  following
termination of employment, death, or disability are as provided in Paragraphs 11
and 12 of the Plan. The period  referred to in Paragraph 12 of the Plan shall be
one year.

        8.      The  shares  subject  to  the  Option  and  the  purchase  price
specified  above are  subject  to  adjustment  in  certain  events as set out in
Paragraph  13 of the Plan.  In the event that the Company is merged with or into
another corporation or the Company  becomes a subsidiary of another corporation,
the Option may be assumed by a successor or a parent or  affiliated  corporation
or such corporation may substitute for the

<PAGE>

Option an  option  to  purchase  the  stock of such  corporation  or a parent or
affiliated corporation.

        9.      The  Option is not  transferable,  except  upon the death of the
Optionee as provided in the Plan.

        10.     The  Plan is  administered  by the  Board  of  Directors  of the
Company,  whose decisions with respect to the construction or  interpretation of
the Plan or this Agreement shall be final and conclusive.

        11.     The parties  hereto  recognize  that the Company or a subsidiary
may be  obligated  to  withhold  federal  and local  income  taxes  and  Federal
Insurance  Contributions  Act  (social  security)  taxes to the extent  that the
Optionee  realizes ordinary income in connection with the exercise of the Option
or a disposition of shares of Stock acquired hereunder. The Optionee agrees that
the Company or a Subsidiary may withhold amounts needed to cover such taxes from
payments  otherwise  due and owing to the  Optionee,  including  withholding  of
shares  that would  otherwise  be issued  hereunder,  and also  agrees that upon
demand the Optionee will promptly pay to the Company or a subsidiary having such
obligation  any  additional   amounts  as  may  be  necessary  to  satisfy  such
withholding  tax  obligation.  Such  payment  shall  be  made  in  cash  or cash
equivalent.

        12.     The  Optionee  agrees to notify  the  Company  in writing of any
disposition of shares of stock acquired by the Optionee pursuant to the exercise
of this Option within 30 days of such disposition.

        13.     The  procedures  for  exercising  this Option are as provided in
Paragraph 9 of the Plan. All  communications  to the Company should be addressed
to Westport Bancorp,  Inc., 87 Post Road East,  Westport,  CT 06880,  Attention:
Corporate Secretary.

                                      WESTPORT BANCORP, INC. 



                                      By:  /s/Michael H. Flynn
                                           --------------------------
                                           Michael H. Flynn
                                           President and Chief Executive Officer


                                      OPTIONEE



                                      /s/ Thomas P. Bilbao
                                      -------------------------------
                                      Thomas P. Bilbao

                                      ADDRESS FOR OPTIONEE:

                                      97 Shore Road
                                      --------------------------------- 
                                      Number         Street


                                      Old Greenwich, Connecticut  06870
                                      ---------------------------------
                                      City       State        Zip Code


                                      -2-


WESTPORT
BANK & TRUST

                                FIRST AMENDMENT
                                       TO
                                  TRUST UNDER
                        THE WESTPORT BANK & TRUST COMPANY
                     SUPPLEMENTAL EXECUTIVE RETIREMENT PLAN


      This  Agreement  (this "First  Amendment")  is dated as of the 20th day of
June,  1996, by and between The Westport Bank & Trust  Company  ("Company")  and
People's Bank ("Trustee").

      WHEREAS,  Company and Trustee  have  heretofore  entered into an Agreement
dated November 13, 1995, (the "Trust Agreement"); and

      WHEREAS, pursuant to Section 12(a) of the Trust Agreement, the Company and
Trustee may amend the Trust Agreement by a written  instrument  executed by both
parties; and

      WHEREAS,  Company and Trustee  desire to amend the Trust  Agreement as set
out in this First Amendment to conform the definition of "Change of Control" for
purposes of the Trust  Agreement to the  definition of such term in The Westport
Bank & Trust Company Supplemental Executive Retirement Plan, as amended; and

      WHEREAS,  this First Amendment has been approved by the Board of Directors
of Company,

      NOW,  THEREFORE,  the parties do hereby AGREE that the Trust  Agreement is
amended as follows, effective immediately:

      1.    Section  13(d) of the Trust  Agreement is hereby  amended to read in
            its entirety as follows:

            (d)     For purposes of this Trust, Change in Control shall mean and
                    be deemed to have occurred if:

                    (i)   25 percent  or more of  ownership,  control,  power to
                          vote, or  beneficial  ownership of any class of voting
                          securities  of  Westport  Bancorp,  Inc.,  a  Delaware
                          corporation  ("Bancorp"),  is  acquired by any person,
                          either directly or indirectly or acting through one or
                          more persons;

<PAGE>

                    (ii)  any person  (other than any person named as a proxy in
                          connection  with any  solicitation  on  behalf  of the
                          Board of  Directors  of Bancorp)  holds  revocable  or
                          irrevocable  proxies, as to the election or removal of
                          three or more directors of Bancorp,  for 25 percent or
                          more of the total number of voting shares of Bancorp.

                    (iii) any  person has  received  all  applicable  regulatory
                          approvals to acquire control of Bancorp;

                    (iv)  any person has  commenced  a cash  tender or  exchange
                          offer,  or entered  into an  agreement  or received an
                          option, to acquire beneficial  ownership of 25 percent
                          or  more of the  total  number  of  voting  shares  of
                          Bancorp,  whether  or  not  any  requisite  regulatory
                          approval  for  such  acquisition  has  been  received,
                          provided  that a Change of Control  will not be deemed
                          to have  occurred  under this  clause  (iv) unless the
                          Board of Directors of Bancorp has made a determination
                          that such  action  constitutes  or will  constitute  a
                          Change of Control;

                    (v)   as the  result  of, or in  connection  with,  any cash
                          tender or exchange  offer,  merger,  or other business
                          combination,  sale of assets or contested election, or
                          any combination of the foregoing transaction,  (A) the
                          persons  who were  directors  of Bancorp  before  such
                          transaction  shall  cease  to  constitute  at  least a
                          majority of the Board of  Directors  of Bancorp or its
                          successor or (B) the persons who were  stockholders of
                          Bancorp immediately before such transaction do not own
                          more than 50 percent of the  outstanding  voting stock
                          of Bancorp  or its  successor  immediately  after such
                          transaction; or

                   (vi)   Bancorp's  beneficial ownership of the total number of
                          voting  shares  of  Company is reduced to less than 50
                          percent.
            
            For purposes of this  Section,  a "person"  includes an  individual,
            corporation,  partnership,  trust, association, joint venture, pool,
            syndicate,  unincorporated  organization,   joint-stock  company  or
            similar  organization or entity or group acting in concert. A person
            for these  purposes  shall be deemed to be a  "beneficial  owner" as
            that term is used in Rule 13d-3 under the Securities Exchange Act of
            1934.




                                       2

<PAGE>

     2. In all other respects,  the Trust Agreement shall continue in full force
and effect.

     IN WITNESS  WHEREOF,  the  parties  hereto  have duly  executed  this First
Amendment,  or caused this First  Amendment to be duly executed on their behalf,
as of the date and year first above written.



                                        Company:

                                        THE WESTPORT BANK & TRUST
Attest:                                 COMPANY





/s/John J. Henchy                       By /s/Michael H. Flynn
- ----------------------                     ---------------------------
Secretary                                  Michael H. Flynn
                                           President and Chief Executive Officer




                                        Trustee:

Attest:                                 PEOPLE'S BANK





/s/Richard E. Brown III                  By /s/William J. Pieper
- -------------------------                  ------------------------------
Title: VP Human Resources                Its: VP & Sr. Trust Officer
      -------------------                     ---------------------------








                                       3


Exhibit 11 - Statement Regarding Computation of Per Share Earnings
<TABLE>
<CAPTION>

                                                        Three Months Ended June 30,
                                                        1996                   1995
- -----------------------------------------------------------------------------------------
<S>                                                <C>                    <C>         
NET INCOME                                         $  1,119,000           $  1,582,000
=========================================================================================

WEIGHTED AVERAGE NUMBER OF
   COMMON SHARES OUTSTANDING                          5,689,465              4,763,227

WEIGHTED AVERAGE NUMBER OF
   COMMON STOCK EQUIVALENTS:
  Net shares assumed to be issued for
    dilutive stock options and warrants:                890,720              1,331,844
  Shares assumed to be issued on
    conversion of preferred stock:                    3,999,011              4,282,472
- -----------------------------------------------------------------------------------------
TOTAL WEIGHTED AVERAGE COMMON
   AND COMMON EQUIVALENT SHARES
   OUTSTANDING                                       10,579,196             10,377,543
=========================================================================================
EARNINGS PER COMMON SHARE (1)                    $         0.11         $         0.15
=========================================================================================

                                                         Six Months Ended June 30,
                                                        1996                   1995
- -----------------------------------------------------------------------------------------
NET INCOME                                       $    2,099,000         $    3,242,000
=========================================================================================

WEIGHTED AVERAGE NUMBER OF
   COMMON SHARES OUTSTANDING                          5,629,550              4,010,532

WEIGHTED AVERAGE NUMBER OF
   COMMON STOCK EQUIVALENTS:
  Net shares assumed to be issued for
    dilutive stock options and warrants:                897,111              1,842,241
  Shares assumed to be issued on
    conversion of preferred stock:                    4,029,780              4,338,425
- -----------------------------------------------------------------------------------------
TOTAL WEIGHTED AVERAGE COMMON
   AND COMMON EQUIVALENT SHARES
   OUTSTANDING                                       10,556,441             10,191,198
=========================================================================================
EARNINGS PER COMMON SHARE (1)                    $         0.20         $         0.32
=========================================================================================

<FN>

(1)   There was no difference  between  primarily and fully diluted earnings per
      share in 1996 and 1995.
</FN>
</TABLE>
                                      



<TABLE> <S> <C>


<ARTICLE>                                            9
<MULTIPLIER>                                    1000
<CURRENCY>                                      US DOLLARS
       
<S>                                            <C>
<PERIOD-TYPE>                                  6-MOS
<FISCAL-YEAR-END>                              Dec-31-1996
<PERIOD-START>                                 Jan-01-1996
<PERIOD-END>                                   Jun-30-1996
<EXCHANGE-RATE>                                1
<CASH>                                         35267
<INT-BEARING-DEPOSITS>                         179938
<FED-FUNDS-SOLD>                               13500
<TRADING-ASSETS>                               0
<INVESTMENTS-HELD-FOR-SALE>                    90814
<INVESTMENTS-CARRYING>                         0
<INVESTMENTS-MARKET>                           0
<LOANS>                                        182680
<ALLOWANCE>                                    3121
<TOTAL-ASSETS>                                 316648
<DEPOSITS>                                     258891
<SHORT-TERM>                                   29049
<LIABILITIES-OTHER>                            3593
<LONG-TERM>                                    0
                          0
                                    1 
<COMMON>                                       60
<OTHER-SE>                                     25054
<TOTAL-LIABILITIES-AND-EQUITY>                 316648
<INTEREST-LOAN>                                8123
<INTEREST-INVEST>                              2672
<INTEREST-OTHER>                               103
<INTEREST-TOTAL>                               10898
<INTEREST-DEPOSIT>                             2848
<INTEREST-EXPENSE>                             3253
<INTEREST-INCOME-NET>                          7645
<LOAN-LOSSES>                                  600
<SECURITIES-GAINS>                             13
<EXPENSE-OTHER>                                5599
<INCOME-PRETAX>                                3590
<INCOME-PRE-EXTRAORDINARY>                     3590
<EXTRAORDINARY>                                0
<CHANGES>                                      0
<NET-INCOME>                                   2099
<EPS-PRIMARY>                                  20
<EPS-DILUTED>                                  20
<YIELD-ACTUAL>                                 7.90
<LOANS-NON>                                    2479
<LOANS-PAST>                                   678
<LOANS-TROUBLED>                               0
<LOANS-PROBLEM>                                2433
<ALLOWANCE-OPEN>                               2854
<CHARGE-OFFS>                                  469
<RECOVERIES>                                   136
<ALLOWANCE-CLOSE>                              3121
<ALLOWANCE-DOMESTIC>                           3121
<ALLOWANCE-FOREIGN>                            0
<ALLOWANCE-UNALLOCATED>                        0
        


</TABLE>


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