NEW ENGLAND COMMUNITY BANCORP INC
S-4, 1996-03-27
STATE COMMERCIAL BANKS
Previous: ELECTRONIC SYSTEMS TECHNOLOGY INC, 8-K, 1996-03-27
Next: SIERRA HEALTH SERVICES INC, DEF 14A, 1996-03-27




              As filed with the Securities and Exchange Commission
                                on March 27, 1996

                                                     Registration No. 33-
- --------------------------------------------------------------------------------
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                                    FORM S-4
                          REGISTRATION STATEMENT UNDER
                           THE SECURITIES ACT OF 1933

                       NEW ENGLAND COMMUNITY BANCORP, INC.
             (Exact name of Registrant as specified in its charter)

                                   ----------
       DELAWARE                      0-14550                   06-1116165
       --------------              ----------                  ----------
       (State or other          (Primary Standard            (I.R.S. Employer
       jurisdiction of          Classification Code       Identification No.)
       incorporation or         Number)
       organization)

                       NEW ENGLAND COMMUNITY BANCORP, INC.
                                OLD WINDSOR MALL
                                  P.O. BOX 130
                           WINDSOR, CONNECTICUT 06095
                               TEL. (860) 688-5251
                               -------------------
     (Address, including zip code, and telephone number, including area code, of
Registrant's principal executive offices)

                                OLD WINDSOR MALL
                                  P.O. BOX 130
                           WINDSOR, CONNECTICUT 06095
                           --------------------------
          (Address of principal place of business or intended principal
                               place of business)

                                DAVID A. LENTINI
                                OLD WINDSOR MALL
                                  P.O. BOX 130
                           WINDSOR, CONNECTICUT 06095
                               TEL. (860) 688-5251
                               -------------------
(Name, address, including zip code, and telephone number, including area code,
                               of agent for service)

                      With copies of all communications to:
                                 J. J. CRANMORE
                          CRANMORE, FITZGERALD & MEANEY
                             49 WETHERSFIELD AVENUE
                           HARTFORD, CONNECTICUT 06114
                            TELEPHONE (860) 522-9100
                                   ----------
Approximate  date of  commencement  of proposed  sale to the public:  As soon as
practicable after this Registration Statement becomes effective.
                                   ----------
     If any of the securities  being  registered on this Form are to be offered:
in connection  with the  Formation of a holding  company and there is compliance
with General Instruction G, check the following box: [ ]

                         CALCULATION OF REGISTRATION FEE

        Title of           Proposed       Proposed
     Each Class of         Maximum        Maximum
      Securities            Amount        Offering     Aggregate     Amount of
         to be              to be         Price Per    Offering    Registration
      Registered          Registered        Unit         Price        Fee (*)
- --------------------------------------------------------------------------------
    Class A Common
    Stock par value        549,300          N/A           N/A         $999.92
    $.10 per share

     * Estimated solely for the purpose of calculation of the registration  fee.
Pursuant to Rule 457 (f)(1) under the Securities  Act of 1933, the  registration
fee is based on the market  value of the 100,000  shares of the common  stock of
Manchester State Bank to be exchanged in the  Reorganization  ($2,900,000),  has
not been allocated  among the Common Stock of the registrant to be issued in the
Reorganization  and is not based on the  market  value of such  securities.  The
Registrant  hereby amends this  Registration  Statement on such date or dates as
may be necessary to delay its effective date until the  Registrant  shall file a
further amendment which  specifically  states that this  Registration  Statement
shall  thereafter  become  effective  in  accordance  with  section  8(a) of the
Securities  Act of  1933  or  until  the  Registration  Statement  shall  become
effective on such date as the Commission,  acting pursuant to said Section 8(a),
may determine.




<PAGE>
                                       2


                       NEW ENGLAND COMMUNITY BANCORP, INC.
         Cross-Reference Sheet Between Items in Form S-4 and Prospectus
                    Pursuant to Item 501(b) of Regulation S-K


ITEM NO.  FORM S-4 CAPTION                          HEADING IN PROSPECTUS
- --------  ----------------                          ---------------------

          A. INFORMATION ABOUT THE TRANSACTION      

Item 1.   Forepart of Registration Statement and    Cover Page of Registration
          Outside Front Page                        Statement; Cross Reference
          Front Cover Page of Prospectus            Sheet; Outside Front Cover
                                                    Page of Prospectus

Item 2.   Inside Front and Outside Back Cover       Inside Front Cover Page of
          Pages of Prospectus                       Prospectus; Available 
                                                    Information; Table of 
                                                    Contents

Item 3.   Risk Factors, Ratio of Earnings to        Summary; Introduction; The
          Fixed Charges and Other Information       Reorganization Information
                                                    Regarding NECB; Information
                                                    Regarding  MSB

Item 4.   Terms of the Transaction                  Summary; The Reorganization;
                                                    Description  of NECB's 
                                                    Capital Stock; Comparison of
                                                    the Rights of Shareholders

Item 5.   Pro Forma Financial Information           Summary; Unaudited Pro Forma
                                                    Condensed Combined Financial
                                                    Information

Item 6.   Material Contracts with the Company       Summary
          Acquired

Item 7.   Additional Information Required for       *
          Reoffering by Persons and Parties
          Deemed to be Underwriters

Item 8.   Interests of Named Experts and Counsel    *

Item 9.   Disclosure of Commission Position on      *
          Indemnification for Securities Act
          Liabilities

          B. INFORMATION ABOUT THE REGISTRANT       

Item 10.  Information with Respect to S-3           *
          Registrants

Item 11.  Incorporation of Certain Information by   *
          Reference

Item 12.  Information with Respect to S-2 or S-3    *
          Registrants

Item 13.  Incorporation of Certain Information by   *
           Reference

<PAGE>
                                       3


Item 14.  Information with Respect to Registrants   Available Information; 
          Other than S-2 or S-3 Registrants         Summary; The Reorganization;
                                                    Unaudited Pro Forma 
                                                    Condensed Combined Financial
                                                    Information; Information 
                                                    Regarding NECB

          C.  INFORMATION ABOUT THE COMPANY
                 BEING ACQUIRED

Item 15.  Information with Respect to S-3 Companies *

Item 16.  Information with Respect to S-2 or S-3    *
          Companies

Item 17.  Information with Respect to Companies     Available Information;
          Other than S-2 or S-3 Companies           Summary; Information 
                                                    Regarding MSB

          D.  VOTING AND MANAGEMENT INFORMATION

Item 18.  Information if Proxies, Consents or       Summary; Introduction; The
          Authorizations Are to be Solicited        Reorganization

Item 19.  Information if Proxies, Consent or        *
          Authorization Are Not to be Solicited
          or in an Exchange Offer

- ----------
* Omitted because inapplicable or answer is in the negative.


<PAGE>
                                       4


                               (LETTERHEAD OF MSB)
                                                   _________, 1996

To Our Shareholders:

     You are cordially  invited to attend a Special  Meeting of  Shareholders of
Manchester State Bank, ("MSB") to be held on ____________,  1996, at _____ _.m.,
at the _________________________________________, Connecticut.

     The purpose of the meeting is to consider and vote upon the  enclosed  Plan
and Agreement of  Reorganization  dated December 19, 1995, (the  "Reorganization
Agreement")  pursuant to which New England Community Bancorp,  Inc. ("NECB") the
bank  holding  company of New England  Bank and Trust  Company  ("NEBT") and The
Equity Bank ("EQBK"),  Connecticut  chartered commercial banks, will acquire all
of the outstanding  common stock of Manchester  State Bank ("MSB").  Pursuant to
the Reorganization  Agreement,  as a shareholder of MSB, you will receive $35.20
payable in cash (the "Cash  Portion") and 5.493 shares  (together the "Per Share
Consideration") of NECB common stock (the  "Reorganization  Shares") in exchange
for each share of MSB common  stock  which you own,  as  described  in the Proxy
Statement-Prospectus.

     Consummation  of the  Reorganization  is  subject  to  certain  conditions,
including the approval of the  Reorganization  Agreement by MSB shareholders and
the approval of the  Reorganization by various regulatory  agencies.  Subject to
the foregoing  conditions,  the Reorganization is currently expected to close in
mid 1996.

     YOUR BOARD OF DIRECTORS BELIEVES THAT THE PROPOSED REORGANIZATION IS IN THE
BEST  INTERESTS OF MSB AND ITS  SHAREHOLDERS  AND HAS  UNANIMOUSLY  APPROVED THE
REORGANIZATION  AGREEMENT AND UNANIMOUSLY RECOMMENDS SHAREHOLDERS VOTE "FOR" THE
REORGANIZATION.  The  Board  has also  received  the  opinion  of  First  Albany
Corporation to the effect that the Per Share Consideration to be paid by NECB in
the proposed  reorganization  is fair,  from a financial  point of view,  to the
shareholders  of MSB.  Enclosed are a Notice of the Special  Meeting and a Proxy
Statement-Prospectus   containing   information  about  NECB  and  the  proposed
Reorganization.  The affirmative vote of two-thirds of the outstanding shares of
MSB  Common  Stock  is  required  to  approve  the   Reorganization   Agreement.
CONSEQUENTLY,  A FAILURE TO VOTE WILL HAVE THE SAME EFFECT AS A VOTE AGAINST THE
PROPOSAL.  WHETHER  OR NOT YOU PLAN TO ATTEND THE  MEETING,  WE URGE YOU TO READ
THIS MATERIAL  CAREFULLY AND SIGN,  DATE AND PROMPTLY  RETURN THE ENCLOSED PROXY
CARD.

     The  Reorganization is an important step for MSB and its  shareholders.  On
behalf of the Board of Directors,  I urge you to vote "FOR" the  proposal.

                                             Very truly yours,


                                             Nathan G. Agostinelli
                                             President and Chief
                                             Executive Officer

<PAGE>
                                       5


                              MANCHESTER STATE BANK
                                1041 MAIN STREET
                            MANCHESTER, CT 06045-1400
                                 (860)_________

                    NOTICE OF SPECIAL MEETING OF SHAREHOLDERS
                        To Be Held on ____________, 1996

     NOTICE IS HEREBY GIVEN that a Special Meeting of Shareholders (the "Special
Meeting")  of  Manchester  State Bank  ("MSB")  will be held at  _______.m.,  on
____________,   1996   at    __________________________________________________,
Connecticut for the following purpose:

     1.   To consider and vote upon a proposal to adopt a Plan and  Agreement of
          Reorganization,  dated as of December  19,  1995 (the  "Reorganization
          Agreement") by and among New England Community Bancorp, Inc. ("NECB"),
          New England Bank and Trust Company,  a wholly owned subsidiary of NECB
          and Manchester State Bank ("MSB") which provides,  among other things,
          for NECB to acquire all of the  outstanding  common stock of MSB ( the
          "MSB Common  Stock") in exchange for $35.20  payable in cash and 5.493
          shares of NECB Common Stock for each share of MSB Common Stock.

     2.   To  transact  such other  business  as may  properly  come  before the
          Special Meeting or any adjournment or adjournments thereof.

     Only  holders of common  stock of MSB of record at the close of business on
_________, 1996 will be entitled to notice of and to vote at the Special Meeting
or any adjournment thereof.

     ALL SHAREHOLDERS ARE URGED TO ATTEND THE MEETING IN PERSON.

                                          By Order of the Board of Directors
Manchester, Connecticut                   Ronald Jacobs,
_________, 1996                           Secretary

     WHETHER OR NOT YOU PLAN TO BE PRESENT AT THE SPECIAL MEETING,  PLEASE SIGN,
DATE AND RETURN THE  ENCLOSED  PROXY CARD IN THE  ENVELOPE  PROVIDED.  ANY PROXY
GIVEN MAY BE  REVOKED  BY YOU IN  WRITING  OR IN PERSON AT ANY TIME PRIOR TO THE
EXERCISE THEREOF.

                                          _________, 1996


<PAGE>
                                       6


                                 PROXY STATEMENT

                                   MANCHESTER
                                   STATE BANK
                           SPECIAL MEETING TO BE HELD
                            ON _______________, 1996

                                   PROSPECTUS

                       NEW ENGLAND COMMUNITY BANCORP, INC.
                                  COMMON STOCK
                           (PAR VALUE $.10 PER SHARE)

     This Proxy Statement-Prospectus is being furnished to the holders of common
stock, par value $10.00 per share (the "MSB Common Stock"),  of Manchester State
Bank, a Connecticut  chartered  commercial  bank,  with its  principal  place of
business in Manchester, Connecticut ("MSB"), in connection with the solicitation
of proxies by the MSB Board of Directors  for use at a Special  Meeting of MSB's
shareholders    to   be   held   on    ____________,    1996,   at   _______.m.,
_________________________,  _________________,  ____________, Connecticut and at
any adjournments or postponements thereof (the "MSB Meeting").

     At the MSB Meeting,  the  shareholders  of record of MSB Common Stock as of
the close of business on _______,  1996,  will consider and vote upon a proposal
to approve the Plan and  Agreement of  Reorganization,  dated as of December 19,
1995 (the "Reorganization  Agreement"),  by and among MSB, New England Community
Bancorp, Inc., a Delaware corporation ("NECB"), the bank holding company for New
England Bank and Trust Company ("NEBT"), a Connecticut chartered commercial bank
with its  principal  place of business in Windsor,  Connecticut,  and The Equity
Bank ("EQBK"), a Connecticut chartered commercial bank, with its principal place
of business in  Wethersfield,  Connecticut and NEBT which provides,  among other
things,  for the  acquisition of all  outstanding  shares of MSB Common Stock by
NECB and the issuance of $35.20  payable in cash and 5.493 shares of NECB Common
Stock in exchange for each share of MSB Common Stock.  For a description  of the
Reorganization  Agreement,  which is included  in its  entirety as Appendix A to
this Proxy Statement-Prospectus, see "THE REORGANIZATION."

     This Proxy  Statement -  Prospectus  constitutes  a  prospectus  of NECB in
respect of up to 549,300 Shares of NECB Common Stock.

     The outstanding  shares of NECB Common Stock are traded over the counter on
the Nasdaq National Market System under the symbol "NECB."

     This Proxy  Statement-Prospectus and the accompanying proxy cards are first
being mailed to shareholders of MSB on or about _________, 1996.
                      ------------------------------------
     THESE  SECURITIES  HAVE NOT BEEN APPROVED OR  DISAPPROVED BY THE SECURITIES
AND  EXCHANGE  COMMISSION  OR ANY  STATE  SECURITIES  COMMISSION,  NOR  HAS  THE
SECURITIES AND EXCHANGE  COMMISSION OR ANY STATE  SECURITIES  COMMISSION  PASSED
UPON  THE  ACCURACY  OR  ADEQUACY  OF  THIS  PROXY   STATEMENT-PROSPECTUS.   ANY
REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.

                      ------------------------------------
     THE DATE OF THIS PROXY STATEMENT-PROSPECTUS IS _________, 1996.


<PAGE>
                                       7


                              AVAILABLE INFORMATION


     New England Community Bancorp,  Inc. ("NECB") is subject to the information
requirements  of the Securities  Exchange Act of 1934, as amended (the "Exchange
Act"), and in accordance  therewith files reports,  proxy statements,  and other
information with the Securities and Exchange  Commission (the "Commission.") The
reports,  proxy  statements  and  other  information  filed  by  NECB  with  the
Commission can be inspected and copied at public reference facilities maintained
by the Commission at Room 1024, 450 Fifth Street, N.W., Washington,  D.C. 20549,
and at the Commission's  Regional Offices at 7 World Trade Center, New York, New
York  10048 and  Northwestern  Atrium  Center,  500 West  Madison,  Suite  1400,
Chicago,  Illinois 60661.  Copies of such material also can be obtained from the
Public  Reference  Section  of  the  Commission  at  450  Fifth  Street,   N.W.,
Washington, D.C. 20549, at prescribed rates. In addition, material filed by NECB
can be  inspected  at the  offices of the  National  Association  of  Securities
Dealers, 1735 K Street, N.W., Washington, D.C. 20006.

     Manchester   State  Bank  ("MSB")  is  also  subject  to  the   information
requirements  of the Exchange Act, and in accordance  therewith  files  reports,
proxy  statements,  and other  information  with the Federal  Deposit  Insurance
Corporation (the "FDIC.") The reports,  proxy  statements and other  information
filed by MSB with the FDIC can be  inspected  and  copied  at  public  reference
facilities  maintained by the FDIC at its Public Files in the  Registration  and
Disclosure  Section at Room F-643,  1776 F Street N.W.,  Washington D.C., 20006.
Copies of such material may be ordered from such Section by telephone request at
prescribed rates by calling (202) 898-8920.  Inquires can further be directed to
Nathan  G.  Agostinelli,   President  of  MSB,  1041  Main  Street,  Manchester,
Connecticut, telephone (860) 646-4004.

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

<PAGE>
                                       8


     No dealer,  salesperson or other individual has been authorized to give any
information   or  make  any   representations   not   contained  in  this  Proxy
Statement-Prospectus  in connection with the Reorganization and offering covered
by this  Proxy  Statement-Prospectus.  If  given or made,  such  information  or
representations  must not be relied  upon as having been  authorized  by NECB or
MSB. This Proxy  Statement-Prospectus does not constitute an offer to sell, or a
solicitation  of an offer  to buy,  the NECB  Common  Stock in any  jurisdiction
where,  or to any  person  to  whom,  it is  unlawful  to  make  such  offer  or
solicitation.  Neither the delivery of this Proxy  Statement-Prospectus  nor any
issuance of securities made hereunder shall, under any circumstances,  create an
implication  that  there has not been any  change in the facts set forth in this
Proxy  Statement-Prospectus  or in the  affairs  of NECB or MSB  since  the date
hereof.


<PAGE>
                                       9

                               TABLE OF CONTENTS                       PAGE
                               -----------------                       ----


AVAILABLE INFORMATION
SUMMARY
COMPARATIVE PER SHARE DATA
SELECTED CONSOLIDATED FINANCIAL AND OTHER DATA OF NECB
SELECTED CONSOLIDATED FINANCIAL AND OTHER DATA OF MSB

INTRODUCTION
     General
     Parties To The Reorganization

THE MSB MEETING
     MSB Meeting
     Vote Required
     Recommendation of the Board of Directors

THE REORGANIZATION
     Background of the Reorganization
     Reasons for the Reorganization
     Opinions of Financial Advisors
     Effect of the Reorganization
     Shareholders' Agreements
     Effective Time
     Procedures for Exchange of Certificates
     Conditions to Consummation of the Reorganization
     Regulatory Approvals Required for the Reorganization
     Conduct of Business Pending the Reorganization
     Termination, Amendment and Waiver
     Interest of Certain Persons in the Reorganization
     Employee Matters
     Fees and Expenses
     Anticipated Accounting Treatment 
     Resales of NECB Common Stock received in the Reorganization 
     Trading Market for NECB Common Stock
     Federal Income Tax Consequences
     Appraisal Rights of Dissenting Shareholders

INFORMATION REGARDING NECB
     Business-General Development of Business
     Competition and General Business Conditions
     Lending Activities  
     Loan Portfolio
     Investment Securities
     Deposits and Other Funding Services
     Return on Equity and Assets
     Asset/Liability Management
     Certain Supervisory Matters
     Employees
     Legislation, Regulation and Supervision 

<PAGE>
                                       10


     Properties
     Legal Proceedings
     Market For NECB's Common Stock and Related Stockholder
      Matters
     Changes In and Disagreements With Accountants On Accounting
      And Financial Disclosure

MANAGEMENT'S DISCUSSION AND ANALYSIS
 OF FINANCIAL CONDITION AND RESULTS OF
  OPERATIONS OF NECB

MANAGEMENT OF NECB
     Management
     Executive Compensation
     Security Ownership of Certain Beneficial
      Owners and Management

CERTAIN RELATIONSHIPS AND RELATED MATTERS OF NECB

INFORMATIONREGARDING MSB 
     General - Description of Business
     The Banking Industry
     MSB's Market Area
     Competition 
     Lending Activities
     Loan Portfolio
     Interest Rates
     Nonperforming Loans 
     Securities Activities  
     Deposits
     Return on Equity and Assets 
     Properties 
     Legal Proceedings  
     Market for MSB's Common Stock
      and Related Stockholder Matters
     Dividend Policy
     Employees

MANAGEMENT'S DISCUSSION AND ANALYSIS OF
 FINANCIAL CONDITION AND RESULTS OF
  OPERATIONS OF MSB

MANAGEMENT OF MSB
     Management
     Executive Compensation
     Security Ownership of Certain Beneficial Owners and
      Management

<PAGE>
                                       11


CERTAIN RELATIONSHIPS AND RELATED MATTERS OF MSB

UNAUDITED PRO FORMA CONDENSED COMBINED
 FINANCIAL INFORMATION

DESCRIPTION OF NECB'S CAPITAL STOCK
     Common Stock
     Preferred Stock
     Absence of Cumulative Voting
     Procedures for Certain Business Combinations

COMPARISON OF THE RIGHTS OF SHAREHOLDERS
     Authorized Capital Stock
     Issuance of Capital Stock
     Voting Rights
     Dividends and Other Distributions
     Classification and Size of Board of Directors
     Director Vacancies and Removal of Directors
     Special Meetings of Shareholders
     Shareholder Nominations and Proposals
     Shareholder Action Without a Meeting
     Amendment of Governing Instruments
     Reorganizations, Consolidations and Sale
      of Assets
     Appraisal Rights
     Dissolution
     Limitation of Director Liability
     Indemnification of Directors and Officers

LEGAL MATTERS
EXPERTS
OTHER MATTERS

INDEX TO FINANCIAL STATEMENTS

Appendix A - Reorganization Agreement
Appendix B - Opinion of First Albany Corporation, the Financial
             Advisor to MSB
Appendix C - Opinion of HAS Associates, Inc., the Financial
             Advisor to NECB
Appendix D - Connecticut Statutes Governing Appraisal Rights
Appendix E - Form of Shareholder's Agreement and Approval of
             Banking Commissioner regarding same


<PAGE>
                                       12


                                     SUMMARY

     The following  summary of certain  information  contained  elsewhere in the
Proxy  Statement-Prospectus  is not intended to be a complete description of all
material  facts  regarding  NECB and MSB and the matters to be considered at the
meetings and is qualified in all respects by the information appearing elsewhere
in this Proxy Statement-Prospectus and the attachments, including the Agreement,
a copy  of  which  is  attached  hereto  as  Appendix  A,  and  the  information
incorporated  herein by reference.  Shareholders are urged to read carefully all
such information.

PARTIES TO THE REORGANIZATION

     NEW ENGLAND  COMMUNITY  BANCORP,  INC. ("NECB") is the bank holding company
for NEW  ENGLAND  BANK AND  TRUST  COMPANY  ("NEBT"),  a  Connecticut  chartered
commercial  bank located in Windsor,  Connecticut and THE EQUITY BANK ("EQBK") a
Connecticut chartered commercial bank located in Wethersfield, Connecticut. NECB
is  committed  to  providing  through its banking  subsidiaries  commercial  and
consumer  banking  products and services to its  customers  and the  communities
which they serve.  NECB's principal executive offices are located at Old Windsor
Mall, P.O. Box 130, Windsor, Connecticut 06095. Telephone: (860) 688-5251.

     NECB has built its community  banking  network through both internal growth
and  acquisition.  NECB was founded in 1984 and became the bank holding  company
for Windsor Bank & Trust Company in 1985. In 1986,  NECB acquired NEBT. In 1988,
Windsor  Bank and Trust  Company  was merged with and into NEBT.  In 1995,  NECB
acquired all of the  outstanding  common  stock of EQBK and  operates  EQBK as a
separate bank subsidiary. EQBK was founded in 1987.

     NECB operates NEBT and EQBK as community-oriented institutions dedicated to
providing  personalized service. NEBT and EQBK believe that their maintenance of
professional,  personalized  service has resulted in their ability to obtain and
service  many of the small to medium  sized  commercial  credits in their market
areas.  As part of NECB's  internal  growth  strategy,  NEBT and EQBK  intend to
continue  to  provide   personalized   banking  services  by  expanding  current
commercial and consumer products to new and existing relationships, aggressively
seek  new  business  at the  expense  of other  banks,  and,  when  economically
justified, by opening new branch locations in attractive contiguous markets.

     NEBT's and EQBK's  deposits  are insured by the Federal  Deposit  Insurance
Corporation in accordance with the Federal Deposit Insurance Act.


<PAGE>
                                       13


     NECB  provides a wide range of  commercial  and consumer  banking  services
through a branch  network  located in North Central  Connecticut.  NEBT's branch
offices are located in the towns of Canton,  East Windsor,  Ellington,  Enfield,
Somers, Suffield,  Windsor and Poquonock (Windsor).  EQBK's office is located in
Wethersfield, Connecticut and serves the surrounding communities.

     MANCHESTER STATE BANK, ("MSB") is a Connecticut chartered commercial bank
serving the Town of Manchester,  Connecticut and surrounding communities.  MSB's
deposits are insured by the Federal Deposit Insurance  Corporation in accordance
with the Federal Deposit Insurance Act. MSB was founded in 1970. The main office
of MSB is located at 1041 Main Street,  Manchester,  Connecticut telephone (860)
646-4004.  MSB's  two other  branch  offices  are also  located  in  Manchester,
Connecticut.  MSB's business consists primarily of attracting  deposits from the
general public and small businesses and loaning or investing their deposits. MSB
originates  loans  collateralized  by mortgages on  commercial  and  residential
properties  and  engages in  secured  and  unsecured  consumer  installment  and
commercial lending. MSB's primary regulatory authorities are The Federal Deposit
Insurance  Corporation  ("FDIC")  and the  State of  Connecticut  Department  of
Banking.

     MSB offers a broad  range of  commercial  and  consumer  banking  services,
including  loans and deposit  accounts  for small and  medium-sized  businesses,
professionals  and  consumers.  MSB  operates as a community  bank and  competes
effectively for banking business by stressing personal service, on site decision
making and by being flexible and responsive to the needs of its customers.

MSB MEETING

     The MSB Shareholder Meeting (the "MSB Meeting") will be held at _______.m.,
on ____________, 1996 at ___________________,  _________________,  ____________,
Connecticut.  The purpose of the MSB  Meeting is to  consider  and vote upon the
Reorganization Agreement,  dated December 19, 1995, pursuant to which all of the
MSB Common  Stock will be  exchanged  for cash and common  stock of NECB  Common
Stock and MSB will merge with and into NEBT. Shareholders of MSB are entitled to
receive $35.20  payable in cash (the "Cash  Portion") and 5.493 shares of NECB's
Common Stock (together the "Per Share Consideration") in exchange for each share
of MSB Common Stock owned by them. See "THE MSB MEETING."


<PAGE>
                                       14


VOTE REQUIRED AND RECORD DATE

     At their respective  meetings on December 19, 1995, the Boards of Directors
of  both  MSB  and  NECB   unanimously   approved  the  Plan  and  Agreement  of
Reorganization.

     NECB. Shareholders of NECB are not required to vote for the Reorganization.

     MSB. Only MSB  Shareholders  of record at the close of business on _______,
1996 (the "MSB Record  Date") will be entitled to vote at the MSB  Meeting.  The
affirmative vote of the holders of two thirds of the shares  outstanding on such
date is required to approve the Reorganization  Agreement.  As of the MSB Record
Date, there were 100,000 shares of MSB Common Stock  outstanding and entitled to
be voted.

     The directors and executive officers of MSB beneficially owned, as of March
15, 1996, 28,700 shares or 28.7% of the outstanding MSB Common Stock. All of the
executive  officers and all of the  directors of MSB who are  shareholders  have
agreed to vote for the Reorganization and have executed  Shareholder  Agreements
indicating that in exchange for the  compensation  set forth therein,  they will
support the Reorganization  and that following the Reorganization, they will not
engage  in  certain  activities  relating  to NECB.  See "THE  REORGANIZATION  -
Shareholders' Agreements."

REASONS FOR THE REORGANIZATION; RECOMMENDATION OF BOARDS OF DIRECTORS

     The Board of Directors of MSB (the "MSB  Board") has  unanimously  approved
the Reorganization  Agreement and has determined that the Reorganization is fair
to and in the  best  interests  of MSB  and  its  shareholders.  The  MSB  Board
therefore unanimously recommends that holders of MSB Common Stock vote "FOR" the
approval  of the  Reorganization  Agreement.  The MSB  Board  believes  that the
Reorganization  will  provide an  opportunity  for MSB  Shareholders  to receive
consideration  well in excess of the book value of their  shares and an increase
in dividends over those  previously  paid to MSB  Shareholders.  In reaching its
decision to approve the  Reorganization,  the MSB Board consulted with its legal
and financial advisors regarding the terms of the proposed transaction. See "THE
REORGANIZATION  -  Reasons  For  the   Reorganization,   Opinions  of  Financial
Advisors"; "THE MSB MEETING - Recommendation of Board of Directors."

<PAGE>
                                       15


OPINIONS OF FINANCIAL ADVISORS

     HAS  Associates,  Inc.  ("HAS") has served as financial  advisor to NECB in
connection  with the  Reorganization,  and has  rendered  an opinion to the NECB
Board that the Per Share  Consideration is fair, from a financial point of view,
to NECB shareholders.  First Albany  Corporation  ("First Albany") has served as
financial advisor to MSB in connection with the Reorganization, and has rendered
an  opinion to the MSB Board that the Per Share  Consideration  is fair,  from a
financial point of view, to MSB's shareholders.  For additional information, see
"THE  REORGANIZATION-Opinions  of  Financial  Advisors."  The  opinion of HAS is
attached as Appendix C and the opinion of First Albany is attached as Appendix B
to this  Proxy  Statement-Prospectus.  MSB  shareholders  are urged to read such
opinions in their entirety.

EFFECTIVE TIME

     The  Reorganization  will become  effective on the last day of the month in
which the filing of the Plan and Agreement of  Reorganization,  certified by the
Banking  Commissioner,  along with his approval of the Reorganization,  is filed
with the Secretary of State of the State of Connecticut. The filing will be made
after the  expiration  of all  applicable  waiting  periods in  connection  with
approvals of governmental  authorities and all conditions to the consummation of
the  Reorganization  are  satisfied  or waived. (the  "Effective  Time.") If the
Effective  Time does not occur by  December  31,  1996,  either  MSB or NECB may
abandon the Reorganization and terminate the Reorganization  Agreement. See "THE
REORGANIZATION-Conditions  to  Consummation  of the  Reorganization,  Regulatory
Approvals Required for the Reorganization."

     If the  Reorganization  is  approved  by the  shareholders  of MSB  and MSB
receives the required state and federal regulatory approvals, subject to certain
conditions  described  herein,  the  Effective  Time is  expected  to  occur  in
mid-1996.

SHAREHOLDERS' AGREEMENTS

     Concurrently  with  the  execution  of the  Reorganization  Agreement,  the
directors  of  MSB  executed  shareholders'   agreements,   (the  "Shareholders'
Agreements") which contains  provisions agreed to by NECB, MSB and each director
of MSB to  support  the  Reorganization.  See "THE  REORGANIZATION-Shareholders'
Agreements." Pursuant to Connecticut law, such agreements may not be enforceable
<PAGE>
                                       16


without the approval of the Banking Commissioner.  Such approval was obtained on
December 13, 1995. See "THE REORGANIZATION-Shareholders' Agreements."

CONDITIONS, REGULATORY APPROVALS

     Consummation  of the  Reorganization  is  subject  to  various  conditions,
including receipt of the shareholder approvals solicited hereby,  receipt of the
necessary  regulatory  approvals,  and  satisfaction of other customary  closing
conditions.

     The  regulatory   approvals  and  consents   necessary  to  consummate  the
Reorganization include the approval of the Federal Deposit Insurance Corporation
(the "FDIC") and the  Commissioner of Banking of the State of  Connecticut.  See
"THE REORGANIZATION-Regulatory Approvals Required for the Reorganization."

FEES AND EXPENSES UNDER CERTAIN CIRCUMSTANCES

NO SOLICITATION OF TRANSACTIONS

     MSB has agreed in the Reorganization  Agreement that MSB shall not solicit,
approve or  recommend  to its  shareholders,  or undertake or enter into with or
without  shareholder  approval,  either as the surviving or  disappearing or the
acquiring  or acquired  corporation,  any other  reorganization,  consolidation,
assets acquisition,  tender offer or other takeover  transaction,  or furnish or
cause to be furnished any  information  concerning  its business,  properties or
assets  to any  person  or  entity  (other  than  NECB)  interested  in any such
transaction  (except for directors and executive  officers of MSB and such other
persons as may be required  by law),  and MSB will not  authorize  or permit any
officer, director, employee, investment banker or other representative, directly
or  indirectly,  to solicit,  encourage  or support any offer from any person or
entity (other than NECB) to acquire  substantially  all of the assets of MSB, to
acquire 10% or more of the outstanding  stock of MSB, to enter into an agreement
to merge with MSB, or to take any other action that would have substantially the
same effect as the  foregoing,  without  the  written  consent of NECB (any such
solicitation, approval, undertaking,  authorization,  permission or other action
referred to in this sentence  being  sometimes  referred to as an  "unauthorized
action").  If the Reorganization is not consummated in accordance with the terms
set forth in the  Reorganization  Agreement because of any action or omission by
MSB;  MSB  shall  on  demand  pay to NECB  the sum of (a)  NECB's  out-of-pocket
expenses,  including without  limitation,  reasonable  attorney,  accountant and
investment  banker fees and expenses,  incurred by NECB in  connection  with the
Reorganization and the transaction provided for in the Reorganization Agreement,
plus (b) $500,000 as liquidated damages.


<PAGE>
                                       17


BREACHES OF REPRESENTATIONS AND WARRANTIES

     If either MSB or NECB fails to perform any  material  covenant or agreement
in the Reorganization  Agreement, or if any representation or warranty by MSB or
NECB is determined  to be materially  untrue the party which fails to perform or
who makes the untrue  representation or warranty (the "Breaching Party"), and if
at the time of the failure or untrue representation or warranty by the Breaching
Party, the other party is not a Breaching Party (the "Non-Breaching Party"), and
if the Agreement is thereafter  terminated prior to the Effective Time, then the
Breaching Party shall on demand pay to the Non-Breaching Party the out-of-pocket
expenses   incurred  by  the   Non-Breaching   Party  in  connection   with  the
Reorganization   and  the  transactions   provided  for  in  the  Reorganization
Agreement; provided, however, that the amount payable shall not exceed $250,000.

PROHIBITED TRANSACTIONS WITH THIRD PARTIES

     In addition, in the event MSB does not take any unauthorized action, if MSB
shareholders  do not  approve the  Reorganization,  and so long as NECB does not
breach the  Reorganization  Agreement,  should an  agreement to acquire or merge
with  MSB at  $88.00  of value  per  share  or more to the MSB  shareholders  be
executed on or before December 1, 1997 with an entity that makes an offer during
the term of the Reorganization  Agreement,  MSB shall pay to NECB upon execution
of such  agreement the sum of all  out-of-pocket  expenses,  incurred by NECB in
connection  with the  Reorganization  and the  transactions  provided for in the
Reorganization  Agreement;  provided that if the transaction agreed to with such
other entity shall not close, NECB shall thereupon promptly repay such amount to
MSB.

ANTICIPATED ACCOUNTING TREATMENT

     It is anticipated that the  Reorganization  will be treated as a "purchase"
for accounting and financial reporting  requirements.  The unauditited pro forma
condensed   consolidated   financial   information   contained   in  this  Proxy
Statement-Prospectus  has been prepared using the purchase  method of accounting
to account for the  Reorganization.  See "Unaudited Pro Forma Condensed Combined
Financial Information."

FEDERAL INCOME TAX CONSEQUENCES

     It is intended that the Reorganization  will be treated as a reorganization
within the meaning of Section  368(a) of the Internal  Revenue Code of 1986,  as

<PAGE>
                                       18


amended (the "Code").  Consummation of the  Reorganization  is conditioned  upon
receipt  of an  opinion  of tax  counsel  stating  that,  on the basis of facts,
representations and assumptions set forth in such opinion,  which are consistent
with the facts existing at the Effective  Time, (i) the  Reorganization  will be
treated for federal income tax purposes as a  reorganization  within the meaning
of Section 368(a) of the Code;  (ii) no gain or loss will be recognized by NECB,
NEBT or MSB as a result of the  Reorganization,  and  (iii)  gain or loss if any
will be  recognized  by the  shareholders  of MSB who exchange  their MSB Common
Stock for NECB Common Stock pursuant to the Reorganization only to the extent of
the Cash Portion of the Per Share  Consideration  received and any cash received
in lieu of a fractional  share of NECB Common Stock. A summary of the opinion of
Reid and  Reige,  P.C.  regarding  these  matters  is set  forth  in this  Proxy
Statement-Prospectus   and  the  opinion  is  included  as  an  exhibit  to  the
Registration   Statement.   See   "THE    REORGANIZATION-Federal    Income   Tax
Consequences."

CERTAIN DIFFERENCES IN SHAREHOLDERS' RIGHTS

     At the Effective Time, shareholders of MSB, except shareholders who perfect
dissenters'  rights in accordance  with Section  36a-181(a)  of the  Connecticut
General  Statutes,  automatically  will  become  shareholders  of NECB and their
rights as  shareholders  of NECB will be determined by the Delaware  Corporation
Law and by NECB's  Certificate of  Incorporation  and Bylaws.  The rights of the
present  shareholders of NECB differ from rights of the present  shareholders of
MSB with respect to certain matters, including without limitation their right to
remove  directors,  call special  meetings,  amend its bylaws and certificate of
incorporation,   nominate  director  candidates  and  propose  new  business  at
shareholder  meetings.  For a summary of these  differences,  see "COMPARISON OF
RIGHTS OF SHAREHOLDERS."

DISSENTERS' RIGHTS

     Dissenters'  rights are available to  shareholders of MSB who object to the
Reorganization.  Under the Connecticut General Statutes, shareholders can obtain
payment of the value of their shares.  In the event of a disagreement  as to the
value  of the  MSB  Common  Stock,  such  value  will  be  determined  by  three
disinterested  persons,  to be  selected  as  follows:  one  by  the  dissenting
shareholder(s);  one by MSB;  and one to be  chosen  by the two  thus  selected.
Shareholders  of MSB who wish to exercise  dissenters'  rights must fully comply
with applicable  law,  including the  requirements of Section  36a-125(h) of the
Connecticut General Statutes.  Dissenting shareholders must give MSB two written
notices:  one, an objection,  on or before the date of the Special Meeting,  and

<PAGE>
                                       19


the  second,  a written  demand for  payment,  within ten days after the date on
which  the  vote  on  the  Reorganization  is  taken  which  complies  with  the
requirements  of C.G.S.  Section  33-374,  that MSB  purchase  all of his or her
shares at fair value.  Accordingly,  shareholders of MSB who wish to dissent are
urged to read  carefully  "Appraisal  Rights  of  Dissenting  Shareholders"  and
Appendix D  attached  to this Proxy  Statement-Prospectus,  and to consult  with
their own legal and tax advisors.  See "THE  REORGANIZATION-Appraisal  Rights of
Dissenting Shareholders."

MARKETS AND MARKET PRICES

     NECB  Common  Stock is quoted on the  National  Association  of  Securities
Dealers Automated Quotation System ("NASDAQ") National Market System. MSB Common
Stock is traded only on a limited basis and is not traded on any stock  exchange
or quoted on any automated  quotation system. The following table sets forth the
closing price per share of NECB Common  Stock,  the last reported sale price per
share of MSB Common  Stock and the  equivalent  per share  prices for MSB Common
Stock giving effect to the Reorganization on December 19, 1995, the last trading
day preceding public announcement of the signing of the Reorganization Agreement
and on March 15,  1996.  The  equivalent  per share price of MSB Common Stock at
each specified date represents the closing price of a share of NECB Common Stock
on such date  multiplied  by  5.493,  the  Exchange  Ratio  provided  for in the
Reorganization Agreement. See "THE REORGANIZATION-Effect of the Reorganization."

                                    NECB         MSB        EQUIVALENT
                                   COMMON       COMMON      PER SHARE
                                   STOCK        STOCK         PRICE
                                   ------       ------      ----------

Market Value Per Share at:
   December 19, 1995.......        $10 1/4      $29           $56.30
   March 15, 1996..........        $11 1/4      $29           $61.79

     MSB shareholders  are advised to obtain current market  quotations for NECB
Common Stock and MSB Common  Stock.  No assurance  can be given  concerning  the
market  price of NECB Common  Stock  before or after the  Effective  Time of the
Reorganization  (as defined below).  The market price for NECB Common Stock will
fluctuate between the date of this Proxy  Statement-Prospectus and the Effective
Time of the Reorganization.  Because the Exchange Ratio is fixed, it will not be
affected  by  changes  in the  market  value of NECB or MSB  Common  Stock.  The
Reorganization Agreement may not be terminated by either party due to a decrease
in the market value of either NECB or MSB Common Stock.

<PAGE>
                                       20


                           COMPARATIVE PER SHARE DATA

     The following  table sets forth  certain  historical  per share,  pro forma
combined per share and pro forma  equivalent per share  information with respect
to NECB Common Stock and MSB Common Stock for the year ended  December 31, 1995.
The pro forma combined per share  information for the NECB Common Stock reflects
the pro forma effects of the  Reorganization.  The  information  set forth below
should be read in conjunction  with the historical and financial  information of
NECB and MSB  appearing  elsewhere  in this  Proxy  Statement-Prospectus  and in
conjunction   with  the  Unaudited  Pro  Forma  Condensed   Combined   Financial
Information on pages ___ to ___ of this Proxy Statement-Prospectus.

Comparative Per Share Data

                                            Per Common Share
                               -------------------------------------------------
                                   Historical              Pro Forma
                               ------------------  -----------------------------
                                                   Exchange Ratio 5.493 per
                                                   share of NECB to share of MSB

                                                   -----------------------------
                                                                Equivalent
                                                      NECB        Per MSB
                                 NECB      MSB      Combined       Share  (1)(2)
                               --------  -------   ----------   ----------


For the year ended December
 31, 1995
    Income from continuing
      operations               $0.91      $ 3.41     $ 0.85        $ 4.70
    Cash dividends
      declared                 $0.205     $ 0.50     $ 0.20        $ 1.10
    Book value at end
      of period                $9.88      $65.34     $10.22        $56.14

      (1)    Equivalent  per MSB share data is derived by applying  the exchange
             ratio of 5.493 to 1 Pro Forma NECB data.
      (2)    Equivalent per MSB share data does not account for the cash portion
             received by MSB shareholders in the amount of $35.20 per share.

<PAGE>
                                       21


      SELECTED CONSOLIDATED FINANCIAL AND OTHER DATA OF NECB

The following table sets forth selected consolidated financial and other data of
NECB at the dates and for the periods indicated.  The data at December 31, 1995,
1994, 1993, 1992 and 1991 and for the years then ended has been derived from the
audited  Consolidated  Financial  Statements  and related Notes of NECB included
elsewhere herein. The selected  consolidated  financial and other data set forth
below should be read in conjunction  with, and are qualified in its entirety by,
the more detailed information,  including the Consolidated  Financial Statements
and related Notes, included elsewhere herein.


                            Years Ended December 31,
                     (000's omitted, except per share data)


<TABLE>
<CAPTION>
                                                                          1995         1994        1993         1992         1991
                                                                      --------     --------    --------     --------     --------

<S>                                                                   <C>          <C>         <C>          <C>          <C>     
Earnings:
Interest income                                                       $ 16,300     $ 12,551    $ 13,185     $ 15,343     $ 17,835
Interest expense                                                         5,736        3,974       4,962        6,497       10,480
                                                                      --------     --------    --------     --------     --------
Net interest income                                                     10,564        8,577       8,223        8,846        7,355
Provisions for loan loss                                                   700          530         764        2,679        3,400
                                                                      --------     --------    --------     --------     --------
Net interest income after provision for loan losses                      9,864        8,047       7,459        6,167        3,955
Non-interest income                                                      1,692        1,616       2,115        2,350        1,822
Non-interest expense                                                     8,591        7,895       9,337        7,272        6,493
                                                                      --------     --------    --------     --------     --------
Income (loss) before income tax expense (benefit) and change in          2,965        1,768         237        1,245         (716)
  accounting principle
Income tax expense (benefit)                                               985          665          56          872          (97)
                                                                      --------     --------    --------     --------     --------
Income (loss) before effect of change in accounting principle            1,980        1,103         181          373         (619)
Cumulative effect of change in accounting principle                                                 228
                                                                      --------     --------    --------     --------     --------
Net income (loss)                                                     $  1,980     $  1,103    $    409     $    373     $   (619)
                                                                      ========     ========    ========     ========     ======== 

Per share data:
  Net income (loss)                                                   $   0.91     $   0.82    $   0.31     $   0.29     $  (0.49)
  Dividends declared                                                      0.205        0.05
  Book value (as of end of year)                                          9.88         8.88        9.99         9.47         9.31
  Tangible book value (as of end of year)                                 9.75         8.88        9.99         9.47         9.31

Balance sheet data as of end of year:
  Loans (1)                                                           $222,235     $132,624    $115,696     $135,322     $146,931
  Allowance for possible loan losses                                     4,446        2,565       2,784        3,197        3,442
  Investments                                                           82,129       47,807      59,274       49,357       42,751
  Assets                                                               341,561      216,690     203,184      211,727      214,845
  Deposits                                                             307,161      196,872     188,466      196,178      201,856
  Shareholders' equity                                                  30,480       18,473      13,012       12,334       11,812
  Nonperforming assets                                                   5,453        3,548       4,224        8,905       12,672

Operating Ratios:
  Return on average assets                                               0.91%        0.56%       0.20%        0.18%      (0.29)%
  Return on average equity                                               9.61%        8.34%       3.26%        3.08%      (5.18)%
  Interest rate spread (2)                                               4.31%        4.30%       4.20%        4.40%        3.10%
  Net interest margin (2)                                                5.28%        4.80%       4.60%        4.80%        3.90%
  Tangible equity / total assets                                         8.76%        8.53%       6.40%        5.83%        5.50%
  Tier 1 risk-based capital ratio (minimum 4%)                          12.25%       13.99%      10.30%        8.76%        8.25%
  Total risk based capital ratio (minimum 8%)                           13.49%       15.25%      11.66%       10.03%        9.52%
</TABLE>

(1) Does not include mortgages held for sale.
(2) Computed on a fully tax-equivalent basis.

<PAGE>
                                       22


                    SELECTED FINANCIAL AND OTHER DATA OF MSB

The following table sets forth selected consolidated financial and other data of
MSB at the dates and for the periods  indicated.  The data at December 31, 1995,
1994,  1993  1992  and 1991 and for the year  ended  has been  derived  from the
audited  Consolidated  Financial  Statements  and related  notes of MSB included
elsewhere herein.  The selected  financial and other data set forth below should
be read in  conjunction  with,  and are  qualified  in its entirety by, the more
detailed  information,  including  the  Consolidated  Financial  Statements  and
related Notes, included elsewhere herein.

                            Years Ended December 31,
                     (000's omitted, except per share data)

<TABLE>
<CAPTION>
                                                              1995          1994           1993            1992           1991
                                                              ----          ----           ----            ----           ----
Earnings:
<S>                                                          <C>            <C>            <C>            <C>            <C>    
Interest income                                              $7,356         $6,714         $7,790         $8,771         $10,321
Interest expense                                              2,733          2,398          3,120          4,086           5,854
                                                          ---------      ---------      ---------      ---------        --------
Net interest income                                           4,623          4,316          4,670          4,685           4,467
Provision for loan losses                                       475            700          1,814          2,188           1,954
                                                          ---------      ---------      ---------      ---------        --------

Net interest income after provision for loan losses           4,148          3,616          2,856          2,497           2,513
Non-interest income                                             399            487            478            546             546
Non-interest expense                                          3,824          3,712          3,257          2,913           2,979
                                                          ---------      ---------      ---------      ---------        --------
Income before income tax expense                                723            391             77            130              80

Income tax expense                                              381            188             68            111              36
                                                          ---------      ---------      ---------      ---------        --------
Net income                                                   $  342         $  203         $    9         $   19         $    44
                                                          =========      =========      =========      =========        ========
Per share data:
  Net income                                                 $ 3.42         $ 2.33         $ 0.09         $ 0.19         $  0.44
  Dividends declared                                         $ 0.50
  Book value (as of end of period)                           $65.34         $62.72         $60.40         $60.30         $ 60.12

Balance sheet data as of end of year:
  Loans                                                     $71,501        $74,387        $83,540        $95,106        $100,898
  Allowance for loan losses                                   1,435          1,460          2,313          2,813           2,668
  Investments in securities                                  17,834         15,526         12,471         10,863           2,172
  Assets                                                     94,771         95,447        103,655        113,956         113,360
  Deposits                                                   87,134         88,781         97,616        105,484         106,622
  Shareholders' equity                                        6,534          6,272          6,040          6,030           6,012
  Nonperforming assets                                        2,644          4,900          8,279          9,238           8,157

Operating Ratios:
  Return on average assets                                    0.36%          0.21%          0.01%          0.02%           0.08%
  Return on average equity                                    5.23%          3.30%          0.15%          0.32%           1.46%
  Interest rate spread (1)                                    4.99%          4.65%          5.03%          4.66%           4.35%
  Net interest margin (1)                                     5.23%          5.03%          4.62%          4.48%           4.32%
  Tangible equity / total assets                              6.89%          6.57%          5.83%          5.29%           5.30%
  Tier 1 risk-based capital ratio (minimum 4%)                9.91%          9.48%          7.88%          7.04%           7.88%
  Total risk based capital ratio (minimum 8%)                11.72%         11.11%          9.13%          8.31%           9.16%
</TABLE>

(1) Computed on a fully tax-equivalent basis.


<PAGE>
                                       23


                           PROXY STATEMENT-PROSPECTUS

                                  INTRODUCTION

GENERAL

     This Proxy Statement-Prospectus is being furnished to the holders of common
stock, par value $10.00 per share (the "MSB Common Stock"),  of Manchester State
Bank ("MSB"), 1041 Main Street Manchester,  Connecticut 06045-1440 in connection
with the  solicitation  of  proxies by the Board of  Directors  of MSB (the "MSB
Board")  for  use at the  Special  Meeting  of MSB  shareholders  to be  held on
_________________,    1996,   at   _______.m.,   at   _________________________,
_________________,  ____________,  Connecticut _____, and at any adjournments or
postponements thereof (the "MSB Meeting").

     At the MSB  Meeting,  shareholders  of  record  of MSB as of the  close  of
business  on the MSB  Record  Date will  consider  and vote upon a  proposal  to
approve the Plan and Agreement of Reorganization,  dated as of December 19, 1995
(the "Reorganization  Agreement").  The Reorganization Agreement provides, among
other things,  for the acquisition of all of the outstanding common stock of MSB
by NECB. Concurrent with the acquisition of the MSB Common Stock, MSB will merge
with and into NECB's  subsidiary  New England Bank and Trust  Company  ("NEBT").
NECB shall  issue  shares of its  common  stock  (the  "NECB  Common  Stock") in
exchange  for the  shares of MSB  Common  Stock so that when the  Reorganization
becomes effective, nondissenting MSB shareholders will receive $35.20 payable in
cash (the "Cash  Portion")  and 5.493 shares of NECB Common Stock for each share
of MSB Common  Stock owned by them (the  "Reorganization  Shares")(together  the
"Per Share Consideration").

     The Proxy  Statement-Prospectus  also  constitutes  a prospectus of NECB in
respect to the offering and issuance of the Reorganization Shares.

PARTIES TO THE REORGANIZATION

     NECB is a multi-bank  holding  company  incorporated  under the laws of the
State of Delaware,  with its  principal  offices at Old Windsor  Mall,  Windsor,
Connecticut,  06095, telephone (860) 688-5251.  NECB conducts commercial banking
businesses  through its subsidiaries New England Bank and Trust Company ("NEBT")
and The Equity Bank  ("EQBK"),  state-chartered  commercial  banks with deposits
insured by the Federal  Deposit  Insurance  Corporation  pursuant to the Federal
Deposit  Insurance  Act.  NEBT  operates  seven  (7)  branches  and has filed an
application  with the FDIC to establish a branch in West Hartford,  Connecticut.
EQBK's office is located at 1160 Silas Deane Highway, Wethersfield, Connecticut.
EQBK has no branches other than the main office.


<PAGE>
                                       24


     Through NEBT and EQBK,  NECB offers a broad range of financial  services to
both commercial and retail customers  located  throughout their service areas in
Connecticut.  NECB's  principal assets and sources of income are its investments
in its operating  subsidiaries.  There are federal and state  limitations on the
extent to which bank subsidiaries may finance or otherwise supply funds to their
parents.

     NECB   focuses   its   marketing    efforts    toward    individuals    and
small-to-medium-sized  businesses (including corporations, small businesses, and
professional firms), which are the predominant types of businesses in its market
area,  located in north  central,  Connecticut.  NECB's loan products  include a
variety  of  commercial,  consumer  and real  estate  loans.  NECB  employs  129
full-time and 41 part-time employees.

     MSB's business consists  primarily of attracting  deposits from the general
public  and small  businesses  and  loaning or  investing  these  deposits.  MSB
originates loans  collateralized by mortgage liens on commercial and residential
properties and engages in making secured and unsecured consumer  installment and
commercial loans. MSB employs 37 full-time employees and 9 part-time employees.

     MSB offers a broad  range of  commercial  and  consumer  banking  services,
including  loans and deposit  accounts  for small and  medium-sized  businesses,
professionals  and  consumers.  MSB  operates as a community  bank and  competes
effectively  for  banking  business  by  stressing  personal  service,   on-site
decision-making,  flexibility and  responsiveness to the needs of its customers.
Management  believes  strongly  in its  ability  to serve the  banking  needs of
Manchester and the surrounding communities.

                                 THE MSB MEETING
MSB MEETING

     Each  copy of this  Proxy  Statement-Prospectus  mailed to  holders  of MSB
Common Stock is accompanied by a proxy card furnished in connection with the MSB
Board's  solicitation of proxies for use at the MSB Meeting.  The MSB Meeting is
scheduled   to   be   held   on   ____________,    1996,   at   _______.m.,   at
_________________________,  _________________,  ___________,  Connecticut _____.
Only  holders of record of MSB Common  Stock at the close of business on the MSB
Record Date are entitled to receive notice of and to vote at the MSB Meeting. At
the MSB meeting,  shareholders  will  consider and vote upon the  Reorganization

<PAGE>
                                       25


Agreement  pursuant to which NECB will acquire all of the outstanding MSB Common
Stock and such other matters as may properly be brought  before the MSB Meeting.
On each matter to be considered at the MSB Meeting,  shareholders  will have one
vote for each share of MSB Common Stock held of record on the MSB Record Date.

     HOLDERS OF MSB COMMON STOCK ARE REQUESTED TO PROMPTLY SIGN, DATE AND RETURN
THE  ACCOMPANYING  PROXY  CARD TO MSB IN THE  ENCLOSED  POSTAGE-PAID,  ADDRESSED
ENVELOPE.  FAILURE TO RETURN YOUR PROPERLY EXECUTED PROXY CARD OR TO VOTE AT THE
MSB  MEETING  WILL HAVE THE SAME  EFFECT AS A VOTE  AGAINST  THE  REORGANIZATION
AGREEMENT.

     Any holder of MSB Common Stock who has  delivered a proxy may revoke it any
time before it is voted by giving notice of revocation in writing, or submitting
a signed proxy card  bearing a later date to  Manchester  State Bank,  1041 Main
Street, Manchester,  Connecticut 06045-1440,  Attention:  Nathan G. Agostinelli,
President,  provided that such notice or proxy card is actually  received by MSB
before  the  vote of  shareholders  or by  casting  a  contrary  vote at the MSB
Meeting. The shares of MSB Common Stock represented by properly executed proxies
received  at or prior to the MSB Meeting and not  subsequently  revoked  will be
voted as  directed  in such  proxies.  If  instructions  are not  given,  shares
represented   by  proxies   received  will  be  voted  "FOR"   approval  of  the
Reorganization  Agreement  and the exchange of shares.  If any other matters are
properly  presented at the MSB Meeting for  consideration,  the persons named in
the MSB proxy card enclosed herewith will have  discretionary  authority to vote
on such matters in accordance with their best judgment;  provided, however, that
such  discretionary  authority will only be exercised to the extent  permissible
under applicable federal and state securities,  corporation and banking laws. As
of the date of this  Proxy  Statement-Prospectus,  MSB is  unaware  of any other
matter to be presented at the MSB Meeting.

     The costs of  soliciting  proxies  from holders of MSB Common Stock will be
borne by MSB and is not expected to exceed  $7,500.  Such  solicitation  will be
made by mail but also may be made by  telephone  or in person by the  directors,
officers, and employees of MSB (who will receive no additional  compensation for
such efforts). In addition,  MSB will make arrangements with brokerage firms and
other  custodians,  nominees and  fiduciaries  to send proxy  materials to their
principals.


<PAGE>
                                       26


                      MSB SHAREHOLDERS ARE REQUESTED NOT TO
             FORWARD THEIR STOCK CERTIFICATES WITH THEIR PROXY CARDS

VOTE REQUIRED

     The directors and executive officers of MSB and NECB beneficially owned, as
of March 15, 1996, in the aggregate 28,800 shares, or approximately 28.8% of the
outstanding shares of MSB Common Stock.

     The Directors of MSB unanimously approved the Reorganization  Agreement and
all of the  executive  officers  and  directors  of MSB,  who are  shareholders,
representing  28,700 shares or 28.7% of the outstanding common stock of MSB have
agreed to vote FOR the Reorganization.

     In the  aggregate,  the  beneficial  stock  ownership  of the  officers and
directors of NECB and MSB represents  846,198 shares or  approximately  27.4% of
the total  number of NECB shares on a pro forma  basis which are  expected to be
outstanding following the consummation of the transaction.

     Only holders of record of shares of MSB Common Stock on the MSB Record Date
will be entitled to vote at the MSB Meeting.  The affirmative vote of two-thirds
of the shares of MSB Common Stock  outstanding on such date is required in order
to  approve  the  Reorganization  Agreement.  Therefore,  a failure  to return a
properly  executed  proxy card or to vote in person at the MSB Meeting will have
the same effect as a vote against the Reorganization  Agreement. As of March 15,
1996, there were 100,000 shares of MSB Common Stock  outstanding and entitled to
vote at the MSB  Meeting,  with each share  being  entitled  to one vote.  Votes
withheld and non-votes are not treated as having voted in favor of any proposal.
Consequently,  a failure to vote will have the same effect as a vote against the
proposal.

     The directors and executive officers of MSB beneficially owned, as of March
15, 1996, 28,700 shares or 28.7% of MSB's outstanding Common Stock.

RECOMMENDATION OF THE BOARD OF DIRECTORS

     The MSB Board has unanimously approved the Reorganization Agreement and has
determined  that  the  Reorganization  is in the best  interests  of MSB and its
shareholders  and  unanimously  recommends  that  shareholders  vote  "FOR"  the
Reorganization.  The MSB Board has also  received  the opinion of its  financial
advisor,   First  Albany   Corporation,   to  the  effect  that  the  Per  Share

<PAGE>
                                       27


Consideration to be received by MSB shareholders in the proposed  Reorganization
is fair,  from a financial  point of view, to such  shareholders.  The MSB Board
therefore  unanimously  recommends that MSB shareholders  vote "FOR" approval of
the Reorganization Agreement and the transactions  contemplated thereby. For the
reasons  described  below, the MSB Board believes that the  Reorganization  will
provide   significant  value  to  MSB  shareholders  and  also  enable  them  to
participate in enhanced opportunities for growth in shareholder value.

                               THE REORGANIZATION

     The following  information,  insofar as it relates to matters  contained in
the Reorganization Agreement, is qualified in its entirety by the Reorganization
Agreement,  which is  incorporated  herein by reference  and attached  hereto as
Appendix A. MSB  shareholders  are urged to read  carefully  the  Reorganization
Agreement.

BACKGROUND OF THE REORGANIZATION

     Over the past several years,  MSB's management  attention has been directed
principally  towards  the  resolution  of  problem  assets and  compliance  with
regulatory capital levels.  The deterioration of the Connecticut  economy during
the early 1990s adversely affected the financial condition and operating results
of MSB, causing the bank to incur increased levels of non performing  assets and
subsequently  increased  loan loss reserve  requirements.  In December 1992, MSB
entered into an agreement with the FDIC and the Commissioner to cease and desist
from certain  activities and to effect  certain  changes in the operation of the
bank to enhance its operating performance and capital levels (the "Order").

     Following the imposition of the Order,  the attention of MSB management and
the Board of Directors was directed  primarily to  addressing  the issues raised
thereby.  In  addition,  beginning  in 1993  and  increasingly  thereafter,  MSB
regularly  considered matters of long term planning for the bank,  including the
viability of small  community  banks in response to increased  competition  from
larger financial institutions.  MSB believed itself capable of providing premium
service and attention to its customers,  but increasing regulatory  requirements
were driving the costs of delivery of such services to  impractical  levels.  At
the  same  time,  the  ongoing   consolidation   in  the  banking  industry  was
significantly reducing the costs for large financial institutions to deliver the
same services.


<PAGE>
                                       28


     During 1994 and 1995,  MSB  management  and the Board of  Directors  met on
several occasions with  representatives  of First Albany  Corporation to discuss
strategic  issues,  including  the  possibility  of a sale of the bank. In 1994,
independent of its discussions  with First Albany,  MSB entered into discussions
with another Connecticut based institution.  However, the parties were unable to
reach a definitive agreement as to the terms of the merger, and subsequently MSB
terminated the negotiations.

     In April 1995,  First Albany made a presentation to the Board regarding the
current merger and acquisition  market for banks.  The Board and management gave
careful  consideration to the various options and alternative  possibilities for
the  future  of MSB,  and  resolved  to  retain  First  Albany  to  explore  the
possibility of a sale of the bank.

     First  Albany was  retained by MSB on May 5, 1995.  In the ensuing  months,
management and First Albany worked together to develop information materials for
prospective  buyers or merger partners.  Subsequently,  with the approval of the
Board of MSB, First Albany contacted eleven  financial  institutions.  In August
1995, one of the three parties which initially expressed significant interest in
MSB indicated that it was not interested in proceeding  with  discussions or due
diligence.  MSB continued preliminary  discussions and conducted preliminary due
diligence reviews with two parties through November 1995.

     In December  1995,  with the  authorization  of the Board of Directors  MSB
negotiated with NECB involving a transaction  whereby NECB would acquire MSB and
MSB would merge with and into NEBT. Following negotiations and due diligence, on
December  19,  1995,  the Board of  Directors  of MSB met to  review a  proposed
Reorganization   Agreement  with  its  financial  and  legal  advisors.  At  the
conclusion  of this meeting,  the MSB Board of Directors  voted  unanimously  to
approve the transaction.

REASONS FOR THE REORGANIZATION

     The  terms of the Plan  and  Agreement  of  Reorganization,  including  the
consideration  to be received by  shareholders of MSB, were reached on the basis
of arms' length negotiations  between MSB and NECB. In concluding that the terms
of the Reorganization are fair, the Board of Directors  considered,  among other
things, the market value, book value,  earnings per share, and dividends paid to
shareholders  of NECB Common Stock.  The Board of Directors  concluded  that the
Reorganization  provides an opportunity  for the  shareholders of MSB to receive
consideration well in excess of the book value of their shares and an increase

<PAGE>
                                       29


in  dividends  over  those  previously  paid to MSB  shareholders.  The Board of
Directors also considered the financial  information  provided by NECB regarding
NECB's  historical  financial  performance,  including  results  of  operations,
financial  condition,  growth in earnings,  dividend  history and growth in book
value per share.

     The Board of Directors of MSB  considered  the  Reorganization  relative to
other merger and acquisition transactions involving similar institutions.  Among
other things,  the Board  considered  the size of the selling  institution,  the
price to  tangible  book  value,  the price to  earnings  for the twelve  months
preceding  announcement  of a  transaction,  the  price to  assets,  the form of
consideration, and the primary market area of the target institution.

     MSB also considered  alternatives  immediately  available to MSB as well as
the long-term prospects for smaller financial  institutions (such as MSB). Among
the strategic  alternatives  available to MSB, the Board of Directors considered
remaining  independent or seeking other merger  partners  before  determining to
proceed with the Reorganization.

     Based on the strategic  review of MSB's primary  market area,  the Board of
Directors   determined  that  the  increasingly   competitive   environment  was
diminishing  the  economic   opportunities   available  for  smaller   financial
institutions,  and  concluded  that the positive  impact of  affiliation  with a
larger institution which possessed  substantially greater resources would have a
materially  positive  impact on the  business  of the bank and the  delivery  of
services  to its  existing  and  perspective  customer  base.  Furthermore,  the
management of MSB believes that merging with NECB will result in a significantly
enhanced  liquidity for MSB shareholders,  as well as enhanced earnings and book
value per share  based on the number of shares and  percentage  of common  stock
received by MSB shareholders in the Reorganization.

     The Board of Directors of MSB also considered the fairness opinion of First
Albany  which  stated  that  the   consideration  to  be  received  by  the  MSB
shareholders  in  the  Reorganization  was  fair  to  such  shareholders  from a
financial  point of view.  First Albany's fairness  opinion was presented to MSB
with an accompanying presentation on December 19, 1995. A copy of First Albany's
fairness  opinion,  dated as of the date  hereof,  is  included as Appendix B. A
discussion of First Albany's fairness  opinion is included below.  See "Opinions
of Financial Advisor."

<PAGE>
                                       30


     In reviewing the provisions of the Reorganization Agreement relating to the
requirement  that MSB pay to NECB a termination fee of $500,000 in the event the
merger is not consummated as a result of certain actions on the part of MSB, the
Board of Directors was aware that the existence of such  provision  would give a
competitive  bidding  advantage  to NECB  over a third  party  offering  a price
significantly  higher than that of the consideration in the Reorganization.  MSB
was aware that the existence of such provision might significantly  discourage a
potential competing acquirer from making an offer. The Board of Directors of MSB
was also aware that its  acceptance of this  provision was a condition of NECB s
entering into the Reorganization.

OPINIONS OF FINANCIAL ADVISORS

MSB.  Pursuant to an  engagement  letter  dated as of May 3, 1995,  MSB retained
First Albany as its financial  advisor in  connection  with the possible sale of
MSB.  First Albany is an investment  banking firm and as part of its  investment
banking  business engages in the valuation of businesses and their securities in
connection with mergers and acquisitions,  negotiated  underwritings,  secondary
distributions  of  securities,   private  placements  and  valuations  for  tax,
corporate and other purposes. MSB selected First Albany as its financial advisor
on the basis of its  experience  and  expertise in  transactions  similar to the
Reorganization and its reputation in the banking and investment communities.

     On December 19, 1995, First Albany delivered its written opinion to the MSB
Board to the effect  that,  as of December  19, 1995,  the  consideration  to be
received by MSB  shareholders  was fair,  from a financial point of view, to the
shareholders of MSB Common Stock.  Such opinion was reconfirmed in writing as of
the date of this Proxy Statement-Prospectus.

THE FULL TEXT OF THE OPINION OF FIRST  ALBANY DATED AS OF THE DATE OF THIS PROXY
STATEMENT-PROSPECTUS,  WHICH SETS FORTH ASSUMPTIONS MADE, MATTERS CONSIDERED AND
LIMITS ON THE REVIEW  UNDERTAKEN BY FIRST ALBANY, IS ATTACHED HERETO AS APPENDIX
B. MSB  SHAREHOLDERS  ARE  URGED TO READ THIS  OPINION  IN ITS  ENTIRETY.  FIRST
ALBANY'S  OPINION IS DIRECTED  ONLY TO THE  CONSIDERATION  TO BE RECEIVED BY MSB
SHAREHOLDERS IN THE  REORGANIZATION  FROM A FINANCIAL POINT OF VIEW AND DOES NOT
CONSTITUTE A  RECOMMENDATION  TO ANY MSB SHAREHOLDER AS TO HOW SUCH  SHAREHOLDER
SHOULD  VOTE AT THE MSB  SPECIAL  MEETING.  THE  SUMMARY SET FORTH IN THIS PROXY
STATEMENT-PROSPECTUS OF THE OPINION OF FIRST ALBANY IS QUALIFIED IN ITS ENTIRETY
BY REFERENCE TO THE FULL TEXT OF SUCH OPINION.

<PAGE>
                                       31


     In connection with its opinion,  First Albany reviewed and analyzed,  among
other things: (a) the Plan and Agreement of Reorganization; (b) certain publicly
available  reports issued by MSB and NECB; (c) certain other publicly  available
financial and other information  concerning MSB and NECB and the trading markets
(or absence  thereof)  for the  securities  of MSB and NECB;  (d) certain  other
internal information,  including projections, relating to MSB and NECB, prepared
by the managements of MSB and NECB and furnished to First Albany for purposes of
its analysis;  and (e) certain publicly available information concerning certain
other  banking  and  savings   institutions,   the  trading  markets  for  their
securities,  and the nature and terms of certain  other  merger and  acquisition
transactions  which First Albany  believed were  relevant to its inquiry.  First
Albany also met with  certain  officers and  representatives  of MSB and NECB to
discuss the  foregoing  as well as other  matters  First  Albany  believed  were
relevant to its inquiry.  First Albany also  considered such financial and other
factors as it deemed  appropriate  under the circumstances and took into account
its assessment of general economic,  market, and financial  conditions,  and its
experience  in similar  transactions,  as well as its  experience  in securities
valuation and its knowledge of the banking  industry  generally.  First Albany's
opinion  is  necessarily  based  on  conditions  as they  existed  and  could be
evaluated on the respective  dates thereof and on the information made available
to First Albany through the respective dates thereof.

     In  conducting  its review and in arriving  at its  opinion,  First  Albany
relied upon and assumed the accuracy and completeness of the financial and other
information   provided  to  it  or  publicly   available  and  did  not  attempt
independently  to verify the same.  First Albany relied upon the  managements of
MSB and NECB as to the  reasonableness and achievability of the projections (and
the assumptions and bases therefor)  provided to First Albany,  and assumed that
such projections  reflected the best currently available estimates and judgments
of such managements and that such  projections  would be realized in the amounts
and in the  time  periods  estimated  by such  managements.  First  Albany  also
assumed,  without independent  verification,  that the aggregate  allowances for
loan losses for MSB and NECB were  adequate to cover such  losses.  First Albany
did not make or obtain any  evaluations  or appraisals of the property of MSB or
NECB,  nor did First Albany  examine any  individual  loan credit  files.  First
Albany did not address MSB's  underlying  business  decision to proceed with the
Reorganization   and  is  not  making  any  recommendation  to  the  MSB  common
shareholders with respect to any approval of the Reorganization.


<PAGE>
                                       32


     In connection  with  rendering  its opinion to the MSB Board,  First Albany
performed a variety of financial  analyses  which are  summarized  below.  First
Albany  believes  that  its  analyses  must be  considered  as a whole  and that
selecting portions of such analyses and the factors considered therein,  without
considering  all factors and analyses,  could create an  incomplete  view of the
analyses and the processes  underlying First Albany's opinions.  The preparation
of the fairness opinion is a complex process involving  subjective judgments and
is not necessarily  susceptible to partial analyses or summary  description.  In
its  analyses,  First  Albany also took into account its  assessment  of general
economic,  market,  and  financial  conditions  and its  experience  in  similar
transactions,  as  well  as its  experience  in  securities  valuation  and  its
knowledge of the banking  industry in general.  With  respect to the  comparable
company  analyses and bank merger  transaction  analysis  summarized  below,  no
public company  utilized in the comparisons is identical to MSB or NECB and such
analyses necessarily involve complex considerations and judgments concerning the
differences  in financial  and  operating  characteristics  of the companies and
other factors that could affect the  acquisition or public trading values of the
companies concerned.  Any estimates contained in First Albany's analyses are not
necessarily  indicative of future results or values,  which may be significantly
more or less favorable than such estimates.  Estimates of values of companies do
not  purport  to be  appraisals  or  necessarily  reflect  the  prices  at which
companies or their  securities  actually may be sold. The fact that any specific
analysis has been referred to in the summary below is not meant to indicate that
such analysis was given greater weight than any other analysis.

     The  projections  reviewed by First Albany were prepared by the managements
of MSB and NECB.  Neither MSB nor NECB publicly  discloses  internal  management
projections  of the type provided to First Albany in connection  with its review
of the  Reorganization.  Such  projections were not prepared with a view towards
public  disclosure.  The  projections  were  based  on  numerous  variables  and
assumptions which are inherently uncertain, including without limitation factors
related to general  economic and  competitive  conditions.  Accordingly,  actual
results  could  vary  significantly  from  those set forth in such  projections.
Furthermore,  for  purposes of its analysis in  connection  with  preparing  its
opinion, First Albany adjusted the balance sheet of MSB as of September 30, 1995
to reflect the impact of funding  MSB's  Founding  Directors'  Plan,  as defined
below:


<PAGE>
                                       33


     The  following is a brief  summary of certain of the analyses  performed by
First  Albany  in  connection  with its  opinion  dated  December  19,  1995 and
reconfirmed as of the date of this Proxy Statement-Prospectus:

ANALYSIS OF SELECTED PUBLICLY TRADED CONNECTICUT DEPOSITORY INSTITUTIONS

     In preparing the opinion, First Albany compared selected financial data and
financial  ratios  of MSB to the  corresponding  data  and  ratios  of  selected
depository  institutions  located  in  Connecticut  whose  stock is  listed on a
nationally  recognized exchange and whose total assets exceeded $100 million but
were  less  than $500  million  (the  "Comparable  Group").  Financial  data and
financial  ratios  compared  included  recent  earnings,   total  assets,  total
deposits,  book value,  tangible book value, asset quality ratios, and loan loss
reserve levels and ratios.  The 13 Companies in the Comparable Group,  included:
American Bank of Connecticut;  Bancorp Connecticut,  Inc.; BNH Bancshares, Inc.;
Branford Savings Bank; The Bank of Southington;  Hometown  Bancorporation,  Inc;
MidConn  Bank;  The New Milford  Bank & Trust;  NewMil  Bancorp,  Inc.;  Norwalk
Savings Society,  Inc.; People's Savings Financial Corp. (New Britain);  Tolland
Bank, and Village Bancorp.  As of December 18, 1995, the multiples of the market
price of the common stock of the  Comparable  Group to such  selected  financial
data was:  median  price/trailing  twelve  months  earnings,  14.6  times;  mean
price/trailing  twelve months earnings,  12.1 times;  mean  price/tangible  book
value,  121.4%;  median mean  price/tangible  book value,  101.5%.  Based on the
closing price of NECB on December 19, 1995 ($10.25 per share), the consideration
to be received for the MSB Common Stock would reflect an implied  price/trailing
twelve months earnings of 14.4 times and an implied price/tangible book value of
149.2%.

     First  Albany  noted in this  analysis  that the  ratios  derived  from MSB
financial  data for tangible  capital as a percentage  of assets,  nonperforming
assets as a percentage of total assets,  and return on assets were less than the
mean and median for the Comparable  Group; net interest margin exceeded the mean
and median for the Comparable  Group; and efficiency ratio (defined as operating
expenses as a percentage of net interest  income and other income) and return on
equity were approximately  equal to the mean and median of the Comparable Group.
First Albany further noted that the total assets of MSB were $93.8 million,  and
that the mean and median  total  assets  for the  Comparable  Group were  $296.5
million and $296.5 million, respectively.


<PAGE>
                                       34


SELECTED TRANSACTIONS ANALYSIS

     First Albany analyzed 23 selected New England bank and thrift  acquisitions
(the "Acquisition  Comparables"),  each with aggregate  consideration between $4
and $61 million,  announced  since  January 1, 1994.  In each such  acquisition,
First Albany  calculated the ratio of the offer value to the market value of the
acquired  institution  30 days prior to  announcement  of the  transaction,  the
price/earnings multiple, the price/deposits, price/assets and the price/tangible
book value. This analysis produced the following results:  (i) a range of ratios
of  offer  values  to  market  values  30  days  prior  to  announcement  of the
transaction  of 111.3% - 192.3%,  with a median of 139.9%  and a mean of 144.3%,
compared   to  the  same  ratio  for  the   Reorganization   of  261.4%  (ii)  a
price/earnings  multiple range of 7.9 times - 22.9 times, with a median multiple
of 12.8 times and a mean of 13.5 times,  compared to a transaction  multiple for
the  Reorganization of 14.4 times (note that in this analysis of the Acquisition
Comparables,  First Albany did not include  those  institutions  comprising  the
Acquisition  Comparables whose ratio of price / net income exceeded 30.0 times);
(iii) a price/deposit  range of 7.6% - 25.9%,  with a median of 14.7% and a mean
of 15.0%, compared to the same ratio for the Reorganization of 10.6%; and (iv) a
price/tangible  book value multiple  range of 113.3% - 224.5%,  with a median of
161.8%  and a mean  of  161.8%,  compared  to a  transaction  multiple  for  the
Reorganization of 149.2%.

DISCOUNTED CASH FLOW ANALYSIS

     Using a  discounted  earnings  analysis,  First  Albany  estimated  the net
present  value  of  holding  MSB  Common  Stock  through  December  31,  1998 in
anticipation  of a sale of MSB at that time (the "Net Present  Value").  The Net
Present Value was determined by applying a range of multiples to forecasted 1998
earnings  (12.0  times - 14.0  times)  and  forecasted  book  value per share at
December  31,  1998 (130% - 140%) and  discounting  the value back three  years.
Earnings were  projected  assuming MSB performed in accordance  with  forecasted
results of operations and certain variations thereof; no dividends were assumed.
The range of  discount  rates  (15.0% to 17.0%) was chosen to reflect  different
assumptions  regarding  the  required  rate of return of holders or  prospective
buyers of MSB Common Stock, resulting in a range of Net Present Values of $77.92
to $98.71 per share of MSB Common Stock compared to an implied transaction value
of MSB at $91.50  per  share.  This  analysis  was based  upon MSB  management's
projections of earnings and financial condition. Such projections were based

<PAGE>
                                       35


upon many factors and assumptions,  many of which are beyond MSB's control. This
analysis is not  necessarily  indicative  of actual  values or of actual  future
results and does not purport to reflect the prices at which any  securities  may
trade at the present time or at any time in the future.

Pro Forma Merger Analysis
- -------------------------

     First Albany  prepared pro forma  analyses of the  financial  impact of the
Reorganization  upon  shareholders of MSB Common Stock.  Based on NECB s closing
price of $10.25 on December 19, 1995,  holders of MSB Common Stock would receive
consideration  comprised of approximately 38.5% cash and 0.615% common stock. In
order to compare the income per share and  tangible  book value per share of the
NECB shares received in the  Reorganization on an equivalent basis to each share
of MSB Common Stock held prior to the  Reorganization,  First Albany  multiplied
the  projections  for MSB earnings  per share and tangible  book value per share
provided by the  management of MSB by 0.615 (the earnings per share and tangible
book  value per share data  presented  on this  basis are  referred  to below as
"Reorganization Adjusted.")

     In performing this analysis, First Albany used 1995, 1996 and 1997 earnings
estimates for MSB and NECB prepared by their respective managements and based on
certain  assumptions  regarding  potential  expense  reductions  in  the  merged
company.  First Albany compared the estimated 1995, 1996 and 1997 Reorganization
Adjusted  earnings  per share of  Manchester  on a stand  alone basis to the pro
forma 1995, 1996 and 1997 earnings per share of the combined companies. Based on
such  analyses,  First Albany  concluded  that the pro forma  earnings per share
exceeded the  Reorganization  Adjusted  stand alone  projections of earnings per
share by more than 10% annually, commencing in 1996. Additionally,  the analysis
resulted in a pro forma tangible book value per share which was in excess of 15%
greater than MSB's  Reorganization  Adjusted  tangible book value per share on a
stand alone basis.

Historical Stock Trading Analysis
- ---------------------------------

     MSB's Common  Stock is not traded on any  national or regional  exchange or
quoted on the National  Association of Securities  Dealers  Automated  Quotation
System.  There is no active  trading  market for the Common Stock.  Prior to the
announcement  of the  Reorganization,  MSB was not  aware of any  trades  in its
common stock in the last  calendar  year.  The price of the last known trade was
$35.00 per share. The  consideration  offered by NECB is approximately 2.6 times
this amount.

<PAGE>
                                       36


     Pursuant  to an  engagement  letter,  MSB has agreed to pay First  Albany a
total fee of  approximately  $165,000 for acting as financial  advisor to MSB in
connection with the Reorganization,  including rendering its opinion. $25,000 of
this fee was paid to First Albany upon execution of the engagement  letter,  and
$45,000 was paid to First Albany upon the rendering of its opinion.  The balance
of this fee is payable to First Albany upon consummation of the  Reorganization.
Whether or not the  Reorganization  is consummated,  MSB has agreed to reimburse
First Albany for certain reasonable  out-of-pocket  expenses and also has agreed
to indemnify First Albany,  its affiliates and each of its directors,  officers,
agents and employees against certain  liabilities,  including  liabilities under
federal securities laws, related to or arising out of its engagement.

     In December  1994,  First Albany acted as financial  advisor and  placement
agent to NECB in connection with its offering of 778,260 shares of common stock.
First Albany also acted as financial  advisor and rendered a fairness opinion to
NECB in connection  with its merger with EQBK which was announced in March 1995.
In each of these assignments First Albany received customary  investment banking
fees from NECB.  First Albany is not currently  engaged by NECB as its financial
advisor in any  capacity.  Additionally,  First Albany acts as a market maker in
the  common  stock  of  NECB.  As  of  the  date  of  the  announcement  of  the
Reorganization, First Albany had a long position in the common stock of NECB.

NECB. NECB retained HAS  Associates,  Inc.  ("HAS") of Nashua,  New Hampshire to
provide  NECB with an opinion on the  proposed  reorganization  between  MSB and
NEBT. HAS is a regional bank consulting firm which, as part of its business,  is
engaged in the  valuation  of bank and bank  holding  companies'  securities  in
connection with mergers/acquisitions and for various other purposes.

     On December 19, 1995,  HAS delivered its written  opinion to the NECB Board
of  Directors to the effect that,  as of December  19, 1995,  the  consideration
being  offered  in the  Reorganization  Agreement  by and among NEBT and MSB was
fair, from a financial point of view, to the  shareholders of NECB Common Stock.
This  opinion  was  reconfirmed  in  writing  as  of  the  date  of  this  Proxy
Statement-Prospectus.

     The full text of the HAS  opinion is  attached  as Appendix C to this Proxy
Statement-Prospectus and is incorporated herein by reference. The description of
the opinion set forth  herein is  qualified  in its  entirety  by  reference  to
Appendix C.

<PAGE>
                                       37


     The HAS opinion does not constitute a recommendation to any MSB shareholder
as to how such shareholder should vote at the Special Meeting.

     In  connection  with its opinion,  HAS  reviewed,  analyzed and relied upon
material  relating to the financial and operating  conditions of MSB  including,
among other things, the following: (i) the Reorganization Agreement; (ii) Annual
Reports to Stockholders and Annual Reports on Form F-2 for the three years ended
December 31, 1992,  1993, and 1994, of MSB; (iii) certain  Quarterly  Reports on
Form F-4, proxy  solicitation  material of MSB and certain other  communications
from MSB to its shareholders;  (iv) other financial  information  concerning the
business  and  operations  of MSB  furnished  to HAS by MSB for  purposes of its
analysis,  including certain internal  financial  analyses and forecasts for MSB
prepared by the senior management of MSB; (v) corporate minutes of MSB for three
years;  (vi) audit reports  certified by the independent  accountants of MSB for
three years; (vii) regulatory filings of MSB for three years; (viii) MSB polices
and procedures,  certain loan files, its investment portfolio;  and (ix) certain
publicly available  information with respect to banking companies and the nature
and terms of certain other transactions HAS considered  relevant to its inquiry.
In addition,  HAS reviewed certain market  information  concerning MSB, analyzed
data concerning private and publicly owned banks in New England,  reviewed stock
market data of other banks  generally  deemed  comparable  whose  securities are
publicly  traded,  publicly  available  information  concerning  certain  recent
business  combinations,  and such additional  financial and other information as
HAS deemed necessary. Furthermore, HAS reviewed the public financial information
available  concerning  NECB. In addition,  HAS reviewed certain internal reports
and documents of MSB including  loan lists grouped by risk rating,  past due and
non-accrual loan reports,  internal loan watch list, loan relationship  reports,
restructured  loan  reports,  OREO and ISF reports,  loan loss reserve  analysis
reports, 1995 operating budget and forecast, securities portfolio-book value and
market value  reports,  and schedule of threatened or pending  litigations.  HAS
also held  discussions  with senior  management of MSB concerning their past and
current operations, financial condition and prospects, as well as the results of
regulatory examinations.

     In conducting  its review and arriving at its opinion,  HAS relied upon and
assumed  the  accuracy  and  completeness  of  all of the  financial  and  other
information  provided  to it or publicly  available,  and HAS did not attempt to
verify such information  independently or undertake an independent  appraisal of
the assets and  liabilities  of MSB. HAS relied upon the accuracy and opinion of

<PAGE>
                                       38


the audit reports prepared by the MSB's independent accountants.  HAS assumes no
responsibility  for the accuracy and  completeness  of the  financial  and other
information relied upon.

     The  preparation  of  a  fairness  opinion  involves  various  methods  and
determinations  which  vary from bank to bank and the use of  different  factors
depending upon location,  size,  method of operation,  etc. The determination of
the opinion is a subjective process which uses qualitative judgements,  but does
not rely solely upon one approach.  The analyses should be considered as a whole
and, that considering any portion of such analyses and of the factors considered
without  considering  all  analyses and  factors,  could create a misleading  or
incomplete  view of the process  underlying the process of developing a fairness
opinion.

     The fairness  opinion  process made  numerous  assumptions  concerning  the
economy, banking industry performance, and general business conditions which may
or may not have an impact on NECB.  Any estimates  counted in these analyses are
not  necessarily  indicative  of actual values or predictive of future result or
value,  which  may be  significantly  more or less  favorable  than is set forth
therein.

     The  following is a summary of certain of the analyses  performed by HAS in
connection  with it opinion dated  December 19, 1995 and  reconfirmed  as of the
date of this Proxy Statement-Prospectus.

OVERALL FINANCIAL AND ENVIRONMENTAL ASSESSMENT

     MSB's  main  office  is  located  in  downtown   Manchester,   Connecticut.
Additional  branch banking offices are located at 1046 Tolland  Turnpike and 185
Spencer Street, Manchester, Connecticut.

     As of September  30, 1995,  MSB had total  assets of $93.8  million,  total
shareholder equity of $6.7 million and year to date earnings of $484,000. During
the three year period  prior to 1995 MSB had minimal  earnings  averaging  0.07%
ROAA which was the result of increased  contributions  to loan loss reserves and
writedowns on OREO. During 1995, earnings have improved and are approaching peer
group levels.

     The New England and  Connecticut  economies have stabilized and are showing
some signs of economic growth with a slight recovery in real estate values.

<PAGE>
                                       39


STOCK PRICE AND TRADING HISTORY

     The common stock of MSB is not listed on the NASDAQ  National Market System
or any other major stock exchange.

SELECTED GROUP ANALYSIS

     Using   publicly   available   information,   HAS  compared  the  financial
performance  and  stock  market  valuation  of MSB and 11  selected  banks  (the
"Comparable Group") deemed relevant by HAS. Indications of financial performance
and stock market evaluations evaluated by HAS included  profitability  expressed
as a return on average  assets of 0.65% for the  Comparable  Group and 0.66% for
MSB;  return on equity of 7.8% for the  Comparable  Group and 9.8% for MSB;  the
ratio of equity capital to average assets of 8.75% for the Comparable  Group and
6.83%  for MSB;  the  ratio of  non-performing  loans to  equity  plus loan loss
reserve of 36.4% for the  Comparable  Group and 45.9% for MSB;  the net interest
margin of 5.03% for the Comparable  Group and 5.43% for MSB; the loan to deposit
ratio of 75.2% for the Comparable Group and 87.3% for MSB;  Non-interest  income
as a percent of  average  assets of .69% for the  Comparable  Group and .48% for
MSB;  Non-interest  expense  as a  percent  of  average  assets of 3.86% for the
Comparable Group and 3.48% for MSB.

     The above ratios are based on the most recent publicly available  financial
information for the Comparable Group. In this comparison, HAS concluded that MSB
compares  favorably  in return on average  assets,  return on  equity,  ratio of
equity capital to average assets, net interest market, loan to deposit ratio and
non-interest  expense as a percent of average assets. HAS further concluded that
MSB compares less favorably in the ratio of non-performing  loans to equity plus
loan loss reserves and non-interest income as a percent of average assets.

     Because of the inherent  differences  between the operations of MSB and the
Comparable Group, HAS believed that a purely  quantitative  comparable  analysis
would not be the sole criteria in  developing  our opinion in the context of the
proposed Reorganization.  HAS believed that an appropriate use of the comparable
analysis  in  this  instance  would  involve  qualitative  judgments  concerning
differences  between the financial and operating  characteristics of MSB and the
selected  companies  which would affect the market value of MSB and the selected
companies.  The qualitative judgments made by HAS in connection with its opinion
included HAS' views as to business  conditions and prospects in various  markets

<PAGE>
                                       40


in which these selected companies operate,  business mix, sources of revenue and
risk profile for these selected companies.

COMPARABLE TRANSACTION ANALYSIS

     Using  publicly  available  information,  HAS  reviewed  certain  terms and
financial  characteristics  of ten  bank  merger  and  acquisition  transactions
completed in 1995 (the "1995 Comparable Transaction Group") and six pending bank
merger and acquisition transactions announced in 1995 but not yet concluded (the
"1995  Comparable  Pending  Group"),  which HAS deemed to be  comparable  to the
Reorganization.  The average values for the 1995  Comparable  Transaction  Group
price to trailing 12 month  earnings  ratio and price to book value ratio before
announcement were 13.44 times and 1.59 times,  respectively.  The average values
for the 1995  Comparable  Pending Group for price to trailing 12 month  earnings
ratio  and  price  to  book  value  ratio  were  11.69  times  and  1.85  times,
respectively.  The price to trailing 12 month  earnings  ratio and price to book
value ratio for the Reorganization are 13.85 times and 1.30 times, respectively,
as of September 30, 1995. The price to trailing  twelve month earnings ratio for
the  Reorganization  was greater than the 1995 Comparable  Transaction Group and
the 1995  Comparable  Pending  Group  average.  The price to book  value for the
Reorganization was less than both the 1995 Comparable  Transaction Group and the
1995  Comparable  Pending  Group.  Because  the  reasons  for and  circumstances
surrounding each of the transactions analyzed were so diverse and because of the
inherent  differences  between the operations of MSB and the selected companies,
HAS believed that a purely quantitative  comparative  transaction analysis would
not be the sole  criteria  in  developing  our  opinion  in the  context  of the
Reorganization. HAS believed that an appropriate use of a comparable transaction
analysis  in  this  instance  would  involve  qualitative  judgments  concerning
differences   between  the   characteristics   of  these  transactions  and  the
Reorganization  which would affect the acquisition value of MSB. The qualitative
judgments  made by HAS in connection  with its opinion  include HAS' views as to
the universe of potential buyers in each of these transactions,  their potential
levels of interest in an acquisition  of these  companies and the ability of the
acquirors to implement cost savings at and business  synergies with the acquired
companies  and,  in  addition,  HAS'  views as to the  business  conditions  and
prospects in the various markets in which these acquired  companies  operate and
business mix, sources of revenue,  risk profile and prospects for these acquired
companies.

<PAGE>
                                       41


     The summary  set forth above does not purport to be a complete  description
of the  presentations  by HAS to  NECB of the  analyses  performed  by HAS.  The
preparation  of a fairness  opinion is not  necessarily  susceptible  to partial
analysis or summary description.  HAS believes that its analyses and the summary
set forth above must be considered as a whole and that selecting portions of its
analyses without considering all analyses, or selecting part or all of the above
summary without considering all factors and analyses, would create an incomplete
view of the process  underlying the analyses set forth in HAS' presentations and
opinion.  In addition,  HAS may have given various  analyses more or less weight
than  other  analyses  and may  have  deemed  various  assumptions  more or less
probable  than other  assumptions,  so that the  valuations  resulting  from any
particular  analysis  described above should not be taken to be HAS' view of the
actual value of MSB. The fact that any specific analysis has been referred to in
the summary  above is not meant to indicate that such analysis was given greater
weight than any other analysis.

     In performing its analyses,  HAS made numerous  assumptions with respect to
industry  performance,  general  business  and  economic  conditions  and  other
matters, many of which are beyond the control of NECB. The analyses performed by
HAS are not  necessarily  indicative of actual  values of actual future  results
which may be  significantly  different  than those  suggested by analyses.  Such
analyses  were  prepared  solely as part of HAS' analysis of the fairness of the
Per Share Merger  Consideration  and were provided to NECB's Board in connection
with the delivery of HAS' opinion.  The analyses do not purport to be appraisals
or to  reflect  the  prices  at which a  company  actually  might be sold or the
process at which any  securities may trade at the present time or at any time in
the future.  In addition,  and described  above,  HAS'  opinion,  along with its
presentations to the NECB Board of Directors,  is just one of many factors taken
into consideration by the NECB Board.

CONCLUSION

     Based upon the above  analyses,  which represent a summary of our findings,
HAS found that it could at this time  render the  opinion  which will be part of
the Proxy Statement-Prospectus provided to Shareholders of MSB.

     In  conducting  its review,  HAS relied upon the  occurrence,  fairness and
completeness of all information reviewed by it. HAS did not independently verify
any such information or undertake an independent  appraisal of the assets and/or
liabilities  of MSB.  HAS also  relied upon the  accuracy  of the audit  reports

<PAGE>
                                       42


provided   by  MSB's   certified   public   accountants.   HAS  did  not  assume
responsibility  for the  accuracy  and  completeness  of any  financial or other
financial that it relied on.

EFFECT OF THE REORGANIZATION

     The shares of the capital stock of NECB issued and outstanding  immediately
prior to the Effective Time shall continue to be issued and outstanding from and
after the Effective Time, shall not be converted and shall not be changed by the
Reorganization.

     In  the  Reorganization,   each  share  of  MSB  Common  Stock  issued  and
outstanding  immediately  prior to the Effective Time, with certain  exceptions,
will  automatically  be converted  into the right to receive  $35.20 in cash and
5.493 shares of NECB Common Stock.

     Shares of MSB Common  Stock with  respect to which  dissenters'  rights are
perfected in accordance with Connecticut  Banking Law will not be converted into
the right to receive the Per Share Consideration.

     On and after the Effective Time, the shares of MSB Common Stock shall cease
to exist.  Holders of certificates for shares of MSB Common Stock shall cease to
have any rights as  shareholders  of MSB,  and the holders of such shares  shall
thereafter  be entitled only to the shares of NECB Common Stock and the right to
receive  the Per  Share  Consideration,  subject  to any  rights  of  dissenting
shareholders.  Until  certificates  for MSB Common Stock are  presented to NECB,
each such certificate shall be deemed for all purposes to represent ownership of
the number of shares of NECB  Common  Stock and the right to  receive  cash into
which such shares of NECB Common Stock shall have been converted pursuant to the
Reorganization.  Unless or until such outstanding  certificates are surrendered,
no dividend or other distribution,  if any, payable to holders of record of NECB
Common  Stock will be paid to the holder of such  outstanding  certificate,  but
upon surrender of such outstanding  certificate there will be paid to the record
holder  thereof the amount,  without  interest  thereon,  of dividends and other
distributions,  if any,  which were declared and became  payable with respect to
the number of Shares of NECB Common Stock represented thereby.

     In lieu of the issuance of  fractional  shares of NECB Common  Stock,  cash
adjustments  without  interest  will be paid to the holders of NECB Common Stock
with respect to any fractional share that would otherwise be issuable. The price

<PAGE>
                                       43


to be paid for any fractional  share shall be determined by multiplying  (i) the
closing price of NECB's Common stock as quoted on the NASDAQ  Quotation  System,
NASDAQ  National  Market  System as reported by The Wall Street  Journal for the
trading day  immediately  preceding the date of the  Effective  Time by (ii) the
fraction of a share of NECB Common Stock to which the holder would  otherwise be
entitled to receive pursuant to the  Reorganization  Agreement.  For purposes of
determining  whether and in what amounts a particular holder of MSB Common Stock
would be entitled to receive such cash adjustments, shares of record held by one
holder and represented by two or more certificates will be aggregated.

     For a discussion of the rights of dissenting  shareholders,  See "Appraisal
Rights of Dissenting Shareholders."

SHAREHOLDERS' AGREEMENTS

     Concurrently  with  the  execution  of the  Reorganization  Agreement,  the
directors  of  MSB  executed   shareholders'   agreements  (the   "Shareholders'
Agreements")  which  contain  provisions  to support  the  Reorganization.  More
specifically,  MSB's  directors have agreed to vote their MSB Common Stock "FOR"
approval of the  Reorganization  and have agreed to vote against approval of any
other agreement providing for any reorganization,  consolidation, sale of assets
or other  business  combination  of MSB and any other person,  entity or bank. A
copy of a  Shareholder's  Agreement  is set forth in  Appendix  E to this  Proxy
Statement-Prospectus.

     The directors  also agreed that they will not,  prior to the closing of the
transaction,  transfer any of their MSB Common Stock except by will or operation
of law unless  such  transfer  is agreed to in writing  by NECB.  Moreover,  the
directors  have agreed not to solicit,  encourage or initiate any  communication
with  any  other   person  or  entity  with   respect  to  any  proposal  for  a
reorganization,  consolidation,  sale of  assets or other  business  combination
involving MSB or encourage any person, firm, corporation,  group or other entity
to engage in such a transaction.

     For a period of at least  two (2) years  after  the  Effective  Time,  each
director  has agreed,  consistent  with his past  practice,  fiduciary  duty and
prudent  business  judgment,  to use his  reasonable  efforts  to  assist in the
development and growth of the business, prospects and operations of NEBT and has
agreed to provide to NEBT his personal and business banking business.

<PAGE>
                                       44


     Each director of MSB has agreed  consistent with his past banking practice,
fiduciary duty and business judgment not to directly or indirectly encourage any
other person to provide  business to any other  banking  business in Hartford or
Tolland County. Further, the directors have agreed that they will not serve as a
member of the governing board or on any committee,  advisory  committee or as an
organizer or  incorporator  of any bank or bank holding company which has 25% or
more of its deposits or assets in Hartford and Tolland County.  In consideration
of these  agreements  and in  exchange  for a release of all  claims  which such
person may have against MSB pursuant to the Founding  Directors  Plan as defined
below  which the  Shareholders  of MSB adopted in 1988,  each of the  designated
founding directors (except Nathan Agostinelli) of MSB will receive either a lump
sum  payment  of $27,500 or an annuity of $5,000 per annum for life as set forth
below:

Paul Aceto                              $27,500    Lump Sum 
Andrew Ansaldi, Jr.                       5,000    Annuity 
Anthony  Dzen                            27,500    Lump Sum 
Ronald Jacobs                             5,000    Annuity  
Nicholas LaPenta                         27,500    Lump Sum 
Roxie Leone                               5,000    Annuity 
Francis R. Murray                        27,500*   Lump Sum 
William Oleksinski                       27,500    Lump Sum 
Samual D. Pierson                         5,000    Annuity 
Edward J. Tomkiel                        27,500    Lump Sum
                                                  
- ----------
*    Mr. Murray  is a  Founding  Director of MSB and retired from MSB's Board in
     December, 1994. Mr. Murray serves as a consultant to MSB.

     Pursuant to Connecticut law, such agreements may not be enforceable without
the approval of the Banking Commissioner. Such approval was obtained on December
13, 1995.

EFFECTIVE TIME

     The  Reorganization  will become  effective on the last day of the month in
which  a  copy  of  the  Reorganization  Agreement,  certified  by  the  Banking
Commissioner  of the  State  of  Connecticut  along  with  his  approval  of the
Reorganization, is filed with the Secretary of State of the State of Connecticut
in accordance with applicable law (the "Effective Time.")

     If the  Reorganization  is approved by the  shareholders of MSB, subject to
the satisfaction or waiver of certain conditions described herein, the Effective
Time  currently  is expected to occur in mid 1996.
<PAGE>
                                       45


PROCEDURES  FOR  EXCHANGE OF CERTIFICATES

     Promptly  after the  Effective  Time,  each  holder of record of MSB Common
Stock will be provided with transmittal  materials,  together with  instructions
for the exchange of such holder's certificates representing shares of MSB Common
Stock for the number of shares of NECB  Common  Stock  together  with a check in
exchange and in payment for their shares of MSB Common Stock.

     HOLDERS OF MSB COMMON  STOCK  SHOULD NOT SEND IN THEIR  STOCK  CERTIFICATES
UNTIL THEY RECEIVE THE TRANSMITTAL MATERIALS AND THE INSTRUCTIONS FROM NECB.

     Upon transmittal of one or more certificates of MSB Common Stock,  together
with  transmittal  materials duly executed and completed in accordance  with the
instructions thereto (or upon completion of reasonable  procedures pertaining to
lost  certificates),  NECB  shall  promptly  cause to be issued  to the  persons
entitled thereto the Per Share Consideration to which such persons are entitled.

     After  the  Effective  Time,  there  will be no  transfers  on MSB's  stock
transfer books of shares of MSB Common Stock issued and outstanding  immediately
prior to the Effective Time. If certificates  representing  shares of MSB Common
Stock are presented to NECB after the Effective  Time they will be cancelled and
exchanged for the number of shares of MSB and cash in lieu of fractional shares,
if any, and the Cash Portion  deliverable in respect  thereof in accordance with
the foregoing procedures.

     Dissenters'  rights will be satisfied  in  accordance  with the  procedures
described under "Connecticut  Statutes Governing  Appraisal Rights" which is set
forth in Appendix D to this Proxy Statement-Prospectus.

CONDITIONS TO CONSUMMATION OF THE REORGANIZATION

     The respective obligations of NECB and MSB to effect the Reorganization are
subject  to the  satisfaction  of the  following  conditions  at or prior to the
Effective  Time:  (i)  the   Reorganization   Agreement  and  the   transactions
contemplated  thereby  shall have been approved by the  affirmative  vote of the
holders of at least  two-thirds  of the  outstanding  shares of MSB Common Stock
entitled  to vote  thereon;  (ii) the shares of NECB  Common  Stock  issuable to
holders of MSB  Common  Stock  pursuant  to the  Reorganization  shall have been
authorized  for inclusion for quotation on the NASDAQ:  National  Market System,

<PAGE>
                                       46


subject to official notice of issuance;  (iii) the Reorganization  Agreement and
the  transactions   contemplated   thereby  shall  have  been  approved  by  the
appropriate  governmental  authorities,  including the Federal Deposit Insurance
Corporation  ("FDIC")  and  the  Banking  Commissioner  (all  such  governmental
authorities  being referred to as the  ("Governmental  Entities"),  none of such
approvals  shall  contain  any term or  condition  which  would  have a material
adverse  effect on the  business,  operations,  properties,  assets or financial
condition of MSB or the Resulting Bank or otherwise  materially impair the value
of MSB or the  Resulting  Bank,  and any  statutory  waiting  periods shall have
expired (See "Regulatory Approvals Required for the  Reorganization");  (iv) the
Registration  Statement  on Form S-4 of which  this  Proxy  Statement-Prospectus
forms a part shall have become  effective  under the  Securities Act of 1933, as
amended (the "Securities Act") and no stop order suspending the effectiveness of
the  Registration  Statement  shall have been issued and no proceedings for that
purpose shall have been  initiated or threatened by the  Securities and Exchange
Commission (the "Commission"); and (v) no order, injunction or decree shall have
been  issued by any court or agency of  competent  jurisdiction  or other  legal
restraint or prohibition (an  "Injunction")  which prohibits the consummation of
the  Reorganization,  or any  of  the  other  transactions  contemplated  by the
Reorganization Agreement.

     In addition,  NECB's  obligations  under the  Reorganization  Agreement are
subject to the satisfaction, at or prior to the Effective Time, of the following
conditions:

          (a) Each of the  obligations  of MSB required to be performed by it at
or prior to the  Effective  Time  pursuant  to the  terms of the  Reorganization
Agreement  shall have been duly  performed  and  complied  with in all  material
respects  and  the  representations  and  warranties  of  MSB  contained  in the
Reorganization  Agreement shall be true and correct in all material  respects as
of the date of the  Reorganization  Agreement  and as of the  Effective  Time as
though  made at and as of the  Effective  Time,  and NECB shall have  received a
certificate  to that effect signed by the  President and by the Chief  Financial
Officer of MSB.

          (b) All  actions  required  to be taken by, or on the part of,  MSB to
authorize  the  execution,   delivery  and  performance  of  the  Reorganization
Agreement by MSB and the  consummation of the  transactions  contemplated by the
Reorganization Agreement shall have been duly and validly taken by the MSB Board
and the MSB shareholders,  and NECB shall have received  certified copies of the
resolutions evidencing such authorization.


<PAGE>
                                       47


          (c) NECB  shall  have  received  certificates  as of a day as close as
practicable to the date of the Effective Time from appropriate authorities as to
the good  standing  of,  and of the  payment  of  franchise  taxes,  if any,  in
Connecticut by MSB.

          (d) Any and all  permits  and  approvals  of  governmental  bodies and
material  consents  (including all consents of landlords and  authorizations  of
other third  parties shall have been obtained by MSB and NECB which are required
with respect to and are necessary in connection with (i) the consummation of the
Reorganization  and the other  transactions  contemplated by the  Reorganization
Agreement,  (ii) the  ownership by NEBT of all of the  properties  and assets of
MSB, and (iii) the conduct by the Resulting  Corporation  of the business of MSB
as conducted by MSB at the Effective Time.

          (e) MSB shall have caused to be  delivered to NECB a letter from MSB's
independent  public  accountants  with respect to MSB, and dated the date of the
Closing, and addressed to NECB and MSB, regarding certain accounting matters.

          (f) MSB shall have caused to be  delivered a letter from tax  counsel,
in form and substance reasonably satisfactory to NECB.

          (g)  Holders of more than 85% of the  outstanding  shares of MSB shall
not have exercised their statutory appraisal or dissenters' rights.

          (h)  Neither  NECB nor MSB shall be subject  to any  order,  decree or
injunction  of a court or agency of  competent  jurisdiction  which would impose
limitations  on the ability of NEBT to exercise  full rights of ownership of the
assets or business of MSB,  and no action,  suit,  proceeding  or  investigation
shall be pending or threatened  that is reasonably  likely to result in any such
order, decree or injunction.

          (i) Exceptions otherwise provided for in the Reorganization Agreement,
any agreement to which MSB is a party which takes effect upon, or which provides
a penalty or payment  conditioned upon or related to, a change of control of MSB
shall have been duly terminated with no cost or expense to MSB, NEBT or NECB.


<PAGE>
                                       48


          (j) The real  property  leases  to  which  MSB is a party  shall  have
remained  in full  force and  effect as of the  Effective  Time and shall not be
terminated by reason of the consummation of the Reorganization.

          (k)  NECB  shall  have  received,  in form  and  substance  reasonably
satisfactory  to NECB,  an  opinion  from HAS  Associates,  Inc.  or such  other
investment   banker  as  may  be  selected  by  NECB,  that  the  terms  of  the
Reorganization are fair to NECB from a financial point of view.

          (l)  NECB  shall  have  received  rulings  from the  Internal  Revenue
Service,  or an opinion of counsel  for NECB,  to the effect  that,  for federal
income tax  purposes,  (i) the  transactions  will  qualify for  treatment  as a
tax-free  reorganization  under  Section  368 of the Code and (ii) except to the
extent of cash consideration received, no gain or loss will be recognized by the
shareholders of NECB upon consummation of the Reorganization.

          (m) No  material  breach or  threatened  breach  of the  Shareholders'
Agreements shall exist. (See the "Shareholders' Agreements.")

     MSB's  obligations  under the  Reorganization  Agreement are subject to the
satisfaction, at or prior to the Effective Time, of the following conditions:

          (a) Each of the  obligations of NECB required to be performed by it at
or prior to the  Effective  Time shall have been duly and validly  performed and
complied with in all material respects and the representations and warranties of
NECB contained in the Reorganization  Agreement shall be true and correct in all
respects as of the date of the Reorganization  Agreement and as of the Effective
Time as though made at and as of the Effective Time, and MSB shall have received
a certificate to that effect signed by the President and Chief Financial Officer
of NECB.

          (b) All actions  required to be taken by or on behalf of NECB and NEBT
to authorize  the  execution,  delivery and  performance  of the  Reorganization
Agreement by NECB and NEBT and the consummation of the transactions contemplated
thereby  shall have been duly and validly  taken by the Boards of  Directors  of
NECB and NEBT  and by NECB as sole  shareholder  of  NEBT,  and MSB  shall  have
received certified copies of the resolutions evidencing such authorization.


<PAGE>
                                       49


          (c) Any and all  permits  and  approvals  of  governmental  bodies and
material  consents  (including all consents of landlords) and  authorizations of
other third  parties shall have been obtained by MSB and NECB which are required
with respect to and are necessary in connection with (i) the consummation of the
Reorganization  and the other  transactions  contemplated by the  Reorganization
Agreement,  (ii) the  ownership by NEBT of all of the  properties  and assets of
MSB, and (iii) the conduct by NEBT of the business of MSB as conducted by MSB at
the Effective Time.

          (d)  MSB  shall  have  received,  in  form  and  substance  reasonably
satisfactory to MSB, an opinion from First Albany  Corporation that the terms of
the  Reorganization  are fair to MSB and its shareholders from a financial point
of view.

          (e) MSB shall have received rulings from the Internal Revenue Service,
or an opinion of counsel,  to the effect that,  for federal income tax purposes,
(i) the  transactions  will qualify for  treatment as a tax-free  reorganization
under  Section 368 of the Code;  and except to the extent of cash  consideration
received,  no gain or  loss  will be  recognized  by  shareholders  of MSB  upon
consummation of the Reorganization.

          (f) MSB shall have received an opinion, dated the date of the Closing,
from counsel to NECB, in form and substance reasonably satisfactory to MSB.

     No  assurance  can be  provided  as to when,  or  whether,  the  regulatory
consents  and  approvals  necessary to  consummate  the  Reorganization  will be
obtained or whether all of the other conditions  precedent to the Reorganization
will be  satisfied or waived by the party  permitted  to do so. See  "Regulatory
Approvals  Required  for  the  Reorganization".  If  the  Reorganization  is not
effected on or before  December 31, 1996,  the  Reorganization  Agreement may be
terminated  by a vote of a majority of the Board of  Directors of either NECB or
MSB, unless the failure to effect the  Reorganization by such date is due to the
breach of the  Reorganization  Agreement by the party  seeking to terminate  the
Reorganization Agreement.

REGULATORY APPROVALS REQUIRED FOR THE REORGANIZATION

     The  Reorganization is subject to the prior approval of the Federal Deposit
Insurance  Corporation  (the "FDIC")  under the Bank Merger Act, as amended (the
"BMA"),  and an  application  for such approval has been filed with the FDIC. In
reviewing  the BMA  application,  the FDIC must take into  consideration,  among
other factors,  the financial and managerial  resources and future  prospects of

<PAGE>
                                       50


the  institutions and the convenience and needs of the communities to be served.
In addition,  the BMA prohibits the FDIC from approving the Reorganization if it
would result in a monopoly or be in furtherance of any combination or conspiracy
to monopolize or to attempt to monopolize the business of banking in any part of
the  United  States,  or if its  effect in any  section  of the  country  may be
substantially  to lessen  competition or to tend to create a monopoly,  or if it
would in any other  manner be a restraint  of trade,  unless the FDIC finds that
the anticompetitive  effects of the Reorganization are clearly outweighed by the
public  interest  and the  probable  effect on the  transaction  in meeting  the
convenience  and needs of the communities to be served.  In addition,  under the
FDIC,  the  Reorganization  may  not be  consummated  until  the  thirtieth  day
following the date of FDIC approval of the Reorganization, during which time the
United  States  Department  of  Justice  may  challenge  the  Reorganization  on
antitrust  grounds.  The  commencement of an antitrust action during the waiting
period would stay the effectiveness of such approval unless a court specifically
orders.

     Because  the  Reorganization  is subject to the prior  approval of the FDIC
under the BMA, NECB need not obtain the approval of the Federal Reserve Board to
effectuate the Reorganization.

     The  Reorganization  also  is  subject  to  the  approval  of  the  Banking
Commissioner pursuant to Section 36a-125 of the Connecticut General Statutes and
an  agreement  of merger  has been filed with the  Banking  Commissioner.  Under
applicable Connecticut law, in considering the agreement of merger,  the Banking
Commissioner  is required to  determine  whether the terms of such  agreement of
merger are  reasonable  and in  accordance  with law and sound public policy and
whether  benefits  to the public  clearly  outweigh  possible  adverse  effects,
including, but not limited to, an undue concentration of resources and decreased
or  unfair  competition.   The  Banking   Commissioner  shall  not  approve  the
Reorganization,  however, unless the Banking Commissioner considers whether: (i)
the  investment and lending  policies of the  constituent  corporations,  or the
proposed investment and lending policies of each subsidiary bank, are consistent
with safe and sound banking practices and will benefit the economy of the state;
(ii) the services or proposed  services of each  subsidiary  bank are consistent
with safe and sound banking practices and will benefit the economy of the state;
(iii) the constituent corporations have sufficient capital to ensure, and agrees
to ensure, that each subsidiary bank will comply with applicable minimum capital
requirements; (iv) the parent corporation has sufficient managerial resources to

<PAGE>
                                       51


operate each  subsidiary  bank in a safe and sound manner;  and (v) the proposed
acquisition will not substantially lessen competition in the banking industry of
the state. The Banking Commissioner shall not approve the Reorganization  unless
the Banking Commissioner finds, in accordance with applicable regulations,  that
the subsidiary  banks have a record of compliance  with the  requirements of the
Community  Reinvestment Act of 1977, 12 U.S.C.  ss.2901 et seq., as from time to
time amended, Section 36a-34 of the General Statutes of Connecticut, as amended,
inclusive, and applicable consumer protection laws; and the subsidiary bank will
provide adequate services to meet the banking needs of all community  residents,
including low income residents and moderate income residents, in accordance with
a plan  submitted  by  NECB,  NEBT  and MSB in such  form  and  containing  such
information as the Banking  Commissioner may require.  The Banking  Commissioner
shall not approve the Reorganization if it would result in a monopoly,  or would
be in furtherance  of any  combination or conspiracy to monopolize or attempt to
monopolize  the business of banking the State of  Connecticut  or if the Banking
Commissioner  determines  that  the  effect  of  the  Reorganization  may  be to
substantially lessen competition,  or would tend to create a monopoly,  or would
be in  restraint  of trade,  unless  the  Banking  Commissioner  finds  that the
anti-competitive  effects of the  Reorganization  are clearly  outweighed in the
public  interest by the  probable  effect of the  Reorganization  in meeting the
convenience  and needs of the community to be served.  An  application  for such
approval has been filed with the Banking Commissioner.

     Although there can be no assurances that all required regulatory  approvals
will be received for the Reorganization,  NECB and MSB believe that all required
regulatory approvals will be obtained.

     NECB and MSB are not aware of any other regulatory  approvals that would be
required for  consummation  of the  Reorganization,  except as described  above.
Should any other approvals be required,  it is presently  contemplated that such
approvals would be sought.  There can be no assurance that any other  approvals,
if required, will be obtained.

     The  Reorganization  will not be  consummated  unless all of the  requisite
regulatory  approvals for the  transactions  contemplated by the  Reorganization
Agreement are obtained.  See "Conditions to Consummation of the  Reorganization"
above.


<PAGE>
                                       52


CONDUCT OF BUSINESS PENDING THE REORGANIZATION

     Pursuant  to the  Reorganization  Agreement,  MSB has agreed that until the
Effective  Time,  MSB will conduct its business only in the ordinary  course and
consistent with prudent  banking  practice,  will use all reasonable  efforts to
preserve  MSB's  properties  wherever  located,  and will comply in all material
respects with all laws  applicable  to MSB or the conduct of its  business.  MSB
will use all reasonable efforts to preserve its business organization intact, to
keep  available  the present  services  of its  employees,  and to preserve  the
goodwill of its customers and others with whom business  relationships exist. In
addition, MSB has agreed that, except as otherwise consented to or approved by a
duly   authorized   officer  of  NECB  or  as   permitted  or  required  by  the
Reorganization Agreement, MSB will not:

     (a) enter into or amend certain contracts  designated in the Reorganization
Agreement;

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

     (c) change the number of issued  shares of its capital  stock,  or issue or
grant any option, warrant, call, commitment,  subscription, right to purchase or
agreement of any character  relating to its  authorized or issued capital stock,
or any securities  convertible  into shares of such stock, or split,  combine or
reclassify  any  shares  of its  capital  stock,  declare,  set aside or pay any
dividend  or other  distribution  (whether  in cash,  stock or  property  or any
combination  thereof)  in respect of its  capital  stock or redeem or  otherwise
acquire any shares of its capital stock;

     (d) make unsecured loans in excess of $10,000 for any individual loan or in
excess of $25,000 in the aggregate to any one  borrower,  other than renewals in
the ordinary course of business and not involving any change in terms;

     (e) make any  loan or loans  described  as  Undesirable  or  Prohibited  as
designated  in the  Reorganization  Agreement,  make any secured  loan or loans,
other than  residential  mortgage  loans with a loan to value ratio in excess of
80%, in an aggregate  amount to any one borrower  (including  members of his/her
immediate  family or affiliates of such borrower) in excess of $250,000,  except
for loans sold to investors and renewals in the ordinary  course of business and
not  involving any change in terms;  make any junior  mortgage loan in excess of
$100,000  behind  first  mortgages if the  resulting  loan to value ratio of the

<PAGE>
                                       53


combined  mortgages would exceed 70% or if prior mortgage loans are in excess of
$100,000  unless fully secured by readily  marketable  collateral or real estate
with a maximum  loan to value ratio of 80%; or honor or extend any  overdraft in
excess of $5,000 unless fully secured by readily marketable collateral;

     (f) make any loans to any  director  or  employee  of MSB, or any member or
affiliate of their respective families;

     (g)  other  than with  respect  to  residential  mortgage  loans,  renew or
otherwise reinstate any loan that has been in default for a period of 30 days or
more which, when added to any loans outstanding to the families or affiliates of
any maker or surety of the defaulted  loans (whether or not such other loans are
in default) has a balance outstanding in excess of $20,000,  except that MSB may
accept  payments for the purpose of bringing loans current,  so long as there is
no amendment or restructuring of the loans;

     (h) offer rates on deposits  that are set in deviation  from past  practice
and  procedure  employed  by MSB or are  materially  higher  than  those  of its
competitors  in the local  market,  or offer loan  pricing  which is  materially
different relative to its competitors in the local market;

     (i) hire or  retain  any new  employees,  consultants  or  contractors,  or
increase the  compensation  of current  employees,  consultants or  contractors,
except that MSB may hire replacements for current employees who are not officers
or managers if such employees cease to be employees of MSB;

     (j) make any capital expenditures in excess of $10,000;

     (k) enter into any real property lease or any lease of personal property or
extend or modify any existing lease of real or personal property;

     (1) acquire or agree to acquire,  by merging or  consolidating  with, or by
purchasing a  substantial  equity  interest in or a  substantial  portion of the
assets of, or by any other manner, any business or any corporation, partnership,
association  or other  business  organization  or division  thereof or otherwise
acquire any assets,  other than in connection with foreclosures,  settlements in
lieu of  foreclosure  or troubled  loan or debt  restructurings  in the ordinary
course of business, which would be material to MSB;


<PAGE>
                                       54


     (m) take any  action  that is  intended  to or would  result  in any of its
representations  and warranties set forth in the Reorganization  Agreement being
or becoming untrue in any material  respect,  or in any of the conditions to the
Reorganization  not being  satisfied,  or in a violation of any provision of the
Reorganization Agreement except, in every case, as may be required by applicable
law;

     (n) change its methods of accounting in effect at December 31, 1994, except
as required by changes in GAAP or regulatory accounting principles which changes
are concurred in by MSB's independent auditors;

     (o) take or cause  to be  taken  any  action  which  would  disqualify  the
Reorganization as a tax-free reorganization under Section 368 of the Code;

     (p) take or cause to be taken any action which would,  or may reasonably be
expected to,  significantly  delay or otherwise  adversely affect the regulatory
approvals required to consummate the Reorganization;

     (q) other than  activities  in the ordinary  course of business  consistent
with prior practice,  sell, lease, encumber,  assign or otherwise dispose of, or
agree to sell,  lease,  encumber,  assign or  otherwise  dispose  of, any of its
material assets, properties or other rights or agreements;

     (r) other than in the  ordinary  course of  business  consistent  with past
practice, incur any indebtedness for borrowed money, assume, guarantee,  endorse
or otherwise as an accommodation  become  responsible for the obligations of any
other individual, corporation or other entity;

     (s) file any  application to open,  relocate or terminate the operations of
any banking office;

     (t) make any equity  investment or commitment to make such an investment in
real estate or in any real estate development project,  other than in connection
with  foreclosures,  settlements in lieu of foreclosure or troubled loan or debt
restructurings in the ordinary course of business;

     (u) purchase or sell loans in bulk;


<PAGE>
                                       55


     (v)  foreclose  upon or take deed or title to any  commercial  real  estate
without first conducting Phase I environmental  assessment of the property;  and
shall not  foreclose  upon such  commercial  real  estate if such  environmental
assessment indicates the presence of hazardous material;

     (w) terminate the employment of, or decrease in any material  respect,  the
duties, obligations, responsibilities, or position of any senior officer of MSB;
or

     (x) agree to do any of the foregoing.

     Pursuant to the  Reorganization  Agreement,  MSB also has agreed to use its
reasonable best efforts in cooperation  with NECB to confirm that all regulatory
agreements  to which MSB is or  becomes  subject  will be  terminated  and of no
further force and effect at or prior to the Effective Time.

     Pursuant to the Reorganization  Agreement,  NECB has also agreed that until
the Effective Time, except as provided in the  Reorganization  Agreement or with
the  prior  consent  of MSB,  NECB and  NEBT  will  carry  on  their  respective
businesses in the ordinary course  consistent with prudent banking practices and
will use all  reasonable  efforts to  preserve  intact  their  present  business
organizations and  relationships.  The  Reorganization  Agreement also provides,
among other things,  that neither NECB nor any of its subsidiaries will (i) take
any action that is intended  or may  reasonably  be expected to result in any of
its  representations  and warranties set forth in the  Reorganization  Agreement
being or becoming untrue in any material respect, or in any of the conditions to
the  Reorganization  not being satisfied,  or in a violation of any provision of
the Reorganization Agreement,  except as may be required by applicable law; (ii)
change its methods of  accounting  in effect on December  31,  1994,  subject to
certain exceptions;  (iii) take or cause to be taken any action that would cause
the Reorganization to fail to qualify as a tax-free reorganization under Section
368 of the Code; (iv) take any action that would materially  adversely affect or
materially  delay the  ability  of NECB,  NEBT or MSB to obtain  the  regulatory
approvals required to consummate the  Reorganization;  or (v) agree to do any of
the foregoing.


<PAGE>
                                       56


TERMINATION, AMENDMENT AND WAIVER

WAIVER AND AMENDMENT

     Prior to the Effective Time, any provision of the Reorganization  Agreement
may be amended by an agreement in writing and approved by the NECB Board and the
MSB  Board   provided  that  after  the  approval  by  the   shareholders,   the
Reorganization   Agreement   may  not  be   amended  to  change  the  Per  Share
Consideration to be received by shareholders of MSB.

TERMINATION

     The  Reorganization  Agreement  may be  terminated at any time prior to the
Effective Time, either before or after its approval by shareholders, as follows:
(i) by the mutual  consent of NECB and MSB if the Board of  Directors of each so
determines;  (ii) by either NECB or MSB upon written notice to the other 90 days
after the date on which any request or  application  for a necessary  regulatory
approval is denied or withdrawn at the request of the governmental  entity which
must grant  such  approval,  unless  within  such 90 day  period a petition  for
rehearing  or  an  amended  application  has  been  filed  with  the  applicable
governmental  entity (or unless the failure to obtain the  necessary  regulatory
approval  is  due  to  the  failure  of  the  party  seeking  to  terminate  the
Reorganization  Agreement to perform or observe its covenants and agreements set
forth in the Reorganization Agreement); (iii) by either NECB or MSB if its Board
of Directors so determines,  if the  Reorganization  has not been consummated by
December 31, 1996, unless the failure to consummate the Reorganization is due to
a breach of the  Reorganization  Agreement by the party seeking to terminate the
Reorganization  Agreement;  (iv) by either NECB or MSB,  if any  approval of the
shareholders  of either party required for  consummation  of the  Reorganization
shall not have been  obtained  by reason of the  failure to obtain the  required
vote  at a  duly  held  meeting  of  shareholders  and  at  any  adjournment  or
postponement thereof; (v) by either NECB or MSB (provided,  that the terminating
party is not then in material breach of any representation,  warranty,  covenant
or other agreement  contained herein) if there shall have been a material breach
of any of the  representations  or  warranties  set forth in the  Reorganization
Agreement  on the part of the other  party,  which breach is not cured within 45
days following  written  notice to the party  committing  such breach,  or which
breach,   by  its  nature,   cannot  be  cured  prior  to  the  closing  of  the
Reorganization (the "Closing");  (vi) by either NECB or MSB (provided,  that the
terminating  party  is not  then  in  material  breach  of  any  representation,
warranty, covenant or other agreement contained herein) if there shall have been

<PAGE>
                                       57


a  material  breach  of any of the  covenants  or  agreements  set  forth in the
Reorganization  Agreement on the part of the other party, which breach shall not
have been  cured  within 45 days  following  receipt by the  breaching  party of
written notice of such breach from the other party hereto; (vii) by NECB or MSB,
if it shall have  determined  that the  Reorganization  has become  imprudent by
reason  of the  institution  by any  governmental  agency of any  litigation  or
proceeding  to restrain  or prohibit  the  consummation  of the  Reorganization;
(viii)  by NECB if at the  time of such  termination  there  shall  have  been a
material  adverse  change in MSB's  financial  condition  from that set forth in
MSB's December 31, 1994 and financial  statements  unless such change shall have
resulted from conditions  affecting the banking industry generally;  (ix) by MSB
if at the time of such  termination  there  shall have been a  material  adverse
change in NECB's  financial  condition  from that set forth in NECB's  financial
statements unless such change shall have resulted from conditions  affecting the
banking industry  generally;  or (x) by NECB if, in order to obtain any required
permit, consent,  approval or authorization of any governmental authority having
jurisdiction,  NECB or the Resulting  Bank will be required to agree to, or will
be subjected to, a limitation  upon its activities  following the Effective Time
which NECB or NEBT reasonably regards as materially adverse.

     If either NECB or MSB terminates the Reorganization Agreement, neither NECB
nor MSB will have any further  obligations  under the  Reorganization  Agreement
except (i) for certain  specified  provisions  of the  Reorganization  Agreement
relating to confidentiality and expenses and (ii) that no party will be relieved
or released from any liabilities or damages arising out of its willful breach of
any provisions of the Reorganization Agreement.

INTEREST OF CERTAIN PERSONS IN THE REORGANIZATION

     Upon consummation of the  Reorganization,  Nathan G. Agostinelli and Andrew
Ansaldi will be appointed to the Board of Directors of NEBT.  

     Upon  consummation of the  Reorganization,  NEBT and Nathan G. Agostinelli,
President  and Chief  Executive  Officer of MSB,  will enter into an  employment
agreement (the "Employment  Agreement.")  Pursuant to the Employment  Agreement,
Mr. Agostinelli

<PAGE>
                                       58


will  serve as an Executive  Vice  President of  NEBT for a  period of two years
after the  Effective  Time at an annual base  salary of $125,000  with use of an
automobile.  During the third year of the Employment Agreement,  Mr. Agostinelli
will be retained as a consultant to NEBT with annual compensation of $25,000.

     Mr. Agostinelli's  employment contract provides that NEBT may terminate Mr.
Agostinelli's  employment for the following  reasons:  for cause; for inability,
for a continuous  period of at least ninety (90) days,  to perform  duties under
the  Agreement  due to  mental  or  physical  disability  that is  incapable  of
reasonable  accommodation  under applicable law; in the event of the liquidation
or  reorganization  of NEBT under federal  bankruptcy or any state insolvency or
bankruptcy  law; or at any time without cause,  provided NEBT shall be obligated
to pay to Mr. Agostinelli, an amount equal to his base salary and benefits as if
he continued throughout the term of the Employment Agreement.

     The Employment Agreement also contains a non-compete clause which prohibits
Mr.  Agostinelli from directly or indirectly  engaging in activities  similar or
reasonably  related to those which Mr. Agostinelli has engaged in during the two
years  immediately  preceding  the  termination  of  all  payments  made  to Mr.
Agostinelli pursuant to the Employment Agreement,  similar or reasonably related
to those which have shall have rendered  under the  Employment  Agreement to (i)
any person or entity  which  directly  competes  with (or  proposes  or plans to
directly  compete with NEBT or its  subsidiaries in any line of banking business
engaged in by NEBT or its subsidiaries);  or (ii) any past, current or potential
customers of NEBT. The restrictions imposed by the non-compete clause only apply
within a twenty mile radius of any office  maintained by NEBT or any  subsidiary
thereof.  Additionally,  Mr.  Agostinelli  will agree  that he will not  entice,
induce or encourage any of NEBT's other employees to terminate their  employment
with NEBT or violate any agreements relating to proprietary information of NEBT.
The Reorganization  Agreement  provides for deferred  compensation to be paid to
Mr.  Agostinelli  through  a  rabbi  or  other  trust  which  will  provide  Mr.
Agostinelli with a trust funded with $250,000 which funds will be disbursed over
a term of years following the termination of his employment with NEBT.

     See "MANAGEMENT OF NECB" and "MANAGEMENT OF MSB" for additional information
regarding the respective managements of NECB and MSB.

<PAGE>
                                       59


EMPLOYEE MATTERS

     NECB will provide the employees of MSB who are offered employment with NECB
or NEBT,  and who accept such  employment,  with  benefits  comparable  to those
provided to its own employees in similar  positions and with comparable terms of
service with NECB or NEBT, as reasonably determined by NECB and NEBT.

FEES AND EXPENSES UNDER CERTAIN CIRCUMSTANCES

NO SOLICITATION OF TRANSACTIONS

     MSB has agreed in the Reorganization  Agreement that MSB shall not solicit,
approve or  recommend  to its  shareholders,  or undertake or enter into with or
without  shareholder  approval,  either as the surviving or  disappearing or the
acquiring  or acquired  corporation,  any other  reorganization,  consolidation,
assets acquisition,  tender offer or other takeover  transaction,  or furnish or
cause to be furnished any  information  concerning  its business,  properties or
assets  to any  person  or  entity  (other  than  NECB)  interested  in any such
transaction  (except for directors and executive  officers of MSB and such other
persons as may be required  by law),  and MSB will not  authorize  or permit any
officer, director, employee, investment banker or other representative, directly
or  indirectly,  to solicit,  encourage  or support any offer from any person or
entity (other than NECB) to acquire  substantially  all of the assets of MSB, to
acquire 10% or more of the outstanding  stock of MSB, to enter into an agreement
to merge with MSB, or to take any other action that would have substantially the
same effect as the  foregoing,  without  the  written  consent of NECB (any such
solicitation, approval, undertaking,  authorization,  permission or other action
referred to in this sentence  being  sometimes  referred to as an  "unauthorized
action").  If the Reorganization is not consummated in accordance with the terms
set  forth  in  the   Reorganization   Agreement  because  of  any  material  or
unauthorized  action or omission by MSB, MSB shall on demand pay to NECB the sum
of  (a)  out-of-pocket  expenses,   including  without  limitation,   reasonable
attorney,  accountant and investment banker fees and expenses,  incurred by NECB
in  connection  with the  Reorganization  and the  transaction  provided for the
Reorganization Agreement, plus $500,000 as liquidated damages.

BREACHES OF REPRESENTATIONS AND WARRANTIES

     If either MSB or NECB fails to perform any  material  covenant or agreement
in the Reorganization  Agreement, or if any representation or warranty by MSB or
NECB is determined to be materially  untrue (the party which fails to perform or

<PAGE>
                                       60


who makes the untrue  representation or warranty (the "Breaching Party"), and if
at the time of the failure or untrue representation or warranty by the Breaching
Party, and the other party is not a Breaching Party (the "Non-Breaching Party"),
and if the Agreement is thereafter  terminated prior to the Effective Time, then
the  Breaching  Party  shall  on  demand  pay to  the  Non-Breaching  Party  the
out-of-pocket  expenses incurred by the  Non-Breaching  Party in connection with
the  Reorganization  and  the  transactions  provide  for in the  Reorganization
Agreement; provided, however, that the amount payable shall not exceed $250,000.

PROHIBITED TRANSACTIONS WITH THIRD PARTIES

     In addition, in the event MSB does not take any unauthorized action, if MSB
shareholders  do not  approve the  Reorganization,  and so long as NECB does not
breach the  Reorganization  Agreement,  should an  agreement to acquire or merge
with  MSB at  $88.00  of value  per  share  or more to the MSB  shareholders  be
executed on or before December 1, 1997 with an entity that makes an offer during
the term of the Reorganization  Agreement,  MSB shall pay to NECB upon execution
of such  agreement the sum of all  out-of-pocket  expenses,  incurred by NECB in
connection  with the  Reorganization  and the  transactions  provided for in the
Reorganization  Agreement;  provided that if the transaction agreed to with such
other entity shall not close, NECB shall thereupon promptly repay such amount to
MSB.

ANTICIPATED ACCOUNTING TREATMENT

     It is anticipated that the  Reorganization  will be treated as a "purchase"
for accounting  and financial  reporting  requirements.  The Unaudited Pro Forma
Condensed   Combined   Financial    Information    contained   in   this   Proxy
Statement-Prospectus  has been prepared using the purchase  accounting method to
account for the  Reorganization.  See  "Unaudited Pro Forma  Condensed  Combined
Financial Information".

RESALES OF NECB COMMON STOCK RECEIVED IN THE REORGANIZATION

     The shares of NECB Common Stock to be issued in the Reorganization  will be
registered  under the Securities Act and will be freely  transferable  under the
Securities  Act,  except for  shares  issued to any MSB  shareholder  who may be
deemed to be an "affiliate" of MSB for purposes of Rule 145 under the Securities
Act.  Affiliates  may not sell their  shares of NECB  Common  Stock  acquired in
connection with the Reorganization except pursuant to an effective  registration
statement  under the Securities  Act covering such shares or in compliance  with

<PAGE>
                                       61


Rule 145 or another applicable  exemption from the registration  requirements of
the Securities Act. This Proxy  Statement-Prospectus  does not cover any resales
of NECB Common Stock  received by persons who may be deemed to be  affiliates of
MSB.  Persons  who may be  deemed  to be  affiliates  of MSB  generally  include
individuals  or entities  that  control,  are  controlled by or are under common
control with MSB,  and may include  certain  officers  and  directors as well as
principal shareholders of MSB.

TRADING MARKET FOR NECB COMMON STOCK

     NECB  Common  Stock  is  listed  on  the  NASDAQ   National  Market  System
(NASDAQ:NMS)  NECB has  agreed to cause the  shares of NECB  Common  Stock to be
issued in the  Reorganization  to be  approved  for  listing on the  NASDAQ:NMS,
subject  to  official  notice of  issuance,  prior to the  Effective  Time.  The
obligations  of the  parties to  consummate  the  Reorganization  are subject to
approval for listing by the  NASDAQ:NMS of such shares.  See  "Conditions to the
Reorganization."

FEDERAL INCOME TAX CONSEQUENCES

     Neither  NECB nor MSB has  requested  an advance  ruling from the  Internal
Revenue Service as to the tax consequences of the Reorganization.

     NECB and MSB have received an opinion from Reid and Reige,  P.C.  regarding
the material  federal income tax consequences of the  Reorganization,  including
certain consequences to shareholders of MSB who are citizens or residents of the
United  States and who hold their shares as capital  assets.  The opinion is set
forth as an Exhibit to the Registration Statement. This summary does not discuss
every aspect of federal income taxation that may be relevant to a particular MSB
shareholder in light of his or her personal circumstances or to MSB shareholders
subject to special  federal  income tax treatment  such as insurance  companies,
dealers in securities,  certain retirement plans,  financial  institutions,  tax
exempt  organizations  or foreign  persons.  In addition,  this summary does not
address any aspects of state, local, or foreign tax laws that may be relevant to
holders of MSB Common Stock.

     The Reorganization  will be treated as a reorganization  within the meaning
of Section 368(a) of the Code and, accordingly, for federal income tax purposes:


<PAGE>
                                       62


(1)  no gain or loss will be recognized by NECB,  NEBT or MSB as a result of the
     Reorganization;

(2)  gain,  if any,  will be  recognized by the holders of MSB Common Stock upon
     the receipt of NECB Common  Stock and cash in exchange for their MSB Common
     Stock pursuant to the Reorganization only to the extent of the Cash Portion
     of the Per Share Consideration  received and any cash received in lieu of a
     fractional  share of NECB Common Stock;  loss will not be recognized by the
     shareholders of MSB as a result of the Reorganization. MSB shareholders who
     dissent should consult their own legal and tax advisors;

(3)  the tax  basis of the NECB  Common  Stock  received  by each  holder of MSB
     Common Stock will be the same as such holder's basis in his, her or its MSB
     Common Stock  surrendered  in exchange  therefor,  reduced by the amount of
     cash  received by such holder for the MSB Common Stock so  surrendered  and
     increased  by the amount of dividend  income and other gain  recognized  to
     such shareholder; and

(4)  the holding period for the shares of the NECB Common Stock received by each
     holder of MSB Common  Stock in the  Reorganization  will include the period
     during  which such  holder  held the MSB Common  Stock  which he, she or it
     surrendered in exchange for NECB Common Stock, provided that such shares of
     MSB Common Stock were held as capital  assets at the Effective  Time of the
     Reorganization.

     Gain  recognized  to a holder  of MSB  Common  Stock in the  Reorganization
should be long term capital gain if certain  "reduction of ownership"  tests are
met and such  shares of MSB Common  Stock have been held as a capital  asset for
more than one year at the Effective Time of the Reorganization.

     Holders' of MSB Common Stock who receive cash in lieu of  fractional  share
interests of NECB Common Stock will be treated as having  received such fraction
of any share of NECB Common Stock and then as having received cash in redemption
of the fractional  share  interest,  subject to the provisions of Section 302 of
the Internal Revenue Code and Rev. Ruling 66-365, 1966-2 C.B. 116.

     The determination of whether cash received in the  Reorganization by an MSB
shareholder  has the effect of the  distribution  of a dividend  will be made by
comparing   the   proportionate   interest   of  such   shareholder   after  the
Reorganization with the proportionate interest the shareholder would have had if

<PAGE>
                                       63


the  shareholder  had received  solely NECB Common Stock in the  Reorganization.
This comparison is made as though NECB had issued in the  Reorganization to such
shareholder solely NECB Common Stock, and in a hypothetical redemption under the
Rules of Section 302 of the Code  considered with all  hypothetical  redemptions
from other MSB shareholders  participating in the Reorganization,  NECB had then
redeemed  such  portion of NECB  Common  Stock with a value,  at the time of the
Reorganization,  equal to the amount of cash the shareholder received.  For this
purpose, the constructive ownership rules in Section 318 of the Internal Revenue
Code apply.

     If the tests under Sections 302(b)(2) of the Code are met, the gain will be
characterized  as short or long term loan gain depending upon the holding period
of the MSB Common Stock and whether the stock has been held as a capital  asset.

     The discussion set forth above is based on currently existing provisions of
the  Code,   existing  U.S.   Treasury   regulations   thereunder   and  current
administrative rulings and court decisions.  All of the foregoing are subject to
change  and any  such  change  could  affect  the  continuing  validity  of this
discussion.

     HOLDERS OF MSB COMMON  STOCK  SHOULD  CONSULT  THEIR TAX ADVISORS AS TO THE
PARTICULAR  TAX  CONSEQUENCES  TO  THEM  OF THE  REORGANIZATION,  INCLUDING  THE
APPLICABILITY AND EFFECT OF FEDERAL,  STATE,  LOCAL AND FOREIGN INCOME AND OTHER
TAX LAWS.

APPRAISAL RIGHTS OF DISSENTING SHAREHOLDERS

     Connecticut law provides  appraisal  rights for dissenting  shareholders of
MSB pursuant Sections 36a-125(h) and 33-374 of the Connecticut General Statutes.
(C.G.S.)

     To exercise  appraisal  rights under Sections  36a-125(h) and 33-374, a MSB
shareholder must satisfy all of the following conditions:

     (i)    The MSB shareholder must file with MSB a written notice objecting to
            the Reorganization on or before the date of the Special Meeting.  An
            objection must be in addition to and separate from any proxy or vote
            against the Reorganization and must be submitted to Manchester State
            Bank, 1041 Main Street,  Manchester,  Connecticut 06045,  Attention:
            Nathan G. Agostinelli, President and Chief Executive Officer;


<PAGE>
                                       64


     (ii)   The MSB shareholder  must not vote any of his or her shares in favor
            of the Reorganization; and

     (iii)  The MSB shareholder  must deliver to the Secretary of MSB, within 10
            days  after  the date on which  the  vote on the  Reorganization  is
            taken, a written  demand,  which complies with the  requirements  of
            C.G.S. Section 33-374, that MSB purchase all of his or her shares at
            fair value.

     The  demand  must  state  the  number  and  class  of  shares  held  by the
shareholder  making the demand.  No demand may be withdrawn  by the  shareholder
unless MSB consents thereto.  Within 20 days after demanding the purchase of his
or her  shares,  each  demanding  shareholder  must  submit the  certificate  or
certificates  representing  his or her shares to MSB for  notation  thereon that
such demand has been made.  Any  subsequent  transferee  of shares so  submitted
acquires  by  that  transfer  no  rights  in MSB  other  than  those  which  the
transferring  shareholder had after making a demand. If the certificates are not
submitted for notation as provided above, MSB may, at its option,  terminate the
shareholder's  appraisal  rights unless a court of competent  jurisdiction,  for
good and sufficient cause shown, otherwise directs.  Generally, any shareholders
making such demand shall  thereafter be entitled only to the payment provided in
C.G.S. Section 33-374 and shall not be entitled to vote, to receive dividends or
to exercise any other rights of a shareholder in respect of his or her shares.

     Within  ten days after the later of (i) MSB's  receipt  of a  shareholder's
demand, or (ii) the Effective  Time,  MSB is required to make a written offer to
each  shareholder  objecting  under Section 125(h) to pay for the shares of such
shareholder  a specified  price which MSB considers to be their fair value as of
the day prior to the date notice of the proposed  Reorganization was mailed. MSB
has not  determined  the  amount of any such  offer,  nor when it would be made;
however,  it is unlikely that it would be made prior to the  Effective  Time. If
MSB and the objecting MSB  shareholder  agree in writing as to the value of such
shares,  MSB must  pay  that  value  to the  shareholder  concurrently  with the
shareholder's  surrender of his or her certificate or certificates duly endorsed
for transfer.  At any time within 60 days after the date on which MSB is obliged
to make an offer for the objecting  shareholder's shares, MSB or any shareholder
who has made a demand and has not  accepted  MSB's  offer may file a petition in
the Superior Court for Hartford County, Connecticut,  seeking a determination of
the fair  value of the  shares  as of the day  prior to the date  notice  of the

<PAGE>
                                       65


proposed  Reorganization  was mailed.  All objecting  shareholders  who have not
accepted MSB's offer will be made parties to the proceeding,  whether  residents
of  Connecticut  or not.  The court may,  if it so elects,  appoint  one or more
persons as  appraisers  to receive  evidence  and  recommend  a decision  on the
question of the fair value of the shares, and the court shall determine the fair
value of the  shares  and  direct  payment  of that  value,  together  with such
interest, if any, as the court allows, to the shareholders entitled thereto. The
costs and expenses of any proceeding  shall be determined by the court and shall
be assessed against MSB, except that, if the court finds that the failure of any
or all of the shareholders to accept an offer was arbitrary, vexatious or not in
good faith, the court may apportion and assess against such  shareholders all or
any part of the costs and  expenses  as the court may deem  equitable.  For this
purpose,  expenses  include  reasonable  compensation  for the  appraisers,  but
exclude fees and expenses of counsel for or experts employed by any party unless
either  the fair  value of the  shares as  determined  by the  court  materially
exceeds the amount of an offer,  or no offer was made, by MSB, in which case the
court in its discretion may also award to shareholders  reasonable  compensation
for experts employed by the shareholders.

     A shareholder's failure to vote on the Reorganization will not constitute a
waiver of his or her  appraisal  rights under  C.G.S.  Sections  36a-125(h)  and
33-374.  However, a vote in favor of the Reorganization will constitute a waiver
of this  right,  and a vote  against  the  Reorganization,  by itself,  will not
satisfy the requirements with respect to written objection and written demand or
the other  requirements  of C.G.S.  Sections  36a-125(h) and 33-374,  summarized
above, necessary to perfect appraisal rights.

     The receipt of cash pursuant to the exercise of appraisal  rights will be a
taxable  transaction  for federal income tax purposes.  Any MSB  shareholder who
desires to exercise his or her appraisal  rights should  carefully review C.G.S.
Sections  36a-125(h) and 33-374 and is urged to consult his or her legal advisor
before electing or attempting to exercise such rights.

     The  foregoing  summaries of the rights of  dissenting  shareholders  under
Connecticut  law is qualified  in its  entirety by  reference to C.G.S.  Section
36a-125(h),  as amended,  and 33-374,  the text of each of which is set forth in
Appendix D attached hereto.


<PAGE>
                                       66


     A VOTE AGAINST THE REORGANIZATION  WILL NOT SATISFY THE REQUIREMENTS THAT A
DISSENTING   SHAREHOLDER   DELIVER   HIS  OR  HER  WRITTEN   OBJECTION   TO  THE
REORGANIZATION  PRIOR  TO OR ON THE DATE OF THE  SPECIAL  MEETING  OR ANY  OTHER
NOTICE REQUIREMENTS UNDER CONNECTICUT LAW WITH RESPECT TO APPRAISAL RIGHTS.



<PAGE>
                                       67


                           INFORMATION REGARDING NECB

BUSINESS

GENERAL DEVELOPMENT OF BUSINESS

     New England  Community  Bancorp,  Inc.,  which was  formerly  known as Olde
Windsor  Bancorp,  Inc.,  is the bank  holding  company for New England Bank and
Trust Company  ("NEBT"),  and The Equity Bank  ("EQBK"),  Connecticut  chartered
commercial  banks committed to offering quality banking products and services to
their customers and the communities which they serve on a prudent and profitable
basis. NECB has built its community banking network through both internal growth
and  acquisition.  NECB was incorporated in the State of Delaware in June, 1984.
In 1985, NECB acquired all of the capital stock and became the sole  stockholder
of Windsor Bank and Trust Company ("Windsor Bank"), a Connecticut-chartered bank
and trust company.  Subsequently,  NECB acquired a second bank  subsidiary,  New
England Bank and Trust Company.  In 1988,  Windsor Bank was merged with and into
NEBT. In 1995, NECB acquired all of the  outstanding  common stock of EQBK. EQBK
was founded in 1987 and in 1995 EQBK became a separate bank subsidiary of NECB.

     The strategy of NECB is to operate its  subsidiaries as  community-oriented
banking institutions  dedicated to providing personalized service. NECB believes
that its maintenance of professional,  personalized  service has resulted in its
ability  to obtain  and  service  many of the small to  medium  sized  desirable
commercial  credits in its market  area.  As part of its growth  strategy,  NECB
intends to continue to provide  personalized  banking services whether expansion
occurs  through  internal   growth,   de  novo  expansion,   reorganization   or
acquisition.

     NEBT's and EQBK's  deposits are insured by the FDIC in accordance  with the
Federal  Deposit  Insurance  Act.  NEBT and EQBK are members of the Federal Home
Loan Bank System  ("FHLBS")  through the Federal  Home Loan Bank of Boston.  The
FHLBS  encourages and supports  residential  mortgage lending by allowing member
banks to borrow money long term at favored rates based on certain lending ratios
and the ownership of shares in the FHLBS.

     NECB's  subsidiaries  provide  services to a diverse range of customers and
neither institution relies on any one depositor for a significant  percentage of
deposits made in their  respective  institutions.  Management  believes that the
business of each  institution  will  continue  to be broadly  based and will not
depend  on the  business  of one or a few  customers,  the loss of any or all of
which would materially and adversely affect its business.


<PAGE>
                                       68


     NECB  operates  banks which are  community-oriented  with a  commitment  to
customer service,  sound community  relations and professional  excellence.  The
target  market of NEBT and EQBK  consists of  individual  consumers  and locally
based businesses. Emphasis is placed upon "relationship banking" as NECB's banks
strive to provide the  majority  (if not all) of their  clients'  borrowing  and
deposit  needs.   NEBT's  primary  market  area  is  located  in  north  central
Connecticut.  The  primary  market  area  of  EQBK  consists  of  the  Towns  of
Wethersfield and Rocky Hill. The area of Hartford south of Park Street forms the
secondary market of EQBK.

     During the  1990's,  the  Connecticut  banking  industry  has  become  more
concentrated   with   over  30  banks   ceasing   operations   as  a  result  of
reorganizations  or failure.  Increasingly,  the industry consists of a few very
large,  regional  or  super-regional  institutions,  and  a  number  of  smaller
community-based  banks whose success  depends upon providing  customer  focused,
responsive products and services.

     The continued growth of  super-regional  institutions and the potential for
large  out-of-area  banking  organizations to enter the local banking market may
create  significant  opportunities for efficiently  operated,  service-oriented,
community-based   banking  organizations.   NECB  is  optimistic  regarding  the
opportunities  available to prudent,  well capitalized  community-based banks to
serve successfully and profitably the banking needs of their constituents.

     NECB believes that to be successful,  community banks must be able to offer
their  customers  competitive  products and services of their own  initiation or
through strategic  alliances and contractual  relationships  with third parties.
While  offering  desired  products and services is important in  attracting  and
maintaining  customer  relationships,   the  delivery  of  such  products  in  a
convenient,  friendly,  professional  and responsive  manner is essential to the
success of a community bank. NECB's Management team and staff continue to strive
to meet the needs of customers and the community  with  innovative  products and
friendly, responsive service at convenient locations.

     Management of NECB is continuously  exploring  potential  opportunities  to
expand prudently NECB's earning  potential  through  expansion of NECB's base of
earning assets within its existing market area or in proximate  geographic areas
through the establishment or acquisition of other banking operations.


<PAGE>
                                       69


     NECB's  subsidiaries  attract  deposits  through  their  branch  network by
offering a variety of commercial and consumer  deposit products  including,  but
not limited to, demand deposits,  certificates of deposit and savings  deposits.
These funds are then  primarily  invested in investment  securities and loans to
borrowers within the NEBT's and EQBK's respective market area. A variety of loan
products are available to potential  borrowers  including  secured and unsecured
loans, inventory financing, term loans, interim construction financing, mortgage
loans and home equity loans.

     Fee income is generated through  traditional  deposit related services such
as checking  account  charges,  overdraft  fees,  stop payment and returned item
fees.  Seven of NEBT's  ten  automated  teller  machines  ("ATMs"),  which  also
generate fee income, are located at NEBT's offices.  Two ATMs are located within
the  terminal  areas  at  Bradley   International   Airport  in  Windsor  Locks,
Connecticut  and one is installed  within a convenience  store/gasoline  station
within close  proximity to the NEBT branch located in East Windsor.  The ATMs at
branch  locations are primarily for efficient  utilization  of branch  personnel
resources  and  customer  convenience,  while  machines  located  away from NEBT
premises are primarily  utilized by non-customers  and provide NEBT with greater
revenues  than do the  ATM's  located  at branch  locations.  The  servicing  of
mortgage loans sold to the Federal Home Loan Mortgage Corporation and the rental
of safe deposit boxes to customers also provides revenues.

COMPETITION AND GENERAL BUSINESS CONDITIONS

     The banking  business in  Connecticut  is quite  competitive.  NECB and its
subsidiaries  compete with  commercial  banks,  savings banks,  savings and loan
associations, credit unions, finance companies, mutual funds, money market funds
and  other  institutions  for  various  products  and  services.  NECB  and  its
subsidiaries   strive  to  remain   competitive   with  these  other   financial
institutions  and to  improve  the  services  offered  to  customers,  by making
available to savers  various  depository  products and  certificates  of deposit
having a wide range of maturities, amounts and interest rates (currently several
different rates,  depending on the principal balance and term of the certificate
of  deposit).  In  lending,  NEBT is an  approved  Federal  Home  Loan  Mortgage
Corporation  ("FHLMC") lender,  thereby allowing it to make mortgage loans, sell
such loans in the  secondary  market and  retain the  servicing  rights to these
loans.


<PAGE>
                                       70


     While the banking  business in  Connecticut is very  competitive,  the past
several  years have seen the focus of the  industry  shift from growth in market
share to improvement in asset quality and expense  reduction.  Connecticut-based
financial institutions have been adversely affected by the economic downturn and
devaluation of real estate. Many of the banks in Connecticut and the region have
spent much of the past three years  strengthening  their balance sheets in order
to either position themselves for future opportunities or, in some cases, simply
to  survive.  While the  recession  has  created  attractive  opportunities  for
expansion for  well-capitalized  institutions,  many banks have not maintained a
capital cushion adequate enough to pursue these opportunities.  Accordingly, the
total number of competitors within the market has been decreasing. However, NECB
may come  into  competition  with new banks as a result  of the  erosion  of the
previous barriers to inter-state banking.

     Competition  among financial  institutions is based upon interest rates and
other  credit and  service  charges,  the  quality  of  services  rendered,  the
convenience of banking  facilities and in the case of loans to larger commercial
borrowers,  relative lending limits. As in the past, NECB's future earnings will
be  affected  by  changes in the  prevailing  interest  rates,  as well as other
financial  market  developments  and regulatory  controls  beyond the control of
NECB's Management.

     Connecticut has enacted  legislation which  liberalized  banking powers and
has put thrift institutions on equal footing with other banks, thereby improving
their  competitive  position.  In addition,  in 1995,  the  Connecticut  General
Assembly  revised  its  Interstate  Banking  Act to permit  acquisitions  of and
mergers with  Connecticut  banks and bank holding  companies with banks and bank
holding  companies  in  other  states.  It is  possible  that  such  legislative
authority  will  increase  the  number  or the  size of  financial  institutions
competing  with  NEBT and EQBK  for  deposits  and  loans in its  market  place,
although  it is  impossible  to predict  the  effect  upon  competition  of such
legislation.

     Recently adopted Federal  legislation  permits adequately  capitalized bank
holding  companies  to venture  across  state  lines to offer  banking  services
through bank subsidiaries to a wider geographic  market. In light of this change
in the law, it will be possible for large super-regional  organizations to enter
many new markets including the market served by NEBT and EQBK.  Certain of these
competitors,   by  virtue  of  their  size  and  resources,  may  enjoy  certain
efficiencies  and  competitive  advantages  over  NEBT and EQBK in the  pricing,
delivery, and marketing of their products and services.

<PAGE>
                                       71


LENDING ACTIVITIES

     The lending  policy of NECB's  subsidiary  banks is designed to  correspond
with its mission of remaining a  community-oriented  bank.  The loan policy sets
forth  accountability  for lending  functions in addition to  standardizing  the
underwriting,  credit and documentation procedures. The typical loan customer is
an individual or small business which has a deposit  relationship. NECB, through
its  subsidiary  banks, strives  to  provide  an  appropriate  mix in  its  loan
portfolios of commercial loans and loans to individual consumers.

SINGLE FAMILY MORTGAGE LOANS

     The largest  sector of consumer  lending has  traditionally  been  mortgage
loans secured by single family residential properties.  This includes both first
and second  mortgages.  Second  mortgages  consist of equity lines of credit and
closed-end loans, such as home improvement and construction loans. Historically,
single  family  mortgage  loans are  considered  to involve  the least risk to a
lending  institution.  Applications  for mortgage  loans are received  primarily
through  the  branch  office  network.  NEBT and EQBK will lend up to 95% of the
value of the  collateral.  On loans in excess of 80% of the value of collateral,
borrowers are required to obtain  mortgage  insurance  covering the portion over
80%.  Interest  rates charged for mortgage  loans are primarily set according to
secondary  market  conditions,  and  terms  generally  follow  the  underwriting
requirements  of the FHLMC in the  granting of  residential  mortgage  loans and
sells residential  mortgage loans to the agency when market  conditions  permit.
The sale of fixed rate mortgage loans in the secondary market provides liquidity
to make additional  loans,  revenues for servicing the sold loans,  and premiums
and discounts to par upon the sale of such loans.  At December 31, 1995,  NECB'S
combined  portfolio  of loans  serviced for others was  $64,909,000  compared to
$56,753,000  at December  31, 1994.  NEBT and EQBK make a variety of  adjustable
rate mortgage loans. However, one year adjustable rate mortgages are the primary
adjustable rate mortgage product. The rate is tied to the one year Treasury bill
rate and is generally priced competitively in the range of 2.75% above such rate
and is typically  discounted  by market  conditions  during the first year,  for
competitive purposes.


<PAGE>
                                       72


CONSUMER LOANS

     NEBT  and  EQBK  originate  a  variety  of  other  consumer  loans  such as
short-term demand loans,  automobile and boat loans and student loans.  Consumer
loans are made both on an unsecured  basis and a secured  basis.  Interest rates
charged on consumer  loans are primarily  determined by  competitive  loan rates
offered in its lending  area.  The primary risk in such loans is the  borrower's
ability  to repay.  Such  loans are  typically  made for  small  amounts,  which
provides for risk diversification.

COMMERCIAL REAL ESTATE LOANS

     The  portfolio  of  commercial  loans  of NEBT and  EQBK  includes  various
products.  NEBT's target market with respect to commercial  lending  consists of
small  businesses  with annual  sales up to eight  million  dollars.  Commercial
mortgages are granted on owner occupied and  investment  properties up to 75% of
the lesser of the cost or appraised value of the property.  Short-term  business
loans are made on a demand  basis to finance  various  cash needs of  customers.
Construction and land development  financing is available to qualified borrowers
for development of sub-divisions or single family residences.

COMMERCIAL BUSINESS LOANS

     Financing for capital  expenditures,  such as equipment,  is provided on an
amortizing  basis  for terms up to five  years.  NEBT and EQBK  offer  revolving
credit lines and commercial  letters of credit  primarily  used for  performance
bonding.

     NECB's combined  portfolio of commercial loans includes  various  products.
Generally,  the target market of its subsidiary banks with respect to commercial
lending  consists  of small  businesses  with annual  sales up to eight  million
dollars. Short-term business loans are made on a demand basis to finance various
cash needs of customers.  The risks  associated  with the borrower's  ability to
repay are critical to such loans and are  evaluated  both prior to granting such
loans and throughout the duration and renewal of such credits.

LOAN PORTFOLIO

     NECB's combined loan  portfolio,  net of unearned  income,  at December 31,
1995-1991  was comprised of the  following  categories  based upon the nature of
collateral:


<PAGE>
                                       73


                                      (Dollar Amounts in Thousands)
                                              December 31,
                           1995       1994       1993        1992       1991
                         --------   --------   --------    --------   --------
Commercial, Financial    $ 35,808   $ 27,033   $ 14,439    $ 19,490   $ 25,238
Real estate
  Construction             12,942      1,883        830       3,929      4,640
  Residential              80,863     50,382     51,433      59,609     64,736
  Commercial               85,041     40,863     38,234      38,140     35,403
Installment                 5,415     12,298     10,591      13,543     16,229
Other                       2,166        166        169         611        685
                         --------   --------   --------    --------   --------
  Total Loans            $222,235   $132,625   $115,696    $135,322   $146,931
                         ========   ========   ========    ========   ========

     The largest  concentration  within the loan  portfolio is with  individuals
which include home  mortgages and personal  loans,  and the policy for requiring
collateral for real estate construction and development loans is essentially the
same as that for other types of loans and is evaluated on an  individual  basis.
At December 31, 1995, substantially all of the loans included as "commercial and
financial" or "real estate construction" are due in one year or less.

     The  following  table  reflects the maturity and  sensitivities  for NECB's
combined loan portfolio at December 31, 1995.

                                        (Dollar Amounts in Thousands)
                                           After one
                             One year     year through    Due after      Total
                             or less      five years      five years     loans
                             ========     ==========      ==========     =====
Commercial, Financial        $ 26,630       $ 8,091        $     87    $ 34,808
Real estate                         0             0               0           0
  Construction                 12,942             0               0      12,942
  Residential                  40,825        18,387          10,822      70,034
  Commercial                   46,245        40,964           4,793      92,002
Installment                     3,509         1,785              21       5,315
Other                           1,776           360               0       2,136
                             --------       -------         -------    --------
Total performing loans       $131,927       $69,587         $15,723     217,237
                             ========       =======         =======    ========
Nonperforming loans                                                       4,998
                                                                       --------
Total loans                                                            $222,235
                                                                       ========

     At December 31, 1995 loans  maturing  after one year  included:  $39,767 in
fixed rate loans and $40,932 in variable rate loans.

INVESTMENT SECURITIES

     The primary  objectives of NECB's investment policy are to provide a stable
source of interest income, to provide adequate liquidity necessary to meet short
and  long-term  changes in the mix of its assets,  to provide a means to achieve
goals set forth in the  interest  rate risk  policy  and to provide a balance of
quality and  diversification  to its assets.  The  available for sale portion of
investment  portfolio  is expected to provide  funds when demand for  acceptable
loans increases and is expected to absorb funds when loan demand decreases.


<PAGE>
                                       74


     At December 31, 1995, NECB's investment  portfolio was $82,129,000 or 24.0%
of total assets.  Federal funds sold were  $9,075,000 or 2.7% of total assets at
December 31, 1995.  Recently,  the Financial  Accounting  Standards Board issued
Statement of Financial Accounting Standards No. 115 (SFAS 115),  "Accounting for
Investment  in Certain  Debt and Equity  Securities."  SFAS 115 provides for the
categorization  of  investments  into three groups and further  provides for the
accounting and reporting treatment of each group.  Investments may be classified
as held-to-maturity,  available-for-sale,  or trading. NECB does not purchase or
hold any investment securities for the purpose of trading such investments.

     The table below presents the carrying amounts and fair values of investment
securities held by NECB at December 31, 1995 and 1994.

                                      (Dollar Amounts in Thousands)
                                    1995                         1994
                           -----------------------     ------------------------
                           Amortized                   Amortized
                           Cost            Fair        Cost             Fair
                           Basis           Value       Basis            Value
                           ---------       -------     ---------        -------
Held-to-maturity           $ 7,066         $ 7,189     $11,742          $11,528
Available-for-sale          74,793          75,063      37,508           36,065
FHLB Stock                   1,176           1,176         810              810
                           -------         -------     -------          -------
                           $83,035         $83,428     $50,060          $48,403
                           =======         =======     =======          =======

     The  following  tables  present the  maturity  distribution  of  investment
securities  at  December  31,  1995,  and the  weighted  average  yields of such
securities.  The weighted  average yields were calculated  based on the cost and
effective  yields to maturity of each security.  The weighted  average yields on
income from  municipal  obligations  and equity  securities  were  adjusted to a
tax-equivalent basis.

<TABLE>
<CAPTION>
                                              (Dollar Amounts in Thousands)
Held-to-maturity
                         One        Over one      Over five     Over                              Weighted
                         year       through       through       ten        No                     average
                         or less    five years    ten years     years      Maturity    Total      yield
                         -------    ----------    ---------     -----      --------    -----      -----

<S>                      <C>        <C>           <C>           <C>                    <C>         <C> 
U.S. Treasury and
 other U.S. agencies
 and corporations        $ 1,500    $ 4,001       $    0        $    0                 $ 5,501     6.4%
Obligations of states
 and political
 subdivisions                  0        622          697           246                   1,565     8.1%
                         -------    -------       ------        ------                 -------     
  Total                  $ 1,500    $ 4,623       $  697        $  246                 $ 7,066
                         -------    -------       ------        ------                 -------
Weighted average
  yield                    5.90%      6.60%        7.60%         9.20%                   7.10%
                         -------    -------       ------        ------                 -------
</TABLE>


<PAGE>
                                       75


Available-for-sale (1)

<TABLE>
<CAPTION>
                             One          Over one       Over five     Over                              Weighted
                             year         through        through       ten        No                     average
                             or less      five years     ten years     years      Maturity    Total      yield
                             -------      ----------     ---------     -----      --------    -----      -----
<S>                          <C>          <C>            <C>           <C>        <C>         <C>        <C>    
U.S. Treasury and
 other U.S. agencies
 and corporations            $ 5,000      $29,035        $4,448        $    0                 $38,483     6.2%
Obligations of states
 and political
 subdivisions                    251            0             0             0                     251    10.9%
Mortgage backed
 securities                        0        4,735           313         6,208                  11,256     7.4%
Corporate bonds                6,288        3,400             0             0                   9,688     7.1%
Equities                           0            0             0             0      15,115      15,115
                             -------      -------        ------        ------     -------     -------
 Total                       $11,539      $37,170        $4,761        $6,208     $15,115     $74,793
                             -------      -------        ------        ------     -------     -------
Weighted average
   yield                        6.7%         6.0%          7.4%          7.4%        4.4%        6.9%
                             -------      -------        ------        ------     -------     -------
 Total Portfolio             $13,039      $41,793        $5,458        $6,454     $15,115     $81,859
                             =======      =======        ======        ======     =======     =======
Total weighted
   average yield                6.7%         6.1%          7.5%          7.5%        4.4%        6.9%
                             =======      =======        ======        ======     =======     =======
(1) Dollars shown at amortized cost amounts.

</TABLE>

DEPOSITS AND OTHER FUNDING SOURCES

     Deposit  liabilities  have  historically  provided  the  primary  source of
funding assets.  It is anticipated that this means of funding will not change in
the immediate  future.  Deposits  funded 90% of such assets at December 31, 1995
compared to 91% of such  assets at  December  31, 1994 and 93% of such assets at
December 31, 1993. Other borrowed funds,  which funded .2% of assets at December
31, 1995 funded .4% of assets at December 31, 1994 and .4% of assets at December
31, 1993,  consist of U.S.  Treasury tax and loan  deposits  and,  occasionally,
repurchase agreements. Funding capacity is also provided by amortization of loan
principal  balances,  sales of single  family  mortgage  loans in the  secondary
market and interest and dividend income received.

     A variety of both retail and commercial deposit products is offered by NECB
through  its  subsidiaries  that both fill the  needs of its  customer  base and
provide  funds of  varying  maturities,  including  fixed rate  certificates  of
deposit with original terms of up to four years, regular savings accounts, money
market  accounts,   NOW  accounts,   business  checking,  and  demand  deposits.
Management  seeks to retain  customers  holding "core deposit"  accounts such as
regular savings,  NOW, money market and demand deposits.  At year-end,  interest
rates payable on time deposits  were at levels  consistent  with market rates of
interest in NECB's geographic area.

     Total deposits increased to $307,161,000 at December 31, 1995,  compared to
$196,872,000  at December 31, 1994.  The branch  network and main office of NEBT

<PAGE>
                                       76


and the main office of EQBK serve as the primary  sources of deposit  gathering.
NECB  does not  solicit  deposits  from  beyond  the  communities  in which  its
subsidiaries or their branch offices are located.

     The following table summarizes  average deposits and interest rates of NECB
for the years ended December 31, 1995, 1994 and 1993.

<TABLE>
<CAPTION>
                                                (Dollar Amounts in Thousands)

                                  1995                      1994                       1993
                           -------------------      ---------------------      --------------------
                           Average     Average      Average       Average      Average      Average
                           Balance     Rate         Balance       Rate         Balance      Rate
                           -------     ----         -------       ----         -------      ----
<S>                        <C>         <C>          <C>           <C>          <C>          <C>  
Noninterest-bearing
 demand deposits           $ 39,395                 $ 32,754                   $ 27,834
Now and money market
 account deposits            28,452    1.26%          27,593      1.55%          50,162     2.54%
Savings deposits             47,746    2.16%          56,819      2.02%          40,835     2.56%
Time deposits                80,615    5.35%          63,619      3.74%          67,289     3.89%
                           --------                 --------                   --------
  Total deposits           $196,208                 $180,785                   $186,120
                           ========                 ========                   ========
</TABLE>


     Fixed rate  certificates  of deposit  in  amounts  of  $100,000  or more at
December 31, 1995 are scheduled to mature as follows:


                                   (Dollar Amounts in Thousands)

Three months or less                       $ 6,754
Over three, through six months               4,078
Over six, through twelve months              3,983
Over twelve months                           4,407
                                           -------
 Total                                     $19,222
                                           =======

RETURN ON EQUITY AND ASSETS

     The following table summarizes various operating ratios of NECB for each of
the five years through December 31, 1995:

                                              YEARS ENDED DECEMBER 31,
                                      1995    1994    1993     1992     1991
                                      ----    ----    ----     ----     ----
Return on average total               0.91%   0.56%   0.20%    0.18%    (0.29)%
assets (net income divided
by average total assets)

Return on average                     9.61%   8.34%   3.26%    3.08%    (5.18)%
shareholders' equity (net
income divided by average
shareholders' equity)

Tangible equity to assets (average    8.76%   8.53%   6.40%    5.83%      5.50%
shareholders' equity less goodwill
as a percent of average total
assets)

Dividend payout ratios               24.30%   9.43%      0%       0%         0%

<PAGE>
                                       77


ASSET/LIABILITY MANAGEMENT

     A principal  objective  of NECB is to reduce and manage the exposure of its
results  of  operations  to  changes  in  interest  rates  and  to  maintain  an
approximate  balance  between the interest  rate  sensitivity  of its assets and
liabilities within acceptable limits.  While interest rate risk is a normal part
of the  commercial  banking  activity,  NECB desires to minimize its effect upon
operating results.  Managing the rate sensitivity  embedded in the balance sheet
can be  accomplished  in several ways. By managing the origination of new assets
and  liabilities,  or  the  rollover  of  the  existing  balance  sheet  assets,
incremental  change  towards the desired  sensitivity  position can be achieved.
Hedging  activities,  such as the use of interest rate caps,  can be utilized to
create immediate change in the sensitivity position.

     NECB monitors the relationship between interest earning assets and interest
bearing liabilities by examining the extent to which such assets and liabilities
are "interest rate  sensitive"  and by monitoring the interest rate  sensitivity
"gap".  An asset or liability  is said to be interest  rate  sensitive  within a
specific time period if it will mature or reprice  within that time period.  The
interest rate sensitivity gap is defined as the difference between the amount of
interest-bearing   liabilities   maturing  or   repricing   and  the  amount  of
interest-earning  assets  maturing  or  repricing  for the same  period of time.
During a period  of  falling  interest  rates,  a  positive  gap  would  tend to
adversely  affect  net  interest  income,  while a  negative  gap would  tend to
increase  net  interest  income.  During a period of rising  interest  rates,  a
positive gap would tend to increase net  interest  income,  while a negative gap
would tend to adversely affect net interest income.

     Asset  and  liability  management  functions  are  supervised  by the Asset
Liability Committee ("ALCO"), which reports to the Board of Directors quarterly.
It is actively  involved in the  financial  planning and  budgeting  process and
developing policies for monitoring and coordination sources, uses and pricing of
funds.  The  following  table  summarizes  the  repricing  schedule for interest
earning  assets and  interest  bearing  liabilities  and provides an analysis of
periodic and cumulative gap positions on a company-wide consolidated basis.


<PAGE>
                                       78

<TABLE>
<CAPTION>

                                                      (Dollar Amounts in Thousands)
                                                        As of December 31, 1995
                                                            Repriced Within
                                        -----------------------------------------------------------
                                        Under 3      4 to 12      1 to 5      Over 5
                                        Months       Months       Years       Years        Total
                                        -----------------------------------------------------------
<S>                                     <C>          <C>          <C>         <C>          <C>     
Cash and cash equivilents               $  9,130     $            $           $ 14,495     $ 23,625
Securities                                18,365      13,624       25,180       26,136       83,305
Loan portfolio                            69,882      67,980       64,777       19,596      222,235
Loans held-for-sale                          788                                                788
Other assets                               3,000                                 8,608       11,608
                                        --------     -------      -------     --------     --------
Total interest                          $101,165     $81,604      $89,957     $ 68,835     $341,561
                                        --------     -------      -------     --------     --------

Deposits
  Demand                                $  4,199     $            $ 4,256     $ 51,490     $ 59,945
  Savings                                 25,168      30,394       17,236       31,957      104,755
  Time                                    42,993      60,089       39,379                   142,461
                                        --------     -------      -------     --------     --------
Total Deposits                            72,360      90,483       60,871       83,447      307,161
Short-term borrowed funds                    540                                                540
Other liabilities                                                   1,221        2,159        3,380
Shareholder's equity                                                            30,480       30,480
                                        --------     -------      -------     --------     --------
Total liabilities and equity              72,900      90,483       62,092      116,086      341,561
Periodic gap                              28,265      (8,879)      27,865      (47,251)
                                        --------     -------      -------     --------
Cumulative gap                          $ 28,265     $19,386      $47,251     $      0
                                        ========     =======      =======     ========
Cumulative gap as a percentage of
 total earning assets                        8.3%        5.7%        13.8%         0.0%

</TABLE>


     The information presented in the interest sensitivity table is based upon a
combination of maturities,  call provisions,  repricing frequencies,  prepayment
patterns and Management  judgment.  The distribution of variable rate assets and
liabilities is based upon the repricing  interval of the instrument.  Management
estimates that  approximately  65% of savings products are sensitive to interest
rate changes  based upon  analysis of historic and industry data for these types
of accounts.

EMPLOYEES

     At December  31,  1995,  NECB,  NEBT and EQBK  employed an aggregate of 129
full-time  and 41  part-time  employees.  Employees  are  not  represented  by a
collective bargaining unit and relationships with employees of NECB and NEBT are
considered to be good.

LEGISLATION, REGULATION AND SUPERVISION

GENERAL

     Legislation  adopted in recent years has substantially  increased the scope
of regulations applicable to banks and bank holding companies.

     Virtually  every aspect of the business of banking is subject to regulation
with respect to such matters as the amount of reserves that must be  established
against  various  deposits,  the  establishment  of  branches,  Reorganizations,

<PAGE>
                                       79


non-banking activities and other operations.  Numerous laws and regulations also
set forth special  restrictions and procedural  requirements with respect to the
extension  of credit,  credit  practices,  the  disclosure  of credit  terms and
discrimination in credit transactions.

     The descriptions of the statutory provisions and regulations  applicable to
banks and bank holding companies set forth below do not purport to be a complete
description of such statutes and regulations and their effects on NECB, NEBT and
EQBK.  Proposals  to  change  the laws and  regulations  governing  the  banking
industry are frequently  introduced in Congress,  in the state  legislatures and
before the various bank  regulatory  agencies.  The likelihood and timing of any
changes  and the  impact  such  changes  might  have on NECB,  NEBT and EQBK are
difficult to determine.

FEDERAL RESERVE REGULATION

     NECB is a bank holding company registered pursuant to the provisions of the
Bank Holding  Company Act of 1956, as amended (the "Holding  Company Act"),  and
consequently  is subject to regulation and  examination  by the Federal  Reserve
Board (the "FRB"). Bank holding companies are required to file annually with the
FRB a report of their operations and they and their  subsidiaries are subject to
examination by the Board of Governors of the Federal Reserve System.

     The Holding  Company Act also requires  prior  approval by the FRB before a
bank  holding  company (1) merges or  consolidates  with  another  bank  holding
company,  (2)  acquires  directly or  indirectly  ownership or control of voting
shares of a bank if after such  acquisition it would own or control  directly or
indirectly more than five percent of the voting stock of such bank, except where
50 percent or more is already owned,  or (3) acquires  substantially  all of the
assets of any bank.

     The Holding Company Act further provides that the FRB shall not approve any
acquisition, reorganization or consolidation which would result in a monopoly or
which would be in furtherance of any  combination or conspiracy to monopolize or
attempt to monopolize  the business of banking in any part of the United States.
Further, the FRB may not approve any other proposed acquisition,  reorganization
or consolidation, the effect of which may be substantially to lessen competition
or to tend to create a monopoly in any section of the  country,  or which in any
other manner would be in restraint of trade, unless the anti-competitive effects

<PAGE>
                                       80


of the proposed transaction are clearly outweighed in the public interest by the
probable  effect of the  transaction in meeting the convenience and needs of the
community to be served.

     Historically,  the Holding  Company Act  prohibited a bank holding  company
from  controlling  or  acquiring  in  excess  of  5% of  the  voting  shares  or
substantially  all of the assets of a bank located outside of the state in which
the  operations  of  such  bank  holding  company's  banking  subsidiaries  were
principally  conducted,  unless such acquisition was specifically  authorized by
the laws of the  state  in  which  NEBT  was  located.  The laws of  Connecticut
currently authorize such acquisitions to a limited extent.

     Under  the  Riegle-Neal  Interstate  Banking  and  Efficiency  Act of  1994
substantially all state law barriers to the acquisition of banks by out-of-state
bank holding  companies have been eliminated  effective  September 29, 1995. The
law will also permit interstate branching by banks effective as of June 1, 1997,
subject  to the  ability of states to  opt-out  completely  or to set an earlier
effective  date.  NECB  anticipates  that  the  effect  of the new law may be to
increase  competition  within the markets in which NECB operates,  although NECB
cannot predict the effect to which  competition will increase in such markets or
the timing of such increase.

     A bank holding company is also prohibited,  with limited  exceptions,  from
engaging directly or indirectly through its subsidiaries in activities unrelated
to  banking,  managing  or  controlling  banks.  One of the  exceptions  to this
prohibition  permits  ownership  of the  shares of a company  engaged  solely in
furnishing services to subsidiary banks;  another exception permits ownership of
shares  of a  company  the  activities  of  which  the  FRB has  determined,  by
regulation  or after due notice and  opportunity  for hearing,  to be so closely
related to banking, or managing or controlling banks, as to be a proper incident
thereto in each individual case.

     A bank holding company and its subsidiaries are prohibited from engaging in
certain tie-in  arrangements  in connection with any extension of credit or sale
of any property or  services.  Subsidiary  banks of a bank  holding  company are
subject  to  certain  restrictions  imposed by the  Federal  Reserve  Act on any
extension of credit to the bank holding company or any of its  subsidiaries,  or
investments in the stock or other securities thereof,  and on the taking of such
stock or securities as collateral for loans to any borrower.


<PAGE>
                                       81


     NEBT and EQBK are also subject to FRB regulations regarding the maintenance
of  reserves.  Under  such  regulations,  NEBT and EQBK must  maintain  reserves
against their transaction accounts and non-personal time deposits.

     Under FRB  regulations,  a bank  holding  company is required to serve as a
source of financial and managerial  strength to its subsidiary banks and may not
conduct its operations in an unsafe or unsound  manner.  In addition,  it is the
FRB's policy that in serving as a source of strength to its subsidiary  banks, a
bank holding  company  should stand ready to use available  resources to provide
adequate  capital  funds to its  subsidiary  banks  during  periods of financial
stress  or  adversity  and  should   maintain  the  financial   flexibility  and
capital-raising  capacity  to obtain  additional  resources  for  assisting  its
subsidiary  banks.  A bank holding  company's  failure to meet its obligation to
serve  as a source  of  strength  to its  subsidiary  banks  will  generally  be
considered  by  the  FRB to be an  unsafe  and  unsound  banking  practice  or a
violation of the FRB regulations or both.

     The FRB has  established  capital  adequacy  guidelines  for  bank  holding
companies. See "MANAGEMENT'S DISCUSSION AND ANALYSIS".

CONNECTICUT REGULATION

     As state-chartered banks and members of the FDIC, NEBT and EQBK are subject
to regulation  both by the  Connecticut  Banking  Commissioner  and by the FDIC.
Applicable laws and the regulations impose restrictions and requirements in many
areas,  including interest rates on selected instruments,  capital requirements,
maintenance of reserves,  establishment  of new branch offices,  making of loans
and investments,  consumer  protection,  employment practices and other matters.
Any new regulations or amendments to existing  regulations may materially affect
the services offered, expenses incurred and/or income generated by NEBT.

     The Connecticut Banking  Commissioner  regulates NEBT's and EQBK's internal
organization as well as their deposit,  lending and investment  activities.  The
approval  of the  Connecticut  Banking  Commissioner  is  required,  among other
things, to open branch offices and to consummate  merger  transactions and other
business  combinations.  The Connecticut Banking Commissioner  conducts periodic
examinations  of NEBT and EQBK. The Connecticut  banking  statutes also restrict
the  ability  of  NEBT  and  EQBK  to  declare  cash  dividends  to  their  sole
stockholder, NECB.


<PAGE>
                                       82


     Subject to certain  limited  exceptions,  loans made to any one obligor may
not  exceed  15% of a  bank's  capital,  surplus,  undivided  profits  and  loan
reserves.

     Connecticut  banks and bank  holding  companies,  with the  approval of the
Connecticut Banking Commissioner,  are permitted to engage in stock acquisitions
of banks and bank holding companies in other states with reciprocal legislation.
Several  interstate  mergers  involving large  Connecticut banks with offices in
NEBT's service area and banks  headquartered in other states have been completed
which have resulted in increased competition for NEBT and EQBK, respectively. In
addition,  under  Connecticut law, the beneficial  ownership of more than 10% of
any class of voting  securities  of a bank or bank  holding  company  may not be
acquired  by any  person or groups of  persons  acting in  concert  without  the
approval of the Connecticut Banking Commissioner.

FDIC REGULATION

     The FDIC  insures  NEBT's and EQBK's  deposit  accounts  in an amount up to
$100,000 for each insured  depositor.  NEBT and EQBK,  as  Connecticut-chartered
FDIC-insured  banks,  are  regulated  by the  FDIC  in many  of the  areas  also
regulated by the Connecticut  Banking  Commissioner.  The FDIC also conducts its
own periodic  examinations of NEBT and EQBK, and each institution is required to
submit  financial and other reports to the FDIC on a quarterly and annual basis,
or as otherwise required by the FDIC.

     FDIC insured banks,  such as NEBT and EQBK pay premiums to the FDIC for the
insurance of deposits. The FDIC has determined that no premiums need be assessed
at this time.

     Under FDIC regulations,  FDIC-insured,  state-chartered banks which are not
members  of the  Federal  Reserve  System  must  meet  certain  minimum  capital
requirements, including a leverage capital ratio and a risk-based capital ratio.
See "MANAGEMENT'S DISCUSSION AND ANALYSIS".

     FDIC insurance of deposits may be terminated by the FDIC,  after notice and
a hearing,  upon a finding by the FDIC that the insured  institution has engaged
in unsafe or  unsound  practices,  or is in an unsafe or  unsound  condition  to
continue operations,  or has violated any applicable law,  regulation,  rule, or
order of, or  condition  imposed  by,  the FDIC.  A bank's  failure  to meet the
minimum  capital and risk-based  capital  guidelines  set forth above,  would be
considered to be unsafe and unsound banking practices.


<PAGE>
                                       83


     The Community  Reinvestment  Act ("CRA")  requires  lenders to identify the
communities  served by the  institution's  offices and to identify  the types of
credit the institution is prepared to extend within such  communities.  The FDIC
conducts  examinations  of insured  institutions'  CRA compliance and rates such
institutions   as   "Outstanding",   "Satisfactory",   "Needs  to  Improve"  and
"Substantial Noncompliance." As of their last CRA examinations,  NEBT received a
rating of "Outstanding" and EQBK received a rating of "Satisfactory". Failure to
receive  at least a  "Satisfactory"  rating  may  inhibit  an  institution  from
undertaking  certain  activities,  including  acquisitions  of  other  financial
institutions,   which  require  regulatory  approval  based,  in  part,  on  CRA
compliance considerations.

PROPERTIES

     NECB is the owner of an operations center in East Hartford Connecticut. The
operations  center  located at 20 Founders  Plaza,  East  Hartford,  Connecticut
consists of an 18,227 square foot office  building which is adequate to meet the
foreseeable  data  processing  needs  of  NECB.  NECB is not the  lessee  of any
properties.  The properties  described  below are properties  owned or leased by
NEBT or EQBK.

     NEBT's  designated  main  office is located at Old Windsor  Mall,  Windsor,
Connecticut.  In addition  to the  designated  main office in Windsor,  NEBT has
branches  in Canton,  Poquonock  (Windsor),  Enfield,  Ellington,  Somers,  East
Windsor and Suffield.

     During the year ended December 31, 1995, the aggregate rental expenses paid
by NECB for all its office properties was approximately $267,900. All properties
are  considered to be in good  condition and adequate for the purposes for which
they are used.  The  following  table  outlines all owned or leased  property of
NECB, NEBT and EQBK but does not include other real estate owned.


<PAGE>
                                       84

<TABLE>
<CAPTION>

                                                                Owned/                     LEASE
LOCATION                         ADDRESS                        LEASED                   EXPIRATION
- --------                         -------                        ------                   ----------

<S>                              <C>                            <C>                      <C>
Executive Offices                Old Windsor Mall               Owned
 (New England Community          176 Broad Street           
 Bancorp, Inc. and               Windsor, CT 06095          
 New England Bank)
 /Operations/Main Office

NEBT Poquonock                   2100 Poquonock Avenue          *Bldg-Owned              1996
Branch (Windsor)                 Windsor, CT 06064              Land-Owned/Leased

NEBT Enfield Branch              9 Hazard Avenue                Bldg-Owned               2011
                                 Enfield, CT 06082              Land-Leased

NEBT Ellington Branch            70 West Road                   Owned
                                 Ellington, CT 06029        

NEBT Somers Branch               637 Main Street                Owned
                                 Somers, CT 06071           

NEBT East Windsor Branch         2 North Road                   Leased                   2002
                                 East Windsor, CT 06088     


NEBT Suffield Branch             275 Mountain Road              Owned
                                 Suffield, CT 06078         

NEBT Canton Branch               250 Albany Turnpike,           Leased                   2000
                                 Canton, CT 06109           

NEBT West Hartford               55 South Main Street           Leased
Branch**                         West Hartford, CT 06107    

EQBK Main Office                 1160 Silas Deane Highway       Leased                   2004
                                 Wethersfield, CT  06109    
</TABLE>

*     The  Poquonock  Office  occupies two parcels of land.  One parcel that was
      previously  leased was purchased in 1991 and the other parcel continues to
      be leased.

**    In  February 1996, NEBT filed an  application  with  the  Federal  Deposit
      Insurance  Corporation  and State of Connecticut  Department of Banking to
      locate a branch at 55 South Main Street, West Hartford, CT.

LEGAL PROCEEDINGS

     There are no pending material adverse legal proceedings other than ordinary
routine litigation  incidental to normal business to which NECB, NEBT or EQBK is
a party  or to  which  any of their  properties  are  subject  except  that,  in
connection  with  the   consummation   of  its  acquisition  of  EQBK,   certain
shareholders  of  EQBK  gave  notices  of  their  intention  to  exercise  their
dissenter's  rights  and  receive  cash  rather  than  stock in NECB.  The stock
appraisal  process is ongoing but is not expected to have any  material  adverse
effect on EQBK and NECB on a consolidated basis.

<PAGE>
                                       85


MARKET FOR NECB'S COMMON EQUITY AND RELATED STOCKHOLDER MATTERS

     NECB's  Common Stock has been quoted on the NASDAQ  National  Market System
since November 4, 1994.  Advest,  Inc.,  Tucker Anthony  Incorporated  and First
Albany are market makers in the NECB Common Stock.

     As of March 15,  1996,  there were  3,084,309  shares of NECB Common  Stock
issued and outstanding  which were held by approximately  2,400  shareholders of
record.

     Through the third calendar  quarter of 1994, the market price quoted in the
following table is based upon the high and low bid quotations  during the period
shown. The prices represent  quotations by dealers and do not include  mark-ups,
mark-downs or commissions and do not necessarily  represent actual transactions.
The pricing  information  has been  provided by various  brokers  identified  as
market makers in NECB's stock.  Commencing with the fourth quarter of 1994, NECB
stock has been  traded on the NASDAQ  National  Market  System  under the symbol
NECB.  Information  for the fourth quarter of 1994, for each quarter of 1995 and
1996, to date, was obtained from reports provided to NECB by the NASDAQ National
Market System.

QUARTER ENDED                    HIGH            LOW
- -------------                    ----            ---
March 15, 1996                   $11 1/4         $9 3/4
December 31, 1995                 10 1/4          9 1/4
September 30, 1995                10              7 3/4
June 30, 1995                     8  1/2          7 3/4
March 31, 1995                    8  1/2          7 1/2
December 31, 1994                 9  1/4          7 1/2
September 30, 1994                8  3/8          8
June 30, 1994                     8               7
March 31, 1994                    6               4 1/2

     On  December  19,  1995,  the day prior to the day the  Reorganization  was
announced  to the public,  the price  ranged from a high of 10 1/4 to a low of 9
1/2. Such information was obtained from the NASDAQ National Market System.

DIVIDEND POLICY

     All shares of the NECB Common Stock are entitled to participate  equally in
such  dividends as may be declared by NECB's Board of Directors.  The holders of
NECB Common Stock will be entitled to receive dividends when, as and if declared
by the Board of  Directors of NECB.  Dividends  may be declared and paid by NECB

<PAGE>
                                       86


only out of funds legally available therefor.  Under Delaware law, dividends may
generally  be declared by the board of directors  of a  corporation  and paid in
cash,   property  or  in  shares  of  such  corporation,   either  out  of  such
corporation's  surplus or, in case there is no  surplus,  out of its net profits
for the fiscal year in which the  dividend is declared or the  preceding  fiscal
year, or both.

     NECB's  principal  assets are its  investments  in NEBT and EQBK.  As such,
NECB's ability to pay dividends to its shareholders is largely  dependent on the
ability of NEBT and EQBK to pay dividends to NECB.

     NEBT and EQBK may not declare a dividend on their capital stock except from
their net  profits.  "Net  profits" is defined as the  remainder of all earnings
from current operations.  The total of all dividends declared by each respective
institution in any calendar year may not,  unless  specifically  approved by the
Connecticut   Banking   Commissioner,   exceed  the  total  of  each  respective
institution's net profits of that year combined with each institutions  retained
net profits of the preceding two years.

     NECB  believes  that the payment of dividends  is an important  part of its
efforts to provide  value to its  shareholders.  The payment of regular  prudent
dividends,  when justified by the condition and earnings of NEBT, EQBK and NECB,
while not assured,  is a goal of NECB and its Board of Directors.  To the extent
net proceeds are retained by NECB,  earnings on such proceeds would be available
to pay dividends.

     From 1990 until the fourth  quarter of 1994, no dividends  were declared or
paid by NECB.  NECB  began the  payment of regular  quarterly  dividends  in the
fourth quarter of 1994.  Quarterly payments were $.05 per share until the fourth
quarter of 1995 when the quarterly  payment was increased to $.055 per share. In
the first quarter of 1996,  the dividend was increased to $.06 per share.  It is
anticipated that subsequent to the Reorganization, NECB will continue to declare
and pay a quarterly  dividend of $.06 per share  unless a change is warranted by
the condition or profitability of the NECB.

CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING DISCLOSURE

      During the two most  recent  fiscal  years,  NECB has had no changes in or
disagreements  with its  independent  accountants  on  accounting  and financial
disclosure matters.


<PAGE>
                                       87


MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS OF NECB

     The following is  Management's  discussion  of the financial  condition and
results of operations on a consolidated basis for the three years ended December
31, 1995, of New England  Community  Bancorp,  Inc.  ("NECB").  The consolidated
financial  statements of NECB include the accounts of NECB and its  wholly-owned
subsidiaries,  New England  Bank & Trust  Company  ("NEBT")  and The Equity Bank
("EQBK") which became a subsidiary of NECB on November 30, 1995. The transaction
was accounted for as a purchase and, as such,  prior year  comparative  data was
not revised to include  information  about EQBK.  The changes thus noted between
December 31, 1994 and December 31, 1995 reflect the addition of EQBK at November
30, 1995 as well as the continuing  operations NECB and its  subsidiaries.  This
discussion  should  be read  in  conjunction  with  the  consolidated  financial
statements and the related notes of NECB presented elsewhere herein.

FINANCIAL CONDITION

1995 COMPARED TO 1994.

     Loans  outstanding  at year end 1995 amounted to  $222,235,000.  During the
year,  NECB added to outstanding  loans by originating  new loans which exceeded
repayments and payoffs by $6,694,000.  Additionally, during 1995, NECB purchased
loans at a cost of $4,871,000 from another lender and transferred loans with the
carrying  amount of $895,000 to mortgages held for sale.  NECB  generally  sells
convertible  adjustable  rate  mortgages  (ARMs)  from its loan  portfolio  when
borrowers  convert  ARMs to fixed  status if the term  remaining  to maturity is
greater than ten (10) years.  Convertible  ARMs are  residential  mortgage loans
which have a  variable  rate at  inception,  but which  subsequently  permit the
borrower to convert to a fixed rate at designated times.

     During  1995,   NECB  increased   securities   available-for-sale   through
purchasing  $31,575,000 of securities.  During the year, maturities and sales of
securities   available-for-sale   amounted  to  $23,359,000.  In  contrast,  the
securities  held-to-maturity  decreased,  with purchases amounting to $3,742,000
and   maturities   amounting   to   $8,556,000.    The   shift   to   securities
available-for-sale   allowed  the  Company  to  increase   its   commitment   to
intermediate  term loans  while  maintaining  sufficient  liquidity  to meet the
continuing needs of its customers.

<PAGE>
                                       88


     During 1995, NECB experienced moderate growth in deposits. Interest bearing
deposits,  including  savings products and time deposits,  increased  $5,754,000
while  non-interest  bearing accounts,  largely  commercial  checking  accounts,
declined  $2,861,000.  The lowering of checking  account  balances,  following a
substantial increase of $14,841,000 in the previous year, appears to reflect the
preferences  of the  Company's  customers  to use their  excess  funds to either
reduce  existing  loans or avoid added  borrowing.  Management  encourages  this
practice through its rapid  responsiveness to borrowing  requests,  particularly
for established customers.

     NECB's  investment  in premises and  equipment  amounted to  $6,960,000  at
December  31,  1995,  representing  an increase of  $1,353,000  from a year ago.
Throughout  1995,  the  Company  continued  the program it began in late 1993 to
improve the appearance  and  capability of NEBT's older branch banking  offices.
The Enfield office was extensively  remodeled and new furnishings were added. In
addition,  the  branch's  parking  area was leveled and expanded to increase the
number of  parking  spaces  for  customers  banking  at this  office.  NEBT also
installed a drive-up ATM at the Somers Office. A year earlier a similar machine,
installed at NEBT's  Poquonock  office,  quickly became NEBT's most actively
used machine. NEBT opened a full service branch in Canton,  Connecticut to serve
the Farmington Valley market area.  Finally, in December 1995, NECB purchased an
18,000 square foot office building  located within the Founders Plaza complex in
East Hartford,  Connecticut.  This centrally  located facility will house NECB's
growing  operations  and  data  processing  departments  which  provide  for the
informational needs of NECB and its subsidiaries.

1994 COMPARED TO 1993.

     In the year ended  December 31, 1994,  total loans  increased  $16,928,000.
This increase was primarily  the result of increased  demand for new credit.  As
the financial health of NECB's subsidiary,  NEBT, steadily improved, it was able
to respond to this demand. In response to this  improvement,  in April 1994, the
FDIC removed the formal  supervisory  Order it had imposed a year  earlier.  The
carrying   amount   of   security   investments    (consisting   of   securities
available-for-sale,  securities  held-to-maturity  and  Federal  Home  Loan Bank
stock)  decreased  $11,467,000 as the proceeds from sales and  maturities,  less
purchases, were used to support a portion  of the growth  of loans. The decrease

<PAGE>
                                       89


included  a  reduction  of  $1,889,000  in the  carrying  amount  of  securities
available-for-sale  to reflect the fair value of those  securities in conformity
with SFAS No. 115  "Accounting  for Certain  Debt and Equity  Securities."  This
unrealized  loss was decreased by related  deferred  taxes to  $1,109,000  which
changed  the  net   unrealized   holding   gain  of   $266,000   on   securities
available-for-sale  at December  31,  1993 in the equity  section of the balance
sheet to a net  unrealized  holding loss of $843,000 at December  31,  1994.  At
December  31, 1994, the  unrealized  loss on securities  available-for-sale  was
$1,443,000 and the deferred taxes on such amount was $600,000.

     During 1994, cash and cash equivalents were increased  $8,453,000 to offset
the volatile nature of  noninterest-bearing  checking account  liabilities which
increased   $14,841,000.   During  1994,  interest  bearing  deposits  decreased
$6,435,000,  as NEBT selectively  reduced interest rates offered relative to the
marketplace. During this period, shareholders' equity increased as the result of
several  factors.  NECB  raised  approximately  $5,600,000  through an  offering
completed in December 1994 and net income added an additional $1,000,000.

     The increased  investment in bank premises and equipment  represents  funds
used to repair and improve  NEBT's branch  offices and the purchase of equipment
and technology necessary to maintain high quality services.

RESULTS OF OPERATIONS

1995 COMPARED TO 1994, AND 1993, RESPECTIVELY.

     NECB reported net income for 1995 of  $1,980,000  or $0.91 per share.  This
represented  an  increase  of  $877,000  or 80%  from  net  income  for  1994 of
$1,103,000 or $0.82 per share.  This  improvement  resulted  primarily  from the
$1,987,000  increase in net interest and  dividend  income.  Net income for 1994
increased  $694,000 or 170% greater than the $409,000  reported for 1993. Unlike
1995, this  improvement was primarily the result of the $1,442,000  reduction in
noninterest expenses. Significant factors affecting NECB's operating performance
for the three years ended December 31, 1995, included the following:


<PAGE>
                                       90


NET INTEREST AND DIVIDEND INCOME

1995 COMPARED TO 1994, AND 1993, RESPECTIVELY.

     The net interest and dividend income for 1995 and 1994 increased $1,987,000
and $354,000  respectively  from the preceding  year.  The table below shows net
interest and dividend  income for each of the three years  through  December 31,
1995, on a fully taxable equivalent basis.

<TABLE>
<CAPTION>
            (amounts in thousands)
                                                                1995         1994       1993
       --------------------------------------------------------------------------------------
<S>                                                            <C>         <C>        <C>    
       Interest and dividend income (financial statements)     $16,300     $12,551    $13,185
       Tax-equivalent adjustment                                   121          48         74
       Interest expense                                        (5,736)     (3,974)    (4,962)
                                                               -------     -------    -------
       Net interest and dividend income (taxable equivalent)   $10,685     $ 8,625    $ 8,297
</TABLE>

     Net interest and  dividend  income,  on a fully  taxable  equivalent basis,
increased $2,060,000 in 1995 and $328,000 in 1994.

     Several  factors  contributed  to the increase in net interest and dividend
income during 1995.  Average earning assets  increased $23 million due to growth
in average loans  outstanding.  Despite declining during the later half of 1995,
interest rates during most of 1995 were generally  higher than those  prevailing
during 1994.  The net  interest  margin  improved to 5.28% in 1995,  compared to
4.81% in the  preceding  year.  The average rate on earning  assets  improved to
8.12% in 1995  compared  to 7.03% in 1994.  The average  rate paid for  interest
bearing liabilities also increased, to 3.65% in 1995, from 2.67% in 1994. Higher
rates offered to holders of time deposits attracted approximately $17 million in
new funds,  while  relatively low yielding  savings  deposits  resulted in an $8
million  outflow of such  deposits.  During  periods of higher  interest  rates,
interest-free  sources of funds such as demand  deposits and equity  increase in
value when the interest  rates  available for the  employment of these funds are
higher.

      Net interest and dividend income for 1994 increased $328,000 to $8,625,000
from $8,297,000 in 1993. During 1994, the two factors primarily  responsible for
the  increase in net  interest  and  dividend  income were the  reduction in the
average rate paid for interest bearing liabilities and the growth in noninterest
bearing sources of funds.


<PAGE>
                                       91


AVERAGE BALANCE SHEETS, NET INTEREST AND DIVIDEND INCOME AND INTEREST RATES

     The table below presents NECB's average balance sheets (computed on a daily
basis),  net interest and dividend income and interest rates for the years ended
December 31, 1995, 1994 and 1993. Average loans outstanding  include nonaccruing
loans. Interest and dividend income is presented on a tax-equivalent basis which
reflects a federal tax rate of 34% for all periods presented.

<TABLE>
<CAPTION>
(amounts in thousands)
                                                1995                              1994                                1993
- ------------------------------------------------------------------------------------------------------------------------------------

                                Average                 Average    Average                 Average    Average                Average
                                Balance     Interest     Rate      Balance     Interest    Rate       Balance     Interest     Rate
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                             <C>         <C>           <C>      <C>         <C>           <C>      <C>         <C>          <C>  
ASSETS
Federal funds sold              $  7,246    $   407       5.62%    $  6,760    $   279       4.13%    $  4,411    $   127      2.88%
Investment securities             50,962      3,079       6.04%      52,892      2,813       5.32%      52,230      2,765      5.29%
Loans                            144,138     12,935       8.97%     119,690      9,507       7.94%     125,400     10,367      8.27%
                                --------    -------       ----     --------    -------       ----     --------    -------      ---- 
Total interest earning assets    202,346     16,421       8.12%     179,342     12,599       7.03%     182,041     13,259      7.28%
Allowance for loan losses         (2,543)                            (2,777)                            (3,087)
Cash & due from banks              9,466                              9,542                             10,601
Other assets                       9,282                              9,349                             11,473
                                --------                           --------                           --------                      

  Total Assets                  $218,551                           $195,456                           $201,028
                                ========                           ========                           ========

LIABILITIES
Regular savings deposits        $ 47,746    $ 1,033       2.16%    $ 56,819    $ 1,149       2.02%    $ 40,835    $ 1,045      2.56%
NOW accounts deposits             23,405        266       1.14%      23,197        307       1.32%      30,789        567      1.84%
Money market deposits              5,047         92       1.82%       4,396        120       2.73%      19,373        708      3.65%
                                --------    -------       ----     --------    -------       ----     --------    -------      ---- 
   Total savings deposits         76,198      1,391       1.83%      84,412      1,576       1.87%      90,997      2,320      2.55%
Time deposits                     80,615      4,312       5.35%      63,619      2,377       3.74%      67,289      2,617      3.89%
Borrowed funds                       532         33       6.20%         589         21       3.57%         978         25      2.56%
                                --------    -------       ----     --------    -------       ----     --------    -------      ---- 
Total interest bearing liab.     157,345      5,736       3.65%     148,620      3,974       2.67%     159,264      4,962      3.12%
Demand deposits                   39,395                             32,754                             27,834
Other liabilities                  1,206                                854                              1,389
                                --------                           --------                           --------
   Total liabilities             197,946                            182,228                            188,487
Equity                            20,605                             13,228                             12,541
                                --------                           --------                           --------                      
  Total Liabilities & Equity    $218,551                           $195,456                           $201,028
                                ========                           ========                           ========

Net interest income             $ 10,685                           $  8,625                           $  8,297
  (tax equivalent Basis)
Less: FTE adjustment                 121                                 48                                 74
                                --------                           --------                           --------                      
Net interest income (book)      $ 10,564                           $  8,577                           $  8,223
                                ========                           ========                           ========
Net interest spread                                       4.47%                              4.35%                             4.17%
Net yield on earning assets                               5.28%                              4.81%                             4.56%

</TABLE>

<PAGE>
                                       92


     The fully taxable  equivalent  yield on earning assets was 8.12% in 1995 up
from 7.03% in 1994 and 7.28% in 1993. The cost of interest  bearing  liabilities
was 3.65% in 1995 as  compared  to 2.67% in 1994 and 3.12% in 1993.  As a result
the net interest  margin, on a fully taxable equivalent basis, was 5.28% in 1995
compared to 4.81% in 1994 and 4.56% in 1993.

RATE VOLUME ANALYSIS

     The following table, which is presented on a tax-equivalent basis, reflects
the  changes  for the years ended  December  31,  1995 and 1994 in net  interest
income  arising  from  changes in  interest  rates and from asset and  liability
volume,  including  mix.  The change in interest  attributable  to both rate and
volume  has been  allocated  to the  changes in the rate and the volume on a pro
rated basis.

<TABLE>
<CAPTION>
(amounts in thousands)
                                                            1995                                     1994
                                                     ---------------------                    ---------------------
                                                        Change due to                            Change due to
                                                          change in:                               change in:
                                                     ---------------------                    ---------------------

                                     Increase                                   Increase

                                     (Decrease        Rate         Volume       (Decrease)     Rate      Volume
- -------------------------------------------------------------------------------------------------------------------
<S>                                   <C>            <C>          <C>             <C>          <C>        <C>  
Interest income change
Federal funds sold                    $  128         $  107       $   21          $ 152        $ 68       $  84
Investment securities                    266            372         (106)            48          13          35
Loans                                  3,428          1,332        2,096           (860)       (398)       (462)
                                      ------         ------       ------          -----        -----      -----
                                                                                                          
Total interest income change           3,822          1,811        2,011           (660)       (317)       (343)
                                      ------         ------       ------          -----        -----      -----
                                                                                                          
Interest expense change
Regular savings deposit                 (116)            76         (192)           104        (249)        353
NOW account deposits                     (41)           (44)           3           (260)       (139)       (121)
Money market deposits                    (28)           (44)          16           (588)       (145)       (443)
                                      ------         ------       ------          -----        -----      -----
   Total savings deposits               (185)           (12)        (173)          (744)       (533)       (211)
Time deposits                          1,935          1,195          740           (240)       (101)       (139)
Borrowed funds                            12             14           (2)            (4)          8         (12)
                                      ------         ------       ------          -----        -----      -----

Total interest expense change          1,762          1,197          565           (988)       (626)       (362)
                                      ------         ------       ------          -----        -----      -----
                                                                                               
Net interest income change            $2,060         $  614       $1,446          $ 328        $ 309      $  19
                                      ------         ------       ------          -----        -----      -----
</TABLE>


     Of the  $2,060,000  increase in the net interest  income in 1995,  $612,000
resulted  from  changes in  interest  rates  earned or paid  during 1995 and the
remaining  $1,448,000 is  attributed to changes in volume of average  assets and
liabilities.

<PAGE>
                                       93


NONINTEREST INCOME

1995 COMPARED TO 1994, AND 1993, RESPECTIVELY.

     Noninterest income consists of service charges, commissions and fee income,
net  gains on the sales of  investments  and  loans,  and  other  income.  Total
noninterest  income was  $1,692,000 in 1995.  This was an increase of $76,000 or
4.7% from  $1,616,000  in 1994.  This  followed a decrease  in 1994  noninterest
income of  $499,000  or 23.6% from  $2,115,000  in 1993.  The  increase  in 1995
resulted from changes in several  categories of noninterest  income.  Gains from
the sales of investments and loans increased $21,000 and $148,000, respectively.
The  increase in gains from the sale of loans  occurred as demand for fixed rate
mortgages rose in response to declining  interest rates.  This increased  demand
lead to increased  production  and  subsequent  sales of these fixed rate loans.
Fixed rate mortgage loans are typically  sold,  with  servicing  retained by the
Company's subsidiaries, after origination. Service charges, commissions and fees
declined $124,000 and all other income increased $31,000.  The $499,000 decrease
in 1994 included decreases of $177,000 and $143,000,  respectively from sales of
investments and loans.  Also included was a $93,000  decrease in service charges
and an $86,000 decrease in all other noninterest income.

     The decrease in 1995 of $124,000 in service  charges,  commissions and fees
included a $14,000  increase in loan servicing fees and a $138,000  reduction in
deposit fees. The increase in servicing  fees reflected  growth in the volume of
serviced  loans.  Deposit fees declined in 1995 as depositors  took advantage of
other product opportunities or maintained the minimum account balances necessary
to avoid service charges.

NONINTEREST EXPENSE

1995 COMPARED TO 1994, AND 1993, RESPECTIVELY.

     Total  noninterest  expense was $8,591,000 in 1995, an increase of $696,000
or 8.8% from $7,895,000 in 1994. In 1994, total  noninterest  expense  decreased
$1,442,000 or 15.4% from $9,337,000  1993. The $696,000  increase in noninterest
expense in 1995 resulted  primarily  from the $548,000  increase in salaries and
employee  benefits.  This was  partially  offset by the reduction of $276,000 in
fees  paid to the FDIC for  deposit  insurance.  All  other  expenses  increased
$424,000.  Management  maintains control over noninterest  expenses by assigning
specific managers  authority for  expense-incurring  activities  providing these

<PAGE>
                                       94


managers with tools for planning and monitoring the performance of their duties.
In working with senior  officers line managers are better able to anticipate and
minimize the expense of the goods and services needed to perform efficiently.

     The  decrease of  $1,442,000  in 1994  resulted in large  measure  from the
continuing reduction in non-performing  assets which had plagued NECB throughout
the preceding  several  years.  The largest  reduction,  $1,331,000,  related to
losses, writedowns and expenses of ownership of other real estate. Banks acquire
such real estate through foreclosures and other actions resulting from borrowers
failing to meet the terms of loans secured by such properties. Outside services,
principally legal fees related to foreclosures preceding decreased $397,000, and
the cost of FDIC fees and other insurance decreased $137,000. All other expenses
increased  $423,000  during 1994,  including  occupancy and  equipment  expense,
$92,000;  marketing,  $169,000;  and, the  resumption  of the payment of fees to
Directors, $81,000.

NONPERFORMING ASSETS AND ALLOWANCE FOR POSSIBLE LOAN LOSSES

     Nonperforming  assets  include  nonaccrual  loans and assets  classified as
OREO.  Generally,  loans are placed in nonaccrual  status when they are past due
greater  than ninety (90) days or the  repayment  of  interest or  principal  is
considered to be in doubt.

     OREO consists of properties acquired through foreclosure proceedings. These
properties  are recorded at the lower of the carrying value of the related loans
or the estimated fair market value less estimated selling costs.  Charges to the
allowance  for loan  losses are the measure by which  properties  are reduced to
fair market value less estimated selling expenses upon reclassification as OREO.
Subsequent reductions are charged to operating income.

     NECB's  subsidiaries make provisions on a quarterly basis for possible loan
losses as determined by a continuing assessment of the adequacy of the allowance
for possible loan losses.  NECB's subsidiaries  perform ongoing reviews of loans
in accordance  with an  individual  loan rating system to determine the required
allowance  for  possible  loan losses at any given date.  The review of loans is
performed to estimate potential  exposure to losses. In the review process,  the
subsidiaries  assess factors including the borrowers' past and current financial
condition, repayment ability and liquidity, the nature of collateral and changes
in its value,  current and  anticipated  economic  conditions  and other factors
deemed appropriate.  These reviews are dependent upon estimates,  appraisals and

<PAGE>
                                       95


judgments which can change quickly because of changing  economic  conditions and
Management's  perception as to how these factors affect the financial  condition
of  debtors.   The  loan  rating  process  classifies  loans  according  to  the
subsidiaries'   uniform   classification   system.  The  subsidiaries   consider
performing loans rated as "substandard"  and "doubtful" to be potential  problem
loans.  "Substandard" loans are characterized by well-defined weaknesses such as
deteriorating or inadequate  collateral or impaired repayment ability. A loan is
considered  "doubtful"  when  similar  conditions  exist but are more  severe in
nature.

     At  December  31,  1995,  NECB  considered  loans  totaling   approximately
$14,067,000  (which considers,  for the first time, EQBK's loan portfolio) to be
potential  problems  compared to  $7,699,000  at December 31, 1994.  Included in
these totals were loans totaling $9,342,000 and $4,724,000  respectively,  which
were not  classified as  non-performing  loans because such loans are performing
according to their terms.

     NECB's  subsidiaries loan review processes are designed to identify certain
potential  problem  loans  at an  early  stage,  alleviate  weaknesses  in  each
respective  institution  lending  policies,  oversee the individual  loan rating
system and ensure compliance with NEBT's and EQBK's underwriting, documentation,
compliance and  administrative  policies.  Certain  potential problem loans mean
loans considered by Management as being in need of special  attention because of
some  deficiency  related  to the credit or  documentation,  but which are still
considered  collectable  and  performing.  Such  attention is intended to act as
preventative measures and thereby avoid more serious problems in the future.

     Accrued interest income is generally  reversed against interest income when
loans are classified as nonaccrual,  unless  Management  deems that the value of
collateral is sufficient to recover both  principal and accrued  interest.  Real
estate held for sale  consists of  properties  acquired  through  mortgage  loan
foreclosure  proceedings.  Real  estate  owned is  carried  at the  lower of the
carrying  value of the related  loan or the  estimated  fair market value of the
property less estimated selling costs.

     NECB's nonperforming assets at December 31, 1995 through 1991 are presented
below.  Had the  nonaccrual  loans  performed in accordance  with their original
terms,  gross  interest  income for the year ended 1995 would have  increased by
approximately $120,000 compared to an increase of approximately $194,000 for the
year ended 1994. As reflected below,  NECB has made  significant  progress since

<PAGE>
                                       96


reaching a high of $12,672,000 at December 31, 1991.


<TABLE>
<CAPTION>
     (amounts in thousands) at
       December 31,                                      1995        1994       1993       1992      1991
     ----------------------------------------------------------------------------------------------------
<S>                                                    <C>         <C>        <C>        <C>       <C>   
     Nonaccrual loans                                  $4,725      $2,975     $3,176     $3,144    $7,606
     Other real estate owned                              728         573      1,048      5,761     5,066
                                                    -----------------------------------------------------
     Total nonperforming assets                        $5,453      $3,548     $4,224     $8,905   $12,672
                                                    =====================================================
     Loans past due in excess of ninety days and
        accruing interest                                $273         $16       $193         $4       $483
</TABLE>


     Total nonperforming assets increased by $1,905,000, or 53.7%, to $5,453,000
at December  31, 1995 from  $3,548,000  at December  31,  1994.  In 1994,  total
nonperforming  assets decreased  $676,000 or 16% from $4,224,000 at December 31,
1993. Loans past due in excess of ninety days and accruing  interest amounted to
$273,000,  this compared to balances of $16,000 and $193,000,  respectively,  at
December 31, 1994 and 1993.  The increase in total  nonperforming  assets in the
year ended December 31, 1995 resulted from the inclusion, for the first time, of
$2,896,000  in  nonaccrual  loans and  $497,000  in OREO held by The Equity Bank
(acquired on November 30, 1995) and decreases of $1,146,000 in nonaccrual  loans
and $342,000 in OREO held by NEBT.

     Total  nonperforming  assets represented 2.5% of total loans and other real
estate owned at December 31, 1995, as compared to 2.7% and 3.6% respectively, at
December  31,  1994  and  1993.  Improvement  in this  ratio  is the  result  of
reductions  in  nonperforming  assets  and the  increase  in  total  loans.  The
allowance for loan losses  increased to 2.0% of total loans at December 31, 1995
from 1.9% at December 31, 1994, and 2.4% at December 31, 1993 respectively.  The
coverage  afforded  to  nonperforming  assets and loans past due ninety days and
still  accruing was 77.6%  compared to 71.9% and 63.0% for December 31, 1994 and
1993,  respectively.  Real estate acquired through foreclosure was $1,007,000 in
1993,  $743,000 in 1994,  and $796,000 in 1995.  The allowance for possible loan
losses was equal to 94.1% of nonaccrual  loans at December 31, 1995, as compared
to 86.2% and 87.7%, respectively, at December 31, 1994 and 1993.

<PAGE>
                                       97

<TABLE>
<CAPTION>

      (amounts in thousand)
       December 31,                                                                 1995       1994       1993
      --------------------------------------------------------------------------------------------------------
<S>                                                                               <C>        <C>        <C>   
      Nonaccrual loans                                                            $4,725     $2,975     $3,176
      Other real estate owned                                                        728        573      1,048
                                                                                  ------     ------     ------
      Total nonperforming assets                                                   5,453      3,548      4,224
      Loans past due in excess of ninitey days and accruing interest                 273         16        193
      Ratio of nonperforming assets to total loans and OREO                          2.5%       2.7%       3.6%
      Ratio of nonperforming assets and loans past due in excess
        of ninety days and accruing interest to total loans OREO                     2.6%       2.7%       3.8%
      Ratio of allowance loan losses to total loans                                  2.0%       1.9%       2.4%
      Ratio of allowance for loan losses to nonperforming assets
      and loans in excess of ninety days past due and accruing interests            77.6%      71.9%      63.0%
      Ratio of nonperforming assets and loans in excess of ninety days out
        past due and accruing interest to total shareholders' equity                18.8%      19.3%      34.0%
</TABLE>


     The following  table  summarizes the activity in the allowance for possible
loan losses for the years ended December 31, 1991 through 1995. The allowance is
maintained  at a  level  consistent  with  identified  loss  potential  and  the
perceived risk in the portfolio. It is not considered meaningful to allocate the
allowance  according to geographic  area as NECB's market area is homogenous and
limited in size.

<TABLE>
<CAPTION>
       (amounts in thousands)
         December 31,                                         1995        1994       1993        1992       1991
        --------------------------------------------------------------------------------------------------------
<S>                                                       <C>           <C>        <C>         <C>        <C>   
        Loans charged-off:
           Commercial and financial                       $    154      $   92     $  216      $  539     $  828
           Real estate                                         750         892        930       2,348        744
           Installment loans to individuals                     74          17         80         121        761
                                                          --------      ------     ------      ------     ------
                                                               978       1,001      1,226       3,008      2,333
                                                          --------      ------     ------      ------     ------
        Recoveries on loans charged-off:
           Commercial and financial                            150          51         17           4         15
           Real estate                                          27         163         22          54          0
           Installment loans to individuals                     22          37         10          26         15
                                                          --------      ------     ------      ------     ------
                                                               199         251         49          84         30
                                                          --------      ------     ------      ------     ------
        Net loans charged-off                                  779         750      1,177       2,924      2,303
        Provision charged to operations                        700         530        764       2,679      3,400
        Balance, at beginning of year                        2,564       2,784      3,197       3,442      2,345
        Changes incident to merger                           1,961
                                                          --------
        Balance, at end of year                           $  4,446      $2,564     $2,784      $3,197     $3,442
                                                          ========      ======     ======      ======     ======

        Ratio of net charge-offs during the
          period to average loans outstanding
            during the period                                0.54%       0.63%       0.94%      2.02%      1.67%

        Ratio of allowance for loan losses to
          total loans                                        2.00%       1.93%       2.41%      2.36%      2.34%

</TABLE>


<PAGE>
                                       98


     NECB's subsidiaries continually assess the adequacy of their allowances for
loan losses in response to changing economic conditions, specific problem loans,
and the overall  risk  profile of their loan  portfolios.  Management  allocates
specific reserves to individual  problem loans based upon Management's  analysis
of the potential for loss perceived to exist related to such loans.  In addition
to the specific  reserves for  individual  loans,  a portion of the allowance is
maintained as a general reserve. The amount of the general reserve is determined
through Management's  analysis of the potential for loss inherent in those loans
not considered problem loans. Among the factors considered by Management in this
analysis  are the  number and type of loans,  nature  and  amount of  collateral
pledged to secure such loans, and current economic conditions.

     During the years ended 1991 and 1992, NEBT made  substantial  provisions to
the allowance in response to the  recognition of problem loans and the potential
for loss  perceived  to be  inherent  in the  portfolio  as a result of economic
conditions and declines in real estate values.  Thereafter, in 1993 and 1994 the
reduction in provisions reflects the stabilization of the economy,  the improved
performance  of the loan  portfolio and  recoveries  of  previously  charged-off
loans.

     The following  table  reflects the Allowance for Loan Losses as of December
31, 1995 with allocations categorized by loan type:

(amounts in thousands)                               Percentage of loans in each
                            Allocation of            category to total loans
                            Allowance for Loan
Loans by type               Losses
- --------------------------------------------------------------------------------
Commercial & Financial                  $  541                             16.1%
Real Estate:
  Construction                             254                              5.8
  Residential                            1,090                             36.4
  Commercial                             2,388                             38.3
Installment                                154                              2.5
Other                                       19                              0.9
                                        ------                           ------
    Total                               $4,446                            100.0%
                                        ======                           ======

LIQUIDITY

     Management's  objective is to ensure continuous  ability to meet cash needs
as  they  arise.  Such  needs  may  occur  from  time to  time  as a  result  of
fluctuations in loan demand and the level of total deposits. Accordingly, NECB's
subsidiaries have liquidity
<PAGE>
                                       99


policies which provide  flexibility to meet cash needs. The liquidity  objective
is achieved through the maintenance of readily marketable  investment securities
as well as a  balanced  flow of asset  maturities,  prudent  pricing on loan and
deposit products and the sale of mortgage loans in the secondary market.

     The policy also  provides  Management  with the ability to acquire and hold
debt instruments known collectively as structured notes. Structured notes, which
can  differ  as to  particular  terms,  are used by  Management  to  reduce  the
potential  effect changes in interest rates can have upon the operating  results
of the  Company.  From time to time,  Management  invests  in  various  types of
structured  notes (such as dual index notes and interest rate step-up  notes) as
part of its overall management of the risk of changes to interest rates.

     In 1993, NECB adopted Statement of Financial  Accounting  Standards No. 115
("Accounting for Certain Debt and Equity Securities").  The statement, issued by
the  Financial  Accounting  Standards  Board  (FASB),  set  forth  guidance  for
accounting for certain  investments in debt and equity  securities.  Adoption of
Statement No. 115 resulted in several changes to the information provided in the
financial  statements of NECB. The first change  resulted from the separation of
investment   security   assets   into   those    held-to-maturity    and   those
available-for-sale.  The second change  resulted from the change to the carrying
value of the group held  available-for-sale to reflect the current market values
of the assets held. The amount of this  "mark-to-market"  value is then added to
or deducted from the equity  portion of NECB's  balance sheet after  appropriate
reduction to reflect the value of the related  deferred  taxes.  At December 31,
1995,  the  amount  added to NECB's  shareholders'  equity was  $158,000,  while
$843,000 was deducted from shareholders' equity a year earlier.

     During the year end of 1995 and during  1994,  it did not become  necessary
for NECB to increase its borrowed  funds to meet its liquidity  needs.  NECB has
alternative sources of liquidity available including federal funds purchased and
repurchase  agreements.  Purchases of federal  funds and borrowing on repurchase
agreements may be utilized to meet short-term  borrowing needs. During 1994 NEBT
joined the  Federal  Home Loan Bank of Boston  (FHLBB) to  further  enhance  its
liquidity position. The FHLBB provides its member banks with credit by accepting
as collateral the member bank's mortgage  assets.  Through its membership,  NEBT
has available a line of credit for $3,500,000 and also has the ability to pledge
up to $60,000,000  of its assets to meet its credit needs.  EQBK has available a
line of  credit  for  $2,100,000  and  also  has the  ability  to  pledge  up to

<PAGE>
                                      100


$25,000,000  of its  assets to meet its credit  needs.  NECB  believes  that its
policies will enable it to maintain  adequate  liquidity and to prudently commit
funds to loans or investments,  depending upon underlying risk,  demand and rate
of return.

     As shown in the Consolidated  Statements of Cash Flows,  NECB experienced a
decrease of  $4,091,000 in the amount of cash and cash  equivalents  at December
31,  1995  compared to  December  31,  1994.  This  compares to the  significant
increase of  $8,453,000 in 1994,  compared to December 31 1993.  The increase in
1994 was largely due to the $5,571,000 received in December as proceeds from the
issuance of 778,260  shares of NECB's stock coupled with an increase  throughout
the year in demand deposit account balances. Demand deposit accounts represent a
volatile source of funds which is subject to significant inflows and outflows of
both seasonal and cyclical nature.

CAPITAL

     At December  31,  1995,  total  shareholders'  equity was  $30,480,000,  an
increase  of  $12,007,000  compared to  $18,473,000  at December  31,  1994.  In
November  1995, in acquiring The Equity Bank,  1,004,000  shares of common stock
were issued by NECB at a value of $9,507,000  representing  the inclusion of the
adjusted net assets of EQBK. Also  increasing  capital in 1995 was the retention
of  $1,499,000  in earned  income and the  $1,001,000  change in the  unrealized
holding gain (loss) on securities available for sale. During 1994, shareholders'
equity   increased   $5,461,000  to  $18,473,000  at  December  31,  1994,  from
$13,012,000 at December 31, 1993. In December  1994,  NECB completed an offering
which raised  $5,571,000  in new capital  funds.  The  offering  resulted in the
issuance of 778,000 new shares of common  stock.  Also adding to capital was net
income of $1,103,000.

The various  capital ratios of EQBK, NEBT and NECB are as follows as of December
31, 1995:

                       Minimum Level        EQBK      NEBT         NECB
- -------------------------------------------------------------------------
Leverage                          4%       8.22%      7.34%       11.89%
Tier 1 Risk-Based                 4%      10.13%     10.42%       12.25%
Total Risk-Based                  8%      11.38%     11.67%       13.49%

INCOME TAXES

     Income tax expense for 1995 was $985,000  which is an effective  income tax
rate of 33.2%.  This  compares  to income tax  expense of  $665,000  in 1994 and
$56,000 in 1993.

<PAGE>
                                      101


     In February 1992, The Financial Accounting Standards Board issued Statement
of Financial  Accounting  Standards No. 109 ("Accounting for Income Taxes"). The
effect of adoption of  Statement  No. 109 in 1993 upon 1993 results is set forth
in Note 11 to the Consolidated Financial Statements for the years ended December
31, 1995, 1994 and 1993.

RECENT ACCOUNTING DEVELOPMENTS

     The adoption of  Financial  Accounting  Standard  No. 115 in December  1993
requires  that  NECB  classify  debt  and  equity  securities  into one of three
categories:  held-to-maturity,  available-for-sale,  or trading.  This  security
classification  may be modified after  acquisition only under certain  specified
conditions. In general, securities may be classified as held-to-maturity only if
NECB has the  positive  intent  and  ability to hold them to  maturity.  Trading
securities are defined as those bought and held  principally  for the purpose of
selling  them in the near  term.  All other  securities  must be  classified  as
available-for-sale.

     In May 1993, the Financial  Accounting  Standards Board issued SFAS No. 114
("Accounting  by Creditors for  Impairment of a Loan").  The Statement  requires
that  impaired  loans be  measured on a loan by loan basis by either the present
value of expected future cash flows discounted at the loan's effective  interest
rate, the loan's observable market price, or the fair value of the collateral if
the loan is collateral dependent.

     The Statement is applicable to all creditors and to all loans, except large
groups of smaller balance homogeneous loans that are collectively  evaluated for
impairment,  loans  that are  measured  at fair value or at the lower of cost or
fair value,  leases, and convertible or nonconvertible  debentures and bonds and
other debt securities.  The Statement applies to financial statements for fiscal
years  beginning  after December 15, 1994.  Management  has determined  that the
financial  statement  impact of adopting the provisions of this statement is not
material.

     In October of 1994, the Financial  Accounting Standards Board (FASB) issued
Statement  of  Financial   Accounting   Standards  No.  119  ("Disclosure  about
Derivative Financial Instruments and Fair Value of Financial Instruments"). This
Statement requires disclosures about derivative  financial  instruments-futures,
forward,  swap,  and option  contracts,  and other  financial  instruments  with
similar characteristics.  It also amends existing requirements of FASB Statement
No.  105,   "Disclosure  of  Information   about  Financial   Instruments   with

<PAGE>
                                      102


Off-Balance-Sheet  Risk and Financial  Instruments with Concentrations of Credit
Risk," and FASB Statement No. 107,  ("Disclosures  about Fair Value of Financial
Instruments").  This  Statement,  which was effective  for 1995,  did not have a
material impact upon NECB's 1995 financial statements.

     In May of 1995, the FASB issued Statement of Financial Accounting Standards
No. 122 ("Accounting for Mortgage  Servicing  Rights").  This Statement requires
that a mortgage  banking  enterprise  recognize  as a separate  asset  rights to
service mortgage loans for others,  however those servicing rights are acquired.
A mortgage banking  enterprise that acquires  mortgage  servicing rights through
either the  purchase or  origination  of mortgage  loans or sells or  securities
those loans with servicing rights retained should allocate the total cost of the
mortgage  loans to the mortgage  servicing  rights and to the loans (without the
mortgage servicing rights) based on their fair values if practicable to estimate
those fair values.  If it is not  practicable to estimate the fair values of the
mortgage servicing rights and the mortgage loans (without the mortgage servicing
rights),  the entire cost of  purchasing  and  originating  the loans  should be
allocated to the mortgage loans (without the mortgage  servicing  rights) and no
cost should be allocated to the mortgage  servicing  rights.  This  Statement is
effective for fiscal years beginning after December 15, 1995 and is not expected
to have a material impact on NECB as it does not have significant loan servicing
operations.

     In October of 1995,  the FASB  issued  Statement  of  Financial  Accounting
Standard No. 123  ("Accounting  for Stock-based  Compensation").  This statement
establishes   financial  accounting  and  reporting  standards  for  stock-based
employee compensation plans,  including  arrangements by which employees receive
options to purchase shares of NECB's stock.  This statement defines a fair value
based  method of  accounting  for an  employee  stock  option or similar  equity
instrument  and  encourages  all entities to adopt that method of accounting for
their employee stock compensation  plans.  However,  it also allows an entity to
continue to measure  compensation for those plans using the method of accounting
in  Accounting  Principles  Board (APB)  Opinion No. 25.  Entities  selecting to
remain  with the  accounting  in  Opinion  No. 25  complete  must make pro forma
disclosures of net income and, if presented  earnings per share,  as if the fair
value  based  method  of  accounting  in SFAS  No.  123 had  been  applied.  The
accounting and disclosure requirements of SFAS No. 123 are effective for NECB in
1996  for all  awards  in 1996  and  thereafter.  Management  believes  that the
financial statement impact of adoption the provisions of this statement will not
be material.


<PAGE>
                                      103


IMPACT OF INFLATION

     The Consolidated  Financial  Statements and related notes thereto presented
elsewhere  herein  have been  prepared in  accordance  with  generally  accepted
accounting  principles  which require the measurement of financial  position and
operating results in terms of historical dollars without  considering changes in
the relative value of money over time due to inflation.  Unlike many  industrial
companies,  most of the assets and virtually all of the  liabilities of NECB are
monetary in  nature. As a result,  interest rates have a more significant impact
on NECB's performance than the general level of inflation. Over short periods of
time,  interest rates may not  necessarily  move in the same direction or in the
same magnitude as inflation.

<PAGE>
                                      104


                               MANAGEMENT OF NECB
                        DIRECTORS AND EXECUTIVE OFFICERS
                                     OF NECB

     The  following  table  sets  forth  the name and age of each  Director  and
Executive Officer,  his/her principal occupation for the last five years and the
year in which  he/she was first  elected as a Director or appointed an Executive
Officer of NECB, NEBT or EQBK.

                                   Positions                   Director or
                                   and Principal               Executive Officer
                          Age      Occupation (1)              of NECB since:
                          ---      --------------              --------------

Tadeus J. Buczkowski      (69)     Loss Control                     1986
                                   Director (Retired)
                                   Hartford Insurance
                                   Group

John C. Carmon            (48)     President, Carmon                1985
                                   Funeral Homes, Inc.

John A. Coccomo, Sr.      (69)     Secretary of NECB;               1985
                                   Manager John A.
                                   Coccomo Associates, LLC
                                   (Real Estate,
                                   Construction and
                                   Land Development)

George A. Colli, Jr.      (67)     Assistant Secretary              1986
                                   of NECB;
                                   President, Colli-
                                   Wagner (Real Estate)

Gary J. DeNino            (41)     President of IMSCO,              1995
                                   Inc.a domestic market
                                   representative of
                                   international products
                                   since 1982

Frank A. Falvo            (53)     Executive Vice                   1995
                                   President of NECB
                                   since December, 1995
                                   and President and Chief
                                   Executive Officer of
                                   EQBK since
                                   its formation
<PAGE>
                                  105

                                   Positions                   Director or
                                   and Principal               Executive Officer
                          Age      Occupation (1)              of NECB since:
                          ---      --------------              --------------

Dominic J. Ferraina       (63)     Chairman of the                  1986
                                   Boards of NECB and
                                   NEBT; Attorney

Donat A. Fournier         (47)     Vice President,                  1993
                                   Senior Lending
                                   Officer of NECB;
                                   Executive Vice
                                   President of NEBT(2)

Charles D. Gersten        (72)     Attorney and founding            1995
                                   partner of Gersten &
                                   Clifford

John R. Harvey            (48)     Certified Public                 1995
                                   Accountant and
                                   Partner in Harvey
                                   & Horowitz, P.C.

Anson C. Hall             (58)     Vice President,                  1993
                                   Chief Financial
                                   Officer and
                                   Treasurer of NECB and
                                   Senior Vice President
                                   of NEBT(3)

David A. Lentini          (49)     President and                    1993
                                   Chief Executive
                                   Officer of NECB
                                   and NEBT(4)

Angelina J. McGillivray   (45)     President,                       1993
                                   Coccomo Associates
                                   Realtors, Inc.

Edward J. Szewczyk        (66)     President,                       1985
                                   Southwood
                                   Pharmacy, Inc.

1.     All the  Directors  and  Executive  Officers  have been  engaged in their
       respective   occupations  for  more  than  five  years  unless  otherwise
       indicated.

2.     In June, 1993, the Board of Directors  appointed Mr. Donat A. Fournier to
       serve as Executive Vice President and Chief Lending Officer of NEBT. NEBT
       entered into an employment agreement with Mr. Fournier in August of 1994,
       for a period  of two  years.  Prior to his  appointment  by the  Board of
       Directors,  Mr.  Fournier  served  as Chief  Operations  Officer,  Senior
       Executive  Vice President and Corporate  Secretary of Eastland  Financial

<PAGE>
                                      106


       Corporation in Woonsocket, Rhode Island. Mr. Fournier does not serve as a
       director of NECB.

3.     In June,  1993,  the Board of  Directors  appointed  Mr. Anson C. Hall to
       serve as  Treasurer  of NECB  and as  Senior  Vice  President  and  Chief
       Financial Officer of NEBT. NEBT entered into an employment agreement with
       Mr.  Hall in August of 1994,  for a period of two years.  Between  August
       1992 and June 1993,  Mr.  Hall owned and  operated  a  business,  Bestway
       Management,   a  management  consulting  firm  serving  small  banks  and
       businesses. Prior to that time, Mr. Hall served as Senior Vice President,
       Treasurer and Controller of Fleet Bank, N.A., Hartford, Connecticut until
       1992. Mr. Hall does not serve as a director of NECB.

4.     Mr.  Lentini was  appointed  to serve as  President  and Chief  Executive
       Officer of NEBT and NECB in May,  1993.  NEBT entered into an  employment
       agreement  with Mr.  Lentini in August of 1994,  for a term of two years.
       Prior to joining NEBT and NECB, Mr. Lentini served as President and Chief
       Executive  Officer  of the  Connecticut  Bank  of  Commerce,  Woodbridge,
       Connecticut  from  September,  1992 through May,  1993.  Mr.  Lentini was
       employed by the Bank of South  Windsor as President  and Chief  Executive
       Officer from December, 1987 until September, 1992.

<PAGE>
                                      107


                             EXECUTIVE COMPENSATION

     The following table provides certain information regarding the compensation
paid to the Executive  Officers (the "Executive  Officers") of NECB for services
rendered in capacities  to NECB and NEBT during the fiscal years ended  December
31, 1995,  1994 and 1993. All  compensation,  was paid by NEBT. No other current
executive officer of NECB received cash compensation in excess of $100,000.

<TABLE>
<CAPTION>
                                                                         --------------------------
                                                                         SUMMARY COMPENSATION TABLE
                                                                         --------------------------
                                                                           Long Term Compensation

                       Annual Compensation                             Awards                  Payouts
                     ---------------------------------------------------------------------------------------------------------
                                                                       Restricted
                                                        Other Annual   Stock       Options/
Name and Principal                                      Compensation   Award(s)    SARs        LTIP            All Other
    Position          Year     Salary($)    Bonus($)       ($)          ($)        (#)         PAYOUTS($)      Compensation($)
- ------------------------------------------------------------------------------------------------------------------------------

<S>                  <C>     <C>            <C>                                   <C>                          <C>       
David A. Lentini     1995    $140,000(1)    $13,500                               15,000                       $22,837(2)
President, Chief     1994     135,000(1)                                          20,000                        17,647(4)
Executive Officer    1993      83,082(3)                                                                         6,055(5)
of NECB;
President, Chief 
Executive Officer
of NEBT

Donat A. Fournier    1995    $ 95,000(6)    $10,500                               10,000                       $17,138(7)
Vice President,      1994      93,484(6)                                          14,000                         8,062
Senior Lending       1993      58,876(8)                                                                           357
Officer of NECB;
Executive Vice President
of NEBT

Frank A. Falvo       1995    $125,000(9)    $12,325    
Executive Vice                                     
President of
NECB; President
and Chief Executive
Officer of EQBK

Barry R. Loucks      1993    $209,990(10)                                                                    $12,085(11)
Former Chairman,
President, Chief
Executive Officer
of NECB;
Former Chairman
and Chief Executive
Officer of
NEBT

Raymond G. Halsted   1993    $105,721(12)                                                                    $12,603(13)
Former Senior Vice
President of
NECB; Former
President of
NEBT
</TABLE>

1.      NEBT entered into an employment  agreement with Mr. Lentini in August of
        1994 for a term of two (2) years with automatic renewal provisions.  See
        "Employment Agreements."
2.      NEBT provides Mr.  Lentini with the use of an automobile and the typical
        costs  associated  therewith.  The total  dollar  value of this  benefit
        amounted to $2,116 in 1995. Pursuant to his Employment  Agreement,  NEBT
        paid $6,100 which is the dollar value of  disability insurance  premiums
        paid for the  benefit of Mr.  Lentini.  Additionally,  NEBT  contributed
        $9,000 to NEBT's  Defined  Contribution  Pension Plan for the benefit of
        Mr. Lentini.
3.      Mr. Lentini joined NEBT in May, 1993.
4.      NEBT provided Mr.  Lentini with the use of an automobile and the typical
        costs  associated  therewith.  The total  dollar  value of this  benefit
        amounted to $2,116 in 1994. Pursuant to his employment  agreement,  NEBT
        paid $5,959 which is the dollar value of disability  insurance  premiums
        paid for the benefit of Mr. Lentini.  NEBT paid $870 which is the dollar

<PAGE>
                                      108


        value of group life  insurance  and $423  which is the  dollar  value of
        insurance  premiums paid by NEBT with respect to term life insurance for
        the benefit  of Mr. Lentini.  Additionally,  NEBT contributed  $8,279 to
        NEBT's Defined Contribution Pension Plan for the benefit of Mr. Lentini.
5.      NEBT provided Mr.  Lentini with the use of an automobile and the typical
        costs  associated  therewith.  The total  dollar  value of this  benefit
        amounted to $1,261 in 1993. Pursuant to his Employment  Agreement,  NEBT
        paid $4,362 to Mr. Lentini which represented the amount which NEBT would
        have  contributed  to its Defined  Contribution  Pension  Plan if he was
        eligible to participate therein.  Additionally, the aggregate amount set
        forth in the above table  includes  $432,  which is the dollar  value of
        insurance  premiums paid by NEBT with respect to term life insurance for
        the benefit of Mr. Lentini.
6.      NEBT entered into an Employment Agreement with Mr. Fournier in August of
        1994 for a term of two (2) years with automatic renewal provisions.  See
        "Employment Agreements."
7.      NEBT provides Mr. Fournier with the use of an automobile and the typical
        costs  associated  therewith.  The total  dollar  value of this  benefit
        amounted to $5,987 in 1995.  Additionally,  NEBT  contributed  $6,728 to
        NEBT's  Defined  Contribution  Pension  Plan  for  the  benefit  of  Mr.
        Fournier.
8.      Mr. Fournier joined NEBT in May, 1993.
9.      EQBK entered into an employment  agreement  with Mr. Falvo for a term of
        two (2) years. See "Employment Agreements."
10.     In March 1993, Mr. Loucks resigned from his senior management  positions
        with NECB and NEBT.  He entered  into a severance  agreement.  Under the
        agreement with Mr. Loucks,  Mr. Loucks  received a severance  payment of
        $139,000  which  sum  approximated  his 1992  compensation.  Mr.  Loucks
        received health, life and disability benefits under NEBT's benefit plans
        for one year following his resignation.
11.     Pursuant to the Severance  Agreement  between Mr. Loucks,  respectively,
        Mr. Loucks  received the automobile  which he utilized while employed by
        NECB and NEBT.  The total  dollar  value of this  benefit  was  $11,338.
        Additionally, the aggregate amount set forth in the above table includes
        $747, which is the dollar value of insurance  premiums paid by NEBT with
        respect to term life insurance for the benefit of Mr. Loucks.
12.     In March 1993, Mr. Halsted resigned from his senior management  position
        with NECB and NEBT.  He entered  into a severance  agreement.  Under the
        agreement,  Mr.  Halsted  received a severance  payment of $66,000.  Mr.
        Halsted  received  health,  life and  disability  benefits  under NEBT's
        benefit plans for 32 weeks following his resignation.
13.     Pursuant to the Severance Agreement, Mr. Halsted received the automobile
        which he  utilized  while  employed by NECB and NEBT.  The total  dollar
        value of the benefit was $11,933.  The aggregate amount set forth in the
        above table includes  $670, the dollar value of insurance  premiums paid
        by NEBT with  respect  to term life  insurance  for the  benefit  of Mr.
        Halsted.

<PAGE>
                                      109


PENSION PLAN

     A defined  contribution  pension plan  covering  all eligible  employees of
NECB's subsidiary, NEBT, calls for an annual contribution of 6% of an employee's
annual  compensation.  Full-time  employees  of NEBT who are 21 years of age and
have  completed six months of continuous  service are eligible to participate in
the defined contribution pension plan.  Employee's interest in the contributions
under the defined contribution pension plan vest on a schedule of three to seven
years with three years being 20% vested and seven years being 100%  vested.  The
total contributions made during 1995 amounted to $227,000

     Effective  January  1, 1991,  EQBK  adopted a 401 K plan (the  "Plan")  for
employees  of EQBK.  The Plan is  intended to comply  with the  requirements  of
Section  401(k) of the Internal  Revenue Code and in all material  respects with
the Employee Retirement Income Securities Act of 1974 (ERISA).

     Employees  become  eligible  to  participate  in the Plan after one year of
employment.  Employees  may  elect  to  contribute  up to 20% of  their  monthly
earnings to the Plan. EQBK will contribute to each employee's account 50% of the
amount of the  employee's  elective  contribution  up to a maximum of 6% of such
employee's  earnings.  EQBK has the option at the end of the Plan year (December
31) to make  additional  contributions  to each  employee's  account  of up to a
maximum of the amount of the employee's  aggregate  elective  contribution.  The
total contributions made during 1995 amounted to $20,900.

     Participating employees become fully vested in EQBK's matching contribution
after completing six years of service.  All contributions by employees are fully
vested when made. All amounts  contributed are invested in a Flexible Investment
Annuity contract with Principal Mutual Life Insurance Company.

INSURANCE

     In  addition to the cash  compensation  paid to the  Executive  Officers of
NECB,  NEBT  and  EQBK  the  Executive  Officers  receive  group  life,  health,
hospitalization and medical  reimbursement  insurance coverage.  However,  these
plans do not discriminate in scope, terms, or operation, in favor of officers or
Directors of NECB,  NEBT and EQBK and are  available  generally to all full-time
employees.

<PAGE>
                                      110


OPTION/SAR GRANTS IN LAST FISCAL YEAR

     With the  exception of the  individuals  set forth in the table  below,  no
other executive officer of NECB was granted options to purchase shares of common
stock in 1995. All shares purchased upon the exercise of any option must be paid
in full at the time of purchase.

<TABLE>
<CAPTION>
                                               Individual Grants
                     Number of      Percent of
                     Securities     Total Options/                 Fair Market
                     Underlying     SARs Granted     Exercise of   Value on
                     Option/SARs    to Employees     Base Price    date of       Date of      Date of      Expiration
Name1                Granted (#)    In Fiscal Year     (S/Sh)      Grant         Grant2       Exercise     Date
- ---------------------------------------------------------------------------------------------------------------------

<S>                 <C>                <C>            <C>          <C>           <C>            <C>           <C>     
David Lentini       15,000             50%            $7.75        $ 7.50        1/24/95        1/24/96       1/24/98
President and
Chief Executive
Officer, NECB
and NEBT

Donat A. Fournier   10,000            33.3%           $7.75        $ 7.50        1/24/95        1/24/96       1/24/98
Executive Vice
President, Chief
Lending Officer,
NEBT

Anson C. Hall        5,000            16.6%           $7.75        $ 7.50        1/24/95        1/24/96      1/24/98
Senior Vice
President and Chief
Financial Officer
of NEBT and
Treasurer of NECB

Executive Group                        100%
</TABLE>

- ----------
1.      Table does not include references to grant of stock options by the Board
        of  Directors to Messrs.  Lentini,  Fournier,  Hall,  Falvo and Veilleux
        because  such   options  were  granted   January  31,  1996  subject  to
        shareholder  approval of the 1996 Incentive  Non-Qualified  Compensatory
        Stock Option Plan at the May 21, 1996 Annual Meeting of  Shareholders of
        NECB. At that meeting,  shareholders  will vote on a proposal to approve
        the Board's  grant of options to purchase  40,000  shares of NECB Common
        Stock to David A.  Lentini,  30,000 shares of NECB Common Stock to Donat
        A. Fournier, 30,000 shares of NECB Common Stock to Anson C. Hall, 30,000
        shares of NECB Common Stock to Frank A. Falvo and 10,000  shares of NECB
        Common Stock to Leo Veilleux.  The stock options are exercisable in five
        (5) equal annual installments commencing in 1997, at the price of $10.25
        per share.
2.      The  grant of  options  by the Board of  Directors  was  subject  to and
        received shareholder approval.

AGGREGATED OPTION/SAR EXERCISES IN LAST FISCAL YEAR AND FY-END OPTION/SAR VALUES

     The table below sets forth  information  regarding  stock options that were
exercised,  if any, during the last fiscal year, and  unexercised  stock options
held by Executive Officers of NECB and NEBT:

<TABLE>
<CAPTION>
                                                           Number of       Value of Unexercised
                                                          Unexercised         In-the-Money
                     Shares Acquired    Value Realized    Options/SARs        Options/SARS
  Name               on Exercise(#)        ($)            at FY-end(#)        at FY-end($)
- -----------------------------------------------------------------------------------------------
<S>                       <C>               <C>             <C>                 <C>     
David A. Lentini          -0-               -0-             20,000(1)           $105,000
                          -0-               -0-             15,000(2)             37,500

Donat A. Fournier         -0-               -0-             14,000(1)           $ 73,500
                          -0-               -0-             10,000(2)             25,000

Anson C. Hall             -0-               -0-              5,000(2)           $ 12,500
</TABLE>
- ----------
1.      As of December 31,  1995,  the market value of the NECB Common Stock was
        approximately  $10.25 per share.  As the option  exercise  price for the
        options  previously  granted to Messrs.  Lentini  and  Fournier in 1993,
        equals  $5.00 which amount is less than $10.25 per share at December 31,
        1995, the options were  "In-the-Money" on December 31, 1995. Options are
        "In-the-Money"  if the fair market  value of the  underlying  securities
        exceeds the exercise price of the Option.

2.      The option  exercise price for the options  granted to Messrs.  Lentini,
        Fournier and Hall in 1995 equals $7.75, which amount is less than $10.25
        per share at December  31, 1995.  Accordingly,  the options were "In-the
        Money" on December 31, 1995.


<PAGE>
                                      111


DIRECTORS' FEES

     During 1995,  Directors  received $100 for each NECB Board Meeting attended
and  $75 for  each  NECB  Committee  meeting  attended.  Officers  who are  also
Directors received no additional compensation for their services as Directors.

EMPLOYMENT AGREEMENTS

     NEBT entered into employment agreements with Messrs. Lentini,  Fournier and
Hall  in  August,  1994.  A  description  of the  terms  and  conditions  of the
employment  agreements  with those  executive  officers whose cash  compensation
exceeds $100,000 are set forth below:

     Mr. David A. Lentini's  Employment Agreement provides for his employment as
President and Chief Executive Officer until July 30, 1997, unless the employment
agreement is extended by mutual  agreement.  In connection  with his employment,
NEBT paid to Mr. Lentini an annual salary of $140,000 per year through  December
31, 1995. Additionally, NEBT provides Mr. Lentini with the use of an automobile.

     Pursuant to the employment agreement, Mr. Lentini is able to participate in
NEBT's standard health,  accidental death.  Additionally,  NEBT has provided Mr.
Lentini with life  insurance  coverage on his life in an amount which is no less
than four times his annual base salary.

     The employment  agreement also provides that the Board of Directors of NEBT
may pay an incentive bonus to Mr. Lentini at their own option, and the amount of
such bonus is  discretionary  and will be  determined by the Board of Directors.
The  Board  of  Directors  has  indicated  that  it  will  consider   noteworthy
contributions  to the success of NECB and success in achieving or exceeding  net
income  objectives  which the Board may from time to time establish or which may
be set forth in financial plans adopted by the Board of Directors.

     Mr. Donat A.  Fournier's  Agreement  provides for his employment by NEBT as
its Executive  Vice  President  and Chief  Lending  Officer until July 30, 1997,
unless the employment  agreement is extended by mutual agreement.  In connection

<PAGE>
                                      112


with his  employment,  NEBT paid to Mr. Fournier an annual salary of $95,000 per
year  through  December 31,  1995.  Additionally,  NEBT has agreed to supply Mr.
Fournier with the use of an automobile.

     Pursuant to the employment  agreement,  Mr. Fournier is able to participate
in NEBT's standard health, accidental death.

     The employment  agreement also provides that the Board of Directors of NEBT
may pay an incentive bonus to Mr.  Fournier at their own option,  and the amount
of such bonus is discretionary and will be determined by the Board of Directors.
The  Board  of  Directors  has  indicated  that  it  will  consider   noteworthy
contributions  to the success of NECB and success in achieving or exceeding  net
income  objectives  which the Board may from time to time establish or which may
be set forth in financial plans adopted by the Board of Directors.

     On September 1, 1989, Frank A. Falvo, President and Chief Executive Officer
of EQBK, signed an employment agreement approved by the Board of Directors which
became effective on March 15, 1990.

     The  employment  agreement  was  written  for  a  two  (2)  year  term  and
automatically  renews each year unless  written notice is given by either party.
If notice is given,  then the agreement will terminate one (1) year later on the
anniversary  of the  commencement  date next  following  the  commencement  date
anniversary  with  respect to which such  notice  was given.  If Mr.  Falvo dies
during the employment  period,  his estate  receives all arrearage of salary and
expenses,  six  months'  salary,  and a pro  rata  share  of any  other  accrued
benefits.  If Mr. Falvo is terminated  for cause,  as defined in the  employment
agreement,  he will  receive only his salary and other  amounts  which have been
earned but are unpaid on the date of termination.


<PAGE>
                                      113


         SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

                 SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS

     The  following  table  includes  certain  information  as of March 15, 1996
regarding the principal  shareholders  ("Principal  Shareholders") of NECB. With
the exception of the Principal  Shareholders  listed below, NECB is not aware of
any beneficial owner of five percent (5%) or more of NECB's Common Stock.

Name and                         Amount of
Address of                       Shares Beneficially         Percentage
Beneficial Owners                Owned (1)                   of Class
- -----------------                ---------                   --------

John A. Coccomo, Sr.             184,082 (2)                  6.0%
130 West Street
Windsor, CT 06095

John Hancock Advisers,           165,000 (3)                  5.3%
Inc.
101 Huntington Avenue
Boston, MA  02119

Angelina J. McGillivray          173,102 (4)                  5.6%
195 Ethan Drive
Windsor, CT 06095


1.      Percentages  are based upon the  3,084,309  shares of NECB Common  Stock
        outstanding on March 15, 1996. The definition of a beneficial owner of a
        security  includes any person who,  directly or indirectly,  through any
        contract, arrangement,  understanding,  relationship or otherwise has or
        shares voting power or investment power with respect to such security.
2.      Includes  42,012  shares  (1.36%)  owned  by the John A.  Coccomo,  Sr.,
        Foundation for the Blind,  Inc., a charitable trust of which Mr. Coccomo
        is a  trustee,  ownership  of which  shares has been  disclaimed  by Mr.
        Coccomo.
3.      Based on filings made pursuant to the Securities  Exchange Act of 1934,
        which indicate that John Hancock  Advisers,  Inc. has direct  beneficial
        ownership   of   165,000   shares  of  Common   Stock.   Through   their
        parent-subsidiary  relationship  to John Hancock  Advisers,  Inc.,  John
        Hancock Mutual Life Insurance Company, John Hancock  Subsidiaries,  Inc.
        and the Berkeley  Financial  Group have  indirect  ownership of the same
        shares.  The  shares  are  held  by  the  John  Hancock  Bank  &  Thrift
        Opportunity Fund, a closed-end diversified management company registered
        under ss.8 of the Investment  Company Act. John Hancock Advisers has the
        sole power to vote or to direct the vote and sole power to dispose or to
        direct the  disposition  of the 165,000 shares of the Common Stock under
        an advisory  agreement  with the John Hancock Bank & Thrift  Opportunity
        Fund, dated July 24, 1994.
4.      Includes  42,012  shares  (1.36%)  owned  by the John A.  Coccomo,  Sr.,
        Foundation  for the  Blind,  Inc.,  a  charitable  trust of  which  Mrs.
        McGillivray is a trustee,  ownership of which shares has been disclaimed
        by Mrs. McGillivray.


<PAGE>
                                      114


                 SECURITY OWNERSHIP OF DIRECTORS AND MANAGEMENT

     The  following  table  includes  certain  information  as of March 15, 1996
regarding the Directors and Executive Officers of NECB.

                                                     Shares of Common Stock
                                                     Beneficially Owned as
                                                     of  March 15, 1996 (1)
                                                     ----------------------
Name
- ----
Tadeus J. Buczkowski.............................    17,788   (0.6%) (2)
John C. Carmon...................................    18,240   (0.6%) (2)
John A. Coccomo, Sr..............................   184,082   (6.0%) (3)(8)
George A. Colli, Jr..............................    58,025   (1.9%) (4)
Gary J. DeNino...................................    38,712   (1.3%) (2)
Frank Falvo......................................    13,034   (0.4%)
Dominic J. Ferraina..............................    17,500   (0.6%) (2)(5)
Donat A. Fournier................................    28,656   (0.9%) (5)(6)
Charles D. Gersten...............................   100,525   (3.3%) (2)
Anson C. Hall....................................     6,486   (0.2%) (2)(9)
John R. Harvey...................................    13,786   (0.4%) (2)
David A. Lentini.................................    43,100   (1.4%) (2)(5)(7)
Angelina J. McGillivray..........................   173,102   (5.6%) (8)
Edward J. Szewczyk...............................    12,242   (0.4%) (2)
                                                    -------
All Directors and Executive Officers
  as a Group (14 persons) .......................   688,549  (22.3%) (10)
                                                    =======
- ----------
1.      Percentages  are based upon the  3,084,309  shares of NECB Common  Stock
        outstanding  on March 15,  1996.  The  definition  of  beneficial  owner
        includes any person who, directly or indirectly, through any contract or
        agreement, understanding, relationship or otherwise has or shares voting
        power or investment power with respect to such security.
2.      Includes  shares  owned by, or as to which  voting power is shared with,
        spouse, children or controlled business.
3.      Includes 42,012 shares of NECB Common Stock (1.36%) owned by the John A.
        Coccomo,  Sr.,  Foundation  for the Blind,  Inc., a charitable  trust of
        which Mr.  Coccomo  is a  Trustee,  ownership  of which  shares has been
        disclaimed by Mr. Coccomo.
4.      Does not include 35,280 shares of NECB Common Stock (1.14%) owned by Mr.
        Colli's  family  members,  ownership  of  which  shares  Mr.  Colli  has
        disclaimed.
5.      Includes  2,500  shares of NECB Common  Stock (0.8%) in the NEBT defined
        contribution  pension  plan over which  Messrs.  Lentini,  Ferraina  and
        Fournier share voting power as Trustees.  Such shares have been included
        in the beneficial  ownerships of each  respective  director,  and in the
        total  beneficial  ownership of Directors  and  Executive  Officers as a
        group.
6.      Includes options to purchase 14,000 shares of NECB Common Stock at $5.00
        per share and options to purchase  10,000 shares of NECB Common Stock at
        $7.75 per share exercisable within 60 days.
7.      Includes options to purchase 20,000 shares of NECB Common Stock at $5.00
        per share and options to purchase  15,000 shares of NECB Common Stock at
        $7.75 per share exercisable within 60 days.
8.      Includes 42,012 shares of NECB Common Stock (1.36%) owned by the John A.
        Coccomo,  Sr.,  Foundation  for the Blind,  Inc., a charitable  trust of
        which Mrs. McGillivray is a Trustee,  ownership of which shares has been
        disclaimed by Mrs. McGillivray.  Such shares have been included in total
        beneficial  ownership of Directors and Executive Officers as a group and
        in the beneficial ownership of Director Coccomo, who also disclaims such
        beneficial ownership.
9.      Includes  options to purchase 5,000 shares of NECB Common Stock at $7.75
        per share exercisable within 60 days.
10.     Includes all  outstanding  shares of NECB Common Stock and options owned
        or  controlled  by Directors as of the Record Date.  The shares owned by
        the John A. Coccomo,  Sr. Foundation for the Blind, Inc. and by the NEBT
        defined  contribution  pension  plan  have  been  counted  only  once in
        determining the total shares beneficially owned by all Directors of NECB
        as a group.

                CERTAIN RELATIONSHIPS AND RELATED MATTERS OF NECB

     Some of the  directors and  executive  officers of NECB,  NEBT and EQBK and
companies or  organizations  with which they are  associated,  have had, and may
have in the  future,  banking  transactions  with NEBT and EQBK in the  ordinary
course of NEBT's and EQBK's business. All such loans are currently performing in
accordance with their terms.  Total loans to directors and executive officers of
NECB,  NEBT and EQBK and  associates  of such  executive  officers and directors
outstanding during the past three years were as follows:


<PAGE>
                                      115


        DATE              TOTAL INDEBTEDNESS OUTSTANDING
        ----              ------------------------------
December 31, 1995                 $6,971,000
December 31, 1994                 $3,337,000
December 31, 1993                 $2,465,000

     Federal  banking  laws  and  regulations  limit  the  aggregate  amount  of
indebtedness which banks may extend to bank insiders.  Pursuant to such laws and
regulations,  NEBT and EQBK may extend credit to executive officers,  Directors,
principal shareholders or any related interest of such persons, if the extension
of credit to such persons is in an amount that,  when aggregated with the amount
of all  outstanding  extensions of credit to such  individuals,  does not exceed
NEBT's and EQBK's unimpaired capital and unimpaired  surplus. As of December 31,
1995, 1994 and 1993 the aggregate amount of extensions of credit to insiders was
well below this limit.

     NEBT  and  EQBK  have  had,  and  expect  to  have in the  future,  banking
transactions in the ordinary  course of its business with  Directors,  executive
officers,  principal  shareholders  and  their  associates,  on the same  terms,
including  interest  rates and collateral on loans,  as those  prevailing at the
same time for  comparable  transactions  with  others  and, on terms that do not
involve more than the normal risk of collectibility or present other unfavorable
features.

     During  1995,  NEBT paid fees of $23,400  for  certain  legal  services  to
Dominic J. Ferraina, Chairman of the Boards of NECB and NEBT.

     Charles D. Gersten,  Trustee, a director of NECB and EQBK, is the lessor of
the  property  leased  by  EQBK  at  1160  Silas  Deane  Highway,  Wethersfield,
Connecticut.  EQBK's lease, which commenced in 1989,  provides that space in the
building  will be leased  for ten years with three  five-year  renewal  options.
Beginning in 1994,  until the end of the term of the lease,  the rent is subject
to an annual  increase equal to one-half of the  prevailing  cost of living rate
adjustment. Rent expense under this lease amounted to $183,600 during 1995. EQBK
considers  the lease to have been  written on terms  comparable  to the  general
market at the time the lease was entered  into and to have terms and  conditions
as would have been negotiated with an outside party.
<PAGE>
                                      116

                            INFORMATION REGARDING MSB
GENERAL

     Manchester  State Bank  ("MSB") is a state  chartered,  FDIC  insured  bank
serving the town of Manchester, Connecticut and surrounding communities. MSB was
founded in 1970 and has grown to an asset size of $94  million at  December  31,
1995.

THE BANKING INDUSTRY

     Commercial  banks  are  financial   institutions  which  historically  have
accepted  deposits from the general public and have loaned these funds primarily
to businesses and individuals. In small banks, the commercial loans are normally
made to small  businesses.  Many of these loans are  collateralized.  Banks also
invest their funds in various short and long-term securities.

     The deposits in MSB are insured by the FDIC in accordance  with the Federal
Deposit  Insurance Act. It is subject to regulation by various federal agencies,
as well as to state regulatory authorities. These regulations govern its lending
and  investment  powers,  the types of accounts it is permitted to provide,  the
terms of mortgage instruments  originated and held by it, and other matters. MSB
is also a member of the Federal Home Loan Bank of Boston.

     Commercial  banks must  compete  for funds with  other  types of  financial
institutions,  including thrift  institutions and credit unions,  and with money
market mutual funds and various types of U.S. Treasury and corporate obligations
and other  investments.  These  institutions  are often not  subject to the same
regulatory  limitations  or may offer services  which  commercial  banks are not
currently authorized to offer.

MSB'S MARKET AREA

     The primary market area of MSB consists of the towns of Manchester, Bolton,
Vernon, Andover, Coventry, Hebron and Tolland.  Additionally,  MSB's market area
also consists of certain delineated  sections of Glastonbury,  East Hartford and
South Windsor.

COMPETITION

     The banking business in Connecticut  generally is highly competitive and is
largely  dominated  by a relatively  small  number of major banks and  financial
institutions,  each of which operates many offices over a wide geographic  area.
Many of these  large  financial  institutions  are  located in and around  MSB's

<PAGE>
                                      117


market area.  Larger  institutions  have the capacity to offer certain  services
which may not be  profitably  offered by MSB and to spread costs and  centralize
services to an extent not available to smaller  institutions  such as MSB. Also,
the  larger  institutions,  by  virtue  of their  greater  capitalization,  have
substantially higher lending limits than MSB.

     Intense market demands,  regulatory  changes,  increased  competition  from
non-banks,   and  general  economic  pressures  have  forced  financial  service
institutions  to  diversify  their  services  and  become  more cost  effective.
Commercial  banks  in  particular  have  had to  contend  with a  number  of new
competitors,  including  thrift  institutions  with  broader  powers,  entry  by
"non-banks" into the market, increased reorganization activity, a greater number
of failures among banking  institutions,  and heightened  customer  awareness of
product and service differences among competitors.

     In  addition,  and  perhaps  in  response  to the  recent  market  changes,
significant changes have occurred in federal and state statutes and regulations,
including  regulations reducing restrictions on interstate banking. The business
of banks also may be further affected by new legislation and by governmental and
regulatory  actions and  policies.  Such actions and policies  may,  among other
things,  impose  maximum  interest  rates on various  categories of deposits and
limit or influence interest rates or loans.  Monetary and fiscal policies of the
United  States  Government  and its  instrumentalities,  including  the Board of
Governors of the Federal Reserve System,  significantly  influence the growth of
loans,   investments  and  deposits.  The  present  bank  regulatory  scheme  is
undergoing significant change both as it affects the banking industry itself and
as it affects  competition  between banks and non-bank  financial  institutions.
Banks are now actively  competing with non-bank  financial  institutions such as
mortgage brokers and insurance companies.

LENDING ACTIVITIES

     At December  31, 1995,  MSB's loan  portfolio  of  $71,501,244  represented
approximately  75% of total assets and 82% of total deposits.  Approximately 90%
of its loan portfolio  consisted of loans  collateralized  by real estate, 9% of
its  portfolio  consisted of  commercial  loans and the remaining 1% of its loan
portfolio consisted of consumer installment, auto and other loans.

     MSB's  lending   activities  are  heavily  influenced  by  economic  trends
affecting the  availability of funds, the demand for loans, and general interest
rate levels. In originating loans, MSB must compete with other commercial banks,
savings and loan  associations,  savings  banks,  mortgage  companies  and other

<PAGE>
                                      118


financial institutions,  many of which have substantially greater resources than
MSB.  The  condition  of the  construction  industry  and the demand for housing
affects MSB's residential  lending volume, and commercial activity affects MSB's
commercial lending volume.

     MSB is well  positioned in terms of capital and liquidity and looks forward
to extending  credit  opportunities  to qualified  borrowers as it perceives the
economy getting stronger and the demand for loans increasing.

LOAN PORTFOLIO

     The following table sets forth selected data relating to the composition of
MSB's loan portfolio by type of loan as of December 31, 1991 through 1995.


<TABLE>
<CAPTION>
                                    ---------------------------------------------------
                                             (Dollar Amounts in Thousands)
                                                     December 31,
                                    ---------------------------------------------------
                                       1995      1994       1993       1992       1991
                                       ----      ----       ----       ----       ----

<S>                                 <C>       <C>        <C>        <C>        <C>    
Commercial loans collateralized
   by real estate                   $30,115   $31,057    $34,413    $34,319    $34,840

Commercial loans                      6,169     5,842      6,391      8,484      8,613

Residential real estate mortgage
   loans                             32,714    35,164     39,419     46,448     47,154

Real estate construction loans        1,587     1,520      2,316      3,435      3,237

Installment loans to individuals        916       804      1,002      2,420      7,054
                                    -------   -------    -------    -------   --------
Total Net Loans                     $71,501   $74,387    $83,541    $95,106   $100,898
                                    =======   =======    =======    =======   ========
</TABLE>

INTEREST RATES

     Interest  rates  charged by MSB on its loans are  primarily  determined  by
competitive  loan rates in its market area, the  availability of funds, the cost
of funds,  and the demand for loans. The average yield on earning assets in 1995
was 8.21% as compared to 7.22% in 1994.

NON-PERFORMING LOANS

     During 1995,  MSB's net charged off loans were $500,060 or 0.69% of average
loans  outstanding,  as  compared  to  $1,522,962,  or  1.97% of  average  loans
outstanding during 1994.

<PAGE>
                                      119


     Loans  classified  as  nonperforming  (defined  as those  loans  upon which
management does not anticipate  collecting  principal and interest in the normal
course of business  or loans that are ninety  days or more past due)  aggregated
$1,864,800  at December  31,  1995.  Nonperforming  loans at  December  31, 1994
amounted to $4,039,575.

SECURITIES ACTIVITIES

     MSB has authority to make a wide range of investments deemed prudent by its
Board of Directors.  Subject to various restrictions,  it may own obligations of
the United  States and any  state,  certain  obligations  of  municipalities  in
Connecticut, commercial paper, corporate bonds.

     MSB's  securities  portfolio  had an amortized  cost of  $3,559,284  and is
carried at a market value of $3,562,123 at December 31, 1995. Additionally,  MSB
had  $14,275,000  in Federal  funds sold at December 31,  1995.  At December 31,
1995, no securities were classified as available for sale.

DEPOSITS

     It is MSB's policy to offer a variety of deposit  accounts and rates within
bank regulatory  constraints to meet its cash flow  requirements.  MSB's deposit
accounts include checking accounts,  NOW and money market deposit accounts,  and
certificates  of  deposit.  MSB also  offers  tax  deferred  retirement  savings
accounts and "jumbo"  certificates of $100,000 or more. At December 31, 1995 MSB
had $6,445,200 in "jumbo" certificates.

     The  following  table  shows,  by  maturity,  the dollar  amount of "jumbo"
certificates outstanding at December 31, 1995:

                          (Dollar Amount in Thousands)
        MATURITY                                  AMOUNT

        CDs greater than or equal to $100,000 maturing within:

        Three months or less                   $4,676,509
        Four through six months                   723,401
        Seven through twelve months               500,000
        Beyond twelve months                      545,290
                                               ----------
        Total                                  $6,445,200
                                               ==========

     MSB's policy is not to accept  brokered  deposits.  MSB offers all types of
certificates of deposit authorized by regulations.


<PAGE>
                                      120


     The following table summarizes the average amount and the average rate paid
in the listed deposit categories for the years ended December 31:

<TABLE>
<CAPTION>
                                         -------------------------------------------------------------
                                                                (Dollar
                                                                Amounts in
                                                                Thousands)
                                         -------------------------------------------------------------
                                            1995                 1994                  1993
                                         -------------------------------------------------------------
                                          Average     Rate     Average      Rate     Average    Rate
                                          Balance     Paid     Balance      Paid     Balance    Paid
                                         -------------------------------------------------------------
<S>                                      <C>         <C>      <C>          <C>     <C>          <C>  
Noninterest bearing demand deposits      $16,179              $16,850              $ 14,845

NOW/Money Market                          22,113     2.25%     24,341      2.25%     29,979     2.50%

Savings                                   12,871     2.25%     15,093      2.25%     16,692     2.50%

Time                                      35,679     5.39%     32,496      4.43%     39,248     4.36%
                                         -------              -------              --------
                                         $86,842              $88,780              $100,764
                                         =======              =======              ========
</TABLE>

RETURN ON EQUITY AND ASSETS

     The following  table  summarizes  various  operating  ratios of MSB for the
years ended December 31, 1995, 1994 and 1993.

                                                  YEARS ENDED DECEMBER 31,
                                                  ------------------------
                                                   1995      1994       1993
                                                  ------------------------------
    Return on average total assets
    (net income divided by average total          0.36%     0.21%      0.01%
    assets)

    Return on average shareholders' equity
      (net income divided by average
       shareholders' equity)                      4.99%     4.65%      5.03%

    Equity to assets (average shareholders'
      equity as a percent of average total
      assets)
                                                  6.91%     6.12%      6.18%

    Dividend Payout Ratio                         0.77%     0.00%      0.00%

PROPERTIES

     MSB owns a premises  known as 1041 Main  Street,  Manchester,  Connecticut,
which MSB  purchased in 1984, a portion of its parking lot,  which MSB purchased
in 1977, the premises known as 23-25 Eldridge Street,  Manchester,  Connecticut,
which MSB  purchased in 1983 and the premises  known as 17 1/2 - 19 1/2 Eldridge
Street, Manchester, Connecticut, which was purchased in 1989.

<PAGE>
                                      121


     In addition, MSB has one branch located at 185 Spencer Street,  Manchester,
Connecticut  which MSB leases.  The original lease was for Twenty (20) years and
has a period of Ten (10) years remaining,  followed by two additional options of
five (5) years each.  The present  rental is Three  Thousand Two Hundred  Twenty
Eight and 02/100ths ($3,228.02) Dollars per month.

     In 1987,  MSB opened its second  branch  located at 1046 Tolland  Turnpike,
Manchester,  Connecticut,  which MSB leases. The branch is located in a shopping
plaza on Tolland  Turnpike.  The original  lease is for ten (10) years and has a
period of two (2) years  remaining,  with one five (5) year option.  The present
rental is Four Thousand Four Hundred Sixty Two and 00/100ths ($4,462.00) Dollars
per month.

OTHER REAL ESTATE OWNED

     At  December  31,  1995,  MSB owned 7 parcels  of real  estate  which  were
obtained through foreclosure proceedings. The carrying value of these properties
is $778,803 which  represents  the lower of cost or net realizable  value of the
properties.

LEGAL PROCEEDINGS

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

MARKET FOR MSB'S COMMON STOCK AND RELATED
STOCKHOLDER MATTERS

     There is a limited trading market for the common stock of MSB. The stock is
not presently  listed on the NASDAQ  automated  quotation  system.  The stock is
traded  in the  over-the-counter  market.  As of  March  15,  1996,  there  were
approximately 800 holders of record of the common stock.

     The following table,  derived from  information  supplied from First Albany
Corporation,  sets forth the quarterly  high and low bid prices for MSB's common
stock.  These  quotations  represent  prices  between  dealers  (without  retail
markups,  markdowns or commissions)  and are not necessarily  indicative of what
prices  would have been in an active  over-the-counter  market for MSB's  common
stock.

<PAGE>
                                      122


    QUARTER ENDED            HIGH BID              LOW BID
    -------------            --------              -------
March 15, 1996               $29                   $29
December 31, 1995             29                    29
September 30, 1995            29                    29
June 30, 1995                 29                    28 1/2
March 31, 1995                28 1/2                28 1/2
December 31, 1994             25                    25
September 30, 1994            30                    30
June 30, 1994                 30                    30
March 31, 1994                30                    30

DIVIDEND POLICY

     MSB's  stockholders are entitled to dividends,  when and if declared by the
Board of Directors out of funds legally  available  therefore.  Connecticut  law
prohibits MSB from paying cash dividends except from its net profits,  which are
defined as the  remainder of all earnings  from current  operations  plus actual
recoveries on loans and investments  and other assets,  after deducting from the
total thereof all current operating expenses, actual losses, and all federal and
state taxes.  The total of all  dividends  declared by MSB in any calendar  year
shall not, unless specifically approved by the Commissioner, exceed the total of
its net  profits of that year  combined  with its  retained  net  profits of the
preceding two years.

     MSB's Board of Directors approved and paid a dividend of fifty cents ($.50)
per share paid to  shareholders  of record on  November  30,  1995.  MSB did not
declare a dividend in 1994 or 1993.

EMPLOYEES

     As of  December  31,  1995,  MSB  employed  9  part-time  and 37  full-time
employees.  Employees are not  represented by a collective  bargaining  unit and
relationships with employees of MSB are considered to be good.

OTHER REGULATORY MATTERS

     On December 29, 1992,  MSB entered  into a  Stipulation  and Consent to the
Issuance of an Order to Cease and Desist  (the  Order) with the FDIC,  which was
concurred in by the Banking Commissioner of the State of Connecticut. On January
12, 1993, the FDIC issued an Order to Cease and Desist which became effective on
January 22, 1993. On October 19, 1995, as a result of MSB's improved  condition,
compliance  and  performance,  the FDIC  and  Connecticut  Banking  Commissioner
terminated the order against MSB. At that time,  the Board of Directors  adopted
certain  resolutions  which  confirmed  the  Board's  commitment  to continue to
further improve MSB's condition.

<PAGE>
                                      123


     The  Order  required,  among  other  things,  MSB to:  (1)  review  current
Management and staffing needs with a view to improving  underwriting  and credit
review procedures;  (2) increase the loan loss reserve by a specified amount and
develop a policy for determining the adequacy of the loss reserve;  (3) increase
to and thereafter maintain Tier I capital level at or above the 6.0% by December
31,  1994;  (4) develop a plan to lessen  MSB's risk  position  with  respect to
borrowers  with loans in excess of  specified  levels which were  classified  as
"substandard" or "doubtful" for regulatory purposes and charge-off certain loans
classified  for  regulatory  purposes;  (5)  prohibit  extensions  of  credit to
borrowers who have credits that have been  charged-off  or classified as "loss",
"doubtful",  or  "substandard"  unless  specifically  approved by MSB's Board of
Directors;  (6) revise and  strengthen its loan grading  system;  (7) revise its
loan policy; (8) develop a profit plan; (9) revise MSB's funds management policy
to address  concerns  regarding  liquidity and reliance upon volatile sources of
funds;  (10) not pay  dividends  without prior FDIC  approval;  (11) correct any
remediable  violations  of  applicable  law or  regulation,  and any  remediable
technical exceptions; and (12) correct certain routine and control deficiencies.

<PAGE>
                                      124


MANAGEMENT'S  DISCUSSION  AND  ANALYSIS OF  FINANCIAL  CONDITION  AND RESULTS OF
OPERATIONS

     The following is  Management's  discussion  of the financial  condition and
results of operations on a consolidated basis for the three years ended December
31,  1995 of MSB.  The  consolidated  financial  statements  of MSB  include the
accounts of MSB and its  wholly-owned  subsidiary,  MSB,  Inc.  This  discussion
should be read in  conjunction  with the  financial  statements  and the related
notes of MSB presented elsewhere herein.

RESULTS OF OPERATIONS

     MSB  reported  net income  for 1995 of  $341,297  or $3.41 per share.  This
represented  an  increase  of  $138,028  or 67.9%  from net  income  for 1994 of
$203,269  or $2.03 per  share.  This  improvement  resulted  primarily  from the
continuing  improvement  in asset  quality and the related  reduction in cost in
owning and  disposing of problem  assets.  At December  31, 1995,  nonperforming
assets were $2,644,000. This represented 2.79% of total assets compared to 5.13%
a year earlier and 6.16% at the end of 1993.  The Board of Directors  declared a
dividend of $.50 per share,  payable November 30, 1995 to shareholders of record
as of that date.  This marked the first such action in more than four (4) years.
Significant  factors  affecting MSB's operating  performance for the three years
ended December 31, 1995, included the following:

NET INTEREST INCOME

     Net interest income is the difference between the interest income MSB earns
on loans, securities and other interest earning assets, and the interest cost of
deposits and other interest bearing liabilities  necessary to fund these earning
assets. Net interest income is the primary component of MSB's earnings.

     The net  interest  income for 1995 was  $4,622,385,  which  represented  an
increase of 306,372 from $4,316,013 earned in 1994.

               (000's)             1995           1994            1993
- --------------------------------------------------------------------------
Interest Income                 $  7,356       $  6,714       $  7,790
Interest Expense                  (2,734)        (2,398)        (3,120)
                             ---------------------------------------------
Net Interest Income             $  4,622       $  4,316       $  4,670
                             =============================================

     The net interest  margin was 5.25% in 1995  compared to 4.65% the preceding
year. As the following  table  indicates this change in the net interest  margin
was primarily  responsible for the increase in net interest income.  The average

<PAGE>
                                      125


rate earned on earning assets increased 1.11% to 8.35% in 1995 compared to 1994.
This more than offset the increase in the average rate paid for interest bearing
liabilities to 3.87% for 1995 compared to 3.11% in 1994.

     The table below  presents  MSB's  average  balance  sheets  (computed  on a
monthly  basis),  net  interest  income and  interest  rates for the years ended
December 31, 1995, 1994 and 1993. Average loans outstanding  include nonaccruing
loans.

         AVERAGE BALANCE SHEETS, NET INTEREST INCOME AND INTEREST RATES

<TABLE>
<CAPTION>
                                  1995                        1994                          1993
                       Average            Average  Average            Average      Average                    Average
  (000's)              Balance  Interest    Rate   Balance  Interest    Rate       Balance     Interest         Rate
  --------------------------------------------------------------------------------------------------------------------
<S>                     <C>       <C>       <C>    <C>       <C>        <C>      <C>               <C>           <C>  
  Assets
  Federal Funds Sold    $10,646   $  629    5.91%  $ 2,322   $  113     4.87%    $  6,480          $  193        2.98%
  Investment              4,647      283    6.09%   12,982      571     4.40%       5,413             194        3.58%
  Securities
  Loans                  72,774    6,444    8.85%   77,416    6,030     7.79%      89,732           7,416        8.26%
                        ----------------------------------------------------------------------------------------------
  Total interest         88,067    7,356    8.35%   92,720    6,714     7.24%     101,625           7,803        7.68%
    earning assets
  Allowance for loan     (1,580)                    (2,149)                        (2,714)
    losses
  Cash & due from         4,433                      4,673                          4,489
    banks
  Other Assets            3,298                      4,209                          5,128
                        -------                    -------                       --------
    Total Assets        $94,218                    $99,453                       $108,528
                        =======                    =======                       ========

  Liabilities
  Regular Savings        23,891      607    2.54%   31,139      748     2.40%      34,525           1,034        2.99%
  NOW account deposits   11,002      202    1.84%   11,297      212     1.88%      12,451             246        1.98%
                        ----------------------------------------------------------------------------------------------
  Total Savings
    deposits             34,893      809    2.32%   42,436      960     2.26%      46,976           1,280        2.72%
  Time Deposits          35,795    1,922    5.37%   34,627    1,438     4.15%      39,297           1,677        4.27%
  Borrowed funds              0        2                 0        0                 2,000             162        0.081
                        ----------------------------------------------------------------------------------------------
  Total interest       
    bearing liabilities  70,688    2,733    3.87%   77,063    2,398     3.11%      88,273           3,119        3.53%
  Demand deposits        16,278                     15,949                         13,734
  Other liabilities         664                        408                            499
                        -------                    -------                       --------
    Total Liabilities    87,630                     93,420                        102,506

  Equity                  6,588                      6,033                          6,022
                        -------                    -------                       --------
    Total Liabilities
      & Equity          $94,218                    $99,453                       $108,528
                        =======                    =======                       ========

  Net interest income             $4,623                     $4,316                                $4,684
                                  ======                     ======                                ======
  Interest rate spread                      4.48%                       4.13%                                    4.15%
                                            ====                        ====                                     ==== 
  Net yield on earning assets               5.25%                       4.65%                                    4.61%
                                            ====                        ====                                     ==== 

</TABLE>

<PAGE>
                                      126


RATE VOLUME ANALYSIS

     The following  table  reflects the changes for the years ended December 31,
1995,  1994 and 1993 in net  interest  income  arising  from changes in interest
rates and from asset and liability volume, including mix. The change in interest
attributable  to both rate and volume has been  allocated  to the changes in the
rate and the volume on a prorated basis.

<TABLE>
<CAPTION>
                                             1995                                  1994
                                        Change due to                          Change due to

                          Increase         Change in:            Increase        Change in:
(000"s)                  (Decrease)    Rate      Volume        (Decrease)     Rate     Volume
- ---------------------------------------------------------------------------------------------
Interest income change

<S>                           <C>     <C>        <C>             <C>          <C>      <C>   
Federal funds sold            $ 516   $   68     $ 448           $   (80)     $  83    $(163)
Investment Securities          (288)     149      (437)              377         75      302
Loans                           414      800      (386)           (1,386)      (397)    (989)
                       ----------------------------------------------------------------------
  Total interest 
    income change               642    1,017      (375)           (1,089)      (239)    (850)                               
                       ----------------------------------------------------------------------

Interest expense change

Regular Savings                (141)      38      (179)             (286)      (195)     (91)
NOW account deposits            (10)      (5)       (5)              (34)       (12)     (22)
                       ----------------------------------------------------------------------
  Total savings
    deposits                   (151)      33      (184)             (320)      (207)    (113)
Time Deposits                   484      428        56              (239)       (42)    (197)
Borrowed funds                    2        2         0              (162)       (81)     (81)
                       ----------------------------------------------------------------------
Total interest  
  expense change                335      463      (128)             (721)      (330)    (391)
                       ----------------------------------------------------------------------
Net interest income
  change                      $ 307   $  554     $(247)          $  (368)     $  91    $(459)
                       ======================================================================
</TABLE>

NONINTEREST INCOME

     Total  noninterest  income was  $398,757  in 1995.  This was a decrease  of
$88,578 or 18.2% from  $487,335  in 1994.  This  followed  an  increase  in 1994
noninterest  income of $9,363 or 2% from $477,972 in 1993.  The decrease in 1995
was from  decreases in all categories of noninterest  income.  Service  Charges,
commissions and fees declined $31,591 and all other income declined $56,987. The
$9,363  increase in 1994 included a $3,891 increase in service charges and other
noninterest income rose $5,472 in 1994.

NONINTEREST EXPENSES

     Total  noninterest  expense was $3,824,416 in 1995, an increase of $112,212
or 3% from  $3,712,204  in 1994.  In 1994 total  noninterest  expense  increased
$455,305 or 13.98% from $3,256,899 in 1993. The $112,212 increase in noninterest

<PAGE>
                                      127


expense  in 1995  resulted  in large  measure to the  funding of the  Director's
retirement  fund in the amount of  $442,500.  The largest  reduction in 1995 was
$494,583  related to  ownership  and disposal of OREO  properties.  FDIC deposit
insurance  expense  decreased  by  $121,232  in  1995  due to the  lowering  the
assessment  rates  from the  FDIC.  Salaries  and  Benefits  increased  $375,552
including  $14,303 for higher benefit costs and $361,249 for merit increases and
bonuses.

     The increase of $455,305 in 1994 resulted  primarily from three areas.  The
cost of ownership  and disposal of other real estate owned  increased  $241,157;
increases  in salaries  and  benefits  were $85,703 and an increase in all other
expenses of $97,022.

NONPERFORMING ASSETS AND ALLOWANCE FOR POSSIBLE LOAN LOSSES

     Nonperforming  assets  include  nonaccrual  loans and assets  classified as
OREO. Loans are placed in nonaccrual  status when they are past due greater than
90 days or the repayment of interest or principal is considered in doubt.

     OREO consists of properties acquired through foreclosure proceedings. These
properties are recorded at the lower of the carrying value of the related or the
estimated fair value less estimated selling costs.  Charges to the allowance for
loan losses are the measure by which properties are reduced to fair market value
less  estimated  selling  expenses  upon  reclassification  as OREO.  Subsequent
reductions are charged to operating income.

     The provision  for possible loan losses in 1995 was $475,000.  This was 32%
less than $700,000  provided in 1994 and 74% less than $1,814,000 in 1993. Loans
charged off in 1995 were $886,000  compared to $1,923,000 in 1994 and $2,608,000
in 1993.  Recoveries  of loans  previously  charged  off were  $386,000 in 1995,
$370,000 in 1994 and $295,000 in 1993.

     MSB  makes  provisions  on a  monthly  basis for  possible  loan  losses as
determined  by a  continuing  assessment  of the adequacy of the  allowance  for
possible loan losses. MSB performs an ongoing review of loans in accordance with
an  individual  loan rating  system to  determine  the  required  allowance  for
possible  loan losses at any given  date.  The review of loans is  performed  to
estimate  potential  exposure to losses.  In the review  process,  MSB  assesses
factors  including  the  borrowers'  past and current  financial  condition  and
repayment  ability,  the nature of  collateral  and  changes  in its value,  the
borrowers'  liquidity,  appraisals,  current and anticipated economic conditions
and  other  factors  deemed  appropriate.   These  reviews  are  dependent  upon

<PAGE>
                                      128


estimates, appraisals and judgments which can change quickly because of changing
economic  conditions and Management's  perception as to these factors affect the
financial  condition  of  debtors.  The loan  rating  process  classifies  loans
according to the MSB's uniform  classification  system. MSB considers performing
loans rated as  "substandard"  and  "doubtful"  to be potential  problem  loans.
"Substandard"  loans  are  characterized  by  well-defined  weaknesses  such  as
deteriorating or inadequate  collateral or impaired repayment ability. A loan is
considered  "doubtful"  when  similar  conditions  exist but are more  severe in
nature.  At December 31,  1995,  MSB  considered  loans  totaling  approximately
$2,846,000 to be potential  problems  compared to $4,632,000  December 31, 1994.
Included in these totals were loans totaling $981,000 and $592,000 respectively,
which  were not  classified  as  nonperforming  loans  because  such  loans  are
performing  according to their terms.  MSB's loan review  process is designed to
identify certain potential problem loans at an early stage, alleviate weaknesses
in MSB's lending policies,  oversee the individual loan rating system and ensure
compliance with MSB's underwriting, documentation, compliance and administrative
policies.  Certain problem loans mean loans considered by Management as being in
need of special  attention  because of some deficiency  related to the credit or
documentation,  but which are still considered collectable and performing.  Such
attention  is intended to act as  preventative  and thereby  avoid more  serious
problems in the future.

     Loans are placed on a  nonaccrual  status when the payment of  principal or
interest is considered by Management to be in doubt.  Generally,  loans past due
in excess of ninety days are classified as nonaccrual.  Accrued  interest income
is generally  reversed  against  interest  income when loans are  classified  as
nonaccrual,  unless  Management deems that the value of collateral is sufficient
to recover both  principal  and accrued  interest.  Management  considers a loan
impaired when the collection of that loan is in doubt. Real Estate held for sale
consists of properties  acquired through mortgage loan foreclosure  proceedings.
Real estate owned is carried at the lower of the  carrying  value of the related
loan or the estimated fair market value of the property less  estimated  selling
costs.

     MSB's nonperforming  assets at December 31, 1995 through 1991 are presented
below.  Had these  nonaccrual  loans performed in accordance with their original
terms,  gross  interest  income for the year ended 1995 would have  increased by
approximately $209,703 compared to an increase of approximately $261,840 for the
year ended 1994. No interest received on loans placed on a nonaccrual status and
considered an impaired loan was included in net income.  Rather,  any payment on

<PAGE>
                                      129


an impaired loan was applied toward a reduction in the principal  amount of such
impaired loan. As reflected below, MSB has made significant progress in reducing
the levels of nonaccrual and impaired loans.

<TABLE>
<CAPTION>
                                             1995     1994     1993     1992      1991
(000's)
- ---------------------------------------------------------------------------------------
<S>                                        <C>      <C>      <C>      <C>       <C>    
Nonaccrual loans                           $ 1,865  $ 4,040  $ 6,382  $ 7,048   $ 8,157
Other real estate owned                        779      860    1,897    2,190       258
                                           --------------------------------------------
Total nonperforming assets                 $ 2,644  $ 4,900  $ 8,279  $ 9,238   $ 8,415
Loans past due in excess of ninety days
    and accruing interest                  $   217  $     0  $   829  $   404   $   151
</TABLE>

     Total nonperforming  assets decreased by $2,256,000,  or 46%, to $2,644,000
at December  31, 1995 from  $4,900,000  at December  31,  1994.  In 1994 , total
nonperforming assets decreased $3,379,000 or 41% from $8,279,000 at December 31,
1993. At December 31, 1995, loans past due in excess of ninety days and accruing
interest  increased  by  $217,000  to $217,000 as compared to balances of $0 and
$829,000  respectively,  at December  31, 1994 and 1993.  The  decrease in total
nonperforming  assets in 1995 resulted from a decrease in OREO of $81,000, and a
decrease in nonaccrual loans of $2,175,000.

     Total  nonperforming  assets represented 3.7% of total loans and other real
estate owned at December 31, 1995, as compared to 6.6% and 10% respectively,  at
December  31,  1994  and  1993.  Improvement  in this  ratio  is the  result  of
reductions  in  nonperforming  assets.  While  the  allowance  for  loan  losses
decreased  to 2% of total  loans at year end 1995  from 2% a year  earlier,  the
coverage  afforded  to  nonperforming  assets and loans past due ninety days was
50.2% at December  31,  1995,  higher than 29.8% and 25.4% for December 31, 1994
and 1993,  respectively.  The  reduction in OREO is due to the reduction in real
estate acquired through  foreclosure and the sales of existing  properties.  The
allowance  for possible  loan losses  provided  coverage for 76.9% of nonaccrual
loans at December 31,  1995,  as compared to 36.1% and 36.2%,  respectively,  at
December 31, 1994 and 1993.

                                                              December 31,
(000's)                                                 1995      1994    1993
- -------------------------------------------------------------------------------
Nonaccrual loans                                     $ 1,865   $ 4,040   $ 6,382
Other real estate owned                                  779       860     1,897
                                                     ---------------------------
    Total nonperforming assets                         2,644     4,900     8,279
Loans past due in excess of
    ninety days and accruing interest                    217         0       829
Ratio of nonperforming assets
    to total loans and OREO                             3.7%      6.6%       10%
Ratio of nonperforming assets and loans
    past due in excess of ninety days and
    accruing interest to total loans and OREO             4%      6.6%       11%
Ratio of allowance loan losses to total loans             2%        2%      2.8%
Ratio of allowance for loan losses to
    nonperforming assets and loans in excess of
    ninety days past due and accruing interest         50.2%     29.8%     25.4%
Ratio of nonperforming assets and loans in excess
    of ninety days past due and accruing interest
    to total shareholders' equity                      43.8%     78.5%    150.8%

<PAGE>
                                      130


     The following  table  summarizes the activity in the allowance for possible
loan losses for the years ended December 31, 1995 through 1991. The allowance is
maintained  at a  level  consistent  with  identified  loss  potential  and  the
perceived risk in the portfolio. It is not considered meaningful to allocate the
allowance  according to geographic  area as MSB's market area is homogenous  and
limited in size.

<TABLE>
<CAPTION>
                                                                  December 31,
(000's)                                         1995       1994       1993       1992       1991
- -------------------------------------------------------------------------------------------------
Loans charged-off:

<S>                                           <C>        <C>        <C>        <C>         <C>   
   Commercial and financial                   $  424     $1,519     $1,706     $1,652      $  751
   Real Estate                                   448        308        399        236          52
   Installment loans to individuals               14         96        504        327         563
                                          -------------------------------------------------------
                                                 886      1,923      2,609      2,215       1,366
                                          -------------------------------------------------------
Recoveries on loans charged-off

   Commercial and commercial secured by
     real estate                                 101        189        217         67          36
   Real Estate                                   274        100         74         25           0
   Installment loans to individuals               11         81          4         33          93
                                          -------------------------------------------------------
                                                 386        370        295        125         129
                                          -------------------------------------------------------

Net loans charged-off                            500      1,553      2,314      2,090       1,237

Provision charged to operations                  475        700      1,814      2,188       1,954

Balance, at beginning of period                1,460      2,313      2,813      2,715       1,998
                                          -------------------------------------------------------
Balance, at end of period                     $1,435     $1,460     $2,313     $2,813      $2,715
                                          =======================================================
Ratio of net charge-offs during the
   period to average loans outstanding
   during the period                           0.69%      1.97%      2.59%      2.13%       1.25%

Ratio of allowance for loan losses
   to total loans                              0.66%      0.94%      2.17%      2.30%       1.94%
</TABLE>

     MSB  continually  assesses the adequacy of its allowance for loan losses in
response  to changing  economic  conditions,  specific  problem  loans,  and the
overall  risk profile of MSB's loan  portfolio.  Management  allocates  specific
reserves to  individual  problem loans based upon  Management's  analysis of the
potential for loss perceived to exist related to such loans.  In addition to the
specific reserves for individual loans, a portion of the allowance is maintained
as a general  reserve.  The amount of the general reserve is determined  through
Management's  analysis  of the  potential  for loss  inherent in those loans not
considered  problem  loans.  Among the factors  considered by Management in this
analysis  are the  number and type of loans,  nature  and  amount of  collateral
pledged to secure such loans, and current economic conditions.


<PAGE>
                                      131


     The following table reflects MSB's Allowance for Loan Losses as of December
31, 1995 with allocations categorized by loan type:


Analysis of Allowance for Loan Losses as of December 31, 1995

                                 Allocation Of          Percentage of Loans
                                 Allowance For          In Each Category To
                                 Loan Losses            Total Loans
- ----------------------------------------------------------------------------
Loans by type
Commercial and Financial            223,250                            8.6%

Real Estate                         242,250                           90.2%

Installment and Other                 9,500                            1.2%
                                 -----------           ---------------------

                                    475,000                            100%
                                 ===========           =====================


LIQUIDITY

     Liquidity  represents  the ability of MSB to meet its maturing  obligations
and existing commitments,  to withstand  fluctuations in deposit levels, to fund
its  operations  and to provide for  customers'  credit needs.  In  management's
opinion, MSB maintains adequate liquidity in order to ensure the availability of
funds for these purposes.  The principal  sources of liquidity include cash, due
from MSB's, federal funds sold, and loan repayments.

     MSB's liquidity ratio improved in 1995 to 23.35% from 20.06% in 1994.

     There  are no  demands,  events  or  commitments  that  would  result  in a
liquidity position change that would be material to MSB.

ASSET/LIABILITY MANAGMENT

     A principal  objective  of MSB is to reduce and manage the  exposure of its
results  of  operations  to  changes  in  interest  rates  and  to  maintain  an
appropriate  balance  between  the  interest   sensitivity  of  its  assets  and
liabilities within acceptable limits.  While interest rate risk is a normal part
of the  commercial  banking  activity,  MSB desires to minimize  its effect upon
operating results.

     MSB monitors the relationship  between interest earning assets and interest
bearing liabilities by examining the extent to which such assets and liabilities
are "interest  rate  sensitive"  and by monitoring  the interest rate  sensitive
"gap".  An asset or liability  is said to be interest  rate  sensitive  within a

<PAGE>
                                      132


specific time period if it will mature or reprice  within that time period.  The
interest rate sensitivity gap is defined as the difference between the amount of
interest-bearing   liabilities   maturing  or   repricing   and  the  amount  of
interest-earning  assets  maturing  or  repricing  for the same  period of time.
During a period  of  falling  interest  rates,  a  positive  gap  would  tend to
adversely  affect  net  interest  income,  while a  negative  gap would  tend to
increase  net  interest  income.  During a period of rising  interest  rates,  a
positive gap would tend to increase net  interest  income,  while a negative gap
would tend to adversely affect net interest income.

     Asset  and  liability  management  functions  are  supervised  by the Asset
Liability Committee ("ALCO"), which reports to the Board of Directors quarterly.
It is actively  involved in the  financial  planning and  budgeting  process and
developing policies for monitoring and coordination sources, uses and pricing of
funds.  The following  table  summarizes the repricing  schedules for assets and
liabilities and provides an analysis of periodic and cumulative GAP positions.

<PAGE>
                                      133


<TABLE>
<CAPTION>
                                                    (Dollar Amounts in Thousands)
                                                      As of December 31, 1995
                                           (Core deposits assigned repricing characteristics
                                                     based upon expected outflows)

                                                 --------------------------------------------------------------
                                                     Within   Within     Within     Within
                                                          3  4 to 12     1 to 3     3 to 5    Over 5    Total
                                                     Months   Months      Years      Years     Years
                                                 --------------------------------------------------------------
<S>                                               <C>       <C>        <C>        <C>        <C>        <C>   
Rate Sensitive Assets (RSA)
     Federal Funds Sold                           $  14,275 $          $          $          $          $14,275
     Interest Bearing Deposits                                    80                                         80
     Investments                                      1,988    1,571                                      3,559
     Loans                                           20,952   41,926      3,939      2,446       373     69,636
                                                 --------------------------------------------------------------
Total Rate Sensitive Assets                          37,215   43,577      3,939      2,446       373     87,550
                                                 --------------------------------------------------------------

Rate Sensitive Liabilities (RSL)
     NOW/Money Market                                23,063                                              23,063
     Savings                                         11,068                                              11,068
     Time Deposits                                   11,137   15,769      5,537      3,035               35,478
     Repo agreements                                      0                                                   0
     FHLB Advances                                        0                                                   0
                                                 --------------------------------------------------------------
Total Rate Sensitive Liabilities                     45,268   15,769      5,537      3,035               69,609
                                                 --------------------------------------------------------------

Excess (deficiency) of RSA over RSL               $ (8,053) $ 27,808   $ (1,598)  $   (589)  $    373
                                                 ----------------------------------------------------

Cumulative Excess (deficiency) of RSA over RSL    $ (8,053) $ 19,755   $ 18,157   $ 17,568   $ 17,941
                                                 ====================================================

Percent of cumulative excess (deficiency)
     of RSA over RSL to total assets                 (8.50)%   20.85%     19.16%     18.54%     18.93%

</TABLE>

     MSB is  liability  sensitive  for the three  month  period.  A decrease  in
interest  rates over this period would result in an increase in MSB's  earnings,
and an  increase  in interest  rates  would  result in a decrease  in  earnings.
Between  four and twelve  months MSB  becomes  asset  sensitive.  By the twelfth
month,  monthly net interest income would theoretically  increase with a rise in
interest rates and fall with a decline in interest rates, offsetting the earlier
effect of the three month period.

     The information presented in the interest sensitivity table is based upon a
combination  of  maturities,   repricing   frequencies,   payment  patterns  and
Management judgment. The distribution of variable rate assets and liabilities is
based upon the repricing interval of the instrument.  Management  estimates that
approximately  70% of savings  products are  sensitive to interest  rate changes
based upon analysis of historic and industry data for these types of accounts.

<PAGE>
                                      134

CAPITAL

     Total shareholders' equity was $6,534,000 at December 31, 1995, an increase
of $291,000 from  $6,242,000  at December 31, 1994. On November 12, 1995,  MSB's
Directors voted to pay a dividend to shareholders of record November 20, 1995 in
the amount of $.50 per share.

     The various capital ratios of MSB are as follows at December 31, 1995:

                                            MINIMUM          MANCHESTER
                                           REGULATORY           STATE
                                         CAPITAL LEVEL          BANK
- --------------------------------------------------------------------------
Tier 1 leverage Capital ratio                4.00%              6.95%

Tier 1 risk-based capital ratio              4.00%              9.91%

Total risk-based capital ratio               8.00%             11.72%

<PAGE>
                                      135


EFFECTS OF INFLATION

     MSB acts to minimize the effect of inflation on future earnings through its
management  of rate  sensitive  interest  earning  assets and  interest  bearing
liabilities.

<PAGE>
                                      136


                                MANAGEMENT OF MSB

     All of the Directors of MSB have been Directors of MSB since its formation,
except for Nathan G.  Agostinelli,  who was an original Director and Chairman of
the Board of Directors of MSB until he resigned in December of 1970,  and he was
subsequently elected President and Director of MSB on February 3, 1975.

     All of the  Directors'  terms  will  expire at the next  Annual  Meeting of
Shareholders  of MSB  or upon  consummation of the Reorganization or when  their
successors are duly qualified or appointed,  whichever  shall first occur.  Upon
their election, their term will be one year.

                        DIRECTORS AND EXECUTIVE OFFICERS
                                     OF MSB

     The  following  table  sets  forth  the name and age of each  Director  and
Executive Officer, his principal occupation for the last five years and the year
in which he was first elected as a Director or appointed an Executive Officer of
MSB.


                            Positions                                Director or
                            and Principal                      Executive Officer
                      Age   Occupation (1)                         of MSB since:
                      ---   --------------                         -------------

Paul Aceto            (69)  Retired, formerly Courier                  1970
                            for Purolator courier
                            Services

Nathan G. Agostinelli (64)  President and Chief                        1970 (2)
                            Executive Officer of MSB

Andrew Ansaldi, Jr.   (58)  Chairman of the Board                      1970 (2)
                            of Directors of MSB
                            President, Andrew Ansaldi,
                            Company (Construction.)

Anthony Dzen          (75)  Retired, formerly President                1970
                            of Dzen Construction, Company

Ronald Jacobs         (69)  Secretary of MSB; Principal                1970
                            in the law firm of Jacobs,
                            Walker, Rice & Basche, P.C.
                            (Counsel for MSB)

Nicholas LaPenta      (71)  Real Estate Broker, LaPenta                1970
                            Real Estate

<PAGE>
                                   137


                            Positions                                Director or
                            and Principal                      Executive Officer
                      Age   Occupation (1)                         of MSB since:
                      ---   --------------                         -------------

Roxie Leone           (74)  Retired, former Co-owner of                1970
                            Town & Country Package Store

William Oleksinski    (68)  Retired, former Co-owner of                1970
                            Willie's Steak House (Restaurant)

Samual D. Pierson     (70)  President,A.B.A.-P.G.T.,                   1970
                            Inc.

Edward J. Tomkiel     (64)  Retired Town Clerk, Town of                1970
                            Manchester, Connecticut

William H. Fraser     (40)  Vice President &                           1977 (3)
                            Chief Financial Officer

1.   All the  Directors  and  Executive  Officers  have  been  engaged  in their
     respective occupations for more than five years unless otherwise indicated.

2.   Pursuant to the Reorganization  Agreement,  Mr. Agostinelli and Mr. Ansaldi
     will become  directors  of NEBT and serve on the Board of Directors of NEBT
     following the consummation of the Reorganization.

3.   Mr. Fraser was appointed Chief Financial Officer of MSB in January 1, 1994.
     Prior  to  that  time  Mr.  Fraser  served  as  assistant  treasurer  and a
     supervisor or MSB. Mr. Fraser has served as a Vice President of MSB for the
     past thirteen years. Mr. Fraser does not serve as a director of MSB.

     Each  executive  officer is elected  annually by the  directors  of MSB and
serves until his successor is duly chosen and qualified.

                             EXECUTIVE COMPENSATION

     The following table provides certain information regarding the compensation
paid to Nathan G. Agostinelli  President and Chief Executive  Officer of MSB for
services  rendered in capacities  to MSB during the fiscal years ended  December
31, 1995,  1994 and 1993.  All  compensation,  was paid by MSB. No other current
executive officer of MSB received cash compensation in excess of $100,000.


<TABLE>
<CAPTION>
                           SUMMARY COMPENSATION TABLE
                           --------------------------
                             Long Term Compensation


                        Annual Compensation                          Awards                    Payout
- ------------------------------------------------------------------------------------------------------------------------------
                                                                     Restricted
                                                      Other Annual   Stock        Options/
Name and Principal                                    Compensation   Award(s)     SARs         LTIP            All Other
 Position               Year    Salary($)   Bonus($)      ($)          ($)         (#)         Payouts($)      Compensation($)

<S>                     <C>     <C>          <C>           <C>          <C>         <C>           <C>          <C>
Nathan G. Agostinelli   1995    $126,733     $20,547       0            0           0             0            0
President and Chief     1994    $111,200      29,784       0            0           0             0            0
Executive Officer       1993    $111,129           0       0            0           0             0            0

</TABLE>

<PAGE>
                                      138


COMPENSATION OF DIRECTORS

     In 1995  members of the Board of  Directors  of MSB  received a retainer of
$7,000 per year. Mr. Agostinelli did not receive any such payments.

FOUNDING DIRECTORS' PLAN

     In 1988 MSB adopted a plan which would provide retirement  benefits for the
President and the founding directors in the event that over fifty percent of the
outstanding stock of MSB is sold or transferred to a person,  corporation or any
other entity,  provided such new owners are acting in concert to gain control of
MSB (the "Founding Directors' Plan"). As a result of the Reorganization,  and in
lieu of the  provisions  of the Founding  Directors'  Plan which was  previously
approved  by the  shareholders  of MSB, the President  and  the  ten  designated
founding  directors of MSB, are  entitled to certain  benefits.  At December 31,
1995 the  aggregate  present  value of these  benefits,  of which a portion  are
payable  in a  lump  sum  and a  portion  are  in  the  form  of  annuities,  is
approximately  $568,789.  This  liability  of  $568,789  is  reflected  in other
liabilities on MSB's Statement of Condition set forth in MSB's audited condensed
financial statements enclosed elsewhere herein. The expense for the current year
of  $415,000,  representing  the portion due in a lump sum, is included in other
operating  expenses  on the  Statement  of  Income  set  forth in MSB's  Audited
Condensed Financial  Statements enclosed elsewhere herein. The related asset and
liability of $153,789,  regarding the future annuity payments,  are reflected in
other  assets  and  other  liabilities,  respectively,  on  MSB's  Statement  of
Condition set forth in MSB's audited  condensed  financial  statements  enclosed
elsewhere herein.

     There have also been various expenses associated with the reorganization of
approximately  $105,606.  These  items are  included  in other  expenses  on the
statement of income for the year ended December 31, 1995.

     The Founding Directors' Plan will only benefit the "Founding  Directors" of
MSB  including  Mr.  Agostinelli,  and will not apply to any  Directors who have
previously retired or to any Director or President who is subsequently elected.

     Neither Mr. Agostinelli nor any Director will receive any payment under the
Founding  Directors'  Plan in the event that the  individual  is terminated as a
result of gross misconduct or criminal acts.


<PAGE>
                                      139


AGREEMENT WITH MR. AGOSTINELLI

     Mr.  Agostinelli  has entered into an agreement with MSB that provided that
in the event that fifty percent of the outstanding  stock of MSB is purchased by
any persons or entities  acting in concert to gain  control of MSB,  then either
Mr.  Agostinelli  will be retained by the buyer in a position  comparable to his
present  position  (this need not be  President)  at a salary and with  benefits
approximately equal to those he presently receives, or alternatively,  the buyer
may terminate its relations with Mr. Agostinelli, in which case he shall receive
a sum equal to one half of his base  salary at the time of  termination  for one
half of the period between the time of termination and time that Mr. Agostinelli
attains  sixty-five  years  of  age.  This  agreement  shall  not  apply  if Mr.
Agostinelli is terminated for cause.

STOCK OPTION PLAN

     The Shareholders at the First Annual Meeting on September 10, 1970 approved
a Stock Option Plan (the "Stock  Option  Plan") for a maximum of 5,000 shares of
the  corporation's  common stock. No Stock Options were ever granted pursuant to
the Stock Option Plan.  The Stock Option Plan was  terminated  by MSB's Board of
Directors on December 14, 1995.

INSURANCE

     MSB's full-time  officers and employees are provided with life, medical and
disability   insurance.   All  full-time  officers  and  employees  make  a  20%
contribution to their health insurance.

<PAGE>
                                      140


         SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

                 SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS

     As of the MSB Record Date, all directors and executive officers of MSB as a
group (11 persons) owned beneficially, directly and indirectly, 28,700 shares of
MSB Common Stock which represents 28.7% of the outstanding shares.

     The  following  table  includes  certain  information  as of March 15, 1996
regarding the principal shareholders ("Principal Shareholders") of MSB. With the
exception of the Principal  Shareholders  listed below,  MSB is not aware of any
beneficial owner of five percent (5%) or more of MSB's Common Stock.

NAME AND ADDRESS OF                AMOUNT OF SHARES             PERCENT OF
BENEFICIAL OWNER                   BENEFICIALLY OWNED(1)        CLASS
- ----------------                   ---------------------        -----

Nathan G. Agostinelli                   7,109                       7.109%
P.O. Box 1754
Manchester, CT 06040

Andrew Ansaldi, Jr.                     8,019                       8.019%
Tunxis Trail
Box 508B RFD 4
Bolton, CT 06043

- ----------
1.   Percentage   are  based  upon  the  100,000  shares  of  MSB  Common  Stock
     outstanding on March 15, 1996.  The  definition of a beneficial  owner of a
     security  includes,  in addition to the person named,  the spouse and minor
     children of such  person and any other  relative of such person who has the
     same home as such person.

                 SECURITY OWNERSHIP OF DIRECTORS AND MANAGEMENT

     The  following  table  includes  certain  information  as of March 15, 1996
regarding the Directors and Executive Officers of MSB.

                                                    Shares of Common Stock
                                                    Beneficially Owned as
NAME                                                OF MARCH 15, 1996 (1)
- ----                                                ----------------------
Paul Aceto.........................................    720   ( .72%)
Nathan Agostinelli.................................  7,109   (7.11%)
Andrew Ansaldi, Jr.................................  8,019   (8.02%)
Anthony Dzen.......................................  2,645   (2.64%)
Ronald Jacobs......................................  2,480   (2.48%)
Nicholas LaPenta...................................  2,302   (2.30%)
Roxie Leone........................................  2,508   (2.51%)
William Oleksinski.................................    811   ( .81%)
Samual D. Pierson..................................    500   ( .50%)
Edward J. Tomkiel..................................  1,536   (1.54%)
William H. Fraser..................................     70   ( .07%)
                                                     ------   -------
All Directors and Executive Officers
  As a Group (11 persons).......................... 28,700   (28.7%)

- ----------
1.   Percentage   are  based  upon  the  100,000  shares  of  MSB  Common  Stock
     outstanding on March 15, 1996.  The  definition of a beneficial  owner of a
     security  includes,  in addition to the person named,  the spouse and minor
     children of such  person and any other  relative of such person who has the
     same home as such person.

<PAGE>
                                      141


CERTAIN RELATIONSHIPS AND RELATED MATTERS OF MSB

     Some of the  directors  of MSB, as well as firms and  companies  with which
they are associated, are and have been customers of MSB. As a state bank, MSB is
authorized under Connecticut  Banking Law and Regulations to make mortgage loans
to its executive  officers on the premises occupied by them as residences and to
make  educational  loans to its  executive  officers for the  education of their
children. Additionally, Connecticut law authorizes a state bank to extend credit
to an executive  officer in an aggregate  amount that does not exceed at any one
time the higher of $25,000 or 2.5% of MSB's capital and unimpaired surplus,  but
in no event more than $100,000.  Also, loans to an executive officer or director
may  only be made if the  approval  of the  Board of  Directors  of MSB has been
obtained. At the dates indicated, the aggregate outstanding balances of loans to
directors of MSB and their associates as are follows:

    DATE               TOTAL INDEBTEDNESS OUTSTANDING
    ----               ------------------------------
December 31, 1995                $2,481,824
December 31, 1994                $2,850,928
December 31, 1993                $2,715,998

     The loans to directors are made on substantially the same terms,  including
interest rates, as those of comparable  transactions  prevailing at the time and
do not involve  more than the normal  risk of  collectibility  or present  other
unfavorable  features.  As of December 31, 1995, December 31, 1994, and December
31, 1993, all such loans were current in accordance with their terms.  Moreover,
the aggregate  extensions  of credit to insiders at December 31, 1995,  December
31,  1994 and 1993,  respectively,  did not  exceed  the  total  amount of MSB's
unimpaired capital and unimpaired  surplus.  In 1993, the FDIC noted an apparent
violation of Regulation "O" which addresses loans to executive  officers of MSB,
specifically,  loans to Chairman  Ansaldi.  It was MSB's  position that Chairman
Ansaldi was not an executive  officer of MSB and only acted in his capacity as a
Director.  MSB has amended its by-laws to specifically provide that the position
of  Chairman  does  not   constitute  an  executive   officer  and  requested  a
clarification from the FDIC legal counsel, Boston Regional Office.

     The law firm of  Jacobs,  Walker,  Rice & Basche,  P.C.  of which  Director
Ronald  Jacobs is a  principal,  performs  certain  legal work for MSB. In 1995,
legal fees and expenses paid to Mr. Jacob's firm totalled $35,358.

<PAGE>
                                      142


UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION

     The following  unaudited pro forma condensed  combined  balance sheet as of
December  31, 1995 gives effect to the  Reorganization  of NECB and MSB assuming
the  Reorganization  had occurred as of December  31,  1995,  and is based on an
Exchange  Ratio of 5.493  shares of NECB Common  Stock for 1 share of MSB Common
Stock. The following  unaudited pro forma condensed combined statement of income
for the year  ended  December  31,  1995,  gives  effect to the  Reorganization,
assuming the Reorganization occurred at the beginning of the period, based on an
Exchange  Ratio of 5.493  shares of NECB Common  Stock for 1 share of MSB Common
Stock. The pro forma  information is based  onhistorical  financial  statements,
giving effect to the Reorganization under the purchase method of accounting. The
pro forma  financial  information  does not  purport to  represent  what  NECB's
financial  position or results of  operations  would  actually  have been if the
Reorganization  had in  fact  occurred  on  those  dates  or to  project  NECB's
financial position or results of operations for any future date or period.


<PAGE>
                                      143


                   PRO FORMA CONDENSED COMBINED BALANCE SHEET
                                   (Unaudited)
                                DECEMBER 31, 1995


<TABLE>
<CAPTION>
(000's omitted except per share data)
                                 NECB            MSB           Pro Forma        Combined
                             (Historical)    (Historical)     Adjustments       Pro Forma
                             ============    ============     ===========       =========
<S>                           <C>            <C>              <C>               <C>
Cash & due from Banks         $  14,550      $  3,854         $                 $ 18,404

Federal Funds                     9,075        14,275                             23,350
Interest-bearing deposits         3,000                                            3,000
Investments:
  Securities held-to-             7,066         2,983               3(a)          10,052
    maturity
  Securities available-          75,063                                           75,063
    for-sale
  FHLBB stock                     1,176           576                              1,752

Loans outstanding               222,235        71,501            (253)(b)        293,483
  Less allowance for loan
    losses                       (4,446)       (1,435)                            (5,881)
                              ---------      --------           -----           --------
  Net loans                     217,789        70,066            (253)           287,602

Mortgages held-for-sale             788                                              788
Accrued interest                  2,538           463                              3,001
  receivable
Premises & Equipment              6,960         1,088             600(c)           8,648
OREO                                728           779                              1,507
Goodwill                            402                         3,013(d)           3,415
Other assets                      2,426           687                              3,113
                              ---------      --------           -----           --------
Total Assets                  $ 341,561      $ 94,771         $ 3,363           $439,695
                              =========      ========         =======           ========

Deposits
  Noninterest-bearing         $  59,945      $ 17,525         $                 $ 77,470
  Interest-bearing              247,216        69,609             372(e)         317,197
                              ---------      --------           -----           --------
Total Deposits                  307,161        87,134             372            394,667
Borrowed Funds                      540             -                                540
Other Liabilities                 3,380         1,103           3,520(f)
                                                                  375(g)           8,378
                              ---------      --------           -----           --------
Total Liabilities               311,081        88,237           4,267            403,585
                              ---------      --------           -----           --------

Equity:
  Common Stock                      308         1,000            (945)(h)            363
  Surplus                        21,522           850          (3,520)(f)
                                                                 (375)(g)
                                                                  (22)(i)
                                                                8,642 (j)         27,097
  Retained earnings               8,492         4,684          (4,684)(k)          8,492
  Unrealized losses on 
    securities
    available-for-
    sale, net                       158                                              158
                              ---------      --------           -----           --------
Total Equity                     30,480         6,534            (904)            36,110
                              ---------      --------           -----           --------
Total Liabilities & Equity    $ 341,561      $ 94,771         $ 3,363           $439,695
                              =========      ========         =======           ========


Shares outstanding                3,084           100             449              3,633
Book value per share          $    9.88      $  65.34                           $   9.94
Tangible bk val/per share     $    9.75      $  65.34                           $   9.00
Tangible equity /assets            8.82%         6.89%                              7.44%

</TABLE>

   see "Notes To Unaudited Pro Forma Condensed Combined Financial Statements."


<PAGE>
                                      144


                PRO FORMA CONDENSED COMBINED STATEMENT OF INCOME
                                   (unaudited)
                      Twelve months ended December 31, 1995



<TABLE>
<CAPTION>
  (000's omitted except per share
  data)
                                      NECB              MSB           Pro Forma           Combined
                                  (Historical)      (Historical)      Adjustments         Pro Forma
                                  ============      ============      ===========         =========

<S>                                 <C>               <C>               <C>                <C>     
  Interest Income                   $ 16,300          $ 7,355           $   32(a)          $ 23,687
                                                                                   
  Interest expense                     5,736            2,733             (186)(b)
                                                                           211(c)             8,494
                                    --------          -------           ------             ---------
   
  Net Interest Income                 10,564            4,622                7               15,193
  Provisions for loan losses             700              475                                 1,175
                                    --------          -------           ------             --------
  Net interest income after
  provisions for loan losses           9,864            4,147                7               14,018
  Noninterest income                   1,692              399                                 2,091
  Noninterest expense                  8,591            3,824              201(d)
                                                                            15(e)            12,631
                                    --------          -------           ------             --------
  Income before taxes                  2,965              722             (209)               3,478
  Income taxes                           985              381              (84)(f)            1,282
                                    --------          -------           ------             --------
  Net Income                        $  1,980          $   341           $ (125)            $  2,196
                                    ========          =======           ======             ========

  Average Shares outstanding           2,166              100              449(g)             2,715
  Net Income per share              $   0.91          $  3.41                              $   0.81
</TABLE>

   see "Notes To Unaudited Pro Forma Condensed Combined Financial Statements."

<PAGE>
                                      145


NOTES TO UNAUDITED PRO FORMA COMBINED CONDENSED CONSOLIDATED BALANCE SHEET

     (a)  Represents  an  increase  to reflect  fair value of MSB's  investments
          acquired, with a corresponding increase in Surplus (see Note i).

     (b)  Represents a decrease to reflect  fair value of MSB's loans  acquired,
          with a corresponding decrease in Surplus (see Note i).

     (c)  Represents  an  increase  to reflect  fair value of MSB's real  estate
          owned with a corresponding increase in Surplus (see Note i).

     (d)  Represents  the  acquisition  of 100,000  shares of MSB  Common  Stock
          exchanged  for 549,300  shares of NECB at an assumed  Market  Value of
          $10.25  per  share,   plus  payment  of  $35.20  cash  for  each  such
          outstanding  share and $375,000  for fees and expenses  related to the
          transaction, for a total value of $9,525,000.

     (000s omitted)

Total Purchase Price                                                     $9,525
Tangible Net Assets of MSB                                    $6,534
Purchase Accounting Adjustments:
   Loans                                            ($253)
   Deposits                                          (372)
   Investments                                          3
   Real Estate owned                                  600        (22)
Tangible assets after purchase accounting
adjustments                                                               6,512
                                                                         -------
Excess of purchase price over value of tangible
net assets acquired                                                      $3,013
                                                                         =======

     (e)  Represents  increase to reflect the fair value of MSB's time  deposits
          with a corresponding decrease in Surplus (see Note f).

     (f)  Represents  liability  for cash  payment  of $35.20 per share for each
          share of MBS Common Stock

     (g)  Represents liability for fees and expenses related to the transaction.


<PAGE>
                                      146


     (h)  Elimination  of 100,000  MSB Common  shares with a Par Value of $10.00
          per share and the  issuance of 549,000  shares of NECB  Common  shares
          with a Par Value of $0.10 per share.

     (i)  Adjustments   to   Surplus   reflecting   fair  value  of  assets  and
          liabilities:


          Increase in investments                          $   3   (a)
          Decrease in loans                                 (253)  (b)
          Real estate owned                                  600   (c)
          Increase in deposits                              (372)  (e)
                                                           -----
            Total                                           ($22)
                                                           =====

     (j)  Represents additional paid in capital as shown:

          Decrease in common stock                         $  945  (h)
          Elimination of retained earnings                  4,684  (k)
          Excess of purchase price paid                     3,013  (d)
                                                           ======
          Total                                            $8,642
                                                           ======

     (k)  Represents the elimination of retained earnings.

<PAGE>
                                      147


NOTES  TO  UNAUDITED  PRO  FORMA  COMBINED   CONDENSED   CONSOLIDATED   INCOME
STATEMENTS

     (a)  Represents  accretion  of  $32  thousand  related  to the  loan  value
          adjustment of $253  thousand,  utilizing a weighted  average  expected
          life of 8 years.

     (b)  Represents  accretion  of $186  thousand  related to the  discount  on
          acquired  deposits  of $372  thousand,  utilizing  a weighted  average
          contractual maturities of 2 years.

     (c)  Represents $211 thousand  interest expense related to liability to pay
          $35.20 cash per share for each outstanding  share of MSB Common Stock.
          at an assumed rate of 6%.

     (d)  Represents  amortization  of $201  thousand  related  to the excess of
          purchase price over the value of identifiable tangible assets acquired
          of $3,013 thousand, using a life of 15 years.

     (e)  Represents  amortization of $15 thousand  related to the adjustment of
          $600 thousand for the fair value of acquired real estate utilizing and
          expected life of 39 years.

     (f)  Represents the tax benefit related to deductabilty of certain expenses
          related to the transaction.

     (g)  Represents  the  adjustment in the number of MSB shares  exchanged for
          NECB shares:

          MSB shares outstanding                                     100,000
          Ratio of NECB shares issued for each share of MSB            5.493
          Shares of NECB issued                                      549,300



<PAGE>
                                      148


                       DESCRIPTION OF NECB'S CAPITAL STOCK

COMMON STOCK

     NECB is  authorized  to issue  10,000,000  shares of common stock par value
$.10 per share (the "NECB Common Stock"),  of which 3,084,309 Shares were issued
and  outstanding  as of March 15, 1996.  After giving  effect to the issuance of
5.493 shares of NECB Common Stock in exchange for each of the MSB Common  Stock,
there would be a total of 3,633,609 shares, then outstanding. Each share of NECB
Common  Stock has the same  relative  rights and is identical in all respects to
each other share of the NECB Common  Stock.  Shares of NECB Common Stock are not
deposits and are not insured by the FDIC.

     Holders of the NECB Common Stock are entitled to one vote per share on each
matter properly submitted to shareholders,  including the election of directors.
Holders of the NECB Common Stock do not have the right to cumulate votes for the
election of  director,  and they have no  preemptive  rights with respect to any
shares  that may be  issued.  All  shares  of the NECB  Common  Stock  currently
outstanding  and when issued in accordance  with this  Prospectus are or will be
fully paid and  nonassessable.  Holders of the NECB Common Stock are entitled to
receive  dividends  when and as declared by the Board of Directors  out of funds
legally available for distribution.

     In the event of any  liquidation  or dissolution of NECB, the holder of the
NECB Common Stock would be entitled to receive,  after  payment or provision for
payment of all debts and  liabilities of NECB,  after payment of the liquidation
preferences of all outstanding  shares of preferred  stock, all remaining assets
of NECB available for distribution, in cash or in kind.

     The  transfer  agent and  registrar  for the NECB Common  Stock is Chemical
Mellon Shareholder  Services,  111 Founders Plaza, Suite 1110, East Hartford, CT
06108.

PREFERRED STOCK

     Pursuant to NECB's  Restated  Certificate  of  Incorporation,  the Board of
Directors may,  without action of the  shareholders of NECB,  issue from time to
time shares of NECB's  preferred  stock in one or more  series with  distinctive
serial designations, preferences, limitations and other rights.


<PAGE>
                                      149


     The Board of Directors is authorized to determine, among other things, with
respect to each series which may be issued: (1) the dividend rate, conditions of
payment of dividends,  and dividend preferences,  if any; (ii) whether, and upon
what terms, such series would be redeemable and, if so, the redemption price and
terms and conditions of redemption;  (iii) the preference, if any, to which such
series would be entitled in the event of voluntary or  involuntary  liquidation,
dissolution or winding up the NECB;  (iv) whether or not a sinking fund would be
provided for the  redemption of such series and, if so, the terms and conditions
thereof; (v) whether, and upon what terms, such series would be convertible into
or  exchangeable  for shares of any other class of capital stock or other series
of preferred  stock; and (vi) whether,  and to what extent,  the holders of such
series would enjoy voting  rights,  if any, in addition to those  prescribed  by
law.

     NECB has no  present  plans for the  issuance  of any  shares of  preferred
stock.  Accordingly,  it is not  possible  to state  the  actual  effect  of the
issuance  of the  preferred  stock upon the rights of holders of the NECB Common
Stock,  until the  Board of  Directors  determines  the  specific  rights of the
holders of a series of the preferred stock.  However, such effect might include:
(a) restrictions on dividends on the NECB Common Stock if dividends on preferred
stock have not been paid;  (b)  dilution of the voting  power of the NECB Common
Stock to the extent that the preferred stock has voting rights;  (c) dilution of
the equity  interest of the NECB Common  Stock to the extent that the  preferred
stock is converted  into NECB Common  Stock;  or (d)  reduction in the extent to
which the Common  Stock is entitled to share in NECB's  assets upon  liquidation
until  satisfaction  of any  liquidation  preference  granted the holders of the
preferred  stock is  satisfied.  Issuance of preferred  stock,  while  providing
desirable  flexibility  in  connection  with  possible  acquisitions  and  other
corporate purposes,  could make it more difficult for a third party to acquire a
majority of the outstanding voting stock. Accordingly, the issuance of preferred
stock may be used as an  "anti-takeover"  device  without  further action on the
part of the shareholders of NECB.


<PAGE>
                                      150


ABSENCE OF CUMULATIVE VOTING

     NECB's  Restated   Certificate  of  Incorporation   does  not  provide  for
cumulative voting in the election of Directors.  Under the Delaware  corporation
law,  shareholders do not have  cumulative  voting rights unless such rights are
specifically provided for in the Restated Certificate of Incorporation.

     Without  cumulative  voting,  holders  of a majority  of the voting  shares
present at an annual  meeting  will be able to elect all of the  Directors to be
elected at that meeting,  and no persons holding shares or proxies  representing
less than a majority of the shares  present will be able to elect any  Director,
as they might if cumulative  voting were  applicable.  The absence of cumulative
voting is  intended  to prevent  any  entity or group  which has  accumulated  a
significant minority block of shares from obtaining  representation on the Board
of Directors of NECB,  unless and until such entity or group is able to persuade
enough of the remaining  shareholders of NECB to vote for its representatives so
that it controls a majority of the votes.

PROCEDURES FOR CERTAIN BUSINESS COMBINATIONS

     NECB's  Restated   Certificate  of  Incorporation   provides  that  certain
combinations  between  NECB  and a 5% or  more  shareholder  or  its  affiliates
(collectively  "Related Person") may not take place unless: (1) such combination
is  approved  by the  holders  of not less  than 80% of the  outstanding  voting
shares,  voting  separately as a class,  and (2) by the holders of a majority of
the  outstanding  voting shares that are not  beneficially  owned or controlled,
directly  or  indirectly,  by the  Related  Person.  If a  business  combination
satisfies certain fair price provisions and certain other requirements, then the
business combination must be approved by (i) the holders of not less than 67% of
the  outstanding  voting  shares,  and (ii) by the  holders of a majority of the
outstanding  voting  shares  that  are not  beneficially  owned  or  controlled,
directly  or  indirectly,  by the  Related  Person.  Examples  of certain  other
requirements  which will allow a lesser vote are as follows:  the Related Person
has not  received  the benefit of any loans,  advances,  guarantees,  pledges or
other  financial tax credits  provided by NECB;  the Related Person has not made
any  changes  in  NECB's  business  or  capital  structure;  and  prior  to  the

<PAGE>
                                      151


consummation of the business combination,  the Related Person has taken steps to
ensure that the Board of Directors  includes  representation  by directors  (who
were elected by shareholders  prior to the time the Related Person acquired five
percent  or more of the  stock of NECB)  proportionate  to the  ratio of  voting
shares of NECB owned by shareholders who are not Related  Persons,  bears to all
voting shares of NECB outstanding at the time in question.

     The types of business  combinations  with a Related  Person covered by this
provision include:  Reorganizations,  consolidations,  stock exchanges,  a sale,
lease, exchange,  mortgage, pledge or other transfer of assets other than in the
regular  course of  business.  An  amendment  to this  provision of the Restated
Certificate of Incorporation  generally  requires an 80% affirmative vote of the
outstanding  stock of NECB and by the holders of a majority  of the  outstanding
voting  shares  that are not  beneficially  owned  or  controlled,  directly  or
indirectly, by the Related Person.

     NECB believes these  increased vote and fair price  provisions for business
combinations   will  help  increase  the  likelihood   that  any  such  proposed
transaction  will  be on  terms  fair  to  all  of  the  shareholders  of  NECB,
particularly if the transaction is proposed by a dominant  shareholder who might
be able to obtain  approval by a simple  majority  primarily on the basis of its
own share holdings,  even if the transaction were not in the best interest of or
were opposed by a majority of the remaining shareholders. On the other hand, the
increased vote  requirement may in effect grant a minority of the shareholders a
veto over a transaction  favored by a majority of the  shareholders,  even if it
were also favored by all or a majority of the Board of Directors of NECB.

                    COMPARISON OF THE RIGHTS OF SHAREHOLDERS

     NECB is a Delaware  corporation  subject to the  provisions of the Delaware
Corporation  Law and MSB is a Connecticut  Chartered  Commercial Bank subject to
the  provisions of the Banking Laws of  Connecticut.  Upon  consummation  of the
Reorganization,  shareholders of MSB will become  shareholders of NECB and their
rights as shareholders  of NECB will be governed by the Restated  Certificate of
Incorporation and Bylaws of NECB and the Delaware Corporation Law.

<PAGE>
                                      152


     Upon consummation of the  Reorganization,  shareholders of MSB will receive
5.493 shares of NECB Common  Stock and $35.20  payable in cash for each share of
MSB Common Stock owned by them.

     The  following  summary is not  intended  to be complete  statement  of the
differences  affecting the rights of MSB's  shareholders,  but rather summarizes
the differences  affecting the rights of such shareholders and certain important
similarities.

AUTHORIZED CAPITAL STOCK

     MSB's  Articles  authorize  the  issuance of up to 100,000  shares of MSB's
Common Stock, of which 100,000 shares were outstanding as of March 15, 1996.

     NECB's  Certificate  authorizes the issuance of up to 10,000,000  shares of
NECB Common Stock,  of which  3,084,309  shares were  outstanding as of the NECB
Record Date and up to 200,000 shares of NECB Preferred Stock, of which no shares
are issued and outstanding. The NECB Preferred Stock is issuable in series, each
series having such rights and preferences as NECB Board of Directors may fix and
determine by resolution.

ISSUANCE OF CAPITAL STOCK

     Under the Delaware  Corporation  Law,  NECB may issue rights or options for
the purchase of shares of capital  stock of NECB,  provided  that such rights or
options  may be  issued  to  directors,  officers  or  employees  of NECB or its
subsidiaries and the issuance or plan pursuant to which they are issued need not
be  approved by the holders of NECB  Common  Stock.  However,  the Bylaws of the
National Association of Securities Dealers, Inc. generally require corporations,
such as NECB,  with  securities  which are quoted on the NASDAQ  National Market
System to obtain  shareholder  approval  for most stock  compensation  plans for
directors,  officers and key employees of the corporation.  Shareholder approval
of stock-related  compensation plans may be sought in certain instances in order
to qualify  such plans for  favorable  federal  income  tax and  securities  law
treatment under current laws and  regulations.  Neither the shareholders of NECB
nor the shareholders of MSB have preemptive rights.

<PAGE>
                                      153


VOTING RIGHTS

     Each share of MSB Common  Stock and NECB  Common  Stock is  entitled to one
vote per share on all matters properly  presented at meetings of shareholders of
MSB and NECB,  respectively.  Neither MSB's Articles of Incorporation and Bylaws
nor NECB's Certificate and Bylaws permit shareholders to cumulate their votes in
an election of directors.

DIVIDENDS AND OTHER DISTRIBUTIONS

     Under  the  Connecticut  Banking  Statutes,  subject  to  any  restrictions
contained in its articles of incorporation, a bank such as MSB may not declare a
dividend on its capital  stock  except from its net  profits.  "Net  Profits" is
defined as the remainder of all earnings from current  operations.  The total of
all  dividends  declared  by a  bank  in  any  calendar  year  may  not,  unless
specifically approved by the banking  commissioner,  exceed the total of its net
profits of that year combined with its retained net profits of the preceding two
years.

     Under Delaware  Corporation Law, NECB may, unless  otherwise  restricted by
its Certificate,  pay dividends in cash, property or shares of capital stock out
of surplus or, if no surplus  exists,  out of net profits for the fiscal year in
which  declared or out of net profits for the  preceding  fiscal year  (provided
that  such  payment  will  not  reduce  capital  below  the  amount  of  capital
represented  by  classes  of stock  having a  preference  upon  distribution  of
assets).

     Under the Delaware  Corporation Law, a corporation may repurchase or redeem
its  shares  only out of  surplus  and  only if such  purchase  does not  impair
capital.  However,  a corporation  may redeem  preferred stock out of capital if
such  shares  will be retired  upon  redemption  and the  stated  capital of the
corporation is thereupon reduced in accordance with Delaware Law.

     Under  Connecticut  Banking  Law,  MSB may,  subject to the approval of the
Banking Commissioner,  acquire and dispose of its common stock, provided no such
acquisition reduces MSB's capital below the minimum required for a capital stock
Connecticut Bank.


<PAGE>
                                      154


     Under Delaware law, shareholders are not liable for any improper dividends,
repurchase or issuance of options made by a corporation.  Under Connecticut law,
a shareholder is, in certain  circumstances,  liable for knowingly  receiving an
illegal distribution.

     For  a  description  of  the  regulatory  capital  requirements  which  are
applicable to MSB and NECB and  regulatory  limitations on the ability of NECB's
banking subsidiaries to pay dividends,  see Management's Discussion and Analysis
of MSB and NECB, respectively.

SIZE OF BOARD OF DIRECTORS

     MSB'S Bylaws  provide that the number of Directors  which shall  constitute
the whole board shall be not less than seven (7) and no more than fifteen  (15).
The number of directors is determined by stockholders at the Annual Meeting.

     NECB's original Certificate provided that the size of NECB's Board would be
initially between nine and twenty directors but may be increased or decreased by
Board or  shareholder  action.  NECB's  Bylaws  provide  that the  Board may not
consist of less than three members.

DIRECTOR VACANCIES AND REMOVAL OF DIRECTORS

     Under MSB's Bylaws, vacant and newly created  directorships  resulting from
any increase in the  authorized  number of Directors may be filled by a majority
of the  Directors  then in  office,  through  less than a  quorum,  or by a sole
remaining Director, and the Directors so chosen shall hold office until the next
annual  election  and until their  successors  are duly  elected and  qualified,
unless sooner displaced.

     Under NECB's Bylaws,  vacancies on the Board may be filled by the remaining
Directors then in office, though less than a quorum, and Directors chosen by the
Board to fill vacancies or newly created directorship hold office until the next
election of directors.

SPECIAL MEETINGS OF SHAREHOLDERS

     MSB's Bylaws provide that a Special Meeting of  stockholders  may be called
by the  Chairman  of the Board of  Directors  or by the  President  and shall be

<PAGE>
                                      155


called by the  President or Secretary at the request in writing of a majority of
the Board of Directors,  or at the request in writing of  stockholders  owning a
majority of MSB's issued and outstanding common stock.

     NECB's  Certificate  contains a  provision  which  provides  that a special
meeting of  shareholders  may be called at any time but only by the  Chairman of
the Board or the  President of NECB or by the Board of  Directors.  Shareholders
are not authorized to call a special meeting.

SHAREHOLDER NOMINATIONS AND PROPOSALS

     MSB's Articles and Bylaws do not contain provisions  regarding  shareholder
nominations  and proposals.  MSB is subject to the provisions of Part 335.211 of
the FDIC Rules and Regulations regarding proposals of security holders.

     Nominations  of persons for election to NECB's  Board of  Directors  may be
made at a  meeting  of  shareholders  by or at the  direction  of the  Board  of
Directors  or by any  shareholder  of NECB  entitled to vote for the election of
Directors,  who is present in person or by proxy at the meeting and who complies
with certain notice  procedures set forth in NECB's  Bylaws.  Such  nominations,
other than those made by or at the direction of the Board of Directors,  must be
made  pursuant to timely  notice in writing to the  Chairman  of the  Nominating
Committee, which may be sent in care of the Secretary of NECB.

SHAREHOLDER ACTION WITHOUT A MEETING

     The Bylaws of MSB provide that any action to be taken or which may be taken
for or in  connection  with any corporate  action,  may be taken if a consent in
writing,  setting  forth the  actions so taken,  is given by the  holders of all
outstanding shares entitled to vote.

     The  Bylaws  of NECB  provide  that any  action to be taken or which may be
taken at any annual or special meeting of shareholders may be taken if a consent
in writing,  setting forth the actions so taken,  is given by the holders of all
outstanding shares entitled to vote.


<PAGE>
                                      156


AMENDMENT OF GOVERNING INSTRUMENTS

     The Bylaws of MSB may be altered,  amended or  repealed by the  affirmative
vote of a  majority  of all the  votes  eligible  to be  cast  at a  meeting  of
stockholders held to consider such a matter.

     The Bylaws of NECB may be  amended by a majority  vote of the full Board of
Directors of NECB or by a majority vote of the capital stock of NECB entitled to
vote thereon at any legal meeting.

     No amendment  of MSB's  Articles  generally  may be made unless it is first
proposed by the Board of Directors of MSB, which shall recommend adoption of the
amendment by  Shareholders  and thereafter  approved by holders of a majority of
the total votes eligible to be cast at a legal meeting.

     No amendment to NECB's Certificate generally may be made unless it is first
proposed  by the  Board of  Directors  of NECB and  thereafter  approved  by the
holders of at least a majority of outstanding  shares  entitled to vote thereon,
with the exception of certain  sections thereof which may only be amended by the
holders of at least 75% of the shares of NECB entitled to vote  generally in the
election of directors.  The section in NECB's Certificate  requiring such higher
vote of shareholder relates to procedures for certain business combinations. See
"Procedures for Certain Business Combinations".

REORGANIZATIONS, CONSOLIDATIONS AND SALE OF ASSETS

     Connecticut  Banking Law requires the approval of the majority of the Board
of Directors and the approval of an affirmative  vote of the holders of at least
two-thirds  of the issued and  outstanding  shares of each class of the  capital
stock for Reorganizations, consolidations and share exchanges in which a bank is
a participating  bank and for sales of all or substantially  all of its property
and assets.

     NECB's Certificate provides that certain combinations between NECB and a 5%
or more shareholder or its affiliates  (collectively  "Related  Person") may not
take place unless:  (1) such  combination is approved by the holders or not less
than 80% of the outstanding voting shares, voting separately as a class, and (2)

<PAGE>
                                      157


by the holders of the  majority of the  outstanding  voting  shares that are not
beneficially owned or controlled, directly or indirectly, by the Related Person.
If a business  combination  satisfies  certain fair price provisions and certain
other  requirements,  then the business  combination must be approved by (i) the
holders of not less than 67% of the outstanding  voting shares,  and (ii) by the
holders of a majority of the outstanding voting shares that are not beneficially
owned or controlled,  directly or indirectly, by the Related Person. Examples of
certain other  requirements  which will allow a lesser vote are as follows:  the
Related person has not received the benefit of any loans, advances,  guarantees,
pledges or other financial tax credits  provided by NECB; the Related Person has
not made any change in NECB's  business or capital  structure;  and prior to the
consummation of the business combination,  the Related Person has taken steps to
ensure that the Board of Directors  includes  representation  by directors  (who
were elected by shareholders  prior to the time the Related Person acquired five
percent  or more of the  stock of NECB)  proportionate  to the  ratio of  voting
shares of NECB owned by shareholders who are not Related  Persons,  bears to all
voting shares of NECB outstanding at the time in question.

     The types of business  combinations  with a Related  Person covered by this
provision include:  Reorganizations,  consolidations,  stock exchanges,  a sale,
lease, exchange,  mortgage, pledge or other transfer of assets other than in the
regular course of business.  An amendment to this  provision of the  Certificate
generally  requires an 80% affirmative vote of the outstanding stock of NECB and
by the  holders of a majority  of the  outstanding  voting  shares  that are not
beneficially owned or controlled, directly or indirectly, by the Related Person.

     NECB believes these increased votes and fair price  provisions for business
combinations   will  help  increase  the  likelihood   that  any  such  proposed
transaction  will  be on  terms  fair  to  all  of  the  shareholders  of  NECB,
particularly if the transaction is proposed by a dominant  shareholder who might
be able to obtain  approval by a simply  majority  primarily on the basis of its
own share holdings,  even if the transaction were not in the best interest of or
were opposed by a majority of the remaining shareholders. On the other hand, the
increased vote  requirement may in effect grant a minority of the shareholders a
veto over a transaction  favored by a majority of the  shareholders,  even if it

<PAGE>
                                      158


were also favored by all or a majority of the Board of Directors of NECB.

     In the event that the fair price and procedure requirements were met or the
requisite  approval  of NECB  Board were  given  with  respect  to a  particular
business  combination,  the normal  voting  requirements  of Delaware  law would
apply. Under Delaware law the following corporate acts require the approval by a
majority of the outstanding  stock of the corporation  entitled to vote thereon:
(i) a reorganization or consolidation,  (ii) an amendment to NECB's  Certificate
or Bylaws,  (iii) dissolution of NECB or (iv) the sale, lease or exchange of all
or  substantially  all of the  property  or assets of NECB.  A sale of less than
substantially all of the assets of NECB, a reorganization of NECB with a company
in  which  it  owns  90%  or  more  of  the  outstanding   capital  stock  or  a
reclassification  of  NECB's  securities  not  involving  an  amendment  to NECB
Certificate would not require stockholder approval.

APPRAISAL RIGHTS

     Connecticut  Banking Law provides special appraisal rights for shareholders
of banks who dissent in a reorganization or consolidation.

     Delaware  Corporation Law provides  appraisal  rights for  shareholders who
dissent in a reorganization or consolidation,  subject to certain circumstances.
Where the right of appraisal is available to a  shareholder  objecting to such a
transaction, appraisal is his or her exclusive remedy as a holder of such shares
against such transactions.

DISSOLUTION

     Under  Connecticut  Banking  Law,  voluntary  dissolution  of  MSB  may  be
effectuated  by the adoption of a resolution by the Board of Directors  which is
adopted by at least a two-thirds vote of the shareholders.

     Under Delaware Corporation Law, voluntary  dissolution of NECB requires the
adoption  of a  resolution  by a majority of the Board of  Directors  and by the
affirmative  vote of a  majority  of the  holders  of the  voting  power  of the
outstanding shares entitled to vote thereon.


<PAGE>
                                      159


LIMITATION OF DIRECTOR LIABILITY

     Under  Connecticut  Banking  Law,  banks are  permitted to include in their
Articles,  provisions limiting the personal liability of their directors.  MSB's
Articles do not contain such a provision.

     NECB's Certificate  contains a provision which provides that to the fullest
extent  permitted by law, no director of NECB shall have any personal  liability
to NECB or its  shareholders  for monetary damages for breach of their fiduciary
duty as a director,  provided that the provision will not eliminate or limit the
liability of a director in certain circumstances.  Specifically,  liability will
not be  eliminated  or  limited  (i) for any  breach of the  director's  duty of
loyalty NECB or its  shareholders;  (ii) for acts or omissions not in good faith
or which involve intentional  misconduct or knowing violations of law; (iii) for
any  unlawful  payment  of  dividends,   unlawful  stock  purchase  or  unlawful
redemption;  or (iv) for any  transaction  from  which the  director  derived an
improper personal benefit.

INDEMNIFICATION OF DIRECTORS AND OFFICERS

     MSB's  Bylaws  provide  that  MSB  shall  indemnify  a  current  or  former
shareholder,  director,  officer,  employee  or  agent  of MSB or  other  person
required or permitted to be indemnified under the Banking Law of Connecticut.

     Delaware law and NECB's Bylaws and Restated  Certificate  of  Incorporation
authorize  NECB  to  indemnify  Officers,   Directors  and  certain  individuals
associated with NECB. In general,  Article V of NECB's Bylaws and Article VII of
NECB's  Restated  Certificate of  Incorporation  authorize NECB to indemnify any
person who was or is a party to any  threatened,  pending or  completed  action,
suit  or  proceeding,   and  any  appeal  therein,   whether  civil,   criminal,
administrative,  arbitrative or investigative (other than an action by or in the
right of NECB) by  reason  of the fact  that he is or was a  director,  officer,
trustee,  employee or agent of NECB, or is or was serving at the request of NECB
as a  director,  officer,  trustee,  employee  or agent of another  corporation,
association,  partnership,  venture, trust or other enterprise, against expenses
(including  attorneys' fees),  judgments,  fines,  penalties and amounts paid in
settlement  actually  and  reasonably  incurred by him in  connection  with such

<PAGE>
                                      160


action,  suit or proceeding,  and any appeal therein,  if he acted in good faith
and in a manner  he  reasonably  believed  to be in or not  opposed  to the best
interests of NECB, and, with respect to any criminal  action or proceeding,  had
no reasonable cause to believe his conduct was unlawful.

     The  termination  of any action,  suit or  proceeding  by judgment,  order,
settlement,  conviction,  or upon a plea of nolo  contendere or its  equivalent,
shall not, of itself,  create a presumption  that the person did not act in good
faith  and in a  manner  which  he or she  reasonably  believed  to be in or not
opposed to the best interests of NECB,  and, with respect to any criminal action
or proceeding,  that he or she had  reasonable  cause to believe that his or her
conduct was unlawful.

                                  LEGAL MATTERS

     The  legality of the NECB Common Stock  offered  hereby will be passed upon
for NECB by the law firm of  Cranmore,  FitzGerald  &  Meaney,  49  Wethersfield
Avenue,  Hartford,  Connecticut 06114. Certain legal matters will be passed upon
for MSB by the law firm of Jacobs, Walker, Rice & Basche, P.C., 146 Main Street,
P.O. Box 480, Manchester, CT 06045. Certain Taxation matters will be passed upon
by the law firm of Reid and Reige, P.C., One State Street, Hartford, CT 06103.

                                     EXPERTS

     The financial  statements  of NECB, as of December 31, 1995,  1994 and 1993
and for the years then ended included in this Proxy  Statement-Prospectus,  have
been so  included in  reliance  on the report of  Shatswell,  MacLeod & Company,
P.C., independent accountants, given on the authority of said firm as experts in
auditing and accounting.

     Shatswell,  MacLeod & Company, P.C. has been appointed to serve as auditors
for NECB and NEBT for the year ending December 31, 1996.

     The financial statements of MSB, as of December 31, 1995, 1994 and 1993 and
for the years then ended included in this Proxy Statement-Prospectus,  have been
audited by Bardaglio,  Hart & Shuman,  and has been so included in reliance upon
the report of such firm given upon its  authority as experts in  accounting  and
auditing.


<PAGE>
                                      161


                                  OTHER MATTERS

     As of the date of this Proxy  Statement-Prospectus,  the MSB Board does not
know of any other  matters  which may come  before the Special  Meeting.  If any
matters other than those referred to in this Proxy  Statement-Prospectus  should
come  before  the  meeting,  it is the  intention  of each  person  named in the
enclosed  form of proxy to vote each  proxy  with  respect  to such  matters  in
accordance with his or her best judgement.


<PAGE>
                                      162


                          INDEX TO FINANCIAL STATEMENTS


NECB AND SUBSIDIARIES
Report of Independent Certified Public Accountants for the Years
Ended December 31, 1995 and 1994.                                         F-1

Consolidated Balance Sheets at December 31, 1995, 1994 and 1993.          F-2

Consolidated Statements of Income for the Years Ended December 31,
1995, 1994 and 1993.                                                      F-3

Consolidated Statements of Cash Flows for the Years Ended December
31, 1995, 1994 and 1993.                                                  F-4

Consolidated Statements of Shareholders' Equity for the Years
Ended December 31, 1995, 1994 and 1993.                                   F-5

Notes to Consolidated Financial Statements for the Years
Ended December 31, 1995, 1994 and 1993.                                   F-6

MANCHESTER STATE BANK
Independent Auditors' Report for the Years Ended December
31, 1995, 1994 and 1993.                                                 F-14

Consolidated Statements of Condition, December 31, 1995, 1994 and 1993.  F-15

Consolidated Statements of Income for the Years Ended December
31, 1995, 1994 and 1993.                                                 F-16

Consolidated Statements of Changes in Stockholders' Equity for the
Years Ended December 31, 1995, 1994 and 1993.                            F-17

Consolidated Statements of Cash Flows for the Years Ended December 31,
1995, 1994 and 1993.                                                     F-18

Notes to Consolidated Financial Statements for the Years Ended
December 31, 1995, 1994 and 1993.                                        F-19


<PAGE>

To the Board of Directors
New England Community Bancorp, Inc.
Windsor, Connecticut

                          INDEPENDENT AUDITORS' REPORT
                          ----------------------------

We have audited the accompanying consolidated balance sheets of New England
Community Bancorp, Inc. and Subsidiaries as of December 31, 1995 and 1994 and
the related consolidated statements of income, changes in shareholders' equity
and cash flows for each of the years in the three-year period ended December 31,
1995. These consolidated financial statements are the responsibility of the
Company's management. Our responsibility is to express an opinion on these
consolidated financial statements based on our audits.

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

In our opinion, the consolidated financial statements referred to above present
fairly, in all material respects, the consolidated financial position of New
England Community Bancorp, Inc. and Subsidiaries as of December 31, 1995 and
1994, and the consolidated results of their operations and their cash flows for
each of the years in the three-year period ended December 31, 1995, in
conformity with generally accepted accounting principles.

As discussed in Notes 2 and 11 to the consolidated financial statements, the
Company adopted the provisions of the Financial Accounting Standards Board's
Statement of Financial Accounting Standards No. 109 "Accounting for Income
Taxes," effective January 1, 1993.

As discussed in Note 2 to the consolidated financial statements, the Company
adopted the provisions of the Financial Accounting Standards Board's Statement
of Financial Accounting Standards No. 115 "Accounting for Certain Investments in
Debt and Equity Securities" as of December 31, 1993.



                                          /S/ SHATSWELL, MacLEOD & COMPANY, P.C
                                              ---------------------------------
                                          SHATSWELL, MacLEOD & COMPANY, P.C.

West Peabody, Massachusetts
January 25, 1996


                                      F-1
<PAGE>

              New England Community Bancorp, Inc. and Subsidiaries
                           Consolidated Balance Sheets

<TABLE>
<CAPTION>
(amounts in thousands; except per share data)
 Years Ended December 31,                                                                        1995              1994
- -----------------------------------------------------------------------------------------------------------------------
ASSETS:
<S>                                                                                          <C>               <C>    
     Cash and due from banks                                                                  $14,495           $13,014
     Interest-bearing demand deposits with other banks                                             55             1,000
     Federal funds sold                                                                         9,075            13,702
                                                                                                -----            ------
        Cash and cash equivalents                                                              23,625            27,716
     Interest-bearing time deposits with other banks                                            3,000                99
     Investment securities (Note 3)
        Securities held-to-maturity (fair values of $7,189 and $11,528 at
           December 31, 1995 and 1994, respectively) (Note 4)                                   7,066            11,742
        Securities available-for-sale (at fair value) (Note 5)                                 75,063            36,065
        Federal Home Loan Bank stock                                                            1,176               810
     Loans outstanding (Note 6)                                                               222,235           132,624
        Less: allowance for loan losses (Note 6)                                              (4,446)           (2,564)
                                                                                              -------           -------
           Net loans                                                                          217,789           130,060
     Mortgages held-for-sale                                                                      788
     Accrued interest receivable                                                                2,538             1,502
     Premises and equipment (Note 7)                                                            6,960             5,607
     Other real estate owned                                                                      728               573
     Other assets                                                                               2,828             2,516
                                                                                                -----             -----
TOTAL ASSETS                                                                                 $341,561          $216,690
                                                                                             ========          ========

LIABILITIES:
     Deposits
        Noninterest bearing                                                                   $59,945           $47,323
        Interest bearing                                                                      247,216           149,549
                                                                                              -------           -------
           Total deposits (Note 8)                                                            307,161           196,872
     Short-term borrowings                                                                        540               800
     Accrued interest payable                                                                     317                66
     Other liabilities                                                                          3,063               479
                                                                                                -----               ---
TOTAL LIABILITIES                                                                             311,081           198,217
                                                                                              -------           -------

SHAREHOLDERS' EQUITY (Note 9):
     Serial preferred stock, $.10 par value, 200,000 shares authorized;
        no shares issued
     Common stock, $.10 par value, December 31, 1995 authorized 10,000,000
        shares, 3,084,309 outstanding; December 31, 1994
        authorized 10,000,000 shares, outstanding 2,080,692                                       308               208
     Additional paid-in capital                                                                21,522            12,115
     Retained earnings                                                                          8,492             6,993
     Net unrealized holding gain (loss) on securities available-for-sale                          158             (843)
                                                                                                  ---             -----
TOTAL SHAREHOLDERS' EQUITY                                                                     30,480            18,473
                                                                                               ------            ------
TOTAL LIABILITIES & SHAREHOLDERS' EQUITY                                                     $341,561          $216,690
                                                                                             ========          ========
</TABLE>
              The accompanying notes are an integral part of these
                       consolidated financial statements.



                                      F-2
<PAGE>

              New England Community Bancorp, Inc. and Subsidiaries
                        Consolidated Statements of Income

<TABLE>
<CAPTION>
(amounts in thousands; except per share data)
 Years Ended December 31,                                            1995             1994              1993
- ------------------------------------------------------------------------------------------------------------
Interest and dividend income:
<S>                                                             <C>              <C>               <C>    
     Loans, including fees                                        $12,935           $9,507           $10,367
     Investment securities:
        Taxable interest                                            2,721            2,668             2,537
        Interest exempt from federal income taxes                      49               32                61
        Dividends                                                     188               63                93
     Federal funds sold and other interest                            407              281               127
                                                                      ---              ---               ---
        Total interest and dividend income                         16,300           12,551            13,185
                                                                   ------           ------            ------
Interest expense:
     Deposits (Note 8)                                              5,703            3,953             4,937
     Borrowed funds                                                    33               21                25
                                                                       --               --                --
        Total interest expense                                      5,736            3,974             4,962
                                                                    -----            -----             -----
Net interest and dividend income                                   10,564            8,577             8,223
Provision for possible loan losses (Note 6)                           700              530               764
                                                                      ---              ---               ---
Net interest and dividend income after provision
   for possible loan losses                                         9,864            8,047             7,459
                                                                    -----            -----             -----
Noninterest income:
     Service charges, fees and commissions                          1,385            1,509             1,676
     Investment securities gains, net                                  21                                177
     Gain on sales of loans, net                                      193               45               188
     Other                                                             93               62                74
                                                                       --               --                --
        Total noninterest income                                    1,692            1,616             2,115
                                                                    -----            -----             -----
Noninterest expense:
     Salaries and employee benefits (Note 10)                       4,378            3,830             3,969
     Occupancy                                                        729              658               638
     Furniture and equipment                                          686              682               610
     Outside services                                                 322              311               708
     Postage and supplies                                             391              343               370
     Insurance and assessments                                        363              639               776
     Loan origination and collection                                   21               21                76
     Losses, writedowns, expenses - other real estate owned           225              265             1,596
     Other                                                          1,476            1,146               594
                                                                    -----            -----             -----
        Total noninterest expenses                                  8,591            7,895             9,337
                                                                    -----            -----             -----
Income before taxes and cumulative effect of change
   in accounting principle                                          2,965            1,768               237
     Income taxes (Note 11)                                           985              665                56
                                                                      ---              ---                --
Income before cumulative effect of change in accounting
   principle                                                        1,980            1,103               181
Cumulative effect of change in accounting principle (Note 2)                                             228
                                                                   ------           ------               ---
NET INCOME                                                         $1,980           $1,103              $409
                                                                   ======           ======              ====
Income per share before cumulative effect of change in
   accounting principle                                             $0.91            $0.82             $0.14
Cumulative per share effect of change in method of
   accounting principle (Note 2)                                                                        0.17
                                                                                                        ----
Net income per share                                                $0.91            $0.82             $0.31
                                                                    =====            =====             =====

Weighted average shares of common stock                         2,165,931        1,345,076         1,302,432
                                                                =========        =========         =========
</TABLE>

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



                                      F-3
<PAGE>

              New England Community Bancorp, Inc. and Subsidiaries
                      Consolidated Statements of Cash Flows
<TABLE>
<CAPTION>

(amounts in thousands)
 Years Ended December 31,                                                     1995              1994               1993
- -----------------------------------------------------------------------------------------------------------------------
Operating Activities:
<S>                                                                         <C>               <C>                 <C> 
     Net income                                                              $1,980            $1,103              $409
     Adjustment for noncash charges (credits):
     Provision for depreciation and amortization                                508               425               388
     Losses from sale or disposal and provisions to reduce
        the carrying value of other real estate owned, net                      169               174             1,201
     Investment securities gains, net                                           (21)                               (177)
     Accretion of discounts and amortization of premiums
        on bonds, net                                                           108               229               381
     Provision for possible loan losses                                         700               530               764
     Gain on sales of loans, net                                                                  (45)             (188)
     (Increase) decrease in accrued interest receivable and other assets, net   832              (891)              364
     (Increase) decrease in loans held for sale                                (788)            3,512            (3,512)
     Change in method of accounting for income taxes                                                               (228)
     Increase (decrease) in accrued interest payable and other liabilities, net 640              (465)           (1,560)
                                                                              ------            ------           -------
Net cash provided by (used for) operating activities                          4,128             4,572            (2,158)
                                                                              ------            ------           -------
Financing Activities:
     Net increase (decrease) in noninterest-bearing accounts                 (2,861)           14,841             2,380
     Net increase (decrease) in interest-bearing accounts                     5,754            (6,435)          (10,092)
     Decrease in short-term borrowings, net                                    (260)                               (138)
     Issuance of common stock                                                                   5,571
     Cash equivalents acquired in the merger of The Equity
        Bank                                                                  7,790
     Cash dividends paid                                                       (415)                         
                                                                             -------           -------           -------        
Net cash provided by (used for) financing activities                         10,008            13,977            (7,850)
                                                                             -------           -------           -------
Investing Activities:
     Loans originated, net of principal collections                          (6,694)          (24,666)             6,820
     Loans purchased from other lenders                                      (4,871)
     Net increase in interest-bearing time deposits                          (2,802)              (99)
     Purchases of Federal Home Loan Bank stock                                                   (810)
     Proceeds from sales of loans                                                               6,063             10,665
     Purchases of securities available-for-sale                             (31,575)          (12,955)
     Proceeds from sales of securities available-for-sale                     4,535             7,301
     Proceeds from maturities of securities available-for-sale               18,824            14,192
     Purchases of securities held-to-maturity                                (3,742)          (11,297)
     Proceeds from maturities of securities held-to-maturity                  8,556            12,099
     Purchases of investment securities                                                                         (34,346)
     Proceeds from sales of securities                                                                            3,578
     Proceeds from maturities of securities                                                                      23,634
     Proceeds from sales of other real estate owned                             969             1,131             2,100
     Payments on other real estate owned                                                           17                73
     Purchases of premises and equipment, net                                (1,427)             (929)             (736)
     Refund on purchase of computer software                                                        5
     Capitalization of expenditures on other real estate owned                                   (148)             
                                                                            --------          --------           -------
Net cash provided by (used for) investing activities                        (18,227)          (10,096)           11,788
                                                                            --------          --------           -------

(Decrease) increase in cash and cash equivalents                             (4,091)            8,453             1,780
     Cash and cash equivalents, beginning of year                            27,716            19,263            17,483
                                                                             -------           ------            ------
     Cash and cash equivalents, end of year                                 $23,625           $27,716           $19,263
                                                                            ========          =======           =======
Schedule of noncash investing and financing activities:
     Loans charged off, net of recoveries                                       $779             $750            $1,177
     Conversions of mortgage loans to mortgage backed securities                                                  2,489
     Real estate acquired through foreclosure                                    796              743             1,007
     Real estate owned charged to valuation allowance                                                               296
     Securities classified in accordance with SFAS No. 115 as of
        December 31, 1993:
           Available-for-sale                                                                                    46,704
           Held-to-maturity                                                                                      12,668
     Loans originated to facilitate sales of other real estate owned                              564             1,579
     A summary of the merger of The Equity Bank is as follows:
        Fair value of assets acquired, excluding cash and cash
           equivalents                                                       111,242
        Cash and cash equivalents acquired,                                    7,790
                                                                             -------
                                                                             119,032
        Liabilities assumed                                                  109,525
                                                                             -------
           Value of Company common stock issued for the merger                 9,507
     Income tax paid (received)                                                  797              344              (393)
     Interest paid                                                             5,678            3,974             5,037
</TABLE>

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


                                      F-4
<PAGE>

              New England Community Bancorp, Inc. and Subsidiaries
                 Consolidated Statements of Shareholders' Equity

(amounts in thousands; except per share data)
<TABLE>
<CAPTION>

                                                                                              Net Unrealized
                                                                                         Holding Gain (Loss)
                                                                      Additional               on Securities
                                                   Common Stock          Paid-in     Retained     Available-      Total
                                               Shares        Value       Capital     Earnings       for-Sale     Equity
- -----------------------------------------------------------------------------------------------------------------------
<S>                                             <C>           <C>        <C>           <C>          <C>         <C>  
Balance, December 31, 1992                      1,302         $130        $6,622       $5,582            $      $12,334
   Net income                                                                             409                       409
   Net change in unrealized loss on
      marketable equity securities                                                          3                         3
   Net unrealized holding gain on securities
      available-for-sale upon adoption
      of SFAS No. 115                                                                                  266          266
                                                -----          ---         -----        -----          ---          ---
Balance, December 31, 1993                      1,302          130         6,622        5,994          266       13,012
   Net income                                                                           1,103                     1,103
   Dividends declared ($0.05 per share)                                                  (104)                     (104)
   Net change in unrealized holding gain on
      securities available-for-sale                                                                 (1,109)      (1,109)
   Common stock offering (Note 9)                 778           78         5,493                                  5,571
                                                  ---           --         -----        -----         -----        -----
Balance, December 31, 1994                      2,080          208        12,115        6,993         (843)      18,473
   Net income                                                                           1,980                     1,980
   Dividends declared ($0.205 per share)                                                 (481)                     (481)
   Shares issued pursuant to the merger
      of The Equity Bank (Note 9)               1,004          100         9,407                                  9,507
   Net change in unrealized holding loss on
      securities available-for-sale                                                                  1,001        1,001
                                                -----         ----       -------       ------        -----        -----
Balance, December 31, 1995                      3,084         $308       $21,522       $8,492         $158      $30,480
                                                =====         ====       =======       ======         ====      =======
</TABLE>

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


                                      F-5
<PAGE>

                   Notes to Consolidated Financial Statements

NOTE 1 -- ORGANIZATION

     New  England   Community   Bancorp,   Inc.  (the  "Company"),   a  Delaware
Corporation,  is a  multi-bank  holding  company.  It operates  two wholly owned
subsidiary banks chartered by the state of Connecticut. New England Bank & Trust
Company is  headquartered  in Windsor,  Connecticut and provides  commercial and
consumer banking services from its eight offices located in the towns of Canton,
East Windsor, Ellington, Enfield, Somers, Suffield and Windsor (2), Connecticut.
The Equity Bank,  acquired in December  1995,  provides  commercial and consumer
banking services from its office in Wethersfield, Connecticut.

NOTE 2 -- SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Basis of Presentation

     The consolidated  financial statements of the Company have been prepared in
conformity  with  generally  accepted  accounting  principles  and  include  its
accounts  and  those  of its  subsidiaries,  after  elimination  of  significant
inter-company balances and transactions.

Pervasiveness of Estimates    

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

Investment Securities, In General

     Investments in debt  securities are adjusted for  amortization  of premiums
and accretion of discounts computed on the effective  interest method.  Gains or
losses on sales of investment securities are computed on a specific asset basis.

     As of  December  31,  1993,  the Company  adopted  Statement  of  Financial
Accounting  Standards No. 115,  "Accounting for Certain  Investments in Debt and
Equity  Securities"  (SFAS No.  115).  The  Statement  establishes  standards of
financial  accounting and reporting for  investments in equity  securities  that
have readily  determinable  fair values and all investments in debt  securities.
SFAS No. 115 requires that the Company classify debt and equity  securities into
one of three categories: held-to-maturity,  available-for-sale, or trading. This
security  classification  may be modified after  acquisition  only under certain
specified   conditions.   In   general,   securities   may  be   classified   as
held-to-maturity only if the Company has the positive intent and ability to hold
them to  maturity.  Trading  securities  are  defined  as those  bought and held
principally  for the  purpose  of  selling  them in the  near  term.  All  other
securities must be classified as available-for-sale. In terms of how the Company
accounts for and reports these securities, refer to the table below:

Security Classification         Accounting and Reporting Treatment
- --------------------------------------------------------------------------------
Held-to-maturity                These  securities are measured at amortized cost
                                on the balance sheet.  Unrealized  holding gains
                                and losses are not  included in earnings or in a
                                separate  component of capital.  They are merely
                                disclosed   in  the   notes  to  the   financial
                                statements.

Available-for-sale              These  securities  are  carried at fair value on
                                the balance sheet.  Unrealized holding gains and
                                losses are not  included  in  earnings,  but are
                                reported as a net amount (less  expected tax) in
                                a separate component of capital until realized.

Trading                         Trading  securities are carried at fair value on
                                the balance sheet.  Unrealized holding gains and
                                losses for trading  securities  are  included in
                                earnings.   As  the   Company   had  no  trading
                                securities  as of December 31, 1993 there was no
                                impact  to  the  Company's   earnings  upon  the
                                adoption of the Statement.

Loans

     Loans  are  stated at their  principal  amount  outstanding  and are net of
unearned  income  on  discounted  loans.  Interest  on  nondiscounted  loans  is
recognized  on the  simple  interest  method  based  upon the  principal  amount
outstanding except for those loans in a nonaccrual status. Loans are placed in a
nonaccrual  status  when a loan is past  due  greater  than  ninety  days or the
payment of principal or interest is considered to be in doubt. Payments received
on nonaccrual  and impaired  loans are first applied to the remaining  principal
balance and are next applied to interest income.

     Loan  origination and commitment  fees and certain direct loan  origination
costs are deferred and the net amount  amortized as  adjustments  of the related
loan's yield. These amounts are being amortized over the contractual life of the
related loans. Upon sale of loans in the secondary market,  the related deferred
fees or costs are recorded in income. Commitment fees based on a percentage of a
customer's  unused line of credit and fees related to standby  letters of credit
are recognized over the commitment period.

Allowance for Possible Loan Losses

     The allowance for possible  losses on loans is established  through charges
against income and is maintained at a level  considered  adequate to provide for
probable  loan losses  based on  management's  evaluation  of known and inherent
risks in the loan  portfolio.  When a loan or a portion of a loan is  considered
uncollectible,  it is  charged-off  against the  allowance.  Recoveries of loans
previously charged-off are credited to the allowance when received.

     Management's evaluation of the allowance is based on a continuing review of
the loan  portfolio  which  includes many  factors,  such as  utilization  of an
individual loan rating system to assess trends in asset quality;  identification
and review of  individual  problem  situations  which may affect the  borrower's
ability to repay;  review of overall portfolio quality through analytical review
of current  charge-offs,  delinquency  and  nonperforming  loan data;  review of
regulatory  authority  examinations  and  evaluation of loans;  an assessment of
current economic  conditions;  and changes in the size and character of the loan
portfolio. These reviews are dependent upon estimates,  appraisals and judgments
which  can  change  quickly   because  of  changing   economic   conditions  and
management's  perception as to how these factors affect the financial  condition
of debtors.

     As  of  January  1,  1995,  the  Company  adopted  Statement  of  Financial
Accounting  Standards  No. 114,  "Accounting  by Creditors  for  Impairment of a
Loan", as amended by SFAS No. 118. The Statement requires that impaired loans be
measured on a loan by loan basis by either the present value of expected  future
cash  flows  discounted  at the  loan's  effective  interest  rate,  the  loan's
observable  market  price,  or the fair value of the  collateral  if the loan is
collateral dependent.

     The Statement is  applicable  to all loans,  except large groups of smaller
balance homogeneous loans that are collectively evaluated for impairment,  loans
that are  measured at fair value or at the lower of cost or fair  value,  lease,
convertible or non-convertible debentures and bonds and other debt securities.

     The financial statement impact of adopting the provisions of this Statement
was not material.


                                      F-6
<PAGE>

Mortgages Held-For-Sale


Mortgages held-for-sale are carried at the lower of aggregate cost or fair
value.

Other Real Estate Owned

     Other real estate owned consists of properties  acquired  through  mortgage
loan foreclosure proceedings.  These properties are recorded at the lower of the
carrying  value of the related  loans or the  estimated  fair market  value less
estimated  selling  costs.  Charges  to the  allowance  for loan  losses are the
measure by which  properties  are  reduced to fair market  value less  estimated
selling  costs upon  reclassification  as other real  estate  owned.  Subsequent
reductions in carrying value are charged to operating income.

     Beginning in 1995, in  accordance  with  Statement of Financial  Accounting
Standards  No. 114,  "Accounting  by Creditors for  Impairment  of a Loan",  the
Company  classifies  loans as  in-substance  repossessed  or  foreclosed  if the
Company  receives  physical  possession  of the debtor's  assets  regardless  of
whether formal foreclosure proceedings take place.

Premises and Equipment

     Premises and  equipment are stated at cost less  accumulated  depreciation.
Depreciation  is  computed  on  the  straight-line  method  over  the  following
estimated useful lives: building, 30 years;  furniture,  fixtures and equipment,
3-10  years.  Leasehold  improvements  are  amortized  over the  shorter  of the
estimated useful life or the life of the lease.

Income Taxes

     The Company  recognizes  income taxes under the asset and liability method.
Under this method,  deferred tax assets and  liabilities are established for the
temporary  differences  between  the  accounting  basis and the tax basis of the
Company's  assets and  liabilities at enacted tax rates expected to be in effect
when the amounts related to such temporary  differences are realized or settled.
The adoption of this method as of January 1, 1993 resulted in the recognition of
an additional  deferred  income tax asset of $227,800 which has been reported in
1993 income as the  cumulative  effect of an accounting  change.  As a matter of
practice,   it  is  the  Company's   policy  is  to  continually   evaluate  the
realizability of any deferred tax assets resulting from the use of the asset and
liability method.

Earnings Per Share

     Earnings per share have been computed based on the weighted  average number
of shares  outstanding after giving retroactive effect to stock splits and stock
dividends.  Shares  issuable  upon the exercise of stock option  grants have not
been  included  in the per  share  computation  because  they  would  not have a
material effect on earnings per share.

Cash Flows

     For the  purpose of  reporting  cash flows,  the  Company has defined  cash
equivalents  as those  amounts  included  in cash and due from  banks,  interest
bearing demand deposits and federal funds sold.

Fair Values of Financial Instruments

     Statement of Financial  Accounting  Standards No. 107,  "Disclosures  about
Fair Value of Financial  Instruments,"  (SFAS No. 107)  requires  disclosure  of
estimated  fair  values of  financial  instruments.  A financial  instrument  is
defined as cash,  evidence of an ownership  interest in an entity, or a contract
that  conveys or  imposes  the  contractual  right or  obligation  to receive or
deliver  cash or  another  financial  instrument.  Fair  value is defined as the
amount at which a financial  instrument  can be exchanged in a current  exchange
between willing parties, other than in a forced sale or liquidation, and is best
evidenced by a quoted market price, if one exists.

     The Company has  estimated  fair value based on quoted  market prices where
available. In cases where quoted market prices were not available, fair value is
based on  estimates  using the present  value of expected  future cash flows and
certain other  techniques.  These  techniques  are based on certain  assumptions
which are subjective and judgmental in nature. Accordingly,  the results may not
be  substantiated  by  comparison  with  independent  market prices and, in some
cases, cannot be realized in immediate  settlement of the financial  instrument.
Furthermore,  SFAS  No.  107  excludes  certain  financial  instruments  and all
non-financial  instruments from its disclosure  requirements.  Accordingly,  the
fair values  disclosed  should not be interpreted as the aggregate  current fair
market value of the Company.

     The  following  methods  and  assumptions  were  used  by  the  Company  in
estimating the fair value of its financial instruments:

Financial Instrument            Methods and Assumptions
- --------------------------------------------------------------------------------

Cash and  cash   equivalents    The  carrying  amounts reported in the balance
                                sheet for cash and due from banks and federal
                                funds sold  approximate fair value.
                                
                                                                        
Investment securities           The fair value of investment securities are 
                                based on prices obtained through brokers and 
                                independent pricing services.

Loans                           The fair value of loans was estimated for groups
                                of  similar  loans  based  on the  type of loan,
                                interest rate characteristics and maturity.  The
                                fair value of performing commercial,  commercial
                                real estate,  installment  loans and residential
                                mortgage  loans  was  estimated  by  discounting
                                expected  future cash flows using interest rates
                                currently  being  offered for loans with similar
                                terms to  borrowers of similar  credit  quality.
                                The  fair   value  of   nonaccruing   loans  was
                                estimated   by   determining   expected   future
                                principal cash flows, adjusted for credit risk.

Deposits                        The fair  value  of  demand  deposits,  savings,
                                money market and NOW  deposits and  certificates
                                of  deposits  having  variable   interest  rates
                                approximate their carrying value. The fair value
                                of   certificates   of   deposits   with   fixed
                                maturities  and interest  rates was estimated by
                                discounting expected future cash flows utilizing
                                interest  rates   currently   being  offered  on
                                deposits   with  similar   characteristics   and
                                maturities.

Short-term borrowings           The  carrying  amounts  reported  for short-term
                                borrowings approximate fair value.

NOTE 3 -- INVESTMENT SECURITIES

     There  were no  securities  of  issuers  whose  aggregate  carrying  amount
exceeded 10% of stockholders' equity at December 31, 1995.

     Securities  having an amortized  cost basis of $5,020,000 and $2,694,000 at
December 31, 1995 and 1994,  respectively  were pledged to secure treasury,  tax
and loan deposits and public deposits.



                                      F-7
<PAGE>

NOTE 4 -- INVESTMENTS IN SECURITIES HELD-TO-MATURITY

     Investments in securities held-to-maturity at December 31, 1995 are carried
at amortized cost on the balance sheet and are summarized as follows:

(amounts in thousands)

<TABLE>
<CAPTION>
                                                                        Gross             Gross
                                                Amortized Cost      Unrealized         Unrealized
                                                     Basis          Holding Gains     Holding Losses       Fair Value
                                      -------------------------------------------------------------------------------

Debt securities issued by...
<S>                                                <C>                  <C>                 <C>            <C>   
 ...the U.S. Treasury and other U.S.
   government agencies                             $5,501                $71                $12            $5,560

 ...states of the United States and
   political subdivisions of the states             1,565                 65                  1             1,629
                                      -------------------------------------------------------------------------------

                                                   $7,066               $136                $13            $7,189
                                     ================================================================================
</TABLE>

     Information  about  the  contractual  maturities  of  investments  in  debt
securities  classified as held-to-maturity at December 31, 1995 is summarized as
follows:

(amounts in thousands)

                                            Amortized Cost
                                                 Basis           Fair Value
                                        --------------------------------------
Due within one year                                  $1,500             $1,503
Due after one year through five years                 4,622              4,691
Due after five years through ten years                  697                726
Due after ten years                                     247                269
                                        --------------------------------------
                                                     $7,066             $7,189
                                        ======================================

     Investments in securities held-to-maturity at December 31, 1994 are carried
at amortized cost on the balance sheet and are summarized as follows:

(amounts in thousands)

<TABLE>
<CAPTION>
                                                               Gross             Gross
                                        Amortized Cost      Unrealized         Unrealized
                                            Basis          Holding Gains     Holding Losses       Fair Value
                                      ---------------------------------------------------------------------------
<S>                                               <C>                    <C>               <C>            <C>    
Debt securities issued by...
 ...the U.S. Treasury and other U.S.
   government agencies                            $10,886                $                 $242           $10,644
 ...states of the United States and
   political subdivisions of the states               856                 28                                  884
                                      ---------------------------------------------------------------------------
                                                  $11,742                $28               $242           $11,528
                                      ===========================================================================
</TABLE>


NOTE 5 -- INVESTMENTS IN SECURITIES AVAILABLE-FOR-SALE

     Investments  in  available-for-sale  securities  at  December  31, 1995 are
carried at fair value on the balance sheet and are summarized as follows:

(amounts in thousands)
<TABLE>
<CAPTION>
                                                                                 Gross            Gross
                                                            Amortized Cost     Unrealized       Unrealized
                                                                Basis        Holding Gains    Holding Losses     Fair Value
                                                           -------------------------------------------------------------------
                                                           
<S>                                                                 <C>                 <C>              <C>           <C>    
Marketable equity securities                                        $15,115              $93               $7          $15,201
Debt securities issued by...
 ...the U.S. Treasury and other U.S. government
   agencies                                                          38,483              275              203           38,555
 ...states of the United States and political subdivisions
   of the states                                                        251                                                251
Corporate debt securities                                             9,688                8               28            9,668
Mortgage-backed securities                                           11,256              159               27           11,388
                                                           -------------------------------------------------------------------
                                                                    $74,793             $535             $265          $75,063
                                                           ===================================================================

     Information  about  the  contractual  maturities  of  investments  in  debt
securities  classified as  available-for-sale at December 31, 1995 is summarized
as follows:
</TABLE>

<TABLE>
<CAPTION>

(amounts in thousands)                                                     Amortized Cost Basis           Fair Value
                                                                         ---------------------------------------------------
Debt securities other than mortgage-backed securities:
<S>                                                                                        <C>                       <C>    
   Due within one year                                                                     $11,540                   $11,534
   Due after one year through five years                                                    32,435                    32,418
   Due after five years through ten years                                                    4,447                     4,522
Mortgage-backed securities                                                                  11,256                    11,388
                                                                                           -------                   -------
                                                                                           $59,678                   $59,862
                                                                         ===================================================
</TABLE>


                                      F-8
<PAGE>

     During 1995, proceeds from sales of available-for-sale  securities amounted
to $4,535,000.  Gross  realized  gains and gross realized  losses on those sales
amounted to $36,000 and $17,000, respectively.  During 1994, proceeds from sales
of  available-for-sale  securities amounted to $7,301,000.  Gross realized gains
and gross  realized  losses on those  sales  amounted  to $63,000  and  $63,000,
respectively.  During  1993,  proceeds  from  sales of  securities  amounted  to
$3,578,000.  Gross  realized  gains and  gross  realized  losses on those  sales
amounted to $181,000 and $4,000, respectively.

     Investments  in  available-for-sale  securities  at  December  31, 1994 are
carried at fair value on the balance sheet and are summarized as follows:

<TABLE>
<CAPTION>
(amounts in thousands)
                                                                                 Gross            Gross
                                                            Amortized Cost     Unrealized       Unrealized
                                                                Basis        Holding Gains    Holding Losses     Fair Value
                                                           -------------------------------------------------------------------
<S>                                                                 <C>                  <C>           <C>             <C>   
Marketable equity securities                                         $2,120              $18               $8           $2,130
Debt securities issued by the U.S. Treasury and other
   U.S. government agencies                                          22,977                1              998           21,980
Debt securities issued by foreign governments                             5                                                  5
   Corporate debt securities                                          3,361                                85            3,276
Mortgage-backed securities                                            9,045               12              383            8,674
                                                           -------------------------------------------------------------------
                                                                    $37,508              $31           $1,474          $36,065
                                                           ===================================================================
</TABLE>

NOTE 6 -- LOANS

<TABLE>
<CAPTION>
(amounts in thousands)

Loans consisted of the following at December 31,                                             1995                   1994
                                                                                  ------------------------------------------

<S>                                                                                           <C>                   <C>    
Commercial and financial; less unearned income of $266 and
   $70 in 1995 and 1994, respectively                                                          $35,808               $27,033
Real estate construction                                                                        12,942                 1,883
Real estate mortgage; less unearned income of $365 and
   $268 in 1995 and 1994, respectively                                                         165,904                91,245
Installment; less unearned income of $24 and
   $38 in 1995 and 1994, respectively                                                            5,415                12,298
Other                                                                                            2,166                   165
                                                                                  ------------------------------------------
                                                                                              $222,235              $132,624
                                                                                  ==========================================
</TABLE>

     Most of the Company's  business  activity is with customers  located within
the state.  There are no concentrations of credit to borrowers that have similar
economic  characteristics.  The  majority of the  Company's  loan  portfolio  is
comprised  of  loans  collateralized  by real  estate  located  in the  State of
Connecticut.

Nonaccrual Loans and Allowance for Possible Loan Losses

     At December  31, 1995 and 1994  nonaccrual  loans  totaled  $4,725,000  and
$2,975,000,  respectively.  Interest  income  related  to  nonaccrual  loans not
reflected in the  accompanying  financial  statements  amounted to approximately
$120,000  in  1995,  $194,000  in  1994  and  approximately  $193,000  in  1993.
Additionally,  loans in excess of ninety days past their  contractual  due dates
and  still  accruing  interest  at  December  31,  1995  and  1994  amounted  to
approximately $273,000 and $16,000, respectively.

Changes in the allowance for possible loan losses for the years ended December
31 were as follows:

(amounts in thousands)
                                              1995        1994        1993
                                              ----        ----        ----
Balance, beginning of year                  $2,564      $2,784      $3,197
Changes incident to merger, net              1,961
Provision charged to operations                700         530         764
Recoveries on loans previously charged-off     199         251          50
Loans charged-off                             (978)     (1,001)     (1,227)
                                             -----     -------     -------
Balance, end of year                        $4,446      $2,564      $2,784
                                            ======      ======      ======

Loans to Officers and Directors

     Loans to officers,  directors,  principal shareholders and their associates
of the  Company  aggregated  $6,971,000  at  December  31,  1995 as  compared to
$3,337,000 at December 31, 1994.  The  following  table  summarizes  the related
party loan activity for the year ended December 31, 1995:

(amounts in thousands)
Balance, beginning of year             $3,337
Changes incident to merger              2,908
Additions                               3,361
Repayments/sales                        2,635
                                        -----
Balance, end of year                   $6,971
                                       ======

As of December 31, 1995,  information about loans that meet the definition of an
impaired  loan in  Statement  of Financial  Accounting  Standards  No. 114 is as
follows:

(amounts in thousands)
<TABLE>
<CAPTION>
                                                                           Recorded           Related
                                                                                           Investment
                                                                          Allowance
                                                                        In Impaired        for Credit
                                                                              Loans            Losses
                                                                              -----            ------
<S>                                                                          <C>                 <C> 
Loans for which there is a related allowance for credit losses               $2,267              $634
Loans for which there is no related allowance for credit losses                 869                  
                                                                                ---                  
     Totals                                                                  $3,136              $634
                                                                             ======              ====
Average recorded investment in impaired loans during the year
     ended December 31, 1995                                                 $  870
                                                                             ======
Related amount of interest income recognized during the time, in the
     year ended December 31, 1995, that the loans were impaired
     Total recognized                                                            $1
                                                                                 ==
     Amount recognized using a cash-basis method of accounting                   $0
                                                                                 ==
</TABLE>

NOTE 7 -- PREMISES AND EQUIPMENT

     Premises and equipment at December 31, comprised the following:

(amounts in thousands)

                                                        1995               1994
                                                        ----               ----
Land                                                  $1,035             $1,035
Premises                                               5,877              4,906

                                      F-9
<PAGE>

Furniture and equipment                                3,042              2,537
Leasehold improvements                                   646                302
                                                         ---                ---
                                                      10,600              8,780
Accumulated depreciation and amortization             (3,640)            (3,173)
                                                     -------            -------
                                                      $6,960             $5,607
                                                     =======            =======

     Provisions for depreciation and amortization on premises and equipment were
$467,000, $397,000, and $372,000 for the years ended December 31, 1995, 1994 and
1993, respectively.

Noncancelable Leases

     The Company and its  subsidiaries  occupy certain premises and are provided
equipment under noncancelable  leases that are accounted for as operating leases
and that have  expiration  dates  through  2011.  These leases are renewable for
either three or five-year terms at the Company's  option.  Certain of the leases
contain  escalation clauses for additional rentals based upon increases in local
property  taxes and  inflationary  measures.  Rental  expense under these leases
aggregated  $197,000  in  1995,  $188,000  in 1994 and  $224,000  in 1993 and is
recorded in occupancy expenses.

     The aggregate  minimum rental  commitments under all leases at December 31,
1995 are $2,399,000 as indicated below:

(amounts in thousands)

          In Year...                          ...the minimum commitment is...
          ----------                          -------------------------------
            1996;                                            $  326
            1997;                                               263
            1998;                                               270
            1999;                                               270
            2000;                                               243
            and subsequent years,                             1,027
                                                              -----
            Total                                            $2,399
                                                             ======

     The Equity Bank leases its premises  from one of its  directors.  The lease
expires in 2004, with two five year renewal options.

NOTE 8 -- DEPOSITS

     As of December 31, 1995 and 1994,  outstanding  certificates  of deposit of
$100,000 or more were $19,222,000 and $8,559,000, respectively. Interest expense
incurred on such  deposits was  $1,076,000,  $278,000 and $469,000 for the years
ended  December  31, 1995,  1994 and 1993,  respectively.  NOW accounts  totaled
$29,527,000  and  $23,836,000  as of December  31, 1995 and 1994,  respectively.
Interest  expense  incurred on NOW accounts was $266,000,  $307,000 and $567,000
for the years ended December 31, 1995, 1994 and 1993, respectively.

NOTE 9 -- SHAREHOLDERS' EQUITY

Common Stock

     The Company is authorized to issue 10,000,000 shares of common stock, $0.10
par value.

     In 1994 an  offering of shares of common  stock of the Company  resulted in
the sale of 778,260 shares. These shares were purchased at the fair market value
which  was  determined  at the  time  to be  $8.00.  The  offering  resulted  in
additional  capital of $5,570,574 after deducting  expenses  associated with the
offering.

     On November 30, 1995,  the Company  acquired The Equity Bank which resulted
in the issuance of  1,003,617  shares of its common stock in exchange for all of
the  outstanding  common  shares (less 69,486 shares not exchanged by dissenting
shareholders).

Serial Preferred Stock

     The Company is authorized to issue 200,000 shares of serial preferred stock
in one or more  series  and to fix the  number of shares of each  series  and to
determine the rights and  privileges  of the shares of each series.  At December
31, 1995, no such shares have been issued.

Common Stock Options

     During  1993 the Board of  Directors  of the  Company  voted to grant stock
options to two executive  officers to purchase  34,000 shares of common stock at
$5.00 per share expiring on September 1, 1996. The granting of these options was
approved  by  shareholders  on April 12,  1994.  In January  1995,  the Board of
Directors  of the  Company  voted  to grant  stock  options  to three  executive
officers  to  purchase  30,000  shares of common  stock at $7.75 per share after
January 24, 1996 and prior to January 24, 1998.  The  granting of these  options
was approved by  shareholders on May 16, 1995. The following table reflects this
activity:
                                                  Number of Options
                                                  -----------------
                                         1995            1994            1993
                                       ------          ------          ------
Outstanding, beginning of year         34,000          34,000               0
Granted                                30,000                          34,000
                                       ------          ------          ------
Outstanding, end of year               64,000          34,000          34,000
                                       ======          ======          ======
Exercisable, end of year               34,000          34,000          34,000
                                       ======          ======          ======

                                                 Aggregate Option Price
                                                 ----------------------
                                         1995            1994            1993
                                     --------        --------        --------
Outstanding, beginning of year       $170,000        $170,000              $0
Granted                               232,500                         170,000
                                      -------                         -------
Outstanding, end of year             $402,500        $170,000        $170,000
                                     ========        ========        ========

NOTE 10 -- EMPLOYEE BENEFITS

     The Company and its subsidiaries  maintain defined  contribution  plans for
substantially all of its full-time employees.  The contributions under the plans
were $227,000, $86,000 and $131,000, for the years ended December 31, 1995, 1994
and 1993, respectively.



                                      F-10
<PAGE>

NOTE 11 -- INCOME TAXES

     As  discussed in Note 2,  effective  January 1, 1993,  the Company  adopted
Statement of Financial  Accounting  Standards  No. 109,  "Accounting  for Income
Taxes".

     The components of income tax provision are as follows:

(amounts in thousands)
Years ended December 31,                   1995          1994          1993
- --------------------------------------------------------------------------------
Current:
Federal                                    $706          $112          (170)
State                                       270            45             8
                                            ---            --             -
                                            976           157          (162)
                                            ---           ---          -----
Deferred:
Federal                                     145           387           206
State                                        50           157            12
                                             --           ---            --
                                            195           544           218
                                            ---           ---           ---
Change in valuation allowance              (186)          (36)              
                                          -----          ----           ---
        Total income tax provision         $985          $665           $56
                                           ====          ====           ===

     The following  reconciles  the income tax provision from the statutory rate
to the amount reported in the consolidated statements of income:

(amounts in thousands)
<TABLE>
<CAPTION>
Years ended December 31,                                           % of                    % of                    % of
                                                        1995     Income         1994     Income         1993     Income
- -----------------------------------------------------------------------------------------------------------------------
<S>                                                   <C>         <C>           <C>       <C>           <C>      <C>  
Federal income tax at statutory rate                  $1,008      34.0%         $601      34.0%         $81      34.0%
Increase (decrease) in tax resulting from:
     Tax-exempt income                                   (19)      (.6)          (14)      (.8)         (21)     (8.7)
     Surtax exemption                                                                                   (11)     (4.9)
     Dividends received deduction                        (49)     (1.7)          (15)      (.8)         (22)     (9.3)
     Alternative minimum tax                                                     (12)      (.7)          12       5.0
     Unallowable expenses                                 21        .7             7        .4            4       1.9
  Change in valuation allowance                         (187)     (6.3)          (36)     (2.0)
State tax, net of federal tax benefit                    211       7.1           134       7.5           13       5.6
                                                         ---       ---           ---       ---           --       ---
                                                        $985      33.2%         $665      37.6%         $56      23.6%
                                                        ====      =====         ====      =====         ===      =====
</TABLE>

     The major components of deferred income tax expense attributable to income
are as follows:

(amounts in thousands)
Years ended December 31,                    1995           1994           1993
- --------------------------------------------------------------------------------
Other real estate valuation                 $118           $131           $146
Contribution carryover                         5              3             (7)
Fair value of loans available for sale                      (14)            14
Accrued expenses                            (104)
Other temporary differences                    5             43
Alternative minimum tax credit                              (12)           (48)
Operating loss carryover-state                                4             (4)
Deferred loan fees                            35             37            (60)
Provision for loan losses                     97            380            174
Accelerated depreciation                       9             12              3
Accrued interest nonperforming loans          30            (40)               
                                              --           ----           ----
                                            $195           $544           $218
                                            ====           ====           ====

     At  December  31,  the  Company  had gross  deferred  tax  assets and gross
deferred tax liabilities as follows:

(amounts in thousands)

                                                                 1995      1994
- --------------------------------------------------------------------------------
Deferred tax assets:
   Accrued interest nonperforming loans                           $118    $80
   Accrued expenses                                                103
   Allowance for loan losses                                       876    475
   Loan origination fees                                           242    219
   Depreciation                                                     95     98
   Contribution carryover                                                  33
   Other real estate owned valuation                               192    115
   Net unrealized holding loss on available-for-sale securities           600
                                                                 -----    ---
     Gross deferred tax asset                                    1,626  1,620
Valuation allowance                                               (684)  (871)
                                                                 -----  -----
                                                                   942    749
Deferred tax liabilities:                                        -----  -----
  Other adjustments                                                (22)    (4)
  Net unrealized holding gain on available-for-sale securities    (112)       
                                                                 -----  -----
     Gross deferred tax liability                                 (134)    (4)
                                                                 -----  -----
  Net deferred tax asset                                          $808   $745
                                                                  ====  =====

     At December 31, 1995, the Company had no operating loss  carryovers for tax
purposes.

     The deferred tax assets,  liabilities  and valuation  allowance at December
31, 1994 have been  adjusted to reflect  the  results of an  examination  of the
Company's  federal  income tax  returns of prior years by the  Internal  Revenue
Service.

     The net  deferred  tax asset at December  31, 1995  includes  approximately
$783,000 from the merger with The Equity Bank as of November 30, 1995.


                                      F-11
<PAGE>

NOTE 12 -- CONDENSED  FINANCIAL  INFORMATION OF NEW ENGLAND  COMMUNITY  BANCORP,
INC.

     The condensed balance sheets of New England Community Bancorp, Inc. (parent
company only) as of December 31, 1995 and 1994 and statements of income and cash
flows for each of the three years in the period ended December 31, 1995 follow:
<TABLE>
<CAPTION>
(amounts in thousands)                                                                  1995              1994
                                                                                        ----              ----
Balance Sheets
Assets:
<S>                                                                                  <C>               <C>    
     Investment in bank subsidiaries, at equity in net assets                        $25,510           $12,959
     Investments                                                                       4,919             5,500
     Cash                                                                                 58               122
     Other assets                                                                      1,010                  
                                                                                       -----           -------
                                                                                     $31,497           $18,581
                                                                                     =======           =======

Other liabilities                                                                     $1,017              $108
Shareholders' equity                                                                  30,480            18,473
                                                                                      ------            ------
                                                                                     $31,497           $18,581
                                                                                     =======           =======
</TABLE>
<TABLE>
<CAPTION>
Statements of Income
                                                                       1995             1994            1993
                                                                       ----             ----            ----
<S>                                                                  <C>              <C>               <C> 
Equity in undistributed net income of bank subsidiaries              $2,027           $1,097            $409
Interest income                                                         293               16
Income tax benefit (expense)                                             33              (4)
Other expense                                                         (373)              (6)                
                                                                      -----              ---            ----
Net income                                                           $1,980           $1,103            $409
                                                                     ======           ======            ====
</TABLE>
Statements of Cash Flows
<TABLE>
<CAPTION>
Operating activities:
<S>                                                                  <C>              <C>               <C> 
Net income                                                           $1,980           $1,103            $409
Adjustments to reconcile net income
   to net cash provided by (used for) operating activities:
     Equity in undistributed net income of bank subsidiaries         (2,027)          (1,097)           (409)
     Net change in other liabilities                                    355
     Net change in other assets                                        (450)
     (Decrease) increase in taxes payable                              (101)               4                
                                                                      -----                -           -----
     Net cash provided by (used for) operating activities              (243)              10                
                                                                      -----               --           -----

Investing activities:
     Purchases of investment securities                                (235)          (5,500)
     Sales of investment securities                                     850                                 
                                                                        ---           -------          -----
     Net cash provided by (used for) investing activities               615           (5,500)                
                                                                        ---           -------          -----

Financing activities:
     Net proceeds from issuance of common stock                                        5,571
     Dividends paid                                                    (415)
     Cash paid in lieu of fractional shares in the merger of
        The Equity Bank                                                  (3)
     Costs of registering and issuing shares for the merger
        of The Equity Bank                                              (18)                          
                                                                        ----            -----           -----
     Net cash provided by (used for) financing activities              (436)            5,571             
                                                                        ----            -----            ----
Increase (decrease) in cash                                             (64)               81
Cash, beginning of year                                                 122                41              41
                                                                        ---                --              --
Cash, end of year                                                       $58              $122             $41
                                                                        ===              ====             ===
</TABLE>

NOTE 13 -- FINANCIAL INSTRUMENTS

     The Company is party to financial instruments with  off-balance-sheet  risk
to satisfy the financing  needs of its borrowers.  These  financial  instruments
include commitments to extend credit and standby letters of credit and financial
guarantees.  The Company does not anticipate any material  losses as a result of
these transactions.

     Commitments  to extend credit are  agreements to lend to a borrower as long
as  there is not a  violation  of any  condition  established  in the  contract.
Commitments  generally have fixed expiration dates or other termination  clauses
and may require  payment of a fee. Since many of the commitments are expected to
expire  without  being  drawn upon,  the total  commitments  do not  necessarily
represent  future cash  requirements.  The  Company  evaluates  each  borrower's
creditworthiness  on a case-by-case  basis using the same credit policies as for
on-balance-sheet  financial  instruments.  The amount of collateral obtained, if
deemed  necessary  upon  extension of credit,  is based on  Management's  credit
evaluation  of the  counterpart.  Collateral  held varies but may  include  real
estate,  accounts  receivable,  inventory,  property,  plant and  equipment  and
income-producing property.

     Standby  letters  of  credit  and  financial   guarantees  are  conditional
commitments issued by the Company's subsidiaries to guarantee the performance of
a borrower to a third party. The evaluations of creditworthiness,  consideration
of need for collateral and credit risk involved in issuing letters of credit are
essentially the same as that involved in extending loans to borrowers.

     Of the total standby  letters of credit  outstanding  at December 31, 1995,
$361,000 are secured by deposit accounts held with the Company's subsidiaries.

     The estimated fair values of the Company's  financial  instruments,  all of
which are held or issued for  purposes  other than  trading,  were as follows at
December 31:

<TABLE>
<CAPTION>

                                                                      1995                             1994
                                                                      ----                             ----
(amounts in thousands)                                    Carrying              Fair         Carrying              Fair
                                                           Amount               Value         Amount              Value
                                                           ------               -----         ------              -----
Financial assets:
<S>                                                        <C>               <C>              <C>               <C>    
     Cash and cash equivalents                             $23,625           $23,625          $27,716           $27,716
     Securities available-for-sale                          75,063            75,063           36,065            36,065
     Securities held-to-maturity                             7,066             7,189           11,742            11,528
     Federal Home Loan Bank stock                            1,176             1,176              810               810
     Loans                                                 217,789           218,516          130,060           129,037
     Accrued interest receivable                             2,538             2,538            1,502             1,502
     Interest-bearing time deposits with other banks         3,000             3,000               99                99
     Mortgages held-for-sale                                   788               788                -                 -


                                      F-12
<PAGE>

Financial liabilities:

     Deposits                                              307,161           308,164          196,872           197,075
     Short-term borrowings                                     540               540              800               800
</TABLE>

     The  carrying  amounts  of  financial  instruments  in the above  table are
included in the consolidated balance sheets under the individual captions.

Off-balance-sheet liabilities:

                                                           1995           1994
                                                           ----           ----
                                                       Notional       Notional
                                                         Amount         Amount
                                                         ------         ------
Commitments to extend credit                            $44,753        $20,511
Standby letters of credit and financial guaranties        1,715            754

     There  is no  material  difference  between  the  notional  amount  and the
estimated fair value of loan  commitments and unadvanced  portions of loans. The
fair value of letters of credit approximates the notional value.


NOTE 14 -- MERGER

     On November  30, 1995,  the Company  merged with The Equity Bank by issuing
1,003,617  shares  of the  Company's  common  stock in  exchange  for all of the
outstanding  common  shares (less  69,486  shares not  exchanged  by  dissenting
shareholders)  of The Equity Bank.  The value of the Company's  shares of common
stock  issued to effect  the  merger  and the  direct  costs of the  merger  was
$9,507,000.

     The  merger  has been  accounted  for as a  purchase,  and the  results  of
operations  for The Equity Bank since the date of the merger are included in the
consolidated  financial  statements.  Goodwill reflected by purchase  accounting
amounted  to $402,000  and is being  amortized  over  fourteen  (14) years.  The
estimated amount due to dissenting shareholders of The Equity Bank is $1,221,216
and is reflected in other  liabilities in the consolidated  balance sheet of the
Company as of December 31, 1995.  The  dissenting  shareholders  have  exercised
their rights to submit the value of their shares to arbitration. The arbitration
award could result in a different liability.

     The following summary,  prepared on an unaudited pro forma basis,  combines
the consolidated  results of operations as if The Equity Bank had been merged as
of the  beginning  of the periods  presented  and includes  purchase  accounting
adjustments (amounts in thousands).

                                                           1995          1994
                                                           ----          ----
Net interest income after provision for loan losses      $14,612      $12,877
Noninterest income                                         1,990        2,002
                                                           -----        -----
     Total                                                16,602       14,879
Noninterest expense                                       11,682       11,346
                                                          ------       ------
Income before income taxes                                 4,920        3,533
Income taxes                                               1,829        1,441
                                                           -----        -----
Net Income                                                $3,091       $2,092
                                                          ======       ======

     The pro forma results are not necessarily indicative of what actually would
have occurred if the merger had been in effect for the entire periods presented.
In addition,  they are not intended to be a projection of future  results and do
not reflect any synergies that might be achieved from combined operations.

NOTE 15 -- REGULATORY MATTERS

Agreement with Regulators

     In July 1992, the Federal Deposit Insurance  Corporation ("FDIC") conducted
a routine  periodic  examination  of the New England  Bank.  To address  certain
concerns of the FDIC  resulting from the  examination,  on February 22, 1993 the
Bank  agreed to consent to the FDIC's  issuing to the Bank an order to cease and
desist (the "Order") which became  effective on March 4, 1993.  Management  took
swift action to comply with all provisions of the  Order--which was subsequently
removed by the FDIC on April 14, 1994.

Restrictions on Dividends

     The  Company's   principal   assets  are  its   investments   in  its  bank
subsidiaries.   As  such,  the  Company's   ability  to  pay  dividends  to  its
shareholders  is largely  dependent on the ability of the Banks to pay dividends
to the Company.  The  declaration  of cash dividends is dependent on a number of
factors, including regulatory limitations,  and the Banks' operating results and
financial  conditions.  The  Stockholders  of the  Company  will be  entitled to
dividends only when, and if, declared by the Company's Board of Directors out of
funds legally available  therefore.  The declaration of future dividends will be
subject to favorable operating results, financial conditions, tax considerations
and other factors. The Federal Deposit Insurance Corporation regulations require
banks to maintain  certain  capital  ratios as noted  below which may  otherwise
restrict the ability of the Banks to pay dividends to the Company.

Minimum Capital Requirements

     Bank  regulators   have   established   Risk-Based  and  Leverage   Capital
requirements   that   establish  the  minimum   level  of  capital.   Under  the
requirements,  a minimum  level of capital will vary among banks based on safety
and soundness of operations. Along with the regulatory minimums, the table below
reflects actual  Risk-Based and Leverage  Capital ratios for the Company and its
subsidiaries at December 31, 1995:


                  Minimum Level   The Equity    New England       New England
                                     Bank          Bank       Community Bancorp
- --------------------------------------------------------------------------------
Leverage               4%            8.22%         7.34%            11.89%
Tier 1 Risk-Based      4%           10.13%        10.42%            12.25%
Total Risk-Based       8%           11.38%        11.67%            13.49%
                                                                
     Under Federal Reserve regulation, the Company's subsidiaries are limited as
to the amount  they may lend or advance to the  Company,  unless  such loans and
advances are  collateralized by specific  obligations.  No advances were made to
the Company by either subsidiary at December 31, 1995 or 1994.

NOTE 16 --  BUSINESS COMBINATION AGREEMENT

     In an agreement  dated December 19, 1995, the Company and Manchester  State
Bank agreed to consummate a business combination transaction in which Manchester
State  Bank will  merge  with and into New  England  Bank & Trust  Company.  The
agreement  is subject to the  approval of  regulators  and the  shareholders  of
Manchester State Bank.

NOTE 17 --  RECLASSIFICATION

     Certain amounts in the prior years have been  reclassified to be consistent
with the current year's statement presentation.


                                      F-13
<PAGE>


                          INDEPENDENT AUDITORS' REPORT

To the Stockholders and the Board of Directors
Manchester State Bank
1041 Main Street
Manchester, Connecticut 06040

We have audited the accompanying consolidated statements of condition of
Manchester State Bank as of December 31, 1995, 1994 and 1993, and the related
consolidated statements of income, changes in stockholders' equity and cash
flows for the years ended December 31, 1995, 1994 and 1993. These financial
statements are the responsibility of the Company's management. Our
responsibility is to express an opinion on these financial statements based on
our audits.

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

In our opinion, the financial statements referred to above present fairly, in
all material respects, the consolidated financial position of Manchester State
Bank as of December 31, 1995, 1994 and 1993, and the results of its operations
and its cash flows for the each of years ended December 31, 1995, 1994 and 1993
in conformity with generally accepted accounting principles.


/s/ Bardaglio, Hart & Shuman

BARDAGLIO, HART & SHUMAN

Windsor Locks, Connecticut
January 12, 1996


                                      F-14
<PAGE>

                              MANCHESTER STATE BANK

                      CONSOLIDATED STATEMENTS OF CONDITION

                        DECEMBER 31, 1995, 1994 AND 1993


<TABLE>
<CAPTION>


                                                        1995                1994               1993
                                                        ----                ----               ----

ASSETS
<S>                                                <C>                 <C>                 <C>         
   Cash and due from banks                         $  3,854,412        $  3,766,675        $  5,228,470
   Federal funds sold                                14,275,000           1,540,000           1,000,000
   Securities to be held to maturity (Note 2)         2,982,984          13,410,020          10,894,880
   Federal Home Loan Bank Stock                         576,300             576,300             576,300
   Loans, net (Notes 3 and 4)                        70,066,260          72,927,045          81,227,161
   Bank premises and equipment (Note 5)               1,088,105           1,204,231           1,212,908
   Other real estate owned (Note 6)                     778,803             860,336           1,896,959
   Accrued income receivable                            462,540             385,634             505,952
   Deferred taxes (Note 8)                              430,749             516,659             672,624
   Other assets                                         255,702             189,946             439,956
                                                   ------------        ------------        ------------

                                                   $ 94,770,855        $ 95,376,846        $103,655,210
                                                   ============        ============        ============

LIABILITIES AND STOCKHOLDERS' EQUITY

Liabilities:
   Demand deposits                                 $ 17,525,053        $ 16,849,164        $ 14,326,972
   Now deposits                                      12,532,620          10,746,006           9,334,488
   Savings and money market deposits                 21,597,829          28,689,489          37,934,573
   Time deposits (Note 7)                            35,478,312          32,495,954          35,644,781
                                                   ------------        ------------        ------------
                                                     87,133,814          88,780,613          97,240,814
   Other liabilities                                  1,102,873             353,362             374,794
                                                   ------------        ------------        ------------
                                                     88,236,687          89,133,975          97,615,608
                                                   ------------        ------------        ------------


Stockholders' Equity:
   Capital stock (Note 9)                             1,000,000           1,000,000           1,000,000
   Capital Surplus (Note 9)                             850,000             850,000             850,000
   Retained earnings (Note 9)                         4,684,168           4,392,871           4,189,602
                                                   ------------        ------------        ------------
                                                      6,534,168           6,242,871           6,039,602
                                                   ------------        ------------        ------------

                                                   $ 94,770,855        $ 95,376,846        $103,655,210
                                                   ============        ============        ============
</TABLE>



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



                                      F-15
<PAGE>


                              MANCHESTER STATE BANK

                        CONSOLIDATED STATEMENTS OF INCOME

              FOR THE YEARS ENDED DECEMBER 31, 1995, 1994 AND 1993


<TABLE>
<CAPTION>

                                                      1995                 1994                1993
                                                      ----                 ----                ----

INTEREST INCOME
<S>                                                <C>                 <C>                 <C>       
   Interest and fees on loans                      $6,443,735          $6,030,491          $7,402,832
   Interest on US Treasury securities                 241,744             526,046             143,660
   Interest on other securities                           946                 447               1,172
   Dividends                                           40,159              44,427              49,693
   Interest on federal funds sold                     628,973             112,716             192,701
                                                   ----------          ----------          ----------
                                                    7,355,557           6,714,127           7,790,058
                                                   ----------          ----------          ----------
INTEREST EXPENSE
   Interest on NOW deposits                           202,225             211,747             245,935
   Interest on savings and money market deposits      607,149             748,003           1,034,361
   Interest on time deposits                        1,921,933           1,438,208           1,677,414
   Interest on federal funds purchased                   -                   -                     45
   Interest on other borrowed  funds                    1,865                 156             161,841
                                                   ----------          ----------          ----------
                                                    2,733,172           2,398,114           3,119,596
                                                   ----------          ----------          ----------

NET INTEREST INCOME                                 4,622,385           4,316,013           4,670,462

PROVISION FOR CREDIT LOSSES (NOTE 4)                  475,000             700,000           1,814,000
                                                   ----------          ----------          ----------

NET INTEREST INCOME AFTER
   PROVISION FOR CREDIT LOSSES                      4,147,385           3,616,013           2,856,462
                                                   ----------          ----------          ----------

OTHER  INCOME
   Service charges on deposit accounts                264,701             285,158             325,582
   Other charges, collections and fees                118,715             129,849              85,534
   Other operating income                              15,341              72,328              66,856
                                                   ----------          ----------          ----------
                                                      398,757             487,335             477,972
                                                   ----------          ----------          ----------
OTHER  EXPENSES
   Salaries and wages                               1,567,123           1,205 874           1,136,971
   Other employee benefits                            193,746             179,443             162,643
   Net occupancy expense  (Note 11)                   264,674             250,663             239,653
   Furniture and equipment expense
        (Note 5)                                      266,604             254,233             233,702
   Computer service fees                              208,271             213,019             197,809
   FDIC assessment                                    159,449             280,681             296,009
   Other real estate owned  expenses                  124,838             619,421             378,264
   Other  expenses                                  1,039,711             708,870             611,848
                                                   ----------          ----------          ----------
                                                    3,824,416           3,712,204           3,256,899
                                                   ----------          ----------          ----------

INCOME BEFORE  INCOME TAXES                           721,726             391,144              77,535
                                                   ----------          ----------          ----------
   Provision for income taxes (Note 8) :
        Current                                       294,519              31,910            (162,194)
        Deferred                                       85,910             155,965             230,575
                                                   ----------          ----------          ----------
                                                      380,429             187,875              68,381
                                                   ----------          ----------          ----------

NET INCOME                                         $  341,297          $  203,269          $    9,154
                                                   ==========          ==========          ==========
NET INCOME PER SHARE OF
   COMMON STOCK                                    $     3.41          $     2.03          $      .09
                                                   ==========          ==========          ==========
</TABLE>




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



                                      F-16
<PAGE>


                              MANCHESTER STATE BANK

           CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY

              FOR THE YEARS ENDED DECEMBER 31, 1995, 1994 AND 1993






<TABLE>
<CAPTION>

                                                                                              Total
                                                                                              Stock-
                                          Common            Capital         Retained          Holder's
                                          Stock             Surplus         Earnings          Equity
                                          -----             -------         --------          ------





<S>                                     <C>               <C>              <C>               <C>       
Balance at January 1, 1993              $1,000,000          $850,000       $4,180,448        $6,030,448

   Net income                                -                 -                9,154             9,154
                                        ----------        ----------       ----------        ----------

Balance at December 31, 1993             1,000,000           850,000        4,189,602         6,039,602

   Net income                                -                 -              203,269           203,269
                                        ----------        ----------       ----------        ----------

Balance at December 31, 1994             1,000,000           850,000        4,392,871         6,242,871

   Net income                                -                 -              341,297           341,297

   Dividends                                 -                 -              (50,000)          (50,000)
                                        ----------        ----------       ----------        ----------


Balance at December 31, 1995            $1,000,000        $  850,000       $4,684,168        $6,534,168
                                        ==========        ==========       ==========        ==========
</TABLE>







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




                                      F-17
<PAGE>


                              MANCHESTER STATE BANK

                      CONSOLIDATED STATEMENTS OF CASH FLOWS

              FOR THE YEARS ENDED DECEMBER 31, 1995, 1994 AND 1993



<TABLE>
<CAPTION>

                                                                1995          1994            1993
                                                                ----          ----            ----

CASH FLOW FROM OPERATING ACTIVITIES
<S>                                                        <C>           <C>             <C>      
   Net income                                               $  341,297     $ 203,269       $   9,154
   Adjustments to reconcile net income to
    net cash provided by operating activities:
Depreciation and amortization                                  153,209       137,637         122,659
       Deferred income taxes                                    85,910       155,965         230,575


Excess (deficiency) of provision for credit losses
          charged to income over net credit losses            (25,059)      (852,962)       (499,651)
Realized (gain) loss on sale of
          other real estate owned                               7,851         48,728         144,267
       (Increase) Decrease in accrued
          income receivable                                   (76,906)       (35,412)         57,225
       (Increase) Decrease in other assets                    (65,756)       250,010          (1,460)
       Increase (Decrease) in other liabilities               749,511        (21,432)        (66,663)
                                                              -------        -------         --------

       Net cash provided (used) by
          operating activities                               1,170,057      (114,197)         (3,894)
                                                            ----------       --------         -------

CASH FLOW FROM INVESTING ACTIVITIES
    Net(increase)decrease in federal funds sold            (12,735,000)     (540,000)      3,600,000
    Proceeds from maturities of
       securities held to maturity                          19,258,256    33,514,159      10,135,521
       Purchase of securities held to maturity             ( 8,831,220)  (35,873,569)    (15,343,425)

    Net (increase) decrease in loans                         2,421,925     9,507,135      10,991,505
    Purchases of premises and equipment                        (37,083)     (128,960)        (53,562)
     Proceeds from sale of other real estate owned             537,601       633,838         723,173
                                                               -------       -------       ----------

       Net cash provided (used) by investing activities        614,479     7,112,603      10,053,212
                                                            ----------     ---------      -----------

CASH FLOW FROM FINANCING ACTIVITIES
   Net increase (decrease) in demand,
       NOW and savings deposits                             (4,629,157)   (5,311,374)     (2,043,757)
       Net increase (decrease) in time deposits              2,982,358    (3,148,827)     (6,199,209)
   Net increase (decrease) in other borrowed funds                   -           -        (2,000,000)
   Dividends paid                                              (50,000)          -              -
                                                            ----------     ----------      ----------

       Net cash provided (used) by
          financing activities                              (1,696,799)   (8,460,201)    (10,242,966)
                                                            ----------     ----------    ------------


NET INCREASE (DECREASE) IN CASH
AND CASH EQUIVALENTS                                            87,737    (1,461,795)       (193,648)

CASH AND CASH EQUIVALENTS, BEGINNING                         3,766,675     5,228,470       5,422,118
                                                             ---------     ---------       ---------

CASH AND CASH EQUIVALENTS, ENDING                           $3,854,412    $3,766,675     $ 5,228,470
                                                            ==========    ==========     ===========
</TABLE>



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



                                      F-18
<PAGE>


                              MANCHESTER STATE BANK

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                        DECEMBER 31, 1995, 1994 AND 1993


NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

This  summary of  significant  accounting  policies of the bank is  presented to
assist  in  understanding  the  bank's  financial   statements.   The  financial
statements  and  notes  are  representations  of the  bank's  management  who is
responsible  for their  integrity and  objectivity.  These  accounting  policies
conform to generally accepted  accounting  principles and have been consistently
applied in the preparation of the financial statements.

Business Activity
- -----------------
Manchester  State  Bank  is in the  commercial  banking  business  predominately
servicing the local community's  banking needs. The Bank has its main office and
two branch facilities all located in Manchester, Connecticut.

Principles of Consolidation
- ---------------------------
The  consolidated  financial  statements  of  Manchester  State  Bank (the bank)
include the accounts of the bank and its wholly  owned  subsidiary,  MSB,  Inc.,
which has owned,  and is expected to own in the future,  various parcels of real
estate  acquired   through   foreclosure   actions  of  the  bank.   Significant
intercompany transactions and amounts have been eliminated.

Investments in Securities
- -------------------------
The bank's  investments in securities are classified  into three  categories and
are accounted for as follows:

     Trading securities:
     Government   bonds   held   principally   for   resale   in  the  term  and
     mortgage-backed  securities  held for sale in  conjunction  with the bank's
     mortgage  activities are  classified as trading  securities and recorded at
     their fair  values.  Realized  and  unrealized  gains and losses on trading
     securities  are  included  in  other  income.  The  bank  did  not  own any
     securities  which were  classified  as trading  securities  at December 31,
     1995, 1994 and 1993.

     Securities to be held to maturity:
     Bonds,  notes and debentures for which the bank has the positive intent and
     ability  to hold  to  maturity  are  reported  at  cost,  adjusted  for the
     amortization  of premiums and accretion of discounts,  which are recognized
     in interest  income using the effective  interest method over the period to
     maturity.

     Securities available for sale:
     Securities  available  for sale consist of bonds,  notes,  debentures,  and
     certain equity securities  not  classified  as  trading  securities  or  as
     securities to be held to maturity.



                                      F-19
<PAGE>


                              MANCHESTER STATE BANK

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                        DECEMBER 31, 1995, 1994 AND 1993

                                   (Continued)

NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

Investments in Securities (Continued)
- -------------------------
Declines in the fair value of individual held-to-maturity and available-for-sale
securities  below their cost that are other than temporary result in write downs
of the individual  securities to their fair value.  The related write downs,  if
any, are included in earnings as realized losses.

Unrealized  holding gains and losses,  net of tax, on  securities  available for
sale are  reported  as a net amount in a  separate  component  of  stockholders'
equity until realized.  Gains and losses on the sale of securities available for
sale are determined using the specific identification method.

Loans and  Allowance  for  Credit  Losses  
- -----------------------------------------
Loans  are  stated  at their  principal  amount  outstanding  and are net of the
allowance for credit losses and unearned income on discounted loans. Interest on
non-discounted  loans is recognized on the simple interest method based upon the
principal  amount  outstanding,  except for those loans in a nonaccrual  status.
Loans are placed in a nonaccrual status when they are specifically determined to
be impaired or when  principal or interest is delinquent for ninety days or more
except certain  consumer loans and loans which,  in management's  judgment,  are
fully secured and in the process of collection.  Interest  income on an impaired
loan is  generally  not  recognized  unless the  likelihood  of further  loss is
remote.  Interest  payments received on such loans are applied as a reduction of
the loan  principal  balance.  Interest  income  on other  non-accrual  loans is
recognized only to the extent of interest payments received.

The allowance for credit losses is established  through  charges  against income
and is maintained at a level  considered  adequate to provide for potential loan
losses  based on  management's  evaluation  of known and  inherent  risks in the
various  categories  of loans.  When a loan or a portion of a loan is considered
uncollectible,  it is charged against the allowance for loan losses.  Recoveries
of loans previously charged-off are credited to the allowance when collected.

Management  makes  regular  evaluations  of the loan  portfolio to determine the
adequacy of the level of the allowance for loan losses.  Management's continuing
evaluations  include  a review of many  factors,  including  identification  and
review of individual  problem situations which may affect the borrower's ability
to repay;  review of overall loan portfolio quality through analytical review of
current  charge-offs,   delinquency  and  nonperforming  loan  data;  review  of
regulatory  authority  examinations  and  evaluations  of loans;  assessment  of
current economic  conditions;  and changes in the size and character of the loan
portfolio.



                                      F-20
<PAGE>


                              MANCHESTER STATE BANK

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                        DECEMBER 31, 1995, 1994 AND 1993

                                   (Continued)

NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

Premises and Equipment
- ----------------------
Premises  and  equipment  are  stated  at cost  less  accumulated  depreciation.
Depreciation  is  computed  on  the  straight-line  method  over  the  following
estimated  useful  lives:  building and  improvements,  15-40 years;  furniture,
fixtures and equipment, 5-10 years. Major renovations,  repairs and betterment's
are  capitalized,  and recurring  repairs and maintenance are charged to income.
Gains or losses on dispositions of premises and equipment are included in income
as realized.

Other Real Estate Owned
- -----------------------
Other real estate owned consists of properties acquired through loan foreclosure
proceedings  and those  properties  which  meet the  criteria  for  in-substance
foreclosures.  These  properties are recorded at the lower of the carrying value
of the related loans, including costs of the foreclosure,  or the net realizable
value of the  properties.  The net  realizable  value  is based on  management's
evaluation  of current  independent  appraisals of the fair market values of the
properties;  anticipated selling costs of the properties;  and consideration for
the period of time necessary to sell the properties.

If the net realizable value of the properties is less than the carrying value of
the related loan,  management  adjusts the book value of the related property by
charging-off an  appropriate  amount of the related loan against  the  allowance
for loan  losses.  Gains on the sale of other real estate  owned are  recognized
only when received.  Holding costs and any  subsequent  provisions to reduce the
carrying value to revised net realized values are charged to operating expenses.

In-substance  foreclosures  are  reflected  in other real estate  owned when the
borrower has minimal equity in the property;  the bank expects  repayment of the
loan to come only from the operation or sale of the  property;  and the borrower
has  abandoned  control of the  property  or is  unlikely  to rebuild  equity or
otherwise meet the terms of the loan in the foreseeable future.

Income Taxes
- ------------
Provisions  for income taxes are based on amounts  reported in the  consolidated
statement  of income  (after the  exclusion of  non-taxable  income) and include
deferred taxes on temporary differences in the recognition of income and expense
for tax and financial  statement  purposes.  Deferred tax assets and liabilities
are included in the financial  statements at currently  enacted income tax rates
applicable  to the period in which the  deferred tax asset and  liabilities  are
expected to be realized or settled as prescribed in SFAS No. 109, Accounting for
Income Taxes.  As changes in tax laws or rates are enacted,  deferred tax assets
and liabilities are adjusted through the provision for income taxes.



                                      F-21
<PAGE>

                              MANCHESTER STATE BANK

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                        DECEMBER 31, 1995, 1994 AND 1993

                                   (Continued)

NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

Income Taxes  (Continued)  
- ------------------------  
The Bank and its subsidiary file a consolidated  federal income tax return.  The
provision for federal taxes of the Bank and its  subsidiary  are recorded on the
basis  of  filing   separate  tax  returns  with   adjustments  as  required  by
consolidated federal income tax return regulations.

Net Income Per Share Of Common Stock
- ------------------------------------
Net income per share of common  stock is computed by dividing  net income by the
weighted average number of shares of common stock outstanding during the period,
after giving retroactive effect to stock dividends, if any.

Financial Instruments
- ---------------------
In the ordinary  course of business the bank has entered into  off-balance-sheet
financial  instruments  consisting of commitments to extend credit,  commitments
under credit card arrangements, commercial letters of credit and standby letters
of credit. Such financial  instruments are recorded in the financial  statements
when they are funded or related fees are incurred or received.

Fair Values Of Financial Instruments
- ------------------------------------
Cash and cash equivalents:
For those short-term  instruments,  the carrying amount is a reasonable estimate
of fair value.

Securities  to be held to  maturity  and  securities  available  for  sale:  For
investment  securities  (excluding  restricted  securities),  fair value  equals
quoted market price,  if available.  If a quoted market price is not  available,
fair value is estimated using quoted market prices for similar  securities.  The
carrying values of restricted securities approximate their fair values.

Loans:
For certain homogenous categories of loans, such as some residential  mortgages,
credit card receivables, and other consumer loans, fair value is estimated using
the quoted market prices for securities  backed by similar  loans,  adjusted for
differences in loan  characteristics.  The fair value of other types of loans is
estimated by discounting  the future cash flows using the current rates at which
similar loans would be made to borrowers with similar credit ratings and for the
same remaining maturities.

Deposit liabilities:
The fair value of demand deposits,  savings  accounts,  and certain money market
deposits is the amount  payable on demand at the reporting  date. The fair value
of fixed-maturity certificates of deposit is estimated using the rates currently
offered for deposits of similar remaining maturities.



                                      F-22
<PAGE>

                              MANCHESTER STATE BANK

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                        DECEMBER 31, 1995, 1994 AND 1993

                                   (Continued)


Fair Values Of Financial Instruments (Continued)
- ------------------------------------------------
Commitments  to extend credit and standby  letters of credit:  The fair value of
commitments is estimated using the fees currently  charged to enter into similar
agreements,  taking into account the remaining  terms of the  agreements and the
present creditworthiness of the counterparties. For fixed-rate loan commitments,
fair value also  considers the  difference  between  current  levels of interest
rates and the committed  rates.  The fair value of letters of credit is based on
fees  currently  charged  for similar  agreements  or on the  estimated  cost to
terminate them or otherwise  settle the obligations with the  counterparties  at
the reporting date.

Cash And Cash Equivalents
- -------------------------
For the purpose of  presentation  in the  Consolidated Statements of Cash Flows,
cash and cash  equivalents are defined as those amounts  included in the balance
sheet caption, "Cash and due from banks".

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

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

While  management  uses available  information to recognize  losses on loans and
foreclosed  real estate,  future  additions to the  allowances  may be necessary
based on changes in local economic conditions. In addition, regulatory agencies,
as an integral part of their examination process, periodically review the bank's
allowance  for losses on loans and  foreclosed  real estate.  Such  agencies may
require  the  bank to  recognize  additions  to the  allowances  based  on their
judgments about information  available to them at the time of their examination.
Because of these  factors,  it is reasonably  possible that the  allowances  for
losses on loans and  foreclosed  real estate may change  materially  in the near
term.


                                      F-23
<PAGE>


                              MANCHESTER STATE BANK

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                        DECEMBER 31, 1995, 1994 AND 1993

                                   (Continued)



NOTE 2 - INVESTMENT SECURITIES

Investment  securities  having an  amortized  cost of  $1,970,845,  $494,250 and
$988,070 and an approximate market value of $1,974,588, $496,189 and $991,181 at
December  31, 1995,  1994 and 1993  respectively  were pledged to secure  public
deposits and for other purposes as required by law.

The  amortized  cost and  approximate  fair value of  investment  securities  at
December 31, 1995, 1994 and 1993, are as follows:


<TABLE>
<CAPTION>

                                                               Gross           Gross
                                            Amortized        Unrealized      Unrealized           Fair
                                              Cost             Gains           Losses             Value
                                              ----             -----           ------             -----

Securities To Be Held To Maturity
- ---------------------------------

December 31, 1995:
<S>                                        <C>                 <C>            <C>              <C>        
   U.S. Treasury securities                $ 2,962,984         $ 5,089            -            $ 2,968,073
   Other debt securities                        20,000            -           $ 2,250               17,750
                                            ----------         -------        -------          -----------
                                           $ 2,982,984         $ 5,089        $ 2,250          $ 2,985,823
                                           ===========         =======        =======          ===========
December 31, 1994:

   U.S. Treasury securities                $13,390,020         $ 5,384        $ 1,557          $13,393,847
   Other debt securities                        20,000             -            3,250               16,750
                                           -----------         -------        -------          -----------
                                           $13,410,020         $ 5,384        $ 4,807          $13,410,597
                                           ===========         =======        =======          ===========

December 31, 1993:

   U.S. Treasury securities                $10,879,880          38,265        $   -            $10,918,145
   Other debt securities                        15,000            -             3,250               11,750
                                           -----------          -------       -------          -----------
                                           $10,894,880         $38,265       $  3,250          $10,929,895
                                           ===========         ========      ========          ===========

</TABLE>


                                      F-24
<PAGE>


                              MANCHESTER STATE BANK

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                        DECEMBER 31, 1995, 1994 AND 1993

                                   (Continued)


NOTE 2 - INVESTMENT SECURITIES (Continued)

The  scheduled  maturities  of securities to be held to maturity at December 31,
1995, 1994 and 1993 are as follows:

<TABLE>
<CAPTION>

                                    1995                              1994                              1993
                                    ----                              ----                              ----

                            Amortized       Fair           Amortized           Fair           Amortized            Fair
                              Cost          Value             Cost            Value             Cost              Value
                              ----          -----             ----            -----             ----              -----
   
<S>                        <C>            <C>              <C>            <C>               <C>             <C>        
   Due in one year
   or less                 $2,967,984     $2,972,973       $13,390,020    $13,393,847       $10,879,880      $10,918,145
   Due from one
   to five years                 -            -                  5,000          4,188             -                    -

   Due from five to
   ten years                   10,000          8,570             -               -                 -                   -
  Due after ten years           5,000          4,280            15,000         12,562            15,000           11,750
                           ----------     ----------       -----------    -----------       -----------      -----------
                           $2,982,984     $2,985,823       $13,410,020    $13,410,597       $10,894,880      $10,929,895
                           ==========     ==========       ===========    ===========       ===========      ===========
</TABLE>


NOTE 3 - LOANS

   Loans at December 31, 1995, 1994 and 1993 are as follows:

                                       1995           1994             1993
                                       ----           ----             ----

   Commercial loans                $ 6,169,114     $ 5,873,918     $ 6,459,809
   Real estate construction          1,587,353       1,520,483       2,315,635
   Commercial real estate           30,114,270      31,056,142      34,412,672

   Residential real estate          32,763,419      35,164,590      39,419,335
   Consumer                            867,089         771,956         932,716
                                   -----------     -----------     -----------
                                    71,501,245      74,387,089      83,540,167

   Less, allowance for possible
       credit losses                 1,434,985       1,460,044       2,313,006
                                   -----------     -----------     -----------
                                   $70,066,260     $72,927,045     $81,227,161
                                   ===========     ===========     ===========


The above total loans, with only minor exceptions,  are all at variable interest
rates.  Commercial loans include  overdrafts of $30,244,  $32,114 and $69,127 at
December 31, 1995, 1994 and 1993 respectively.


                                      F-25
<PAGE>

                              MANCHESTER STATE BANK

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                        DECEMBER 31, 1995, 1994 AND 1993

                                   (Continued)

NOTE 3 - LOANS (Continued)

At  December  31,  1995,  1994  and  1993,  the  Bank  had  loans  amounting  to
approximately  $2,112,174,  $4,358,841  and $2,226,406  respectively,  that were
classified  as  impaired.  The  average  balance  of  these  loans  amounted  to
approximately $2,950,500, $3,292,600 and $1,840,400 for the years ended December
31, 1995,  1994 and 1993  respectively.  At December  31,  1995,  1994 and 1993,
approximately  $1,610,446  $4,358,841 and $2,226,406  respectively  of the total
impaired loans had a related allowance for credit losses. The allowance for loan
losses  related  to  impaired  loans  amounted  to   approximately   $1,013,663,
$2,464,030 and $978,339 at December 31, 1995,  1994 and 1993  respectively.  The
amount by which  interest  income  would have  increased if these loans were not
classified as impaired for the years ended December 31, 1995,  1994 and 1993 was
approximately $363,320, $473,596 and $197,690 respectively.

In addition,  at December 31, 1995, 1994 and 1993, the Bank had other nonaccrual
loans of $801,467, $1,747,980 and $3,831,413 respectively,  for which impairment
had not been  recognized.  If interest on these loans had been recognized at the
original  interest  rates, interest income would have increased by approximately
$137,810,  $189,704 and $339,510 for the years ended December 31, 1995, 1994 and
1993 respectively.

Loans to officers, directors, principal security holders and their associates of
the bank aggregated $2,481,824,  $2,805,928 and $2,715,998 at December 31, 1995,
1994 and 1993,  respectively.  The following  summarizes  the related party loan
activity for the years ended  December 31, 1995,  1994 and 1993:  

                                         1995            1994          1993
                                         ----            ----          ----
   Balance, at beginning of year      $2,805,928     $2,715,998    $2,646,005
   Additions                             295,500        381,830       404,178
   Repayments                           (619,604)      (291,900)     (334,185)
                                      ----------     ----------     ----------

   Balance, at end of year            $2,481,824     $2,805,928    $2,715,998
                                      ==========     ==========    ===========

NOTE 4 - ALLOWANCE FOR POSSIBLE CREDIT LOSSES

   Changes in the  allowance  for possible  credit  losses for the years ended
       December 31, 1995, 1994 and 1993 are as follows:
                                         1995           1994            1993
                                         ----           ----            ----

   Balance, at beginning of year      $1,460,044     $2,313,006      $2,812,657
   Provision charged to operations       475,000        700,000       1,814,000
   Recoveries                            385,792        369,643         294,868
   Credits charged-off                  (885,851)    (1,922,605)     (2,608,519)
                                      ----------     ----------      ----------

   Balance, at end of year            $1,434,985     $1,460,044      $2,313,006
                                      ==========     ==========      ==========


                                      F-26
<PAGE>

                              MANCHESTER STATE BANK

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                        DECEMBER 31, 1995, 1994 AND 1993

                                   (Continued)

NOTE 5 - BANK PREMISES AND EQUIPMENT

     Bank  premises and  equipment  at December  31, 1995,  1994 and 1993 are as
     follows:

                                  1995              1994               1993
                                  ----              ----               ----
     Premises                  $1,451,069         $1,449,118       $1,440,645
     Leasehold improvements        90,245             90,245           90,245
     Furniture and equipmen     1,363,091          1,353,396        1,236,282
                               ----------         ----------       ----------
                                2,904,405          2,892,759        2,767,172
     Less, accumulated
       depreciation             1,816,300          1,688,528        1,554,264
                               ----------         ----------        ---------

                               $1,088,105         $1,204,231       $1,212,908
                               ==========         ==========       ==========



Depreciation  and  amortization  on premises and  equipment of $153,209 in 1995,
$137,637 in 1994 and $122,659 in 1993 are included in the operating expenses.

The bank leases its two branch office facilities under noncancelable leases that
are  accounted  for as  operating  leases.  The annual rent  expense of $93,676,
$89,370  and  $84,796  for the years  ended  December  31,  1995,  1994 and 1993
respectively is recorded in occupancy expenses.

The lease for the Spencer Street, Manchester branch has a commencement date June
1, 1984 as per the  amendment to the lease dated May 15,  1984.  The term of the
lease is  twenty  years  with  options  to renew  for two  additional  five year
periods.

The lease for the Heartland Plaza, Manchester branch is dated June 17, 1987. The
term of the lease is ten years with one option to renew for an  additional  five
year period.

The annual minimum rental commitments for the above leases are summarized below:

                                  Spencer            Heartland
                                  Street               Plaza            Total
                                  -------            ---------         -------
          1996                    $38,736            $53,400           $92,136
          1997-2000               $38,736            $   -             $38,736
          2001-2005               $42,610            $   -             $42,610

NOTE 6 - OTHER REAL ESTATE OWNED

Other real estate  owned  consists of parcels of real  estate  acquired  through
foreclosure  or deemed to be  in-substance  foreclosures.  At December  31, 1995
there were seven parcels with carrying values of $778,803 and approximate market
values of  $979,000.  At December  31,  1994,  there were seven  parcels of real
estate  with  carrying  values of  $860,336  and  approximate  market  values of
$1,005,000.  At December 31, 1993,  there were  fourteen  parcels with  carrying
values of $1,896,959 and approximate market values of $2,310,000.


                                      F-27
<PAGE>

                              MANCHESTER STATE BANK

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                        DECEMBER 31, 1995, 1994 AND 1993

                                   (Continued)
NOTE 7 - TIME DEPOSITS

The  following is a maturity  distribution  of time  certificates  of deposit in
denominations of $100,000 or more at December 31, 1995, 1994 and 1993:  

                                       1995           1994            1993
                                       ----           ----            ----
   3 months or less                $4,676,508      $2,962,562      $3,708,370
   Over 3 months through 6 months     723,402       1,185,892       1,115,400
   Over 6 months through 12 months    500,000       1,392,133       1,588,627
   Over 12 months                     545,290         725,058         106,355
                                   ----------      ----------      ----------

                                   $6,445,200      $6,265,645      $6,518,752
                                   ==========      ==========      ==========

Interest expense  regarding these  certificates of deposit amounted to $347,256,
$278,356  and $359,618  for the years  ending  December 31, 1995,  1994 and 1993
respectively.

NOTE 8 - INCOME TAXES

The  components  of the  consolidated  income tax  provision for the years ended
December 31, 1995, 1994 and 1993 are as follows:
                                      1995             1994           1993
                                      ----             ----           ----
   Current:

       Federal                     $244,922         $ 28,662       $(165,911)
       State                         49,597            3,248           3,717
                                   --------         --------       ---------
                                    294,519           31,910        (162,194)
                                   --------         --------       ---------

   Deferred:

       Federal                       67,416          127,506         175,263
       State                         18,494           28,459          55,312
                                   --------         --------       ---------
                                     85,910          155,965         230,575
                                   --------         --------       ---------
Total provision                    $187,875        $  68,381       $ 111,181
                                   ========        =========       =========

   Total provision                 $380,429         $187,875       $  68,381
                                   ========         ========       =========

The following is a reconciliation  between the U.S. Federal  statutory rates and
the net effective rate computed for financial  reporting  purposes for the years
ended December 31, 1995, 1994 and 1993:
                                           1995        1994        1993
                                           ----        ----        ----

   U.S. Federal statutory tax rate         34.00%     34.00%       34.00%
   Increase (Decrease) in rates due to:
   State taxes, net                         8.17        .19         3.16
       Non-deductible items                10.54      13.84        37.60
       Tax exempt income                     -           -         (2.42)
   Current & future tax rate changes         -           -         15.85
   Other items                               -           -            -
                                           -----      ------       -----

   Effective tax rate                      52.71%     48.03%       88.19%
                                           =====       =====       =====

                                      F-28
<PAGE>

                              MANCHESTER STATE BANK

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                        DECEMBER 31, 1995, 1994 AND 1993

                                   (Continued)

NOTE 8 - INCOME TAXES (Continued)

The components of the deferred  income tax assets are as follows at December 31,
1995, 1994 and 1993:
<TABLE>
<CAPTION>

                                                     1995               1994             1993
                                                     ----               ----             ----

Deferred income tax liabilities
- -------------------------------
<S>                                                <C>               <C>              <C>     
   Accretions on securities                        $ (6,904)         $ (64,768)       $    -

   Depreciation                                     (22,902)           (37,987)         (42,575)
                                                   --------          ---------        ---------

   Total deferred income tax liabilities            (29,806)          (102,755)         (42,575)
                                                   --------          ---------        ---------


Deferred income tax assets
- --------------------------
   Deferred compensation                            145,854               -                -
   Write down of other real estate owned            201,349            237,270           79,507
   Loan losses                                      113,352            382,144          635,692
                                                   --------          ---------        ---------

   Total deferred income tax assets                 460,555            619,414          715,199
                                                   --------          ---------        ---------

Net  deferred income tax asset                     $430,749           $516,659         $672,624
- ------------------------------                     ========           ========         ========
</TABLE>

NOTE 9 - STOCKHOLDERS' EQUITY

Capital Stock
- -------------
The bank has 100,000 shares of $10 par value common stock authorized, issued and
outstanding at December 31, 1995, 1994 and 1993.

Common Stock Dividends
- ----------------------
The  board of  directors  of the bank may,  subject  to  statutory  limitations,
declare quarterly,  semiannual or annual dividends of so much of the net profits
of the bank as it may deem  prudent.  No  dividend  may be  declared  that would
impair  the  capital  of the  bank.  A cash  dividend  of fifty  cents per share
aggregating $50,000 was declared on November 16, 1995 to shareholders as of that
date and was paid on November 30,1995.

Capital Surplus And Retained Earnings
- -------------------------------------
Capital  surplus  includes  voluntary  transfers  from retained  earnings in the
aggregate amount of $850,000 at December 31, 1995, 1994 and 1993. In addition to
any other  restrictions  that may exist under Federal and State regulations with
regard to declaration of common stock dividends to shareholders, these funds are
not available for payments of dividends.


                                      F-29
<PAGE>

                              MANCHESTER STATE BANK

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                        DECEMBER 31, 1995, 1994 AND 1993

                                   (Continued)

NOTE 10 - STOCK OPTION PLAN

The bank has a stock  option plan which  provides for the granting of options to
certain employees of the bank, as determined by a Stock Option Committee, in the
aggregate  amount of 5,000 shares of common  stock.  The option price may not be
less  than the fair  market  value of  common  stock at the time the  option  is
granted  and  shall be  exercisable  during  the  period of the  option  but not
exceeding  five years.  There are no shares of stock  available  for this option
plan because all authorized  shares have been issued. At December 31, 1995, 1994
and 1993, there were no options outstanding.

NOTE 11 - OCCUPANCY EXPENSES

The  occupancy  expenses as presented on the  statements of income are $264,674,
$250,633,  and  $239,653 for the years ended  December  31, 1995,  1994 and 1993
respectively.  These amounts are net of rental income of $ 3,885,  $ 7,200,  and
$17,300 for the years ended December 31, 1995, 1994 and 1993 respectively.

NOTE 12 - RELATED PARTY TRANSACTIONS

The  bank  has  entered  into  transactions  with  its  directors,   significant
stockholders,  principal officers, and their affiliates (related parties).  Such
transactions  were made in the ordinary course of business on substantially  the
same terms and conditions,  including  interest rates and  collateral,  as those
prevailing at the time for comparable transactions with other customers, and did
not, in the opinion of  management,  involve more than the normal credit risk or
present  other  unfavorable  features.  The  aggregate  amount  of loans to such
related  parties were  $2,481,824,  $2,805,928,  and  $2,715,998 at December 31,
1995,  1994 and 1993  respectively.  The aggregate  amount of deposits from such
related parties were $2,864,735, $4,545,343 and $3,705,044 at December 31, 1995,
1994 and 1993 respectively.

A detailed  analysis of these loan transactions is provided in Note 3 - Loans of
these financial statements.


NOTE 13 - COMMITMENTS AND CONTINGENCIES

The bank's consolidated  financial statements do not reflect various commitments
and  contingent  liabilities  which arise in the normal  course of business  and
which involve  elements of credit risk,  interest rate risk and liquidity  risk.
These commitments are described in Note 15 - Financial Instruments.

The bank and its  subsidiary are parties to litigation and claims arising in the
normal course of business.  Management,  after  consultation with legal counsel,
believes that the  liabilities,  if any, arising from such litigation and claims
will not be material to the consolidated financial position.


                                      F-30
<PAGE>

                              MANCHESTER STATE BANK

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                        DECEMBER 31, 1995, 1994 AND 1993

                                   (CONTINUED)



NOTE 14 - CONCENTRATIONS OF CREDIT

All of the bank's loans,  commitments,  and  commercial  and standby  letters of
credit  have been  granted to the  customers  in the bank's  market  area.  Such
customers are usually depositors of the bank. Investments in state and municipal
securities,  if any, also involve governmental entities within the bank's market
area.  The  concentration  of  credit  by type of loan  is set forth in Note 3 -
Loans.  The  distribution  of  commitments  to extend  credit  approximates  the
distribution of loans outstanding. Commercial and standby letters of credit were
granted primarily to commercial borrowers. The bank, as a matter of policy, does
not extend credit to any single borrower or group of related borrowers in excess
of $973,000.

NOTE 15 - FINANCIAL INSTRUMENTS

The bank is a party to financial  instruments with off-balance sheet risk in the
normal  course of business to meet the  financing  needs of its customers and to
reduce its own  exposure to  fluctuations  in interest  rates.  These  financial
instruments include commitments to extend credit,  standby letters of credit and
interest rate caps and floors written.  Those  instruments  involve,  to varying
degrees,  elements  of credit  and  interest  rate risk in excess of the  amount
recognized in the statement of financial position. The contract amounts of those
instruments  reflect the extent of the bank's  involvement in particular classes
of financial instruments.

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

Unless otherwise  noted, the bank does not require  collateral or other security
to support instruments with credit risk.

Commitments to Extend Credit:
At  December  31,  1995,  1994 and 1993 the bank was  exposed to credit  risk on
commitments to extend credit and standby letters of credit as follows:


                                          1995            1994          1993
                                          ----            ----          ----

    Commitments to extend credit       $3,423,806      $2,390,352     $1,891,743
    Letters of credit                     804,766         843,352      1,245,394
                                       ----------      ----------     ----------
                                       $4,228,572      $3,233,704     $3,137,137
                                       ==========      ==========     ==========


                                      F-31
<PAGE>

                              MANCHESTER STATE BANK

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                        DECEMBER 31, 1995, 1994 AND 1993

                                   (CONTINUED)

                                
NOTE 15 - FINANCIAL INSTRUMENTS (Continued)

Commitments  to extend  credit are  agreements  to lend to a customer as long as
there is no violation of any  condition established in the contract. Commitments
generally have fixed expiration dates or other termination  clauses.  Since many
of the  commitments  are expected to expire  without being drawn upon, the total
commitment amounts do not necessarily  represent future cash  requirements.  The
bank evaluates each customer's  credit  worthiness on a case by case basis.  The
amount of collateral  obtained,  if it is deemed  necessary by the bank upon the
extension of credit,  is based on management's  credit evaluation of the counter
party.  Collateral held varies but may include accounts  receivable;  inventory;
property, plant and equipment; and income producing properties.

Standby letters of credit written are conditional commitments issued by the bank
to guarantee  the  performance  of a customer to a third party.  The credit risk
involved in issuing  letters of credit is essentially  the same as that involved
in extending  loan  facilities to customers.  The bank holds various  collateral
supporting those commitments for which collateral is deemed necessary.

The estimated  fair values of the Bank's  financial  instruments at December 31,
1995 are as follows:


                                                  Carrying              Fair
                                                   Amount               Value
                                                   ------               -----

  Financial Assets:
     Cash and short-term investments            $18,129,412          $18,129,412
     Investment securities                      $ 3,559,284          $ 3,562,123
     Loans, net                                 $70,066,260          $69,813,466

  Financial Liabilities:
     Deposits                                   $87,133,874          $87,506,452



The  preceding  carrying  amounts are  included in the  statement  of  financial
condition under the applicable captions.  Other disclosures required by SFAS No.
107 may be found in Note 1 - Summary of  Significant  Accounting  Policies under
the section entitled "Financial Instruments".


                                      F-32
<PAGE>

                              MANCHESTER STATE BANK

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                        DECEMBER 31, 1995, 1994 AND 1993

                                   (CONTINUED)

NOTE 16 - CASH FLOW INFORMATION

For the years ended  December 31, 1995,  1994 and 1993, the bank paid, on a cash
basis, the following amounts for interest and income taxes.

                                     1995              1994             1993
                                     ----              ----             ----

          Interest                $2,565,053        $2,401,484       $3,180,193
                                  ==========        ==========       ==========

          Income taxes            $  215,185        $  110,000       $  172,500
                                  ==========        ==========       ==========

   Cash received from income tax refunds was as follows:

          Federal                 $    -            $  296,781       $  190,382
                                  ==========        ==========       ==========

          State income tax        $    -            $   56,533       $   83,012
                                  ==========        ==========       ==========


   Supplemental Disclosures of Non-cash Investing Activities:
<TABLE>
<CAPTION>

                                              1995                1994                1993
                                              ----                ----                ----

   
<S>                                        <C>                 <C>                 <C>       
   Loans transferred to other real
       estate owned                        $  653,335          $  761,920          $1,606,454
                                           ==========          ==========          ==========

   In-substance foreclosures transferred
       to (from) other real estate owned   $ (231,415)         $  (73,129)         $ (910,983)
                                           ==========          ==========          ==========

   Other real estate owned transferred
       to losses                           $   42,000          $  481,000          $  121,169
                                           ==========          ==========          ==========
</TABLE>

NOTE 17 - REGULATORY MATTERS

On December 29, 1992,  the bank  voluntarily  agreed to enter into a Stipulation
and  Consent to the  Issuance  of an Order with the  Federal  Deposit  Insurance
Corporation  (FDIC),  which was concurred on by the Banking  Commissioner of the
State of Connecticut. On January 12, 1993, the FDIC issued an Order which became
effective on January 22, 1993.

The Order  required  the Bank and its  officers  and  directors  to take certain
courses of action to improve  various  areas of the  operation of the Bank.  The
Bank  complied  with  all  aspects  of this  Order  to the  satisfaction  of the
regulatory agencies. Accordingly, the Order was removed on October 19, 1995.

The Bank is required by the  regulatory  agencies to maintain  minimum levels of
tier one leverage  and tier one risk based  capital.  At December 31, 1995,  the
minimum  levels are 4.00% and 8.00%  respectively.  The Bank's  actual  tier one
leverage and tier one risk based  capital  levels at December 31, 1995 are 6.95%
and 11.72% respectively.


                                      F-33
<PAGE>

                              MANCHESTER STATE BANK

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                        DECEMBER 31, 1995, 1994 AND 1993

                                   (Continued)


NOTE 18 - CORPORATE REORGANIZATION

The Bank has entered into a Plan and  Agreement of  Reorganization  (the "Plan")
with New England Community  Bancorp,  Inc., as of December 19, 1995. This "Plan"
has also been approved by the Banking  Commissioner of the State of Connecticut.
It is currently anticipated that this reorganization will occur during the third
quarter of 1996.

Under the terms of the "Plan" Manchester State Bank will merge with and into the
New England  Community  Bancorp,  Inc. The Shareholders of Manchester State Bank
will receive cash of $35.20 and 5.493 shares of New England Bank  Community Bank
common stock for each share of Manchester State Bank presently held.

In accordance with the provisions of a retirement or deferred  compensation plan
which was  previously  approved and in force,  and as a result of the  corporate
reorganization  described above, the president and the ten founding directors of
the bank are entitled to certain  benefits.  At December 31, 1995 the  aggregate
present  value of these  benefits,  of which a portion are payable in a lump sum
and a portion are in the form of  annuities,  is  approximately  $568,789.  This
liability  of $568,789 is  reflected in other  liabilities  on the  statement of
condition  as  presented.   The  expense  for  the  current  year  of  $415,000,
representing  the portion  due in a lump sum,  is  included  in other  operating
expenses  on the  statement  of  income.  The  related  asset and  liability  of
$153,789,  regarding the future annuity payments,  are reflected in other assets
and other liabilities, respectively, on the statement of condition as presented.

There have also been various  expenses  associated  with the  reorganization  of
approximately  $105,606.  These  items are  included  in other  expenses  on the
statement of income for the year ended December 31, 1995.


                                      F-34
<PAGE>

                                   APPENDIX A

- --------------------------------------------------------------------------------
                  PLAN AND AGREEMENT OF REORGANIZATION

                              By and Among

                   New England Community Bancorp, Inc.

                    New England Bank & Trust Company

                                   and

                          Manchester State Bank

                      Dated as of December 19, 1995

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

                  PLAN AND AGREEMENT OF REORGANIZATION


         PLAN AND AGREEMENT OF REORGANIZATION, dated as of December 19, 1995, by
and among New England Community Bancorp, Inc., a Delaware corporation (the
"Company"), New England Bank & Trust Company, a Connecticut-chartered commercial
bank and a wholly-owned subsidiary of the Company (the "Bank"), and Manchester
State Bank, a Connecticut-chartered commercial bank ("Manchester State Bank").

         WHEREAS, the Boards of Directors of the Company, the Bank and
Manchester State Bank have determined that it is in the best interests of their
respective institutions and shareholders to consummate the business combination
transaction provided for herein in which Manchester State Bank will, subject to
the terms and conditions set forth herein, merge with and into the Bank, with
the Bank being the surviving corporation in the Reorganization (the
"Reorganization"); and

         WHEREAS, the parties desire to make certain representations, warranties
and agreements in connection with the Reorganization and also to prescribe
certain conditions to the Reorganization.

         NOW, THEREFORE, in consideration of the mutual covenants,
representations, warranties and agreements contained herein, and intending to be
legally bound hereby, the parties agree as follows:

                                ARTICLE I

                           THE REORGANIZATION

         1.01 THE REORGANIZATION. In accordance with the provisions of this
Agreement and of the banking laws of Connecticut, including Section 36a-125 of
the Connecticut General Statutes ("C.G.S."), at the Effective Time as defined by
Section 1.02, Manchester State Bank shall be merged with and into the Bank, the
separate corporate existence of Manchester State Bank shall cease, and the Bank
shall continue its corporate existence as the resulting corporation in the
Reorganization (the "Resulting Corporation") as a Connecticut-chartered
commercial bank under the name "New England Bank & Trust Company" with all of
the powers provided to such banks under the laws of the State of Connecticut.
Also at the Effective Time, all the outstanding shares of common stock, $10.00
par value, of Manchester State Bank ("Manchester State Bank Common Stock")
(except for (i) shares held by Manchester State Bank as treasury shares, (ii)
shares owned by any direct or indirect subsidiary of Manchester State Bank,
(iii) shares held by the Company or the Bank other than in a fiduciary or trust

                                  -2-
<PAGE>

capacity for the benefit of third parties, and (iv) shares as to which
dissenters' rights have been perfected) will be converted into the right to
receive consideration in cash and shares of the Class A common stock, $.10 par
value, of the Company ("Company Common Stock"), without interest, in the manner
specified in Section 1.04 and Article II hereof, and each outstanding share of
common stock, $5.00 par value, of the Bank ("Bank Common Stock") and Company
Common Stock, respectively, shall remain outstanding and continue to be one
fully paid and nonassessable share of Common Stock of the Resulting Corporation
and of the Company, respectively.

         1.02 EFFECTIVE TIME. The Reorganization shall become effective on the
last day of the month in which the filing of a certified copy of this Agreement
by the Banking Commissioner of the State of Connecticut (the "Commissioner"),
along with his approval of the Reorganization, are filed with the Secretary of
State of the State of Connecticut (the "Secretary").

         1.03 EFFECT OF THE REORGANIZATION. At and after the Effective Time and
by virtue of the Reorganization, the Resulting Corporation shall possess all the
rights, privileges, powers and franchises of Manchester State Bank and the
entire assets, business and franchises of Manchester State Bank shall be vested
in the Resulting Corporation without any deed or transfer, provided the parties
may execute such deeds or instruments of conveyance as may be convenient to
confirm the same. The Resulting Corporation shall assume and be liable for all
debts, accounts, undertakings, contractual obligations and liabilities of
Manchester State Bank and shall exercise and be subject to all the duties,
relations, obligations, and trusts of Manchester State Bank, whether as debtor,
depository, registrar, transfer agent, executor, administrator, trustee or
otherwise, and shall be liable to pay and discharge all such debts and
liabilities, to perform such duties and to administer all such trusts in the
same manner and to the same extent as if the Resulting Corporation had itself
incurred the obligation or liability or assumed the duty, relation or trust, and
all rights of creditors and all liens upon the property of Manchester State Bank
shall be preserved unimpaired and the Resulting Corporation shall be entitled to
receive, accept, collect, hold and enjoy any and all gifts, bequests, devises,
conveyances, trusts and appointments in favor of or in the name of Manchester
State Bank whether made or created to take effect prior to or after the
Reorganization and the same shall inure to and vest in the Resulting
Corporation. In addition to the foregoing, the Reorganization shall have such
other effects as may be provided under the laws of the State of Connecticut.

         1.04     CONVERSION OF MANCHESTER STATE BANK COMMON STOCK.

                  (a) At the Effective Time, each share of the common stock, par
value $10.00 per share, of Manchester State Bank ("Manchester State Bank Common
Stock") issued and outstanding immediately prior to the Effective Time (except
for (i) shares held by Manchester State Bank as treasury shares, (ii) shares
owned by any direct or indirect subsidiary of Manchester State Bank, (iii)

                                  -3-
<PAGE>

shares held by the Company, or the Bank other than in a fiduciary or trust
capacity for the benefit of third parties, and (iv) shares as to which
dissenters' rights have been perfected) shall, by virtue of this Agreement and
without any action on the part of the holder thereof, be converted into and
exchangeable for Reorganization consideration ("Per Share Reorganization
Consideration") consisting of $35.20 payable in cash (the "Cash Portion") and
5.493 shares of Company Common Stock.

                  (b) At the Effective Time, all of the shares of Manchester
State Bank Common Stock converted into cash and Company Common Stock pursuant to
Article I shall no longer be outstanding and shall automatically be cancelled
and shall cease to exist, and each certificate (each a "Certificate") previously
representing any such shares of Manchester State Bank Common Stock shall
thereafter represent the right to receive the Per Share Reorganization
Consideration into which the share of Manchester State Bank Common Stock
represented by such Certificate has been converted pursuant to this Section 1.04
and Section 2.02(d) hereof. Certificates previously representing shares of
Manchester State Bank Common Stock shall be exchanged for certificates
representing whole shares of Company Common Stock and cash in lieu of fractional
shares issued in consideration therefor upon the surrender of such Certificates
in accordance with Section 2.02 hereof, without any interest thereon. If prior
to the Effective Time the Company should split or combine its common stock, or
pay a stock dividend or other distribution in such common stock, then the
Exchange Ratio (including, if applicable, the Minimum Exchange Ratio, the
Maximum Exchange Ratio, and the Adjusted Maximum Exchange Ratio) shall be
appropriately adjusted to reflect such split, combination, dividend or
distribution.

                  (c) At the Effective Time, (i) all shares of Manchester State
Bank Common Stock that are owned by Manchester State Bank as treasury shares,
(ii) all shares of Manchester State Bank Common Stock that are owned directly or
indirectly by any subsidiary of Manchester State Bank, and (iii) shares of
Manchester State Bank Common Stock held by the Company or the Bank other than in
a fiduciary or trust capacity for the benefit of third parties shall be
cancelled and shall cease to exist and no stock of the Company or other
consideration shall be delivered in exchange therefor.

         1.05 DISSENTERS' RIGHTS. Notwithstanding anything in this Agreement to
the contrary and unless otherwise provided by applicable law, shares of
Manchester State Bank Common Stock which are issued and outstanding immediately
prior to the Effective Time and which are owned by shareholders who: (a)
pursuant to applicable law, deliver to Manchester State Bank, before the taking
of the vote of Manchester State Bank's shareholders on the Reorganization,
written demand for the appraisal of their shares, if the Reorganization is
effected; and (b) whose shares are not voted in favor of the Reorganization, nor
consented thereto in writing (the "Dissenting Shares"), shall not be converted
into Reorganization consideration as provided in Section 1.04, unless and until

                                  -4-
<PAGE>

such holders shall have failed to perfect or shall have effectively withdrawn or
lost their right of appraisal and payment under applicable law. If any such
holder shall have failed to perfect or shall have effectively withdrawn or lost
such right of appraisal, Manchester State Bank Common Stock of such holder shall
thereupon be deemed to have been converted into the right to receive and become
exchangeable for, at the Effective Time, Reorganization consideration determined
pursuant to Section 1.04 and Section 2.02(d) hereof.

         1.06     OPTIONS.  [RESERVED]

         1.07 OTHER MATTERS. At and after the Effective Time: (i) the Resulting
Corporation's main office shall continue to be located in Windsor, Connecticut,
(ii) except as provided in Section 1.08 hereof, the Directors and officers of
the Bank who are holding office immediately prior to the Effective Time shall
continue to be the Resulting Corporation's Directors and officers, (iii) the
Certificate of Incorporation and Bylaws of the Bank existing immediately prior
to the Effective Time shall continue to be the Certificate of Incorporation and
Bylaws of the Resulting Corporation, (iv) the authorized capital stock of the
Resulting Corporation at the Effective Time shall consist of 350,000 shares of
common stock, $5.00 par value per share, and no shares of preferred stock, as
provided in the Certificate of Incorporation of the Bank, and (v) the minimum
and maximum number of Directors of the Resulting Corporation shall be as set
forth in the Certificate of Incorporation and Bylaws of the Resulting
Corporation.

         1.08 DIRECTORS. At the Effective Time, the Company shall offer (i)
Nathan G. Agostinelli currently an officer and Director of Manchester State
Bank, to be elected as a Director of the Resulting Corporation and to serve as
an officer of the resulting Corporation pursuant to an agreement in the form of
SCHEDULE 6.07(c) , and (ii) Andrew Ansaldi, Jr. currently a Director of
Manchester State Bank, to be elected as a Director of the Resulting Corporation.

         1.09 ACCOUNTHOLDER ACCOUNTS. Upon the Effective Time, subject to any
contractual provisions in effect between Manchester State Bank and its
accountholders, the Resulting Corporation shall provide to each accountholder of
Manchester State Bank, without charge, an account or accounts in the Resulting
Corporation which shall be equal in value to the withdrawal account or accounts
held by such accountholder in Manchester State Bank at such time. To the extent
practicable, but without requiring that the Resulting Corporation establish any
new types of accounts, or to change the terms of the types of accounts which the
Bank had established prior to the Effective Time, the accounts provided by the
Resulting Corporation to the accountholders of Manchester State Bank shall be
selected from among the types of accounts which were made available by the Bank
to its depositors prior to the Effective Time with a view toward ensuring that
the accounts provided by the Resulting Corporation to the accountholders of
Manchester State Bank shall be comparable to the withdrawal accounts which were
held by such accountholders in Manchester State Bank prior to the
Reorganization.

                                  -5-
<PAGE>


         1.10 TAX CONSEQUENCES. It is intended that the Reorganization shall
constitute a reorganization within the meaning of Section 368(a) of the Internal
Revenue Code of 1986, as amended (the "Code"), and that this Agreement shall
constitute a tax-free "plan of reorganization" for the purposes of Section 368
of the Code.

         1.11 CERTAIN AGREEMENTS. In order to protect the integrity of this
Agreement, as of the date of this Agreement (a) the Company and certain
shareholders of Manchester State Bank are entering into agreements (the
"Shareholder Agreements") whereby such shareholders agree to take or refrain
from certain actions and (b) Manchester State Bank agrees to reflect on its
financial statements for December 31, 1995 and the year then ending appropriate
adjustments to the satisfaction of its independent accountants and independent
accountants of the Company and the Bank to reflect the anticipated payment by
Manchester State Bank to each "Founding Director" eligible to participate in the
Manchester State Bank plan for compensating "Founding Directors" in the event of
a change in control.

                               ARTICLE II

                           EXCHANGE OF SHARES

         2.01 THE COMPANY TO MAKE REORGANIZATION CONSIDERATION AVAILABLE. At or
prior to the Effective Time, the Company shall deposit, or shall cause to be
deposited, with a bank or trust company selected by the Company (the "Exchange
Agent"), for the benefit of the holders of Certificates, for exchange in
accordance with this Article II, certificates representing the shares of Company
Common Stock and cash sufficient to pay the Reorganization consideration
provided for in Sections 1.04 and 2.02(c) (the"Reorganization Consideration")
(such cash and certificates for shares of Company Common Stock, together with
any dividends or distributions with respect thereto, being hereinafter referred
to as the "Exchange Fund") to be issued and paid pursuant to Section 1.04 and
paid pursuant to Section 2.02(a) in exchange for outstanding shares of
Manchester State Bank Common Stock. The cash portion of the Exchange Fund shall
be invested by the Exchange Agent, as directed by the Company in writing, (i)
solely in U.S. Treasury obligations, or (ii) a mutual fund or similar investment
pool which invests its assets substantially in U.S. Treasury obligations, or
which invests its assets in repurchase agreements which are collateralized or
secured by U.S. Treasury obligations, and any net earnings with respect thereto
shall be paid to the Company as and when requested by the Company. If for any
reason (including losses) the Exchange Fund is inadequate to pay the amounts to
which holders of shares of Manchester State Bank Common Stock shall be entitled
under this Agreement, the Company shall be liable for the payment thereof.


                                  -6-
<PAGE>


2.02 EXCHANGE OF SHARES.

                  (a) As soon as practicable after the Effective Time, and in no
event later than three business days thereafter, the Exchange Agent shall mail
to each holder of record of a Certificate or Certificates a letter of
transmittal (which shall specify that delivery shall be effected, and risk of
loss and title to the Certificates shall pass, only upon delivery of the
Certificates to the Exchange Agent) and instructions for use in effecting the
surrender of the Certificates in exchange for Reorganization Consideration into
which the shares of Manchester State Bank Common Stock represented by such
Certificate or Certificates shall have been converted pursuant to this
Agreement. Upon surrender of a Certificate for exchange and cancellation to the
Exchange Agent, together with such letter of transmittal, duly executed, the
holder of such Certificates shall be entitled to receive in exchange therefor
(x) a certificate representing that number of whole shares of Company Common
Stock to which such holder of Manchester State Bank Common Stock shall have
become entitled pursuant to the provisions of Article I hereof and (y) a check
representing (i) the amount of cash to which such holder of Manchester State
Bank Common Stock shall have become entitled pursuant to the provisions of
Article I hereof and (ii) the amount of cash in lieu of fractional shares, if
any, which such holder has the right to receive in respect of the Certificate
surrendered pursuant to the provisions of this Article II, and the Certificate
so surrendered shall forthwith be cancelled. No interest will be paid or accrued
on any cash payable hereunder or on unpaid dividends and distributions, if any,
payable to holders of Certificates.

                  (b) At the Effective Time and until so surrendered and
exchanged, each such Certificate (other than Certificates representing
Dissenting Shares or shares held by Manchester State Bank, or any direct or
indirect subsidiary of Manchester State Bank) shall represent solely the right
to receive Reorganization Consideration as provided for in this Agreement. If
Reorganization Consideration (or any portion thereof) is to be delivered to any
person other than the person in whose name the certificate representing shares
of Manchester State Bank Common Stock surrendered in exchange therefor is
registered, it shall be a condition to such exchange that the Certificate so
surrendered shall be properly endorsed or otherwise be in proper form for
transfer and that the person requesting such exchange shall pay to the Exchange
Agent any transfer or other taxes required by reason of the payment of
Reorganization Consideration to a person other than the registered holder of the
Certificate surrendered, or shall establish to the satisfaction of the Exchange
Agent that such tax has been paid or is not applicable.

                  (c) After the Effective Time, there shall be no transfers on
the stock transfer books of Manchester State Bank of the shares of Manchester
State Bank Common Stock which were issued and outstanding immediately prior to
the Effective Time. If, after the Effective Time, Certificates representing such
shares are presented for transfer to the Exchange Agent, they shall be cancelled
and exchanged for Reorganization Consideration as provided in this Article II.

                                  -7-
<PAGE>


                  (d) Notwithstanding anything to the contrary contained herein,
no certificates or scrip representing fractional shares of Company Common Stock
shall be issued upon the surrender for exchange of Certificates, no dividend or
distribution with respect to Company Common Stock shall be payable on or with
respect to any fractional share, and such fractional share interests shall not
entitle the owner thereof to vote or to any other rights of a shareholder. In
lieu of the issuance of any such fractional share, each former shareholder of
Manchester State Bank who otherwise would be entitled to receive a fractional
share of Company Common Stock shall be entitled to receive an amount in cash
determined by multiplying (i) the closing price of Company Common Stock as
quoted on the National Association of Securities Dealers Automatic Quotation
System, NASDAQ National Market System as reported by THE WALL STREET JOURNAL for
the trading day immediately preceding the date of the Effective Time by (ii) the
fraction of a share of Company Common Stock to which such holder would otherwise
be entitled to receive pursuant to Section 1.04 hereof.

                  (e) Any portion of the Exchange Fund that remains unclaimed by
the shareholders of Manchester State Bank for 12 months after the Effective Time
shall be paid to the Company. Any shareholders of Manchester State Bank who have
not theretofore complied with this Article II shall thereafter look only to the
Company for payment of Reorganization Consideration deliverable in respect of
each share of Manchester State Bank Common Stock such shareholder holds as
determined pursuant to this Agreement, in each case, without any interest
thereon. Notwithstanding the foregoing, none of the Company, Manchester State
Bank, the Exchange Agent or any other person shall be liable to any former
holder of shares of Manchester State Bank Common Stock for any amount properly
delivered to a public official pursuant to applicable abandoned property,
escheat or similar laws.

                  (f) In the event that any Certificate shall have been lost,
stolen or destroyed, upon the making of an affidavit of that fact by the person
claiming such Certificate to be lost, stolen or destroyed and, if required by
the Company, the posting by such person of a bond in such amount as the Company
may direct as indemnity against any claim that may be made against it with
respect to such Certificate, the Exchange Agent will issue in exchange for such
lost, stolen or destroyed Certificate, the Reorganization Consideration
deliverable in respect thereof pursuant to this Agreement.

                                  -8-
<PAGE>


                               ARTICLE III

         REPRESENTATIONS AND WARRANTIES OF MANCHESTER STATE BANK

         Manchester State Bank hereby represents and warrants to the Bank and
the Company as follows:

         3.01     CORPORATE ORGANIZATION.

                  (a) Manchester State Bank is a state bank and trust company
duly organized, validly existing and in good standing under the laws of the
State of Connecticut. Manchester State Bank has the corporate power and
authority to own or lease all of its properties and assets and to carry on its
business as it is now being conducted. Manchester State Bank has all necessary
federal, state and local banking authorization to own or lease its properties
and assets and to carry on its business as it is being conducted. The accounts
of depositors of Manchester State Bank are insured by the Bank Insurance Fund
("BIF") of the Federal Deposit Insurance Corporation (the "FDIC") in accordance
with law and with the regulations of the FDIC and all premiums and assessments
required in connection therewith have been paid. The copies of Manchester State
Bank's Certificate of Incorporation and Bylaws, each certified by its Secretary
as of the date of this Agreement, which are being delivered to the Company
herewith, are complete and correct copies in effect as of the date of this
Agreement. Except as listed on the attached SCHEDULE 3.01(a), Manchester State
Bank does not have any wholly owned subsidiaries or capital stock or other
equity ownership interest in any corporation, partnership or other entity which
totals 5% or more of such entity's total equity.

                  (b) As used in this Agreement, the word "Subsidiary", when
used with respect to any party, means any corporation, partnership or other
organization, whether incorporated or unincorporated, which is consolidated with
such party for financial purposes. MSB, Inc. is the only subsidiary of
Manchester State Bank. MSB, Inc. is wholly owned by Manchester State Bank and is
duly organized, validly existing and in good standing under the laws of the
State of Connecticut and has all corporate power and authority required to own
or lease all of its properties and assets and to carry on its business as then
conducted. For purposes of this Agreement, all representations and warranties of
Manchester State Bank pertaining to its business, operations and financial
condition shall be deemed to include the business, operations and financial
condition of MSB, Inc. as a wholly-owned subsidiary of Manchester State Bank.

                  (c) Manchester State Bank's minute books contains complete and
accurate records of all meetings through December 14, 1995, and other corporate
actions of its shareholders and its Board of Directors (including committees of
its Board of Directors).

                                  -9-
<PAGE>


         3.02 CAPITALIZATION. The authorized capital stock of Manchester State
Bank consists solely of 100,000 shares of common stock, $10.00 par value
("Manchester State Bank Common Stock"). As of the date of this Agreement, there
were 100,000 shares of Manchester State Bank Common Stock issued and outstanding
and no shares held in Manchester State Bank's treasury or (except as described
below) reserved for issuance upon exercise of outstanding stock options. All
issued and outstanding shares of Manchester State Bank Common Stock have been
duly authorized and validly issued and are fully paid and nonassessable.
Manchester State Bank does not have and is not bound by any outstanding
subscriptions, options, warrants, calls, commitments or agreements of any
character calling for the purchase or issuance of any shares of Manchester State
Bank capital stock or any security representing the right to purchase or
otherwise receive any capital stock of Manchester State Bank. None of the shares
of capital stock of Manchester State Bank has been issued in violation of the
preemptive rights of any person. Except as provided for in this Agreement, there
are no agreements of record or of which Manchester State Bank is aware among any
of the Manchester State Bank shareholders relating to rights to own, vote or
dispose of Manchester State Bank Common Stock.

         3.03     AUTHORITY; NO VIOLATION.

                  (a) Manchester State Bank has all necessary corporate power
and authority to execute and deliver this Agreement and to consummate the
transactions contemplated hereby including the proposal and settlement of
amounts to "Founding Directors" as set forth in the most recent proxy material
of Manchester State Bank and as founded in the Shareholder's Agreement referred
in Section 1.11 of this Agreement. The execution and delivery of this Agreement
by Manchester State Bank and the consummation by Manchester State Bank of the
transactions contemplated by this Agreement have been duly and validly approved
by the Board of Directors of Manchester State Bank and a certified copy of the
Board resolution reflecting such approval is attached hereto as SCHEDULE
3.03(a). The Board of Directors of Manchester State Bank has directed that this
Agreement and the transactions contemplated hereby be submitted to Manchester
State Bank's shareholders for consideration at a meeting of such shareholders
and, except for the adoption of this Agreement by the requisite vote of
Manchester State Bank's shareholders, no other corporate proceedings on the part
of Manchester State Bank are necessary to approve this Agreement and to
consummate the transactions contemplated hereby. This Agreement has been duly
and validly executed and delivered by Manchester State Bank and (assuming
adoption of the Agreement by the requisite vote of Manchester State Bank's
shareholders and the due authorization, execution and delivery by the Bank and
the Company, and also subject to the receipt of the requisite regulatory
approvals) constitutes a valid and binding obligation of Manchester State Bank,
enforceable against Manchester State Bank in accordance with its terms, except
as enforcement may be limited by general principles of equity, whether applied
in a court of law or a court of equity, and by bankruptcy, insolvency and
similar laws affecting creditors' rights and remedies generally.

                                  -10-
<PAGE>


                  (b) Neither the execution and delivery of this Agreement by
Manchester State Bank, nor the consummation by Manchester State Bank of the
transactions contemplated hereby, nor compliance by Manchester State Bank with
any of the terms or provisions hereof, will (i) violate any provision of the
Certificate of Incorporation or Bylaws of Manchester State Bank or (ii) assuming
that the consents and approvals referred to in Section 3.04 hereof are duly
obtained, (x) violate any statute, code, ordinance, rule, regulation, judgment,
order, writ, decree or injunction applicable to Manchester State Bank, or (y)
violate, result in a breach of any provision of, constitute a default under, or
result in the creation of any material lien, pledge, security interest, charge
or other encumbrance upon any of the properties or assets of Manchester State
Bank under any of the terms, conditions or provisions of any note, bond,
mortgage, indenture, deed of trust, license, lease, agreement or other
instrument or obligation to which Manchester State Bank is a party, or by which
it or any of its properties or assets may be bound or affected.

         3.04 CONSENTS AND APPROVALS. Except for consents, approvals, filings
or registrations which may be required of or with the Commissioner, the FDIC,
any other applicable governmental authorities and the shareholders of Manchester
State Bank, no consents or approvals of or filings or registrations with any
third party or any public body or authority are necessary in connection with (a)
the execution and delivery by Manchester State Bank of this Agreement or (b) the
consummation of the Reorganization and the other transactions contemplated
hereby, insofar as they relate to any actions required of Manchester State Bank.

         3.05 FINANCIAL STATEMENTS. Manchester State Bank has previously
delivered to the Company accurate and complete copies of (a) the balance sheets
of Manchester State Bank as of December 31 of each of the five fiscal years 1990
through 1994, inclusive, and the related statements of operations, statements of
shareholders' equity, and statements of cash flows for the periods then ended,
in each case accompanied by the report of Manchester State Bank's independent
certified public accountants, (b) all management letters from such accountants
delivered to Manchester State Bank since January 1, 1990, and (c) the unaudited
balance sheet of Manchester State Bank as of September 30, 1995 and the related
unaudited statements of operations, statements of shareholders' equity, and
statements of cash flows for the nine month period then ended. Each of the
financial statements referenced above ("Financial Statements") has been prepared
in accordance with generally accepted accounting principles applied on a basis
consistent with other periods, except as otherwise noted therein or in notes
thereto, and fairly presents in all material respects the financial condition or
income of Manchester State Bank as at the date thereof and for the period
covered thereby except, in the case of the interim statement, for normal year
end adjustments and year end accruals. Except as and to the extent reflected or
reserved in the balance sheets included in the Financial Statements or notes
thereto and except for liabilities involving the Shareholder's Agreements
referred to in Section 1.11 (which liability shall not exceed $600,000),
Manchester State Bank did not have, as of the dates of such balance sheets, any
material liabilities or obligations (absolute or contingent) of a nature
customarily reflected in balance sheets or notes thereto prepared in accordance
with generally accepted accounting principles ("GAAP"). The books and records of
Manchester State Bank have been, and are being, maintained in all material
respects in accordance with applicable legal and accounting requirements and
reflect only valid transactions.

                                  -11-
<PAGE>

         3.06 ABSENCE OF UNDISCLOSED LIABILITIES. Except for the transactions
contemplated by this Agreement including the liability provided for in Section
1.11 and the Shareholder's Agreements, pursuant thereto (which liability shall
not exceed $600,000), Manchester State Bank has not incurred any liability
(contingent or otherwise) that is material to Manchester State Bank or that,
when combined with all similar liabilities, would be material to Manchester
State Bank, except as disclosed in the notes to Manchester State Bank's December
31, 1994 balance sheet, and except for commitments and contingencies incurred in
the ordinary course of business.

         3.07 ABSENCE OF CERTAIN CHANGES OR EVENTS.

          (a) Except as set forth in SCHEDULE 3.07(a) or elsewhere in the
     Schedules delivered by Manchester State Bank, since December 31, 1994,
     there has not been:

          (1) any material adverse change in the business, operations,
     properties, assets or financial condition of Manchester State Bank and no
     fact or condition exists which Manchester State Bank believes will cause
     such a material adverse change in the future;

          (2) any loss (for purposes of this subsection 3.07(a)(2), "loss" shall
     not mean a loan loss), damage, destruction or other casualty materially and
     adversely affecting any of the significant properties, assets or business
     of Manchester State Bank (whether or not covered by insurance);

          (3) any increase in the compensation payable by Manchester State Bank
     to any of its employees whose total compensation after such increase was in
     excess of $50,000 per annum, or to any of its Directors, officers, agents,
     consultants, or any bonus, service award or other like benefit granted,
     made or accrued to the credit of any such Director, officer, agent,
     consultant or employee, or any welfare, pension, retirement, severance or
     similar payment or arrangement made or agreed to by Manchester State Bank
     for the benefit of any such Director, officer, agent, consultant or
     employee;

         (4) any change in any method of accounting or accounting practice of
     Manchester State Bank;

         (5) any rescheduling or having a moratorium on payments, or writing
     off as uncollectible of any individual loan in excess of $10,000, or loans
     in the aggregate in excess of $50,000, or any portion thereof; or

         (6) any agreement or understanding, whether in writing or otherwise,
     of Manchester State Bank to do any of the foregoing.

         (b) Except as set forth in SCHEDULE 3.07(b), since December 31, 1994,
Manchester State Bank has not:

         (1) issued or sold any promissory notes, stock, bonds or other
     corporate securities of which it is the issuer;

                                      -12-
<PAGE>


          (2) discharged or satisfied any lien or encumbrance or paid or
     satisfied any obligation or liabilities (whether absolute, accrued,
     contingent or otherwise and whether due or to become due) in an amount
     greater than $25,000, other than current liabilities shown on the December
     31, 1994 balance sheet (the "1994 Balance Sheet") and current liabilities
     incurred since December 31, 1994 in the ordinary course of business;

          (3) declared, paid or set aside for payment any dividend or other
     distribution (whether in cash, stock or property) in respect of its capital
     stock;

          (4) split, combined or reclassified any shares of its capital stock,
     or redeemed, purchased or otherwise acquired any shares of its capital
     stock or other securities;

          (5) sold, assigned, or transferred any of its assets (real, personal
     or mixed, tangible or intangible), cancelled any debts or claims or waived
     any rights of substantial value, except, in each case, in the ordinary
     course of business;

          (6) sold, assigned, transferred or permitted to lapse any patents,
     trademarks, trade names, copyrights or other similar assets, including
     applications or licenses therefor;

          (7) paid any amounts or incurred any liability to or in respect of, or
     sold any properties or assets (real, personal or mixed, tangible or
     intangible) to, or engaged in any transaction or entered into any agreement
     or arrangement with, any corporation or business in which Manchester State
     Bank or any of its officers or Directors, or any "affiliate" or "associate"
     (as such terms are defined in the rules and regulations promulgated under
     the Securities Act of 1933, as amended (the "Securities Act")) of any such
     person, has any direct or indirect interest;

          (8) entered into or amended any collective bargaining agreement or
     suffered any material strike, work stoppage, slow down, or other labor
     disturbance;

          (9) amended its Certificate or Incorporation or Bylaws, or any
     provision thereof, or proposed any such amendment;

          (10) borrowed or agreed to borrow any funds or incurred, or become
     subject to, any obligation or liability (absolute or contingent), except
     for borrowings from the Federal Home Loan Bank of Boston or other
     borrowings in the ordinary course of business;

          (11) waived any rights of value which in the aggregate are material
     considering the business of Manchester State Bank taken as a whole;

                                      -13-
<PAGE>
                                                                                
          (12) except in the ordinary course of business, made or permitted any
     amendment or termination of any contract, agreement or license to which it
     is a party if such amendment or termination would have a material adverse
     effect on Manchester State Bank, or its business or operations taken as a
     whole;

          (13) made any material investment or commitment therefor in any
     person, corporation, association, partnership, joint venture or other
     entity;

          (14) permitted the occurrence of any change or event within its
     control which would render any of its representations and warranties
     contained herein untrue in any material respect at and as of the Effective
     Time;

          (15) incurred any liability that has had, or to the knowledge of
     Manchester State Bank, any liability that could reasonably be expected to
     have, a material adverse effect on Manchester State Bank, or its business
     or operations taken as a whole; or

          (16) entered into any other transaction other than in the ordinary
     course of business or in connection with the transactions contemplated by
     this Agreement.

         3.08 LOAN PORTFOLIO. Except as set forth in SCHEDULE 3.08, all
evidences of indebtedness reflected as assets of Manchester State Bank in
Manchester State Bank's Financial Statements are in all respects binding
obligations of the respective primary obligors named therein and no material
amount thereof is subject to any defenses known to Manchester State Bank which
may be asserted against Manchester State Bank. Except as set forth on SCHEDULE
3.08, Manchester State Bank has delivered to the Company a true and complete
list in all material respects and brief description of all real property in
which Manchester State Bank has an interest as creditor or mortgagee securing an
amount or amounts greater than $250,000 to one borrower, or a series of related
borrowers. Except as set forth in such list, (a) there are no outstanding loans
held by Manchester State Bank with an unpaid balance of $50,000 or more in which
a default has occurred and is continuing, and (b) Manchester State Bank has no
loans reflected as assets in such Financial Statements which have principal
balances in excess of $25,000, except for fully secured mortgage loans. For the
purposes hereof, "default" shall include but not be limited to a failure of an
obligor to make any payments with respect to any loans for 30 days or more past
the due date for such payment. SCHEDULE 3.08 sets forth all of the loans in the
original principal amount in excess of $100,000 of Manchester State Bank that as
of the date of this Agreement are classified by Manchester State Bank or any
bank regulatory examiner as "Special Mention," "Substandard," "Doubtful," "Loss"
or "Classified," together with the aggregate principal amount of and accrued and
unpaid interest on such loans by category. Except for normal examinations
conducted by (i) the FDIC, and (ii) the Commissioner, in the regular course of
the business of Manchester State Bank, and except for the Stipulation and

                                      -14-
<PAGE>

Consent to the Issuance of an Order to Cease and Desist issued by the FDIC and
consented to by the Commissioner, which became effective January 22, 1993 and
which was terminated October 19, 1995 and the Resolutions adopted by the Board
of Directors of Manchester State Bank on December 14, 1995, no agency has
initiated any proceeding into the business or operations of Manchester State
Bank since December 31, 1990. The amount established by Manchester State Bank as
a reserve for loan losses on the date hereof is sufficient in all material
respects to cover losses in Manchester State Bank's loan portfolio as it now
exists.

         3.09     INVESTMENTS.

                  (a) Except as set forth in SCHEDULE 3.09, Manchester State
Bank has no subsidiaries other than Manchester State Bank, Inc. and no equity
interest or other investment, direct or indirect, in any corporation,
partnership, joint venture or other entity other than interests that have been
pledged to Manchester State Bank as collateral for loans or obligations made by
Manchester State Bank in the ordinary course of its lending business. To the
extent any such interest has been foreclosed or otherwise thereafter become
owned by Manchester State Bank, no filing with any regulatory authority is
necessary.

                  (b) Except as disclosed in the notes to Manchester State
Bank's December 31, 1994 balance sheet and on SCHEDULE 3.09 and except for
pledges to secure public funds or for other purposes required by law, none of
the investments reflected under the heading "Investment Securities" in
Manchester State Bank's 1994 Balance Sheet which are owned by Manchester State
Bank at the Effective Time and none of the investments made by Manchester State
Bank since December 31, 1994 are subject to any investment or other restriction,
whether contractual or statutory, which materially impairs the ability of the
holder freely to dispose thereof in the open market at any time.

                  (c) SCHEDULE 3.09 sets forth the book and market value as of
September 30, 1995 of the investment securities, mortgage backed securities and
securities held for sale of Manchester State Bank.

         3.10 TITLE TO PROPERTIES. Except as set forth in SCHEDULE 3.10,
Manchester State Bank has good, valid and marketable title to, (a) all its owned
real properties, and (b) all other properties and assets reflected in the 1994
Balance Sheet or acquired since December 31, 1994, other than any of such
properties or assets which have been sold or otherwise disposed of since
December 31, 1994 in the ordinary course of business and consistent with past
practice. Except as set forth in SCHEDULE 3.10, and except for Manchester State
Bank's loans which are described in Section 3.08 all of such properties and
assets are free and clear of title defects and obligations, mortgages, pledges,
liens, claims, charges, security interests or other encumbrances of any nature
whatsoever, including, without limitation, leases, options to purchase,
conditional sales contracts, collateral security arrangements and other title or
interest retention arrangements, and are not, in the case of owned real

                                      -15-
<PAGE>

property, subject to any easements, building use restrictions, exceptions,
reservations or limitations of any nature whatsoever except those having no
material adverse effect upon the operations of Manchester State Bank or which
would involve no material expense to correct or remove. All personal property
material to the business, operations or financial condition of Manchester State
Bank, and all buildings, structures and fixtures used by Manchester State Bank
in the conduct of its business, are in good operating condition and have been
properly maintained. Except as set forth in SCHEDULE 3.10, Manchester State Bank
has not received any notification of any violation (which has not been cured) of
any building, zoning or other law, ordinance or regulation in respect of such
property or structures or Manchester State Bank's use thereof.

         3.11 LEASES. Manchester State Bank owns no real property used in the
operation of its business, except as listed in SCHEDULE 3.11, and Manchester
State Bank has delivered to the Company an accurate and complete list of all
leases pursuant to which Manchester State Bank, as lessee, leases real or
personal property, including, without limitation, all leases of computer or
computer services and all arrangements for time-sharing or other data processing
services, describing for each lease Manchester State Bank's financial
obligations under such lease, its expiration date and renewal terms. Except as
set forth in SCHEDULE 3.11, (a) all such leases are valid and binding and are
enforceable in accordance with their terms, and (b) there exists on the part of
Manchester State Bank no event of default or event, occurrence, condition or act
which with the giving of notice, the lapse of time or the happening of any
further event or condition would become a default under any such lease.

         3.12 TRADEMARKS; TRADE NAMES. To the best knowledge of Manchester State
Bank, set forth in SCHEDULE 3.12 is an accurate and complete list and brief
description of all trademarks (either registered or common law), trade names and
copyrights (and all applications and licenses therefor) owned by Manchester
State Bank or in which it has any interest. Manchester State Bank owns, or has
the right to use, all trademarks, trade names and copyrights used in or
necessary for the ordinary conduct of its existing business as heretofore
conducted, and the consummation of the transactions contemplated hereby will not
alter or impair any such rights. Except as set forth in SCHEDULE 3.12, no claims
are pending by any person for the use of any trademarks, trade names or
copyrights or challenging or questioning the validity or effectiveness of any
license or agreement relating to the same, nor, to the best knowledge of
Manchester State Bank, is there any valid basis for any such claim, challenge or
question, and use of such trademarks, trade names and copyrights by Manchester
State Bank does not infringe on the rights of any person.

         3.13 LEGAL PROCEEDINGS. Except as set forth in the attached SCHEDULE
3.13, Manchester State Bank is not a party to any, and there are no, pending or,
to the best knowledge of Manchester State Bank's management, threatened legal,
administrative, arbitration or other proceedings, claims, actions, suits or
governmental investigations of any nature involving, affecting or relating to
Manchester State Bank other than such matters arising in the ordinary course of
Manchester State Bank's business which, individually and in the aggregate, are

                                      -16-
<PAGE>

not material, or challenging the validity or propriety of the transactions
contemplated in this Agreement; and there is not known to Manchester State Bank
any reasonable basis for any such proceedings, claim, action or governmental
investigation. Manchester State Bank is not a party to any order, judgment or
decree which will, or might reasonably be expected to, affect its business,
operations, properties, assets, financial condition, prospects or results of
operations or its ability to acquire any property or conduct business in any,
area in which it presently does business.

         3.14 COMPLIANCE WITH APPLICABLE LAWS. Manchester State Bank holds, and
has at all times held, all material licenses, franchises, permits and
authorizations necessary for the lawful conduct of its business under and
pursuant to all, and has complied in all materials respects with and is not in
default in any material respect under, any applicable law, statute, order, rule,
regulation, policy or guideline of any federal, state or local governmental
authority relating to it, and which may materially affect the business,
operations or financial condition of Manchester State Bank, and has not received
notice of violation of, and does not know of any violations of, any of the
above. To the best knowledge of Manchester State Bank, no suspension or
cancellation of any material license, franchise, permit or authorization is
threatened.

         3.15 ABSENCE OF QUESTIONABLE PAYMENTS. Manchester State Bank has not,
nor has any Director, officer, agent, employee, consultant or other person
associated with, or acting on behalf of, Manchester State Bank, (a) used any
Manchester State Bank corporate funds for unlawful contributions, gifts,
entertainment or other unlawful expenses relating to political activity, or (b)
made any direct or indirect unlawful payments to government officials from any
Manchester State Bank corporate funds, or established or maintained any unlawful
or unrecorded accounts with funds received from Manchester State Bank. The
payment of funds by Manchester State Bank pursuant to the Plan to compensate
"Founding Directors" in the event of a change in control of Manchester State
Bank has been properly approved by all corporate action and the requisite vote
of Shareholders and will not violate applicable laws. Attached as SCHEDULE 3.15
is a list of eligible "Founding Directors" and each eligible Founding Director
has signed a Shareholder's Agreement pursuant to Section 1.11 of this Agreement.

         3.16 TAXES. Manchester State Bank properly and accurately completed and
duly filed in correct form all federal, state and local information and tax
returns required to be filed by it (all such returns being accurate and complete
in all material respects) and has duly paid or made provisions for the payment
of all taxes and other charges which have been incurred or are due or claimed to
be due from it by federal, state or local taxing authorities (including, without
limitation, those due in respect of its properties, income, business, capital
stock, deposits, franchises, licenses, sales and payrolls). The amounts set up
as reserves for taxes on the 1994 Balance Sheet are, to the best of Manchester
State Bank's knowledge, sufficient in the aggregate for the payment of all
unpaid federal, state and local taxes (including any interest or penalties
thereon and including reserves for local real estate or other property taxes in
an amount which is at least as great as the amount of such taxes paid in any
prior year), whether or not disputed, accrued or applicable for the period ended
December 31, 1994 or for any year or period prior thereto, and for which
Manchester State Bank may be liable in its own right or as transferee of the
assets of, or successor to, any corporation, person, association, partnership,
joint venture or other entity. The federal and state income tax returns of
Manchester State Bank have never been examined by the Internal Revenue Service.

                                      -17-
<PAGE>

To the best of Manchester State Bank's knowledge, there are no pending questions
relating to, or claims asserted for, taxes or assessments upon Manchester State
Bank nor has Manchester State Bank been requested to give any waivers extending
the statutory period of limitation applicable to any federal, state or local
income tax return for any period. Proper and accurate amounts have been withheld
by Manchester State Bank from its employees for all prior periods in compliance
with the tax withholding provisions of applicable federal, state and local laws;
federal, state and local returns, accurate and complete in all material
respects, have been filed by Manchester State Bank for all periods for which
returns were due with respect to income tax withholding, Social Security,
property, sales, retirement plan and unemployment taxes; and the amounts shown
on such returns to be due and payable have been paid in full or adequate
provision therefor has been included by Manchester State Bank in its financial
statements as of December 31, 1994.

         3.17 EMPLOYEE BENEFIT AND OTHER PLANS. Except as set forth in SCHEDULE
3.17, Manchester State Bank neither maintains nor contributes to any "employee
pension benefit plan" or " employee welfare benefit plan," as such terms are
defined in Section 3 of the Employee Retirement Income Security Act of 1974, as
amended ("ERISA"). With respect to any such plan listed on SCHEDULE 3.17,
Manchester State Bank is in compliance with, and such plans comply with, ERISA.
In this connection, (i) no "reportable event" has occurred and is continuing
with respect to any such plans; (ii) the statements of assets and liabilities of
such plans as of the close of the most recent plan year for which financial
statements are available, and the statements of changes in fund balance and in
financial position, or the statements of changes in net assets available for
each plan's benefits, for the plan year then ended, fairly present the financial
condition of such plan for such plan year; (iii) except as disclosed in the
annual reports of the plans, no "prohibited transaction" (as defined in Section
406 of ERISA) resulting in material liability of Manchester State Bank has
occurred with respect to the plans; (iv) no breach of fiduciary responsibility
under Part 4 of Title I of ERISA resulting in material liability of Manchester
State Bank has occurred with respect to the plans; (v) all contributions
required to be made to the plans have been made; (vi) no waiver of the minimum
funding standards under ERISA or the Code is in effect or has been applied for
with respect to the plans; (vii) as of the latest valuation date, the present
value of the assets of Manchester State Bank's plans listed on the attached
SCHEDULE 3.17 which are subject to Title IV of ERISA (other than "Multiemployer
Plans," as defined in Section 3 of ERISA), exceeds the present value of all
vested accrued benefits under such plans, based upon actuarial assumptions
currently utilized for such plans; (viii) Manchester State Bank does not
currently maintain or contribute to a Multiemployer Plan; (ix) each of
Manchester State Bank's plans listed on the attached SCHEDULE 3.17 which is
intended to be a qualified plan within the meaning of Section 401(a) of the Code
has been determined by the Internal Revenue Service to be so qualified to the
extent required under current law, and Manchester State Bank is not aware of any
fact or circumstance which would adversely affect the qualified status of any
such plan; and (x) no liability under Title IV of ERISA has been incurred by
Manchester State Bank that has not been satisfied in full.

                                      -18-
<PAGE>


         3.18     CONTRACTS AND COMMITMENTS; NO DEFAULTS.

                  (a) Set forth in or attached to SCHEDULE 3.18 are true and
correct copies of the following documents or summary descriptions of the
following information relating to Manchester State Bank:

                  (1) subject to applicable law, any bank regulatory agency
         reports or other communication relating to the examination of
         Manchester State Bank which have been made available to Manchester
         State Bank;

                  (2) the name of each bank with which Manchester State Bank has
         an account or safekeeping or custodial arrangement or correspondent
         relationship and the names of all persons who are authorized with
         respect thereto;

                  (3) all mortgages, indentures, promissory notes, deeds of
         trust, loan or credit agreements or similar instruments under which
         Manchester State Bank is indebted in an amount greater than $100,000
         for borrowed money or the price of purchased property, accompanied by
         copies thereof including all amendments or modifications of any
         thereof;

                  (4) any loans or other credit arrangements by Manchester State
         Bank to, with or for the benefit of any holder of 5 % or more of
         Manchester State Bank Common Stock, any of Manchester State Bank's
         Directors or officers, or, to the best of Manchester State Bank's
         knowledge, any members of the immediate families of any of such persons
         or any corporation, firm or other entity in which any of such Directors
         or officers has a financial interest; and

                  (5) any pending application, including any documents or
         materials relating thereto, which has been filed by Manchester State
         Bank with any bank regulatory authority in order to obtain the approval
         of such bank regulatory authority for the establishment of a new branch
         bank or for any other purpose.

                  (b) Except as set forth in SCHEDULE 3.18, Manchester State
Bank is not a party to or bound by, nor have any bids or proposals been made by
or to Manchester State Bank with respect to, any written or oral, express or, to
the best of Manchester State Bank's knowledge, implied:

                  (1) contract relating to the matters referred to in paragraph
         (a) above;

                  (2) contract with or arrangement for Directors, officers,
         employees, former employees, agents or consultants with respect to
         salaries, bonuses, percentage compensation, pensions, deferred
         compensation or retirement payments, or any profit sharing, stock
         option, stock purchase or other employee benefit plan or arrangement;

                  (3) collective bargaining or union contract or agreement;

                                      -19-
<PAGE>

                  (4) contract, commitment or arrangement for the borrowing of 
         money or for obtaining a line of credit (except for federal funds 
         purchases);

                  (5) contract or agreement for the future purchase by it of any
         materials, equipment, services, or supplies, which continues for a
         period of more than 12 months (including periods covered by any option
         to renew by either party), or which provides for a price in excess of
         the prevailing market price or is in excess of normal operating
         requirements over its remaining term;

                  (6) contract containing covenants purporting to limit its
         freedom to compete;

                  (7) contract or commitment for the acquisition, construction
         or refurbishment of any owned real property, branch or significant
         equipment;

                  (8) contract or commitment upon which its total business is
         substantially dependent;

                  (9) contract or commitment to which present or former
         Directors or officers of Manchester State Bank or any of their
         "affiliates" or "associates" (as such terms are defined in the rules
         and regulations promulgated under the Securities Act) are parties;

                  (10) agreement or arrangement for the sale of any of
         Manchester State Bank stock, tangible assets, or rights or for the
         grant of any preferential rights to purchase any of Manchester State
         Bank stock, tangible assets, or rights or which requires the consent of
         any third party to the transfer and assignment of any of Manchester
         State Bank stock, significant tangible assets, or rights; or

                  (11) contract, agreement, arrangement or commitment not
         elsewhere specifically disclosed pursuant to this Agreement, involving
         the payment or receipt by Manchester State Bank of more than $50,000.

                  (c) Manchester State Bank has not committed a default with
respect to any material contract, agreement or commitment to which it is a
party, and Manchester State Bank has not received notice of any such default,
nor has Manchester State Bank knowledge of any facts or circumstances which
would reasonably indicate that Manchester State Bank will be or may be in such
default under any such contract, agreement, arrangement, commitment or other
instrument subsequent to the date hereof.

         3.19 MANCHESTER STATE BANK REPORTS. Manchester State Bank has
previously delivered or will deliver to, or made or will make available for
inspection by, the Company an accurate and complete copy of each final offering
circular, registration statement, prospectus, report and definitive proxy
statement filed by Manchester State Bank with the FDIC, pursuant to the Exchange
Act since January 1, 1990, and each communication concerning the financial
condition of Manchester State Bank mailed by Manchester State Bank to its
shareholders or its depositors since January 1, 1990, and each annual report on

                                      -20-
<PAGE>

Form F-2 for and since the year ended December 31, 1990, if any. The most
recently mailed offering circular, report, communication and proxy statement did
not contain, and no other such offering circular, report, proxy statement or
communication has contained, any untrue statement of a material fact or omitted
to state any material fact required to be stated therein or necessary in order
to make the statements therein not misleading.

         3.20     ENVIRONMENTAL MATTERS.  Except as set forth in SCHEDULE 3.20:

                  (a) Manchester State Bank is in compliance, and has in the
last three years been in compliance, with all applicable laws, rules,
regulations, standards and requirements adopted or enforced by the United States
Environmental Protection Agency (the "EPA") and of state and local agencies with
jurisdiction over pollution or protection of the environment, except where such
noncompliance or violations could not reasonably be expected to have a material
adverse effect on Manchester State Bank taken as a whole; and

                  (b) There is no suit, claim, action or proceeding pending
before any court or governmental entity (and, to the best of Manchester State
Bank's knowledge, no basis exists for the assertion or commencement thereof) in
which Manchester State Bank has been named as a defendant (x) for alleged
noncompliance with any environmental law, rule or regulation or (y) relating to
the release into the environment of any Hazardous Material (as hereinafter
defined) or oil at or on a site presently or formerly owned, leased, or operated
by Manchester State Bank or to Manchester State Bank's knowledge, on a site with
respect to which Manchester State Bank has made a commercial real estate loan
and has a mortgage or security interest in, except where such noncompliance or
release would not have a material adverse effect on Manchester State Bank taken
as a whole. "Hazardous Material" means any pollutant, contaminant, or hazardous
substance under the Comprehensive Environmental Response, Compensation, and
Liability Act, 42 U.S.C. Section 9601 et seq., or any similar state law.

         3.21 MANCHESTER STATE BANK INFORMATION. No representation or warranty
contained in this Agreement, and no Statement or information contained in any
certificate, list or other writing furnished to the Company by Manchester State
Bank pursuant to the provisions hereof, including without limitation for
inclusion in the S-4 (as defined in Section 6.01(a)) or any regulatory
application, filing or report, contains or will contain any untrue statement of
a material fact or omits to state a material fact necessary in order to make the
statements herein or therein not misleading. No information material to the
Reorganization and which is necessary to make the representations and warranties
herein contained not misleading, has been withheld from, or has not been
delivered in writing to, the Company.

         3.22 INSURANCE. Set forth in SCHEDULE 3.22 is an accurate and complete
list in all material respects, of all policies of insurance, including the
amounts thereof, owned by Manchester State Bank or in which Manchester State
Bank is named as the insured party. All such policies are valid, outstanding and
enforceable.

                                      -21-
<PAGE>


         3.23 POWERS OF ATTORNEY; GUARANTEES. Manchester State Bank does not
have any power of attorney outstanding, nor any obligation or liability, either
actual, accruing or contingent, as guarantor, surety, co-signer, endorser,
co-maker or indemnitor in respect of the obligation of any person, corporation,
partnership, joint venture, association, organization or other entity, except
for letters of credit issued in the ordinary course of business which are listed
in SCHEDULE 3.23.

         3.24 BROKER'S FEES. Neither Manchester State Bank nor any of its
officers, Directors or employees has employed any broker or finder or incurred
any liability for any broker's fees, commissions or finder's fees in connection
with the transactions contemplated herein, except as disclosed in SCHEDULE 3.24.

         3.25 AGREEMENTS WITH REGULATORY AGENCIES. Except as set forth in
SCHEDULE 3.25, Manchester State Bank is not subject to any cease and desist or
other order issued by, or is a party to any written agreement, consent agreement
or memorandum of understanding (each a "Regulatory Agreement"), with any
regulatory agency or other governmental entity that restricts in any material
respect the conduct of its business or that relates to its capital adequacy, its
credit policies or its management, nor has Manchester State Bank been notified
by any regulatory agency or other governmental entity that it is considering
issuing or requesting any Regulatory Agreement.

         3.26 MATERIAL INTERESTS OF CERTAIN PERSONS. Except as set forth in
SCHEDULE 3.26, no officer or Director of Manchester State Bank, or any
"associate" (as such term is defined in Rule 14a-1 under the Exchange Act) of
any such officer or Director, has any material interest in any material contract
or property (real or personal), tangible or intangible, used in or pertaining to
the business of Manchester State Bank that would be required to be disclosed in
a proxy statement to shareholders under Regulation 14A of the Exchange Act.

                                   ARTICLE IV

                  REPRESENTATIONS AND WARRANTIES OF THE COMPANY

         The Company and Bank hereby represent and warrant to Manchester State
         Bank as follows:

         4.01     CORPORATE ORGANIZATION.

                  (a) The Company is a corporation duly organized, validly
existing and in good standing under the laws of the State of Delaware. The
Company has the corporate power and authority to own or lease all of its
properties and assets and to carry on its business as it is now being conducted,
and is duly licensed or qualified to do business in each jurisdiction in which
the nature of the business conducted by it or the character or location of the
properties and assets owned or leased by it makes such licensing or
qualification necessary. The Company is duly registered as a bank holding
company under the Bank Holding Company Act (the "BHC Act"). The Certificate of

                                      -22-
<PAGE>

Incorporation and Bylaws of the Company, copies of which have previously been
made available to Manchester State Bank, are true and complete copies of such
documents as in effect as of the date of this Agreement. Except for the Bank and
The Equity Bank, which is a Connecticut-chartered commercial bank duly
organized, validly existing and in good standing under the laws of the State of
Connecticut and which became a subsidiary of the Company November 30, 1995, the
Company does not have any wholly-owned subsidiaries or capital stock or other
equity ownership interest in any corporation, partnership or other entity which
totals 5% or more of such entity's total equity.

                  (b) The Bank is a Connecticut-chartered commercial bank duly
organized, validly existing and in good standing under the laws of the State of
Connecticut. The Bank has the corporate power and authority to own or lease all
of its properties and assets and to carry on its business as it is now being
conducted. The Bank has all necessary federal, state and local banking
authorization to own or lease its properties and assets and to carry on its
business as it is being conducted. The Bank is a Subsidiary of the Company. The
accounts of depositors of the Bank are insured by BIF of the FDIC in accordance
with law and with the regulations of the FDIC and all premiums and assessments
required in connection therewith have been paid. The copies of the Bank's
Certificate of Incorporation and Bylaws, each certified by its Secretary as of
the date of this Agreement, which are being delivered to Manchester State Bank
herewith, are complete and correct copies in effect as of the date of this
Agreement. Except as listed on the attached SCHEDULE 4.01(b), the Bank does not
have any wholly-owned subsidiaries or capital stock or other equity ownership
interest in any corporation, partnership or other entity which totals 5 % or
more of such entity's total equity.

         4.02     CAPITALIZATION.

                  (a) The authorized capital stock of the Company consists of
10,200,000 shares, consisting of 10,000,000 shares of Company Class A Common
Stock, $.10 par value and 200,000 shares of preferred stock, $.10 par value
("Preferred Stock"). As of the date of this Agreement, there are approximately
3,084,309 shares of Company Common Stock issued and outstanding, no shares held
in the Company's treasury, and (except as described below in SCHEDULE 4.02) no
shares reserved for issuance upon exercise of outstanding stock options. At the
date of this Agreement, no shares of preferred stock are outstanding and no
shares of Company preferred stock have heretofore been issued or are
outstanding. All issued and outstanding shares of Company Common Stock have been
duly authorized and validly issued and are fully paid and nonassessable. Except
for 64,000 shares of Company Common Stock reserved for issuance upon exercise of
outstanding stock options that have been granted to certain of the Bank's and
the Company's Executive Officers. The Company does not have and is not bound by
any outstanding subscriptions, options, warrants, calls, commitments or
agreements of any character calling for the purchase or issuance of any shares
of Company capital stock or any security representing the right to purchase or
otherwise receive any capital stock of the Company. None of the shares of
capital stock of the Company has been issued in violation of the preemptive
rights of any person.

                                      -23-
<PAGE>


                  (b) The authorized capital stock of the Bank consists of
350,000 shares, shares of common stock, $5.00 par value ("Bank Common Stock").
As of the date of this Agreement, one share of Bank Common Stock issued and
outstanding, all of which are held by the Company, and no shares held in the
Bank's treasury or reserved for issuance. At the date of this Agreement, no
shares of preferred stock are outstanding or reserved for issuance and no shares
of Bank preferred stock have heretofore been issued or are outstanding. All
issued and outstanding shares of Bank Common Stock have been duly authorized and
validly issued and are fully paid and nonassessable.

         4.03     AUTHORITY; NO VIOLATION.

                  (a) The Company has all necessary corporate power and
authority to execute and deliver this Agreement and to consummate the
transactions contemplated hereby. The execution and delivery of this Agreement
by the Company and the consummation by the Company of the transactions
contemplated hereby have been duly and validly approved by the Board of
Directors of the Company, a certified copy of the Board Resolution reflecting
such approval is attached hereto as SCHEDULE 4.03(a), and no other corporate
proceedings on the part of the Company are necessary to consummate the
transactions contemplated hereby. This Agreement has been duly and validly
executed and delivered by the Company and (assuming due authorization, execution
and delivery by Manchester State Bank) constitutes a valid and binding
obligation of the Company, enforceable against the Company in accordance with
its terms, except as enforcement may be limited by general principles of equity
whether applied in a court of law or a court of equity and by bankruptcy,
insolvency and similar laws affecting creditors' rights and remedies generally.

                  (b) The Bank has full corporate power and authority to execute
and deliver this Agreement and to consummate the transactions contemplated
hereby. Upon the due and valid approval of this Agreement by the Company as the
sole shareholder of the Bank, no other corporate proceedings on the part of the
Bank will be necessary to consummate the transactions contemplated thereby. This
Agreement has been duly and validly executed and delivered by the Bank and will
(assuming due authorization, execution and delivery by Manchester State Bank)
constitute a valid and binding obligation of the Bank, enforceable against the
Bank in accordance with its terms, except as enforcement may be limited by
general principles of equity whether applied in a court of law or a court of
equity and by bankruptcy, insolvency and similar laws affecting creditors'
rights and remedies generally.

                  (c) Neither the execution and delivery of this Agreement by
the Company or the Bank, nor the consummation by the Company or the Bank, as the
case may be, of the transactions contemplated hereby, nor compliance by the
Company or the Bank with any of the terms or provisions hereof, will (i) violate
any provision of the Certificate of Incorporation or Bylaws of the Company or
the Bank, as the case may be, or (ii) assuming that the consents and approvals
referred to in Section 4.04 are duly obtained, (x) violate any statute, code,
ordinance, rule, regulation, judgment, order, writ, decree or injunction

                                      -24-
<PAGE>

applicable to the Company or any of its Subsidiaries, or (y) violate, result in
a breach of any provision of, constitute a default under, or result in the
creation of any material lien, pledge, security interest, charge or other
encumbrance upon any of the respective properties or assets of the Company or
any of its Subsidiaries under any of the terms, conditions or provisions of any
note, bond, mortgage, indenture, deed of trust, license, lease, agreement or
other instrument or obligation to which the Company or any of its Subsidiaries
is a party, or by which they or any of their respective properties or assets may
be bound or affected.

         4.04 CONSENTS AND APPROVALS. Except for (i) the filing of applications
and notices, as applicable, with the FDIC under the Bank Merger Act and with the
Board of Governors of the Federal Reserve System under the Bank Holding Company
Act and approval of such applications and notices, (ii) the filing of
applications with the Commissioner under Section 36a-125 and potentially 36a-180
of the Connecticut General Statutes and approvals of such applications, (iii)
the filing with the SEC of the Proxy Statement and the S-4, (iv) the filing of
this Agreement by the Commissioner, with his approval thereon, with the
Secretary, (v) such filings and approvals as are required to be made or obtained
under the securities or "Blue Sky" laws of various states in connection with the
issuance of the shares of Company Common Stock pursuant to this Agreement, (vi)
the approval of this Agreement by the Company as the sole shareholder of the
Bank, and (vii) the approval of this Agreement by the shareholders of the
Company (viii) such filings, authorizations or approvals as may be set forth in
SCHEDULE 4.04, no consents or approvals of or filings or registrations with any
governmental entity or with any third party are necessary in connection with the
execution and delivery by the Company and the Bank of this Agreement and the
consummation by the Company and the Bank of the Reorganization and the other
transactions contemplated hereby, except where the failure to obtain such
consents or approvals, or to make such filings or registrations, would not
prevent or delay the Reorganization or otherwise prevent the Company from
performing its obligations under this Agreement. The affirmative vote of the
holders of the outstanding shares of Company Common Stock is not required to
approve this Agreement or the transactions contemplated hereby.

         4.05 FINANCIAL STATEMENTS. The Company has previously made available to
Manchester State Bank accurate and complete copies of (a) the consolidated
balance sheets of the Company and its Subsidiaries as of December 31 for the
fiscal years 1990 through 1994 and the related consolidated statements of
income, changes in shareholders' equity and cash flows for the fiscal years 1990
through 1994, inclusive, as reported in the Company's Annual Report on Form 10-K
for the fiscal year ended December 31, 1994 filed with the SEC under the
Exchange Act, and (b) the unaudited consolidated balance sheet of the Company
and its Subsidiaries as of September 30, 1995 and the related unaudited
consolidated statement of income, changes in shareholders' equity and cash flows
for the nine month periods then ended as reported in the Company's Quarterly
Report on Form 10-Q for the period ended September 30, 1995 filed with the SEC
under the Exchange Act. The December 31, 1994 consolidated balance sheet of the
Company (including the related notes, where applicable) fairly presents in all
material respects the consolidated financial position of the Company and its
Subsidiaries as of the date thereof, and the other financial statements referred
to in this Section 4.05 (including the related notes where applicable) fairly
present in all material respects the results of the consolidated operations and
changes in shareholders' equity and consolidated financial position of the
Company and its Subsidiaries for the respective fiscal periods or as of the
respective dates therein set forth and each of such statements (including the
related notes, where applicable) has been prepared in accordance with GAAP

                                      -25-
<PAGE>

consistently applied during the periods involved, except as indicated in the
notes thereto or, in the case of unaudited statements, as permitted by Form
10-Q. Without limiting the generality of the foregoing, the financial statements
as of, and for, the nine month period ending September 30, 1994, were prepared
on a basis consistent with the Company's audited financials for the year ended
December 31, 1994. The books and records of the Company and of its Subsidiaries
have been, and are being, maintained in all material respects in accordance with
applicable legal and accounting requirements and reflect only valid
transactions.

         4.06    BROKER'S FEES. Neither the Company nor the Bank nor any Company
Subsidiary, nor any of their respective officers, Directors, or employees has
employed any broker or finder or incurred any liability for any broker's fees,
commissions or finder's fees in connection with any of the transactions
contemplated by this Agreement except as disclosed in SCHEDULE 4.06.

         4.07    ABSENCE OF CERTAIN CHANGES OR EVENTS.

                  (a) Except for the transactions contemplated by this Agreement
or as a result of the consummation of its Plan and Agreement of Reorganization
with The Equity Bank, which became effective November 30, 1995, the Company has
not incurred any liability (contingent or otherwise) that is material to Company
or that, when combined with all similar liabilities, would be material to
Company, except as disclosed in the notes to Company's December 31, 1994 balance
sheet, and except for commitments and contingencies incurred in the ordinary
course of business.

                  (b) Except as a result of the consumation of its Plan and
Agreement of Reorganization with The Equity Bank, which became effective
November 30, 1995, and except as may be set forth in SCHEDULE 4.07, since
December 31, 1994:

                  (i) there has not been any material adverse change in the
         Company, its loan portfolio, and its Subsidiaries, their businesses or
         operations taken as a whole, and no fact or condition exists which the
         Company believes will cause such a material adverse change;

                  (ii) there has not been any occurrence by the Company of any
         liability that has had, or to the knowledge of the Company, could
         reasonably be expected to have, a material adverse effect on the
         Company and its Subsidiaries taken as a whole;

                  (iii) there has not been any change in any of the accounting
         methods or practices of the Company or any of its Subsidiaries other
         than changes required by applicable law or generally accepted
         accounting principles;

                  (iv) there has not been any agreement or understanding,
         whether in writing or otherwise, of the Company of any of its
         Subsidiaries to do any of the foregoing; and

                  (v) there has not been any loss, damage, destruction or other
         casualty, materially and adversely affecting any of the significant
         properties, assets or business of the Company of any of its
         Subsidiaries.


                                      -26-
<PAGE>

                  (c) For purposes of this Section 4.07, no transaction, event
or condition or series or combination of transactions, events or conditions
shall be materially adverse with respect to the Company or the Bank if the net
adverse effect thereof, on the capital of the Company and the Bank is not in
excess of $1,500,000.

         4.08     LEGAL PROCEEDINGS. There are no pending or to the knowledge of
 the Company, threatened, legal, administrative, arbitral or other proceedings,
claims, actions or governmental investigations of any nature against the Company
or any Subsidiary of the Company, as to which there is, in the judgment of the
Company, a reasonable likelihood of adverse determination and which if adversely
determined, would, individually or in the aggregate, (i) have a material adverse
effect on the Company and its Subsidiaries, or their business or operations
taken as a whole, or (ii) as of the date hereof, prevent or materially and
adversely affect the Company's ability to consummate the transactions
contemplated hereby. Set forth in SCHEDULE 4.08 hereto is a list of any pending
or to the knowledge of the Company, threatened, legal, administrative, arbitral
or other proceeding, claim, action or governmental investigation of any nature
against the Company or any Subsidiary of the Company which involves a claim of
$1,500,000 or more or a series of claims which in the aggregate equal $1,500,000
or more. Set forth in SCHEDULE 4.08 hereto is also a listing of any and all
class actions or shareholders' actions pending or, to the best knowledge of the
Company, threatened against the Company or any of its Subsidiaries, regardless
of the amount in controversy.

         4.09     SEC REPORTS. The Company has previously made available to
Manchester State Bank a true and complete, in all material respects, copy of
each (a) final registration statement, prospectus, report, schedule and
definitive proxy statement filed since January 1, 1994 by the Company with the
SEC pursuant to the Securities Act or the Exchange Act (the"Company Reports")
and (b) communication mailed by the Company to its shareholders since January 1,
1994, and, as of their respective dates, no such Company Reports contained any
untrue statement of a material fact or omitted to state any material fact
required to be stated therein or necessary in order to make the statements
therein, in light of the circumstances in which they were made, not misleading.

         4.10     COMPANY INFORMATION. No representation or warranty contained 
in this Agreement, and no statement or information contained in any certificate,
list or other writing furnished to Manchester State Bank pursuant to the
provisions hereof, including without limitation for inclusion in the Proxy
Statement and the S-4 (as defined in Section 6.01(a)) or any regulatory
application, filing or report, contains or will contain any untrue statement of

                                      -27-
<PAGE>

a material fact or omits to state a material fact necessary in order to make the
statements herein or therein not misleading. No information material to the
Reorganization and which is necessary to make the representations and warranties
herein contained not misleading, has been withheld from, or has not been
delivered in writing to, Manchester State Bank.

         4.11     COMPLIANCE WITH APPLICABLE LAW. The Company and each of its
Subsidiaries holds, and have at all times held, all material licenses,
franchises, permits and authorizations necessary for the lawful conduct of their
respective businesses under and pursuant to all, and have complied with and are
not in default under any, applicable law, statute, order, rule, regulation,
policy or guideline of any governmental entity relating to the Company or any of
its Subsidiaries, except where the failure to hold such license, franchise,
permit or authorization or such noncompliance or default would not have a
material adverse effect on the Company, and neither the Company nor any of its
Subsidiaries has received notice of any material violation of, or knows of any
material violation of, any of the above.

         4.12     AGREEMENTS WITH REGULATORY AGENCIES. Neither the Company nor 
any of its Subsidiaries is subject to any cease and desist or other order issued
 by, or is a party to any written agreement, consent agreement or memorandum of
understanding (each a "Company Regulatory Agreement"), with any regulatory
agency or other governmental entity that restricts in any material respect the
conduct of its business or that relates in any manner to its capital adequacy,
its credit policies or its management, nor has the Company or any of its
Subsidiaries been notified by any regulatory agency of other governmental entity
that it is considering issuing or requesting any Regulatory Agreement.

         4.13     REGULATORY APPROVALS. The Company is not, as of the date 
hereof, aware of any reason why the regulatory approvals required to be obtained
 by it or any of its Subsidiaries to consummate the Reorganization would not be
satisfied within the time frame customary for transactions of the nature
contemplated thereby.

         4.14     ENVIRONMENTAL MATTERS.  Except as set forth in SCHEDULE 4.14:

                  (a) The Company and the Bank are in compliance, and have in
the last three years been in compliance, with all applicable laws, rules,
regulations, standards and requirements adopted or enforced by the EPA and of
state and local agencies with jurisdiction over pollution or protection of the
environment, except where such noncompliance or violations could not reasonably
be expected to have a material adverse effect on the Company;

                  (b) There is no suit, claim, action or proceeding pending
before any court or governmental entity (and, to the best of the Company's
knowledge, no basis exists for the assertion or commencement thereof) in which
the Company or any of its Subsidiaries has been named as a defendant (x) for
alleged noncompliance with any environmental law, rule or regulation or (y)
relating to the release into the environment of any Hazardous Material (as
defined in Section 3.20(b)) or oil at or on a site presently or formerly owned,
leased, or operated by the Company or any of its Subsidiaries or to the
Company's knowledge, on a site with respect to which the Company or any of its
Subsidiaries has made a commercial real estate loan and has a mortgage or

                                      -28-
<PAGE>

security interest in, except where such noncompliance or release would not have
a material adverse effect on the Company and its Subsidiaries taken as a whole.

                                    ARTICLE V

                    COVENANTS RELATING TO CONDUCT OF BUSINESS

         5.01     COVENANTS OF MANCHESTER STATE BANK. During the period from the
date of this Agreement to the Effective Time, Manchester State Bank will conduct
its business only in the ordinary course and consistent with prudent banking
practice, will use all reasonable efforts to preserve Manchester State Bank's
properties wherever located, and will comply in all material respects with all
laws applicable to Manchester State Bank to the conduct of its business, and to
the transactions contemplated by this Agreement. Manchester State Bank will use
all reasonable efforts to preserve its business organization intact, to keep
available the present services of its employees, and to preserve the goodwill of
its customers and others with whom business relationships exist. Manchester
State Bank will, from the date hereof until at least through the consummation of
the transactions contemplated by this Agreement, keep all insurance policies set
forth in SCHEDULE 3.22 in full force and effect. In addition, Manchester State
Bank agrees that from the date hereof to the consummation of the Reorganization,
and except as otherwise consented to or approved by a duly authorized officer of
the Company in writing, which consent shall not be unreasonably withheld, or as
permitted or required by this Agreement, Manchester State Bank will not:

                  (a) enter into or amend any contract of the nature required to
be set forth in SCHEDULE 3.18;

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

                  (c) change the number of issued shares of its capital stock,
or issue or grant any option, warrant, call, commitment, subscription, right to
purchase or agreement of any character relating to its authorized or issued
capital stock, or any securities convertible into shares of such stock, or
split, combine or reclassify any shares of its capital stock, declare, set aside
or pay any dividend or other distribution (whether in cash, stock or property or
any combination thereof) in respect of its capital stock or redeem or otherwise
acquire any shares of its capital stock;

                  (d) make unsecured loans in excess of $10,000 for any
individual loan or in excess of $25,000 in the aggregate to any borrower or
group of borrowers, other than renewals in the ordinary course of business and
not involving any change in terms;

                  (e) (i) make any loan or loans described as an "Undesirable"
or "Prohibited" Loan on SCHEDULE 5.01; (ii) make any secured loan or loans,
other than residential mortgage loans with a loan to value of in excess of 80%,
in an aggregate amount to any one borrower (including members of his/her
immediate family or affiliates of such borrower) in excess of $250,000, except

                                      -29-
<PAGE>

for loans sold to investors and renewals in the ordinary course of business and
not involving any change in terms; (iii) make any junior mortgage loan in excess
of $100,000 behind first mortgages if the resulting loan to value ratio of the
combined mortgages would exceed 70% or if prior mortgage loans are in excess of
$250,000; (iv) make any commercial loan or loans in excess of $100,000 unless
fully secured by readily marketable collateral or real estate with a maximum
loan to value ratio of 80%; or (v) honor or extend any overdraft in excess of
$5,000 unless fully secured by readily marketable collateral.

                  (f) make any new loans to any Director or employee of
Manchester State Bank, or any member or affiliate of their respective families;

                  (g) other than with respect to residential mortgage loans,
renew or otherwise reinstate any loan that has been in default for a period of
30 days or more which, when added to any loans outstanding to the families or
affiliates of any maker or surety of the defaulted loans (whether or not such
other loans are in default) has a balance outstanding in excess of $20,000,
except that Manchester State Bank may accept payments for the purpose of
bringing loans current, so long as there is no amendment or restructuring of the
loans;

                  (h) offer rates on deposits that are set in deviation from
past practice and procedure employed by Manchester State Bank or are materially
higher than those of its competitors in the local market, or offer loan pricing
which is materially different relative to its competitors in the local market.

                  (i) hire or retain any new employees, consultants or
contractors, or increase the compensation of current employees, consultants or
contractors, except that Manchester State Bank may hire replacements for current
employees who are not officers or managers if such employees cease to be
employees of Manchester State Bank;

                  (j) make any capital expenditures in excess of $10,000;

                  (k) enter into any real property lease or any lease of
personal property or extend or modify any existing lease of real or personal
property;

                  (l) acquire or agree to acquire, by merging or consolidating
with, or by purchasing a substantial equity interest in or a substantial portion
of the assets of, or by any other manner, any business or any corporation,
partnership, association or other business organization or division thereof or
otherwise acquire any assets, other than in connection in with foreclosures,
settlements in lieu of foreclosure or troubled loan or debt restructurings in
the ordinary course of business, which would be material to Manchester State
Bank;

                  (m) take any action that is intended or would result in any of
its representations and warranties set forth in this Agreement being or becoming
untrue in any material respect, or in any of the conditions to the
Reorganization set forth in Article VII not being satisfied, or in a violation
of any provision of this Agreement except, in every case, as may be required by
applicable law;

                                      -30-
<PAGE>

                  (n) change its methods of accounting in effect at December 31,
1994, except as required by changes in GAAP or regulatory accounting principles
as concurred to by Manchester State Bank's independent auditors;

                  (o) take or cause to be taken any action which would
disqualify the Reorganization as a tax-free reorganization under Section 368 of
the Code;

                  (p) take or cause to be taken any action which would, or may
reasonably be expected to, significantly delay or otherwise adversely affect the
regulatory approvals required to consummate the Reorganization;

                  (q) other than activities in the ordinary course of business
consistent with prior practice, sell, lease, encumber, assign or otherwise
dispose of, or agree to sell, lease, encumber, assign or otherwise dispose of,
any of its material assets, properties or other rights or agreements;

                  (r) other than in the ordinary course of business consistent
with past practice, incur any indebtedness for borrowed money, assume,
guarantee, endorse or otherwise as an accommodation become responsible for the
obligations of any other individual, corporation or other entity;

                  (s) file any application to open, relocate or terminate the
operations of any banking office;

                  (t) make any equity investment or commitment to make such an
investment in real estate or in any real estate development project, other than
in connection with foreclosures, settlements in lieu of foreclosure or troubled
loan or debt restructurings in the ordinary course of business;

                  (u) purchase or sell loans in bulk;

                  (v) foreclose upon or take deed or title to any commercial
real estate without first conducting a Phase I environmental assessment of the
property; and shall not foreclosure upon such commercial real estate if such
environmental assessment indicates the presence of hazardous material;

                  (w) terminate the employment of, or decrease in any material
respect, the duties, obligations, responsibilities, or position of any senior
officer of Manchester State Bank; or

                  (x) agree to do any of the foregoing.

                                      -31-
<PAGE>


         5.02 COVENANTS OF THE COMPANY. During the period from the date of this
Agreement to the Effective Time, except as expressly contemplated or permitted
by this Agreement or with the prior written consent of Manchester State Bank,
which should not be unreasonably withheld, the Company and its Subsidiaries
shall carry on their respective businesses in the ordinary course consistent
with past practice and use all reasonable efforts to preserve intact their
present business organizations and relationships. Without limiting the
generality of the foregoing and as otherwise contemplated by this Agreement or
consented to in writing by Manchester State Bank, which shall not be
unreasonably withheld, the Company shall not, and shall not permit any of its
Subsidiaries to:

                  (a) take any action that is intended or would result in any of
its representations and warranties set forth in this Agreement being or becoming
untrue in any material respect, or in any of the conditions to the
Reorganization set forth in Article VII not being satisfied, or in a violation
of any provision of this Agreement, except, in every case, as may be required by
applicable law;

                  (b) change its methods of accounting in effect at December 31,
1994, except in accordance with changes in GAAP or regulatory accounting
principles as concurred to by the Company's independent certified public
accountants;

                  (c) take or cause to be taken any action which would
disqualify the Reorganization as a tax-free reorganization under Section 368 of
the Code;

                  (d) take or cause to be taken any action which would, or may
reasonably be expected to, significantly delay or otherwise adversely affect the
regulatory approvals required to consummate the Reorganization; or

                  (e) agree to do any of the foregoing.

                                   ARTICLE VI

                              ADDITIONAL AGREEMENTS

         6.01     REGULATORY MATTERS.

                  (a) Following the review by the Company and Manchester State
Bank of all information and material provided to each in accordance with this
Agreement, Manchester State Bank shall promptly prepare and file with the FDIC a
proxy statement for the meeting of its shareholders called for the purpose of
approving this Agreement (the 'Proxy Statement") and the Company shall promptly
prepare and file with the SEC a registration statement on Form S-4 with respect
to the shares of Company Common Stock to be issued in the Reorganization (the
"S-4"), in which the Proxy Statement will be included as a prospectus. Each of
the Company and Manchester State Bank shall use their best efforts to have the

                                      -32-
<PAGE>

S-4 declared effective under the Securities Act as promptly as practicable after
such filing, and Manchester State Bank shall thereafter promptly mail the Proxy
Statement to its shareholders. The Company shall also use its best efforts to
obtain all necessary state securities law or "Blue Sky" permits and approvals
required to carry out the transactions contemplated by this Agreement, and
Manchester State Bank shall furnish all information concerning Manchester State
Bank and the holders of Manchester State Bank Common Stock as may be reasonably
requested in connection with any such action.

                  (b) The parties hereto shall cooperate with each other and use
their best efforts to prepare and file promptly all necessary documentation, to
effect all applications, notices, petitions and filings, and to obtain as
promptly as practicable all permits, consents, approvals and authorizations of
all third parties and governmental entities which are necessary or advisable to
consummate the transactions contemplated by this Agreement including without
limitation, approval of the Reorganization by the FDIC pursuant to the Bank
Merger Act, and approval of the Reorganization by the Commissioner of the
Connecticut General Statutes and approval by the Board of Governors of the
Federal Reserve System if it wishes to exercise jurisdiction. The parties hereto
agree that they will consult with each other with respect to the obtaining of
all permits, consents, approvals and authorizations of all third parties and
governmental entities necessary or advisable to consummate the transactions
contemplated by this Agreement and each party will keep the other apprised of
the status of matters relating to completion of the transactions contemplated
herein.

                  (c) The Company and Manchester State Bank shall, upon request,
furnish each other with all information concerning themselves, their respective
Subsidiaries, directors, officers and shareholders and such other matters as may
be reasonably necessary or advisable in connection with the Proxy Statement, the
S-4 or any other statement, filing, notice or application made by or on behalf
of the Company, Manchester State Bank or any of their respective Subsidiaries to
any governmental entity in connection with the Reorganization and the other
transactions contemplated hereby.

                  (d) The Company and Manchester State Bank shall promptly
furnish each other with copies of written communications received by the Company
or Manchester State Bank, as the case may be, or any of their respective
Subsidiaries from, or delivered by any of the foregoing to, any governmental
entity in respect of the transactions contemplated hereby.

         6.02     ACCESS TO INFORMATION.

                  (a) Upon reasonable notice and subject to applicable laws
relating to the exchange of information and so as not to unreasonably interfere
with the ordinary proper conduct of its business, Manchester State Bank shall
afford to the officers, employees, accountants, counsel and other
representatives of the Company, access, during normal business hours during the
period prior to the Effective Time, to all its properties, books, contracts,
commitments and records relating to the ownership, operation, obligations and
liabilities of Manchester State Bank, including, but not limited to, its books
of account (including its general ledger), tax records, minute books of
Directors' and shareholders' meetings, Certificate of Incorporation, Bylaws,

                                      -33-
<PAGE>

contracts and agreements, public filings with any regulatory authority,
examination reports of any regulatory authority, including preliminary and
partial reports received in connection with the regulatory examination currently
in progress (subject to applicable law), plans affecting its employees, and any
other business activities or prospects in which the Company may have a
reasonable interest. During such period, Manchester State Bank shall make
available to the Company (i) a copy of each report, schedule, and other document
filed or received by it during such period pursuant to the requirements of
federal securities laws or federal or state banking laws and (ii) all other
information concerning its business, properties and personnel as the Company may
reasonably request (other than information which Manchester State Bank is not
permitted to disclose under applicable law). As to information which Manchester
State Bank is not permitted by law to disclose, Manchester State Bank will, upon
request from the Company, use all reasonable efforts to obtain any consent,
approval or waiver that may be required for such disclosure.

                  (b) Upon reasonable notice and subject to applicable laws
relating to the exchange of information, the Company shall, and shall cause its
Subsidiaries to, afford to the officers, employees, accountants, counsel and
other representatives of Manchester State Bank, access, during normal business
hours during the period prior to the Effective Time, to such information
regarding the Company and its Subsidiaries as shall be reasonably necessary for
Manchester State Bank to fulfill its obligations pursuant to this Agreement to
prepare the Proxy Statement or which may be reasonably necessary for Manchester
State Bank to confirm that the representations and warranties of the Company
contained herein are true and correct and that the covenants of the Company
contained herein have been performed in all material respects, including, but
not limited to, any regulatory information, including FDIC examination reports
and any other reports from regulatory agencies concerning the Company,
information concerning the Company's liabilities, all financial reports and
statements, information concerning the Company's business plans, all external
audit reports concerning the Company or the Bank, and, during the thirty (30)
days following the date of execution of this Agreement and continuing until the
Effective Time, all information regarding (i) the Company's loan portfolio,
including its watch list, reserves, and non-performing loans, (ii) the Company's
investments and (iii) the federal, state and local tax returns and tax
obligations of the Company and its Subsidiaries. As to information which the
Company is not permitted by law to disclose, the Company will, upon request from
Manchester State Bank, use all reasonable efforts to obtain any consent,
approval or waiver that may be required for such disclosure.

                  (c) Neither the Company nor any of its Subsidiaries, nor
Manchester State Bank, shall be required to provide access to or to disclose
information where such access or disclosure would violate or prejudice the
rights of the customers of such party, jeopardize the attorney-client privilege
of the institution in possession or control of such information or contravene
any law, rule, regulation, order, judgment, decree, fiduciary duty or binding
agreement entered into prior to the date of this Agreement. The parties hereto
will make appropriate substitute disclosure arrangements under circumstances in
which the restrictions of the preceding sentence apply.

                                      -34-
<PAGE>


                  (d) All information furnished pursuant to this Agreement shall
be held in confidence to the extent required by, and in accordance with, the
provisions of the confidentiality agreements, dated December 7, 1995, among the
Company, the Bank and Manchester State Bank (the "Confidentiality Agreements").

         6.03     SHAREHOLDER APPROVALS.

                  (a) The Company and Manchester State Bank shall each take all
steps necessary to duly call, give notice of, convene and hold a meeting of its
shareholders to be held as soon as is reasonably practicable after the date on
which the S-4 becomes effective for the purpose of voting upon the approval of
this Agreement. Manchester State Bank and the Company will, through its Board of
Directors, recommend to its shareholders approval of this Agreement and the
transactions contemplated hereby and such other matters as may be submitted to
its shareholders in connection with this Agreement.

                  (b) The Company, as sole shareholder of the Bank, shall take
all steps necessary to duly call, give notice of, convene and hold a meeting of
the shareholder(s) of the Bank (or take action by written consent) for the
purpose of voting upon the approval of this Agreement.

         6.04     LEGAL CONDITIONS TO REORGANIZATION. Each of the Company and
Manchester State Bank shall, and the Company shall cause each of its
Subsidiaries to, use its best efforts (a) to take, or cause to be taken, all
actions necessary, proper or advisable to comply promptly with all legal
requirements which may be imposed on such party or its Subsidiaries with respect
to the Reorganization and, subject to the conditions set forth in Article VII
hereof, to consummate the transactions contemplated by this Agreement and (b) to
obtain (and to cooperate with the other party to obtain) any consent,
authorization, order or approval of, or any exemption by, any governmental
entity and any other third party which is required to be obtained by Manchester
State Bank or the Company or any of the Company's Subsidiaries in connection
with the Reorganization and the other transactions contemplated by this
Agreement.

         6.05     AFFILIATES. Manchester State Bank shall cause each Director,
executive officer and other person who is an "affiliate" (for purposes of Rule
145 under the Securities Act) of Manchester State Bank to deliver to the
Company, prior to the signing of this Agreement, a signed written agreement, in
the form of SCHEDULE 6.05 hereto, providing that such person will not sell,
pledge, transfer or otherwise dispose of any shares of Company Common Stock to
be received by such "affiliate" in the Reorganization except in compliance with
the applicable provisions of the Securities Act and the rules and regulations
thereunder, including without limitation, Rule 145.

         6.06     STOCK LISTING. The Company shall cause the shares of Company
Common Stock to be issued in the Reorganization to be approved for inclusion for
quotation on the NASDAQ National Market System, subject to official notice of
issuance, prior to the Effective Time.

                                      -35-
<PAGE>


         6.07     EMPLOYEE MATTERS.

                  (a) From and after the Effective Time and subject to
applicable law, the Company shall provide the employees of Manchester State Bank
who are offered employment with the Company or any of its Subsidiaries, and who
accept such employment, with benefits comparable to those provided to its own
employees in similar positions and with comparable terms of service with the
Company or its Subsidiaries, as reasonably determined by the Company and its
Subsidiaries.

                  (b) There is no collective bargaining agreement applicable to
employees of the Company or the Bank.

                  (c) Nathan G. Agostinelli's employment and severance shall be
governed by the proposed employment agreement included as SCHEDULE 6.07(c).

         6.08     FINANCIAL STATEMENTS.

                  (a) As soon as reasonably available, but in no event later
than 90 days after the end of the calendar year ending after the date of this
Agreement, the Company will deliver to Manchester State Bank and Manchester
State Bank will deliver to the Company their respective Annual Reports on Form
1O-K, or F-2, as appropriate, as filed with the SEC or the FDIC, as appropriate,
under the Exchange Act.

                  (b) As soon as reasonably available, but in no event later
than 45 days after the end of each fiscal quarter ending after the date of this
Agreement, the Company will deliver to Manchester State Bank and Manchester
State Bank will deliver to the Company their respective Quarterly Reports on
Form 1O-Q, or F-4, as appropriate, as filed with the SEC or the FDIC, as
appropriate, under the Exchange Act.

         6.09     ADDITIONAL AGREEMENTS. In case at any time after the Effective
Time any further action is necessary or desirable to carry out the purpose of
this Agreement, or to vest the Resulting Corporation with full title to all
properties, assets, rights, approvals, immunities and franchises of any of the
parties to the Reorganization, the proper officers and Directors of each party
to this Agreement and their respective Subsidiaries shall take all such
necessary action as may be reasonably requested by, and at the sole expense of,
the Company.

                                      -36-
<PAGE>



         6.10     DISCLOSURE SUPPLEMENTS. From time to time prior to the 
Effective Time, each party will promptly supplement or amend the Schedules 
delivered in connection with the execution of this Agreement to reflect any 
matter which, if existing, occurring or known at the date of this Agreement, 
would have been required to be set forth or described in such Schedules or 
which is necessary to correct any information in such Schedules which has been 
rendered inaccurate thereby. No supplement or amendment to such Schedules shall 
have any effect for the purposes of determining satisfaction of the conditions 
set forth in Sections 7.02(a) or 7.03(a) hereof, as the case may be, or the 
compliance by Manchester State Bank or the Company, as the case may be, with 
the respective covenants set forth in Sections 5.01 and 5.02 hereof.

         6.11     CURRENT INFORMATION.

                  (a) During the period from the date of this Agreement to the
Effective Time, Manchester State Bank will cause one or more of its designated
representatives to be available, upon the reasonable request of the Company, to
confer on a regular and frequent basis with representatives of the Company and
to report the general status of the ongoing operations of Manchester State Bank.
Manchester State Bank will promptly notify the Company of any significant change
in the normal course of business of Manchester State Bank or in the operation of
its properties, and of any governmental complaints, investigations or hearings
(or communications indicating that the same may be contemplated) or the
institution or the threat of any significant litigation involving Manchester
State Bank and will keep the Company reasonably informed of such events and
permit the Company access to all significant materials prepared in connection
therewith. With respect to the regulatory examination of Manchester State Bank
currently in progress, Manchester State Bank will keep the Company advised of
all reports, preliminary or otherwise, received from examiners, subject to
applicable disclosure laws, and will use all reasonable efforts to obtain any
consent, approval or waiver that may be required for such disclosure.

                  (b) The Company will promptly notify Manchester State Bank of
any material change in the normal course of business of the Company or any of
its Subsidiaries and of any governmental complaints, investigations or hearings,
or the institution or threat of significant litigation involving the Company or
any of its Subsidiaries, and will keep Manchester State Bank reasonably informed
of such events and permit Manchester State Bank access to all significant
materials for a reasonable period in connection therewith. With respect to the
regulatory examination of the Company currently in progress or just recently
ended, the Company will keep Manchester State Bank advised of all reports,
preliminary or otherwise, received from examiners, subject to applicable
disclosure laws, and will use all reasonable efforts to obtain any consent,
approval, or waiver that may be required for such disclosure.

         6.12     ENVIRONMENTAL ASSESSMENT. Manchester State Bank agrees, to the
extent it is legally permitted, to allow the Company, its agents and
representatives, during the sixty days subsequent to execution of this Agreement
at the Company's expense, to conduct an environmental site assessment of any
real property owned (including assets held as other real estate owned) or leased
by Manchester State Bank, and agrees to cooperate in providing information and
other assistance to the Company, its agents and representatives in connection

                                      -37-
<PAGE>

therewith, including, without limitation, providing access and entry onto such
real property for the purpose of making appropriate environmental and related
inspections, provided, however that Company agrees to enter into a
confidentiality agreement with the party(ies) conducting any environmental
testing that said party shall not disclose its findings to any third party
unless required by State or Federal law. Company agrees that it shall also be
bound by this restriction. An environmental site assessment may include sampling
and intrusive studies if the Company's representative deems them advisable in
light of the current standards. Manchester State Bank shall be entitled, as a
condition to its obligations hereunder, to notice within 60 days of signing this
Agreement of any material environmental problems identified by the Company and
to be indemnified to its reasonable satisfaction from and against any loss or
damage incurred from the conducting of any such site assessment (but not the
findings thereof). The Company shall contract for any site assessment desired by
it not later than 30 days after the later of the date hereof or, with respect to
property acquired after the date hereof, the date Manchester State Bank notified
the Company of such acquisition.

         6.13     PUBLIC ANNOUNCEMENTS. Except to the extent required otherwise
by applicable state or federal securities laws or any applicable Connecticut or
federal banking laws, with respect to which Manchester State Bank and the
Company may act upon the advice of their respective legal counsel, neither
Manchester State Bank, nor the Company or any of its Subsidiaries, shall issue
any press release or otherwise make any public statement with respect to this
Agreement or any of the transactions contemplated hereby prior to the Effective
Time without obtaining the consent to or approval thereof from the other party,
which consent or approval shall not be unreasonably withheld.

                                   ARTICLE VII

                              CONDITIONS PRECEDENT

         7.01     CONDITIONS TO EACH PARTY'S OBLIGATIONS UNDER THIS AGREEMENT.
The respective obligations of each party under this Agreement shall be subject 
to the fulfillment at or prior to the Effective Time of the following 
conditions, none of which may be waived:

                  (a) This Agreement and the transactions contemplated hereby
shall have been approved and adopted by the affirmative vote of the holders of
at least two-thirds of the outstanding shares of Manchester State Bank Common
Stock and if legally required, by the requisite shareholder vote of Bank Common
Stock and Company Common Stock.

                  (b) This Agreement and the transactions contemplated hereby
shall have been approved by the Commissioner, by the FDIC and by the Board of
Governors of the Federal Reserve System unless it waives jurisdiction, and by
any other regulatory authority having appropriate jurisdiction, none of such
approvals shall contain any term or condition which would (i) have a material
adverse effect on the business, operations, properties, assets or financial
condition of Manchester State Bank or Resulting Corporation, or (ii) otherwise
materially impair the value of Manchester State Bank or Resulting Corporation,
and all appropriate waiting periods shall have expired.

                                      -38-
<PAGE>


                  (c) Neither the Company nor Manchester State Bank shall be
subject to any order, decree or injunction of a court or agency of competent
jurisdiction which prevents or delays the consummation of the Reorganization.

                  (d) The shares of Company Common Stock which shall be issued
to the shareholders of Manchester State Bank upon consummation of the
Reorganization shall have been authorized for inclusion for quotation on the
NASDAQ National Market System, subject to official notice of issuance.

                  (e) The S-4 shall have become effective under the Securities
Act and no stop order suspending the effectiveness of the S-4 shall have been
issued and no proceedings for that purpose shall have been initiated or
threatened by the SEC.

         7.02     CONDITIONS TO THE OBLIGATIONS OF THE COMPANY UNDER THIS 
AGREEMENT. The obligations of the Company under this Agreement shall be further 
subject to the satisfaction, at or prior to the Effective Time, of the following
conditions, any one or more of which may be waived by the Company:

                  (a) Each of the obligations of Manchester State Bank required
to be performed by it at or prior to the Effective Time pursuant to the terms of
this Agreement shall have been duly performed and complied with in all material
respects and the representations and warranties of Manchester State Bank
contained in this Agreement shall be true and correct in all material respects
as of the date of this Agreement and as of the Effective Time as though made at
and as of the Effective Time (except as otherwise contemplated by this
Agreement), and the Company shall have received a certificate to that effect
signed by the President and by the Chief Financial Officer of Manchester State
Bank.

                  (b) All action required to be taken by, or on the part of,
Manchester State Bank to authorize the execution, delivery and performance of
this Agreement by Manchester State Bank and the consummation of the transactions
contemplated hereby shall have been duly and validly taken by the Board of
Directors of Manchester State Bank and Manchester State Bank shareholders and
the Company shall have received certified copies of the resolutions evidencing
such authorization.

                  (c) The Company shall have received certificates as of a day
as close as practicable to the date of the Effective Time from appropriate
authorities as to the good standing of, and of the payment of franchise taxes,
if any, in Connecticut by Manchester State Bank.

                  (d) Any and all permits and approvals of governmental bodies
and material consents (including all consents of landlords) and authorizations
of other third parties shall have been obtained by Manchester State Bank and the
Company which are required with respect to and are necessary in connection with
(i) the consummation of the Reorganization and the other transactions
contemplated hereby, (ii) the ownership by the Resulting Corporation of all of
the properties and assets of Manchester State Bank, or (iii) the conduct by the
Resulting Corporation of the business of Manchester State Bank as conducted by
Manchester State Bank at the Effective Time.

                                      -39-
<PAGE>


                  (e) The Company shall have received an opinion, dated the date
of Closing, from counsel to Manchester State Bank, in form and substance
reasonably satisfactory to the Company, on the matters set forth on EXHIBIT
7.02(e) hereto.

                  (f) Manchester State Bank shall have caused to be delivered to
the Company a letter from Manchester State Bank's independent public accountants
with respect to Manchester State Bank, and dated the date of the Closing, and
addressed to the Company and Manchester State Bank, in form and substance
reasonably satisfactory to the Company to the effect that:

                  (1) they are independent public accountants with respect to
Manchester State Bank;

                  (2) in their opinion the audited financial statements of
         Manchester State Bank examined by them comply as to form in all
         material respects with the applicable published rules and regulations
         of the FDIC with respect to proxy statements and of the SEC with
         respect to registration statements; and

                  (3) at the request of Manchester State Bank they have carried
         out procedures to a specified date not more than 10 business days prior
         to the date of each such letter as follows: (i) read the unaudited
         financial statements of Manchester State Bank for the period from the
         date of the most recent audited financial statements ("Audit Date")
         through the date of the most recent financial statements available in
         the ordinary course of business; (ii) read the minutes of the meetings
         of the Board of Directors of Manchester State Bank from the date of the
         most recently audited financial statements to the date not more than 10
         days prior to the date of each such letter, and (iii) consulted with
         the Chief Financial Officer of Manchester State Bank as to whether
         there has been an increase or decrease in total assets of $500,000 or
         more, an increase in nonperforming loans of more than $500,000, an
         increase in foreclosed real estate of more than $500,000, an increase
         or decrease in total deposits of more than $500,000, and a decrease in
         total shareholders' equity, each as compared to the audited financial
         statements of Manchester State Bank as of the Audit Date and, based on
         such procedures and except as disclosed in such letter, nothing has
         come to their attention which would cause them to believe that said
         financial statements and the financial statements referred to in (i)
         above and the most recent unaudited financial statements are not
         presented in conformity with generally accepted accounting principles
         applied on a basis substantially consistent with that of the audited
         financial statements of Manchester State Bank at the Audit Date.

                  (g) Holders of more than 85% of the outstanding shares of
Manchester State Bank shall have not exercised their statutory appraisal or
dissenters' rights.

                                      -40-
<PAGE>


                  (h) Neither the Company nor Manchester State Bank shall be
subject to any order, decree or injunction of a court or agency of competent
jurisdiction which would impose limitations on the ability of the Resulting
Corporation to exercise full rights of ownership of the assets or business of
Manchester State Bank and no action, suit, proceeding or investigation shall be
pending or threatened which, in the opinion of counsel to the Company, is
reasonably likely to result in any such order, decree or injunction.

                  (i) Except as otherwise provided for in this Agreement, any
agreement to which Manchester State Bank is a party on the date hereof or
hereafter which takes effect upon, or which provides a payment or penalty
conditioned upon or related to, a change of control of Manchester State Bank,
shall have been duly terminated without cost or expense to Manchester State
Bank, the Resulting Corporation or the Company.

                  (j) The Company shall have received the results of any
environmental site assessment contracted for in accordance with Section 6.12
hereof, and based upon such environmental site assessment, not more than $25,000
shall be needed to be expended to correct any deficiency cited in such
assessment and, in the case of property used for Manchester State Bank bank
operations, it shall not be necessary to cease using the cited location for a
period in excess of 30 days in order to complete such corrections, provided,
that, as to any deficiency that can be corrected reasonably promptly and before
the Effective Time, Manchester State Bank shall have the option of correcting
such deficiency.

                  (k) The real property leases to which Manchester State Bank is
a party shall have remained in full force and effect as of the Effective Time
and shall not have been terminated by reason of the consummation of the
Reorganization.

                  (l) The Company shall have received, prior to the execution of
this Agreement and such opinion to be updated upon reasonable request by the
Company for inclusion in Registration/ Proxy Solicitation materials in form and
substance reasonably satisfactory to the Company, an opinion from HAS
Associates, Inc., or such other investment banker as may be selected by the
Company, that the terms of the Reorganization are fair to the Company from a
financial point of view.

                  (m) Rulings from the Internal Revenue Service, in form and
substance satisfactory to counsel for the Company and the Bank, or an opinion of
counsel for the Company and the Bank, shall have been received to the effect
that, for federal income tax purposes, (i) the transactions described in this
Agreement will qualify for treatment as a tax-free reorganization under Section
368 of the Code; (ii) except to the extent of cash consideration received, no
gain or loss will be recognized by the Company or the Bank upon the
Reorganization; (iii) no gain or loss will be recognized by the shareholders of
the Company upon consummation of the Reorganization; and (iv) such other matters
as the Company or the Bank deems appropriate and necessary.

                                      -41-
<PAGE>


                  (n) Manchester State Bank and each "Founding Director" of
Manchester State Bank shall have executed and delivered to the Company, prior to
the execution of this Agreement, the Shareholder Agreements described in Section
1. 11, in form and substance reasonably satisfactory to the Company, and no
material breach or threatened breach of such Shareholder Agreements shall exist.

                  Manchester State Bank will furnish the Company with such
certificates of its officers or others and such other documents to evidence
fulfillment of the conditions set forth in this Section 7.02 as the Company may
reasonably request.

         7.03     CONDITIONS TO THE OBLIGATIONS OF MANCHESTER STATE BANK UNDER 
THIS AGREEMENT. The obligations of Manchester State Bank under this Agreement 
shall be further subject to the satisfaction, at or prior to the Effective Time,
of the following conditions, any one or more of which may be waived by 
Manchester State Bank:

                  (a) Each of the obligations of the Company and the Bank
required to be performed by them at or prior to the Effective Time shall have
been duly performed and complied with and the representations and warranties of
the Company contained in this Agreement shall be true and correct in all
respects as of the date of this Agreement and as of the Effective Time as though
made at and as of the Effective Time (except as otherwise contemplated by this
Agreement), and Manchester State Bank shall have received a certificate to that
effect signed by the President and Chief Financial Officer of the Company.

                  (b) All action required to be taken by, or on the part of, the
Company and the Bank to authorize the execution, delivery and performance of
this Agreement by the Company and the Bank and the consummation of the
transactions contemplated hereby shall have been duly and validly taken by the
Board of Directors of the Company and the Bank, and by the Company as sole
shareholder of the Bank, and Manchester State Bank shall have received certified
copies of the resolutions evidencing such authorization.

                  (c) The conditions in Section 7.02(d) shall have been
satisfied.

                  (d) Manchester State Bank shall have received from First
Albany, or such other investment banker as may be selected by Manchester State
Bank, prior to execution of this Agreement an opinion to be updated for
inclusion in Registration and Proxy Solicitation materials, in form and
substance reasonably satisfactory to Manchester State Bank, that the terms of
the Reorganization are fair to Manchester State Bank and its shareholders from a
financial point of view.

                  (e) Manchester State Bank shall have received an opinion,
dated the date of Closing, from counsel to the Company, in form and substance
reasonably satisfactory to Manchester State Bank, on the matters set forth on
EXHIBIT 7.03(e) hereof.

                                      -42-
<PAGE>


                  (f) Rulings from the Internal Revenue Service, in form and
substance satisfactory to counsel for Manchester State Bank, or an opinion of
counsel for Manchester State Bank or the Company, shall have been received,
rendered on the basis of facts, representations, and assumptions set forth in
such opinions or in writing elsewhere and referred to therein, substantially to
the effect that for federal income tax purposes (i) the Reorganization
constitutes a reorganization within the meaning of Section 368(a) of the Code,
and (ii) accordingly no gain or loss will be recognized by shareholders of
Manchester State Bank with respect to Company Common Stock received solely in
exchange for Manchester State Bank Common Stock pursuant to this Agreement
(noting, however, that non-taxability does not extend to cash received as the
cash portion of the Reorganization Consideration, or in lieu of a fractional
share interest in Company Common Stock, or by dissenters, if any). In rendering
any such opinion, such counsel may require and, to the extent they deem
necessary or appropriate may rely upon, opinions of other counsel and upon
representations made in certificates of officers of Manchester State Bank, the
Company, affiliates of the foregoing, and others.

                  The Company will furnish Manchester State Bank with such
certificates of its officers or others and such other documents to evidence
fulfillment of the conditions set forth in this Section 7.03 as Manchester State
Bank may reasonably request.

                                  ARTICLE VIII

                                     CLOSING

         8.01 TIME AND PLACE. Subject to the satisfaction of the conditions of
Article VII hereof, the closing (the "Closing") of the transactions contemplated
hereby shall take place at the offices of Cranmore, FitzGerald & Meaney, 49
Wethersfield Avenue, Hartford, Connecticut at 10:00 A.M., on the third business
day after the date on which all of the conditions contained in Article VII, to
the extent not waived, are satisfied; or at such other place, at such other
time, or on such other date as the Company and Manchester State Bank may
mutually agree upon for the Closing to take place.

         8.02 DELIVERIES AT THE CLOSING. At the Closing, there shall be
delivered to the Company and Manchester State Bank the opinions, certificates,
and other documents and instruments required to be delivered under Articles VI
and VII hereof.

                                   ARTICLE IX

                            TERMINATION AND AMENDMENT

         9.01 TERMINATION. Notwithstanding any other provision of this
Agreement, this Agreement may be terminated at any time prior to the Effective
Time, whether before or after approval of the matters presented in connection
with the Reorganization by the shareholders of Manchester State Bank and the
Company:

                                      -43-
<PAGE>


                  (a) by mutual consent of the Company and Manchester State Bank
in a written instrument, if the Board of Directors of each so determines by a
vote of a majority of the members of its entire Board;

                  (b) by either the Company or Manchester State Bank upon
written notice to the other party 90 days after the date on which any request or
application for a regulatory approval required to consummate the Reorganization
shall have been denied or withdrawn at the request or recommendation of the
governmental entity which must grant such requisite regulatory approval, unless
within the 90 day period following such denial or withdrawal a petition for
rehearing or an amended application has been filed with the applicable
governmental entity; provided, however, that no party shall have the right to
terminate this Agreement pursuant to this Section 9.01(b) if such denial or
request or recommendation for withdrawal shall be due to the failure of the
party seeking to terminate this Agreement to perform or observe the covenants
and agreements of such party set forth herein;

                  (c) by either the Company or Manchester State Bank if the
Reorganization shall not have been consummated on or before December 31, 1996,
unless the failure of the Closing to occur by such date shall be due to the
failure of the party seeking to terminate this Agreement to perform or observe
in any material respect the covenants and agreements of such party set forth
herein;

                  (d) by either the Company or Manchester State Bank (provided,
that the terminating party is not in material breach of any of its obligations
under this Agreement) if any approval of the shareholders of either party
required for the consummation of the Reorganization shall not have been obtained
by reason of the failure to obtain the required vote at a duly held meeting of
shareholders or at any adjournment or postponement thereof;

                  (e) by either the Company or Manchester State Bank (provided,
that the terminating party is not in material breach of any representation,
warranty, covenant or other agreement contained herein) if there shall have been
a material breach of any of the representations or warranties set forth in this
Agreement on the part of the other party, which breach is not cured within 45
days following written notice to the party committing such breach, or which
breach, by its nature, cannot be cured prior to the Closing;

                  (f) by the Company or Manchester State Bank, if it shall have
determined that the Reorganization has become imprudent by reason of the
institution by any governmental agency of any litigation or proceeding to
restrain or prohibit the consummation of the Reorganization;

                  (g) by the Company if at the time of such termination there
shall have been a material adverse change in Manchester State Bank's financial
condition from that set forth in Manchester State Bank's financial statements
referred to in Section 3.05 unless such change shall have resulted from
conditions affecting the banking industry generally;

                                      -44-
<PAGE>


                  (h) by Manchester State Bank if at the time of such
termination there shall have been a material adverse change in the Company's
financial condition unless such change shall have resulted from conditions
affecting the banking industry generally. For purposes of this Section 9.01(h),
(1) no bulk sale of non-performing assets by the Company or the Bank approved by
the Board of Directors of the Company or the Bank, and made in all material
respects in accordance with such approval after the date of this Agreement,
shall be counted except to the extent the net adverse effect thereof (after
considering any tax benefits) on the capital of the Company exceeds $1,500,000,
and (2) no other transaction, event or condition, or series or combination of
transactions, events or conditions shall be considered as resulting in a
material adverse change with respect to the Company if the net adverse effect
thereof, together with any net adverse effect counted under (1), on the capital
of the Company is not in excess of $1,500,000;

                  (i) by the Company if the results, preliminary or other, of
any regulatory examination of Manchester State Bank indicates (1) any action or
actions the net effect of which is likely to result in a reduction in Manchester
State Bank's capital of 5 % or more below levels disclosed to the Company prior
to execution of this Agreement, or (2) any other action that is likely to result
in a significant restriction on Manchester State Bank, its business or
operations, unless such reduction or restriction has been requested in writing
by the Company;

                  (j) by the Company if, in order to obtain any required permit,
consent, approval or authorization of any governmental authority having
jurisdiction, the Company or Resulting Corporation will be required to agree to,
or will be subjected to, a limitation upon its activities following the
Effective Time which the Company or the Bank reasonably regards as materially
adverse; or

         9.02 EFFECT OF TERMINATION. In the event of termination of this
Agreement by either the Company or Manchester State Bank as provided in Section
9.01, this Agreement shall forthwith become void and have no further effect
except (i) Sections 6.02(d), 9.02, 10.01 and 10.02, shall survive any
termination of this Agreement, and (ii) notwithstanding anything to the contrary
contained in this Agreement, no party shall be relieved or released from any
liabilities or damages arising out of its breach of any representation,
warranty, or other provision of this Agreement.

         9.03 AMENDMENT. Subject to compliance with applicable law, this
Agreement may be amended by the parties hereto, by action taken or authorized by
their respective Boards of Directors, at any time before or after approval of
the matters presented in connection with the Reorganization by the shareholders
of Manchester State Bank; provided, however, that after any approval of the
transactions contemplated by this Agreement by Manchester State Bank's or the

                                      -45-
<PAGE>

Company's shareholders, there may not be, without further approval of such
shareholders, any amendment of this Agreement which reduces the amount or
changes the form of the consideration to be delivered to such shareholders
hereunder in any material respect other than as contemplated by this Agreement.
This Agreement may not be amended except by an instrument in writing signed on
behalf of each of the parties hereto.

         9.04 EXTENSION; WAIVER. At any time prior to the Effective Time, the
parties hereto, by action taken or authorized by their respective Board of
Directors, may, to the extent legally allowed, (a) extend the time for the
performance of any of the obligations or other acts of the other parties hereto,
(b) waive any inaccuracies in the representations and warranties contained
herein or in any document delivered pursuant hereto and (c) waive compliance
with any of the agreements or conditions contained herein (other than Section
7.01). Any agreement on the part of a party hereto to any such extension or
waiver shall be valid only if set forth in a written instrument signed on behalf
of such party, but such extension or waiver shall not operate as a waiver of, or
estoppel with respect to, any subsequent or other failure.

                                    ARTICLE X

                                  MISCELLANEOUS

         10.01    EXPENSES. All costs and expenses incurred in connection with 
this Agreement and the transactions contemplated hereby shall, except to the 
extent and under the circumstances set forth in Section 10.02 below to the
contrary, be paid by the party incurring such costs and expenses.

         10.02    FEES AND EXPENSES UNDER CERTAIN CIRCUMSTANCES.

                  (a) Manchester State Bank and its Directors shall vote for the
Reorganization and recommend this Reorganization to the Shareholders of
Manchester State Bank and shall not solicit, approve or recommend to its
shareholders, or undertake or enter into with or without shareholder approval,
either as the surviving or disappearing or the acquiring or acquired
corporation, any other reorganization, consolidation, assets acquisition, tender
offer or other takeover transaction, or furnish or cause to be furnished any
information concerning its business, properties or assets to any person or
entity, other than the Company, interested in any such transaction (except for
Directors and executive officers of Manchester State Bank and such other persons
as may be required by law), and Manchester State Bank will not authorize or
permit any officer, Director, employee, investment banker or other
representative directly or indirectly to, solicit, encourage or support any
offer from any person or entity (other than the Company) to acquire
substantially all of the assets of Manchester State Bank, to acquire 10% or more
of the outstanding stock of Manchester State Bank, to enter into an agreement to
merge with Manchester State Bank, or to take any other action that would have
substantially the same effect as the foregoing, without the written consent of
the Company (any such solicitation, approval, undertaking, authorization,
permission or other action referred to in this sentence being sometimes referred
to as an "unauthorized action"). If the Reorganization is not consummated in

                                      -46-
<PAGE>

accordance with the terms hereof because of any action or omission by Manchester
State Bank, as set forth above in this Section then Manchester State Bank shall
on demand pay to the Company the sum of (a) the out-of-pocket expenses,
including without limitation, reasonable attorney, accountant and investment
banker fees and expenses, incurred by the Company in connection with the
proposed Reorganization and the transactions provided for in this Agreement,
plus (b) $500,000, as liquidated damages.

                  (b) If either Manchester State Bank or the Company fails to
perform any material covenant or agreement in this Agreement, or if any
representation or warranty by Manchester State Bank or the Company is determined
to be materially untrue (the party which fails to perform or which makes the
untrue representation or warranty being referred to as a "Breaching Party"), and
if at the time of the failure or untrue representation or warranty by the
Breaching Party, the other party is not a Breaching Party (the "Non-Breaching
Party"), and if the Agreement is thereafter terminated prior to the Effective
Time, then the Breaching Party shall on demand pay to the Non-Breaching Party
the out-of-pocket expenses, including without limitation, reasonable attorney,
accountant and investment banker fees and expenses, incurred by the NonBreaching
Party in connection with the proposed Reorganization and the transactions
provided for in this Agreement; provided, however, that the amount payable under
this Section 10.02(b) shall not exceed $250,000.

                  (c) If Manchester State Bank does not take any unauthorized
action, if Manchester State Bank shareholders do not approve the Reorganization,
and if the Company does not breach this Agreement and if an agreement to acquire
or merge with Manchester State Bank at $88.00 of value per share or more to the
Manchester State Bank shareholders is executed on or before December 1, 1997
with an entity that makes an offer during the term of the Agreement, Manchester
State Bank shall pay to the Company upon execution of such agreement the sum of
all out-of-pocket expenses, including without limitation, reasonable attorney,
accountant and investment banker fees and expenses, incurred by the Company in
connection with the proposed Reorganization and the transactions provided for in
the Agreement; provided that if the transaction agreed to with such other entity
shall not close, the Company shall thereupon promptly repay such amount to
Manchester State Bank.

         10.03    NON-SURVIVAL OF REPRESENTATIONS AND WARRANTIES. The respective
representations and warranties of the Company and Manchester State Bank
contained in this Agreement or in any instrument or certificate delivered
pursuant hereto by the Company or Manchester State Bank shall expire on and be
terminated and extinguished at the Effective Time; provided, however, that after
the Effective Time, any such representation or warranty of the Company or
Manchester State Bank shall not be deemed to be terminated or extinguished so as
to deprive the Company of any defense at law or in equity which it would
otherwise have to any claim against it by any person, firm, corporation or other
legal entity, including, without limitation, any shareholder or former
shareholder of Manchester State Bank.

                                      -47-
<PAGE>


         10.04    NOTIFICATION OF CERTAIN MATTERS.

                  (a) Manchester State Bank shall give prompt notice to the
Company and the Company shall give prompt notice to Manchester State Bank, of
(i) the occurrence, or failure to occur, of any event which occurrence or
failure would be likely to cause any representation or warranty contained in
this Agreement to be untrue or inaccurate in any material respect at any time
from the date hereof to the Effective Time, and (ii) any material failure of
Manchester State Bank or the Company, as the case may be, or of any officer,
Director, employee or agent thereof, to comply with or satisfy any covenant,
condition or agreement to be complied with or satisfied by it hereunder,
provided, however, that no such notifications shall affect the representations
or warranties of the parties or the conditions to the obligations of the parties
hereunder,

                  (b) Manchester State Bank agrees to notify the Company by
telephone within 24 hours of receipt of any inquiry with respect to a proposed
Reorganization, consolidation, assets acquisition, tender offer or other
takeover transaction with another person or receipt of a request for information
from the FDIC, the Commissioner, or other governmental authority with respect to
a proposed acquisition of Manchester State Bank by another party. Manchester
State Bank will promptly communicate to the Company the terms of any such
proposal, discussion, negotiation, or inquiry, including the identity of the
party making such proposal or inquiry.

         10.05    NOTICES. All notices or other communications hereunder shall 
be in writing and shall be deemed given if delivered personally or mailed by
prepaid certified first class mail (return receipt requested) or by recognized
overnight delivery service addressed as follows:

                  (a)      If to the Company or the Bank, to:

                           New England Community Bancorp, Inc. and
                           New England Bank and Trust Company
                           P. O. Box 130
                           Old Windsor Mall
                           Windsor, CT  06095
                           Attention:  David A. Lentini
                                       President and Chief
                                         Executive Officer

                  Copy to:
                           Cranmore, FitzGerald & Meaney
                           49 Wethersfield Avenue
                           Hartford, CT 06114
                           Attention:  J. J. Cranmore

                                      -48-
<PAGE>


                  (b)      If to Manchester State Bank, to:

                           Manchester State Bank
                           1041 Main Street
                           Manchester, CT  06045-1440
                           Attention:  Nathan G. Agostinelli
                                       President and Treasurer

                  Copy to:
                           Jacobs, Walker, Rice & Basche, P.C.
                           146 Main Street
                           P.O. Box 480
                           Manchester, CT  06045
                           Attention: Ronald K. Jacobs

or such other address as shall be furnished in writing by either party, and any
such notice or communication shall be deemed to have been given as of the date
so mailed.

         10.06 DELIVERY OF SCHEDULES.  [ RESERVED]

         10.07 PARTIES IN INTEREST. This Agreement shall be binding upon and
shall inure to the benefit of the parties hereto and their respective successors
and assigns; provided, however, that neither this Agreement nor any of the
rights, interests or obligations hereunder shall be assigned by either party
hereto without the prior written consent of the other party, and that nothing in
this Agreement is intended to confer, expressly or by implication, upon any
other person any rights or remedies under or by reason of this Agreement.

         10.08 COMPLETE AGREEMENT. This Agreement, including the documents 
and other writings referred to herein or delivered pursuant thereto, contains 
the entire agreement and understanding of the parties with respect to its 
subject matter, other than the Confidentiality Agreements. There are no 
restrictions, agreements, premises, warranties, covenants or undertakings other 
than those expressly set forth herein or therein. This Agreement supersedes all
prior agreements and understandings between the parties, both written and oral, 
with respect to its subject matter. If any provision or part of this Agreement 
is deemed unenforceable, the enforceability of the other provisions and parts 
shall not be affected.

         10.09 COUNTERPARTS. This Agreement may be executed in one or more
counterparts all of which shall be considered one and the same agreement and
each of which shall be deemed an original.

         10.10 GOVERNING LAW. This Agreement shall be governed by and construed
in accordance with the laws of the State of Connecticut.

                                      -49-
<PAGE>


         10.11 HEADINGS. The Article and Section headings contained in this
Agreement are for reference purposes only and shall not affect in any way the
meaning or interpretation of this Agreement.


                      [THE NEXT PAGE IS THE SIGNATURE PAGE]

                                      -50-
<PAGE>


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

                                     NEW ENGLAND COMMUNITY BANCORP, INC.

                                     By /S/ DAVID A. LENTINI
                                        --------------------
                                        Its President

Attest:

/S/ JOHN COCCOMO
- ----------------
Secretary

                                     NEW ENGLAND BANK & TRUST COMPANY

                                     By /S/ DAVID A. LENTINI
                                        --------------------
                                        Its President

Attest:

 /S/ JOHN COCCOMO
- -----------------
Secretary

                                     MANCHESTER STATE BANK

                                     By /S/ NATHAN G. AGOSTINELLI
                                        ------------------------- 
                                        Its President

Attest:

/S/ RONALD K. JACOBS
- --------------------
Secretary

                                      -51-
<PAGE>

                DIRECTORS OF NEW ENGLAND COMMUNITY BANCORP, INC.

         We hereby confirm, as of this 19th day of December, 1995, our approval
of the foregoing Agreement and Plan of Reorganization by and between New England
Community Bancorp, Inc., New England Bank & Trust Company and Manchester State
Bank


/S/ TADEUS J. BUCZKOWSKI                             /S/ JOHN C. CARMON
- ------------------------                             ------------------

/S/ JOHN A. COCCOMO, SR.                             /S/ GEORGE A. COLLI, JR.
- ------------------------                             ------------------------

/S/ GARY J. DENINO                                   /S/ FRANK A. FALVO
- ------------------                                   ------------------

/S/ DOMINIC J. FERRAINA                              /S/ CHARLES D. GERSTEN
- -----------------------                              ----------------------

/S/ JOHN R. HARVEY                                   /S/ DAVID A. LENTINI
- ------------------                                   --------------------

/S/ ANGELINA MCGILLIVRAY                             /S/ EDWARD J. SZEWCZYK
- ------------------------                             ----------------------

                                      -52-
<PAGE>

                  DIRECTORS OF NEW ENGLAND BANK & TRUST COMPANY

         We hereby confirm, as of this 19th day of December, 1995, our approval
of the foregoing Agreement and Plan of Reorganization by and between New England
Community Bancorp, Inc., New England Bank & Trust Company and Manchester State
Bank


/S/ TADEUS J. BUCZKOWSKI                             /S/ JOHN C. CARMON
- ------------------------                             ------------------

/S/ JOHN A. COCCOMO, SR                              /S/ GEORGE A. COLLI, JR.
- -----------------------                              ------------------------

/S/ LESTER R. DADDARIO                               /S/ DOMINIC J. FERRAINA
- ----------------------                               -----------------------

/S/ RUSSELL A. FERRIGNO, D.D.S                       /S/ HURLBURT R. FREW
- ------------------------------                       --------------------

/S/ DAVID A. LENTINI                                 /S/ ANGELINA J. MCGILLIVRAY
- --------------------                                 ---------------------------

/S/ JOHN J. NARKIEWICZ                               /S/ EDWARD J. SZEWCZYK
- ----------------------                               ----------------------

/S/ PAUL H. WABREK
- ------------------

                                      -53-
<PAGE>

                       DIRECTORS OF MANCHESTER STATE BANK

         We hereby confirm, as of this 19th day of December, 1995, our approval
of the foregoing Agreement and Plan of Reorganization by and between New England
Community Bancorp, Inc., New England Bank & Trust Company and Manchester State
Bank


/S/ PAUL ACETO                                       /S/ NATHAN G. AGOSTINELLI
- --------------                                       -------------------------

/S/ ANDREW ANSALDI, JR.                              /S/ ANTHONY DZEN
- -----------------------                              ----------------

/S/ RONALD JACOBS                                    /S/ NICHOLAS LAPENTA
- -----------------                                    --------------------

/S/ ROXIE LEONE                                      /S/ WILLIAM OLEKSINSKI
- ---------------                                      ----------------------

/S/ SAMUEL PIERSON                                   /S/ ED TOMKIEL
- ------------------                                   --------------

                                      -54-


<PAGE>


                                   APPENDIX B

FIRST ALBANY
CORPORATON

              53 STATE STREET, BOSTON, MASSACHUSETTS 02109-2811 o (617) 228-3000



                                        December 19, 1995



Board of Directors
Manchester State Bank
1041 Main Street
P.O. Box 1440
Manchester, Connecticut  06045-1440

Members of the Board:

You have  requested  our opinion as to the fairness,  from a financial  point of
view,  to  the  stockholders  of  Manchester  State  Bank  (the  "Bank")  of the
consideration (the  "Consideration")  to be received by such holders as a result
of the transaction  (the  "Transaction")  described in the Agreement and Plan of
Reorganization  as of December  20, 1995 (the  "Agreement"),  by and between the
Bank and New England Community  Bancorp,  Inc.  ("Bancorp") and its wholly owned
subsidiary, New England Bank and Trust ("NEBT").

First  Albany  Corporation,  as a  customary  part  of  its  investment  banking
business,  is engaged in the  valuation of  businesses  and their  securities in
connection  with mergers and  acquisitions,  negotiated  underwritings,  private
placements and valuations for corporate, estate and other purposes. We regularly
publish  research  reports  regarding  the financial  services  industry and the
companies in the industry.

In  connection  with and in  preparation  for rendering  this  opinion,  we have
reviewed,  analyzed  and  relied  upon  certain  information  bearing  upon  the
financial and operating condition and regulatory status of the Bank, Bancorp and
NEBT,  including:  the  Agreement;  certain  financial  information of the Bank,
Bancorp and NEBT for the five years ended  December  31,  1994;  the  historical
prices at which the common stock of the Bancorp has been transferred;  and other
financial  information  concerning  the  business  and  operations  of the Bank,
Bancorp and NEBT,  including certain internal  financial and operating  analyses
and forecasts of the Bank and Bancorp prepared by their respective  managements.
We have also met with members of the senior management of the Bank,  Bancorp and
NEBT to discuss  past and current  business  operations,  results of  regulatory
examinations,  financial condition and future prospects of the Bank, Bancorp and
NEBT, as well as other matters believed to be relevant to our analysis. Further,
we  considered  such  other  information,   financial   studies,   analyses  and
investigations  and  financial,  economic  and market  criteria  which we deemed
relevant to our analysis.

In conducting our review of the Transaction, we have relied upon and assumed the
accuracy and completeness of all of the financial and other information provided
to us by the  Bank,  Bancorp,  and  NEBT or  publicly  available.  We  have  not
independently  verified this information or had such information  verified.  For
the purposes of rendering this opinion,  except as set forth below,  we have not
conducted a physical  inspection  of any of the  properties or facilities of the
Bank, Bancorp or NEBT or analyzed any loan or asset  documentation,  nor have we
made or obtained any independent evaluation or appraisals of any such properties
or facilities or of any loans,  investments or financial assets and liabilities.
Furthermore, we are not experts in the evaluation of allowances for loan losses,
and we have not made an independent evaluation of the adequacy of the allowances
for loan  losses  of either  the Bank or  Bancorp  (or any of its  subsidiaries,
including  NEBT),  nor have we reviewed the loan  portfolios of either the Bank,
Bancorp or NEBT beyond what was required to conduct our due diligence  review of
the Transaction.

First Albany has acted as financial  advisor to the Bank in connection  with the
Transaction and has received  compensation for its services,  a portion of which
is contingent upon the consummation of the  Transaction.  We will also receive a
fee for  rendering  this  opinion,  but  such  fee is not  contingent  upon  the
consummation of the Transaction.

First Albany has, within the past year,  rendered investment banking services to
Bancorp in  connection  with  another  merger.  First  Albany  makes a market in
Bancorp common stock,  and may from time to time have a long position in Bancorp
common  stock for our own account and for the accounts of our  customers.  As of
the  date of this  opinion,  we have a long  position  in the  common  stock  of
Bancorp.

Based on our analysis of the foregoing, it is our opinion that the Consideration
to be received by the stockholders of the Bank in the Transaction is fair, from
a financial point of view, to such stockholders as of the above date.


                                             Very truly yours,


                                             /S/ FIRST ALBANY CORPORATION
                                             FIRST ALBANY CORPORATION

<PAGE>


                                   APPENDIX C


December 19, 1995

Board of Directors
New England Community Bancorp, Inc.
176 Broad Street, Olde Windsor Mall
Windsor, CT  06105

Members of the Board:

     You have requested our opinion as to the fairness to the stockholders of
New England Community Bancorp, Inc., Windsor, Connecticut ("NECB"), from a
financial point of view, of the terms of the Agreement and Plan of Merger dated
December 19, 1995 ("the Agreement") which will ultimately provide for the merger
(the "Reorganization") of Manchester State Bank, Manchester, Connecticut
("Manchester") into New England Bank and Trust Company ("NEB&T"), a wholly-owned
subsidiary of NECB. Shareholders of Manchester will receive the Per Share Merger
Consideration upon consummation of the Merger. The Per Share Merger
Consideration will be $35.20 payable in cash and 5.493 shares of NECB Stock.

     In connection with its opinion, HAS Associates, Inc. ("HAS") reviewed,
analyzed and relied upon material relating to the financial and operating
conditions of Manchester including, among other things, the following: (i) the
Agreement; (ii) Annual Reports to Stockholders and Annual Report on Form F-2 for
the three years ended December 31, 1992, 1993, and 1994, of Manchester; (iii)
certain Quarterly Reports on Form F-4, and proxy solicitation material of
Manchester and certain other communications from Manchester to its stockholders;
(iv) other financial information concerning the business and operations of
Manchester furnished to HAS by Manchester for purposes of its analysis,
including certain internal financial analyses and forecasts for Manchester
prepared by the senior management of Manchester; (v) corporate minutes of
Manchester for three years; (vi) audit reports certified by the independent
accountants of Manchester for three years; (vii) regulatory filings of
Manchester for three years; (viii) Manchester policies and procedures, certain
loan files, its investment portfolio; and (ix) certain publicly available
information with respect to banking companies and the nature and terms of
certain other transactions that HAS considered relevant to its inquiry. In

<PAGE>

addition, HAS reviewed certain market information concerning Manchester,
analyzed data concerning private and publicly owned banks in New England,
reviewed stock market data of other banks generally deemed comparable whose
securities are publicly traded, publicly available information concerning
certain recent business combinations, and such additional financial and other
information as HAS deemed necessary. Furthermore, HAS reviewed the public
financial information available concerning NECB. In addition, HAS reviewed
certain internal reports and documents of Manchester including loan lists
grouped by risk rating, past due and non-accrual loan reports, internal loan
watch list, loan relationship reports, restructured loan reports, OREO and ISF
reports, loan loss reserve analysis reports, 1995 operating budget and forecast,
securities portfolio-book value and market value reports, and schedule of
threatened or pending litigations. HAS also held discussions with senior
management of Manchester concerning their past and current operations, financial
condition and prospects, as well as the results of regulatory examinations.

     In conducting its review and arriving at its opinion, HAS relied upon and
assumed the accuracy and completeness of all of the financial and other
information provided to it or publicly available, and HAS did not attempt to
verify such information independently or undertake an independent appraisal of
the assets and liabilities of Manchester. HAS relied upon the accuracy and
opinion of the audit reports prepared by the Manchester's independent
accountants. HAS assumes no responsibility for the accuracy and completeness of
the financial and other information relied upon.

     We have acted as financial advisor to the Board of NECB in connection with
the Reorganization and will receive a fee for this service.

     In reliance upon and subject to the foregoing, it is our opinion that, as
of December 19, 1995, the financial terms of the Agreement were, and as of the
date hereof, such terms are, fair, from a financial point of view, to the
current shareholders of NECB.

     This letter is furnished to you in connection with the Reorganization and
we consent to its inclusion in the Registration Statement and proxy solicitation
material.

Sincerely,

/s/ HAS Associates, Inc.

HAS Associates, Inc.

<PAGE>
                                   APPENDIX D

Connecticut Statutes Governing Appraisal Rights

SEC.  36a-125(h).   Upon  the  effectiveness  of  the  agreement  of  merger  or
consolidation, the shareholders, if any, of the constituent banks, except to the
extent  that  they have  received  cash,  property  or other  securities  of the
resulting  bank or  shares  or other  securities  of any  other  corporation  in
exchange for or upon  conversion of their shares,  shall be  shareholders of the
resulting bank. Unless such agreement otherwise provides, the resulting bank may
require each shareholder to surrender such  shareholder's  certificates of stock
in the constituent  bank and in that event no shareholder,  until such surrender
of that shareholder's  certificates,  shall be entitled to receive a certificate
of  stock of the  resulting  bank or to vote  thereon  or to  collect  dividends
declared  thereon,  or to receive  cash,  property  or other  securities  of the
resulting  bank,  or shares or other  securities of any other  corporation.  Any
shareholder of any of such constituent  banks who, on or before the date of such
meeting of shareholders of the constituent bank of which that shareholder  holds
shares,  gave  written  notice  to the  secretary  of the  constituent  bank  of
objection  thereto may,  provided none of that  shareholder's  shares shall have
been voted in favor of the merger or consolidation, require the constituent bank
to  purchase  that  shareholder's  shares  at fair  value by  delivering  to the
secretary of such constituent bank a demand to that effect in writing within ten
days after the date of such  meeting.  Any such  demand  shall  comply  with the
requirements of section 33-374 and, after the delivery of such demand,  it shall
be deemed for all purposes to have been  delivered  pursuant to section  33-374,
and the effect of such demand and the rights and  obligations  of the  objecting
shareholders and the bank shall be determined in accordance with section 33-374.
The stock of the  resulting  bank up to an amount of the  combined  stock of the
constituent banks shall be exempt from any franchise tax.

SEC. 33-374.  PROCEDURE FOR OBJECTING SHAREHOLDER.  (a) As used in this section,
the term (1) "corporation" includes, if the context so indicates, the successor,
surviving  or new  corporation  which  acquires  the  property of a  predecessor
corporation upon a sale of assets for securities,  merger or consolidation;  (2)
"the  date on which  the  exchange  was  effective"  means the date on which the
corporation first actually  consummated an exchange of shares or, if it reserved
the right to postpone the operation or  effectiveness  of all acceptances of its
offer of  exchange,  the date on which it declared the  acceptance  operative or
effective;  (3) "sale of assets for securities" means a sale of assets entitling
objecting shareholders to be paid the value of shares pursuant to subsection (d)
of section 33-373; (4) "shares" of a shareholder means those shares owned by him
as to which he is entitled to be paid the value  pursuant to the  provisions  of
section 33-373.


<PAGE>


(b)      Any shareholder  designated in section 33-373 as having the right to be
paid the value of shares as provided in this section may elect to exercise  such
right by giving notice to the corporation, in writing, objecting to the proposed
corporate  transaction  giving  rise  to  such  right.  (1)  In  the  case  of a
shareholder so designated in subsections (a), (c) and (d) of section 33-373 such
notice  shall  be  delivered  to  the  corporation   prior  to  the  meeting  of
shareholders  called for the purpose of voting on such transactions,  or at such
meeting  prior to  voting  on such  transaction,  or prior to the time  taken by
consents  as  provided  in  section  33-330  shall  become  effective.  If  such
transaction  is approved,  any such  shareholder  so notifying the  corporation,
provided none of his shares shall have been voted in favor thereof,  may require
the  corporation  to  purchase  his  shares at fair value by  delivering  to the
corporation  a demand to that effect in writing,  within ten days after the date
on which the vote was taken or action  taken by  consents as provided in section
33-330  became  effective.  (2) In the case of a  shareholder  so  designated in
subsection  (b) of  section  33-373,  such  notice  shall  be  delivered  to the
corporation  within  fifteen  days  after the date of mailing  the offer.  If an
exchange is effected with any shareholder, any such shareholder so notifying the
corporation,  provided  none of his  shares  shall have been so  exchanged,  may
require the  corporation  to purchase his shares at fair value by  delivering to
the  corporation  a demand to that effect in writing,  within ten days after the
date on which the exchange was effective if the corporation shall give notice of
such date to such  shareholder or within sixty days after delivering the written
notice to the  corporation,  whichever  is the  earlier.  (3) A  shareholder  so
designated in subsection  (e) of section  33-373 may require the  corporation to
purchase his shares at fair value by delivering  such notice to the  corporation
within  fifteen  days after the date of mailing the  distribution  or any notice
thereof from the corporation,  whichever is earlier,  accompanied by a demand to
that effect in writing,  provided such shareholder  shall not have accepted such
distribution.  (4) In the case of a shareholder  so designated in subsection (c)
of section 33-373,  where a merger has been  effected as provided in section 33-
370, such notice shall be delivered to the corporation within fifteen days after
the date of  mailing  the plan of  merger,  and be  accompanied  by a demand  in
writing that the corporation purchase his shares at fair value.

(c)       Any demand to purchase  shares  under  subsection  (b) of this section
shall  state the number  and  classes  of shares of the  shareholder  making the
demand.  Except as provided in subsection (i) of this section,  any  shareholder
making  such demand  shall  thereafter  be  entitled  only to payment as in this
section  provided and shall not be entitled to vote, to receive  dividends or to
exercise any other rights of a  shareholder  in respect of such shares.  No such
demand may be withdrawn unless the corporation consents thereto. Any shareholder

<PAGE>

failing to make demand as provided in  subsection  (b) of this section  shall be
bound by the corporate transaction involved in accordance with its terms.

(d)       At any time after the receipt of a notice by a  shareholder  objecting
to the proposed corporate  transaction giving rise to rights under this section,
but not later than ten days after receipt of a demand to purchase  shares or ten
days after the  corporate  transaction  is  effective,  whichever is later,  the
corporation  shall make a written offer, to each shareholder who makes demand as
provided in this section,  to pay for his shares at a specified  price deemed by
such corporation to be the fair value thereof as of the day prior to the date on
which notice of the proposed corporate transaction was mailed,  exclusive of any
element  of  value  arising  from  the  expectation  or  accomplishment  of such
corporate transaction.

(e)       Within twenty days after  demanding  the purchase of his shares,  each
shareholder  so  demanding   shall  submit  the   certificate  or   certificates
representing his shares to the corporation for notation thereon that such demand
has been made.  His  failure to do so shall,  at the option of the  corporation,
terminate   his  rights  under  this   section   unless  a  court  of  competent
jurisdiction,  for good and sufficient cause shown, otherwise directs. If shares
represented by a certificate on which notation has been so made are transferred,
each new certificate issued therefor shall bear similar notation,  together with
the  name  of the  shareholder  of such  shares  who  made  such  demand,  and a
transferee  of such  shares  shall  acquire  by such  transfer  no rights in the
corporation  other  than those  which such  shareholder  had after  making  such
demand.

(f)       If the  corporation  and any  shareholder  making a demand to purchase
shares under  subsection (b) of this section agree in writing as to the value of
the  shares,  the  corporation  shall pay such  shareholder  such value upon and
concurrently  with  the  surrender  to the  corporation  of the  certificate  or
certificates  representing  such  shares  duly  endorsed  for  transfer.  If the
corporation  defaults in or refuses to make such payment,  such  shareholder may
file a  petition  in the  superior  court for the  judicial  district  where the
principal office of the corporation is located, praying that judgment be entered
for such  amount,  and such  shareholder  shall be entitled to judgment for such
amount.  If any  such  shareholder  should  be a  party  to a  proceeding  under
subsection (g) of this section,  the court in such proceeding  shall upon motion
of either the  corporation  or such  shareholder  dismiss  the  proceeding  with
respect to such shareholder.

(g)       At any time  during  the  period  of  sixty  days  after  the date the
corporation  is obliged to make an offer under  subsection  (d) of this section,
the corporation, or any shareholder who has made a  demand  to  purchase  shares


<PAGE>

under  subsection (b) of this section and who has not accepted the offer made by
the corporation and acting in the name of the  corporation,  may file a petition
in the superior court for the judicial  district  where its principal  office is
located,  or before any judge  thereof,  praying that the value of the shares of
such shareholders be found and determined.  All shareholders making demand under
subsection  (b) of this  section  who have not  accepted  the offer  made by the
corporation,  wherever  residing,  shall be made parties to the proceeding as an
action against their shares quasi in rem. A copy of the petition shall be served
on each such  shareholder who is a resident of this state and shall be served by
registered  or certified  mail on each such  shareholder  who is a  nonresident.
Service on  nonresidents  shall be made by  publication  as provided by law. The
jurisdiction of the court shall be plenary and exclusive.  All  shareholders who
are  parties  to the  proceeding  shall be  entitled  to  judgment  against  the
corporation for the amount of the fair value of their shares as of the day prior
to the date on which notice of the proposed  corporate  transaction  was mailed,
exclusive of any element of value arising from the expectation or accomplishment
of such corporate  transaction.  The court may, if it so elects,  appoint one or
more persons as appraisers  to receive  evidence and recommend a decision on the
question of fair value.  The  appraisers  shall have such power and authority as
shall be specified in the order of their  appointment  or an amendment  thereof.
The court shall by its  judgment  determine  the fair value of the shares of the
shareholders  entitled to payment  therefor and shall direct the payment of such
value,  together  with  interest,  if  any,  as  hereinafter  provided,  to  the
shareholders  entitled  thereto.  The  judgment  may  include an  allowance  for
interest at such rate as the court may find to be fair and  equitable in all the
circumstances,  from the date notice of the proposed  corporate  transaction was
mailed to the date of payment.  The costs and  expenses  of any such  proceeding
shall be determined by the court and shall be assessed  against the corporation,
but all or any part of such costs and expenses may be  apportioned  and assessed
as the court may deem equitable  against any or all shareholders who are parties
to the  proceeding  to whom  the  corporation  has  made an offer to pay for the
shares if the court  finds  that the action of such  shareholders  in failing to
accept such offer was arbitrary or vexatious or not in good faith. Such expenses
shall  include  reasonable  compensation  for  and  reasonable  expenses  of the
appraisers,  but shall  exclude the fees and expenses of counsel for and experts
employed  by any  party;  but if the fair  value  of the  shares  as  determined
materially exceeds the amount which the corporation offered to pay therefor,  or
if no offer was made, the court in its  discretion may award to any  shareholder
who is a party to the  proceeding  such sum as the  court  may  determine  to be
reasonable  compensation to any expert or experts employed by the shareholder in
the proceeding.



<PAGE>


(h)       Any judgment entered under subsection (f) or (g) of this section shall
be  enforceable as other decrees of the superior court may be enforced and shall
be payable only upon and  concurrently  with the surrender to the corporation of
the  certificate or  certificates  representing  the shares for which payment is
due,  duly  endorsed  for  transfer.  Upon  payment  of any such  judgment,  the
shareholder  shall cease to have any interest in such shares.  The  liability to
pay for  shares or to pay  damages  imposed  by this  section  on a  corporation
extends  to  the  successor   corporation  which  acquires  the  assets  of  the
predecessor,  whether by merger, consolidation or sale of assets for securities.
Shares  acquired  by a  corporation  pursuant  to payment  of the  agreed  value
therefor or to payment of the  judgment  entered  therefor,  as in this  section
provided,  may be held and  disposed  of by such  corporation  as in the case of
other treasury shares,  unless in the case of a merger or consolidation the plan
of merger or consolidation otherwise provides.

(i)       If a demand to purchase shares under subsection (b) of this section is
withdrawn  upon  consent,  or if the proposed  corporate  action is abandoned or
rescinded or the shareholders  revoke the authority to effect such action, or if
no demand or petition  for the  determination  of fair value by a court has been
made or  filed  within  the  time  provided  in this  section,  or if a court of
competent  jurisdiction  determines that such shareholder is not entitled to the
relief provided by this section,  then the right of such  shareholder to be paid
the fair value of his shares shall cease and his status as a  shareholder  shall
thereupon be restored.



<PAGE>

                                   APPENDIX E

                             Shareholder's Agreement
                                 (Section 1.11)

                                            December 19, 1995

Boards of Directors
New England Community Bancorp, Inc. and
New England Bank & Trust Company

Board of Directors
Manchester State Bank

Gentlemen:

         The undersigned beneficially owns and has sole voting power or shared
voting power with respect to the number of shares of common stock, $10.00 par
value per share (the "Shares"), of Manchester State Bank ("Manchester State
Bank") indicated on the signature page hereof.

         Simultaneously with the execution of this letter agreement, New England
Community Bancorp, Inc., ("New England Community Bancorp, Inc.") and New England
Bank & Trust Company (the "Bank") (collectively the "Company") and Manchester
State Bank have entered into a Plan and Agreement of Reorganization (the
"Reorganization Agreement") dated as of the date hereof, providing for the
merger of Manchester State Bank into New England Bank & Trust Company, a
wholly-owned subsidiary of New England Community Bancorp, Inc. (the
"Reorganization"), pursuant to which New England Bank & Trust Company will be
the surviving corporation and all of the issued and outstanding Shares of
Manchester State Bank will be converted into the right to receive a
consideration on terms and conditions set forth in the Reorganization Agreement.

         In consideration of the Company's entering into the Reorganization
Agreement and proceeding to use its best efforts to consummate the
Reorganization, and in consideration of the expenses incurred by the Company in
connection therewith, the undersigned agrees as follows:

         1. The undersigned will vote the Shares, or cause the Shares to be
voted, for the approval of the Reorganization Agreement and the Reorganization,
and any other matters relating thereto presented for approval of the
shareholders of Manchester State Bank, and will vote the Shares, or cause the
Shares to be voted, against the approval of any other agreement providing for a
Reorganization, consolidation, sale of assets or other business combination of
Manchester State Bank with any person or entity other than the Company, or the
Bank.

         2. The undersigned will not sell, assign, transfer or otherwise dispose
of, or permit to be sold, assigned, transfered or otherwise dispose of, any of
the Shares except (a) for transfers by will or by operation of law (in which
case this letter agreement shall bind the transferee) and (b) as the Company may
otherwise agree in writing.

                                      
<PAGE>


         3. The undersigned will not:

            (a) directly or indirectly solicit or encourage (including by way of
            furnishing information), or initiate any communication with any
            other person or entity with respect to, any proposal for a
            Reorganization, consolidation, sale of assets or other business
            combination involving Manchester State Bank or any Subsidiary (as
            defined in the Reorganization Agreement) of Manchester State Bank or
            for the acquisition of any capital stock of Manchester State Bank;
            or

            (b) encourage any person, firm, corporation, group or other entity
            to engage in any of the actions covered by subparagraph (a) above.

         4. If the Reorganization shall be consummated as provided in the
Reorganization Agreement, for a period of at least two (2) years after the
effective date of the Reorganization (the "Non-Compete Period"), the undersigned
shall, consistent with fiduciary duty, prudent business judgment and past
practices, use his reasonable best efforts to assist in the development and
growth of the business, prospects, and operations of the Company (as successor
to the business and operations of Manchester State Bank) ("Successor Entity") at
least at levels and in respects consistent with efforts and undertakings
heretofore made by the undersigned on behalf of Manchester State Bank and,
without limiting the generality of the foregoing, (a) the undersigned will,
consistent with fiduciary duty, prudent business judgment and past practices,
continue to provide his personal and business banking business to the Successor
Entity to substantially the same extent as heretofore provided to Manchester
State Bank, and encourage others to do so, (b) the undersigned will not,
consistent with fiduciary duty, prudent business judgment and past practices,
directly or indirectly, solicit business for, or encourage any person to provide
business to, any other banking or financial institution doing business in the
geographic area comprised of the Hartford and Tolland Counties, in the State of
Connecticut, (the "Area"), and (c) the undersigned will not serve as a member of
the governing board, or on any committee or advisory committee, or as an
organizer or incorporator of, any bank, bank holding company, or other financial
institution which competes with the Company or any of its Subsidiaries and
maintains its principal office in, or has 25% or more of its deposits or assets
in the Area.

        5. The Company, the Bank, Manchester State Bank and the undersigned each
represents that it/he has the complete and unrestricted power and the
unqualified right to enter into and perform the terms of this letter agreement,
and that this letter agreement constitutes a valid and binding agreement with
respect to such party, enforceable in accordance with its terms.

        6. Contingent upon the effectiveness of the Reorganization, the
undersigned hereby irrevocably and unconditionally releases and discharges
Manchester State Bank, and their respective successors and assigns, from any and
all claims, demands, agreements, promises, actions, causes of action, suits,
obligations, costs, expenses, damages, losses and liabilities, of whatever kind
or nature, at law or in equity or otherwise, whether known or unknown, which he
ever had, may have had, now has, or may have in the future, for or by reason of
any cause, thing, or matter whatsoever from the beginning of the world to the
Effective Time of the Reorganization, except only for any rights arising solely
under and by reason of the Reorganization Agreement.

                                      
<PAGE>


        7. The undersigned acknowledges that irreparable damage would occur if
any of the provisions hereof were not performed in accordance with their
specific terms or were otherwise breached. Accordingly, the undersigned agrees
that the Company shall be entitled to an injunction or injunctions to prevent
breaches or threatened breaches of the provisions hereof and to enforce
specifically the terms and provisions hereof in any court of competent
jurisdiction in the United States or any state thereof, in addition to any other
remedy to which the Company may be entitled at law or equity. The undersigned
acknowledges and agrees that by breaching the provisions of this Agreement the
undersigned waives and forfeits any rights which he may have to any compensation
and remuneration pursuant to the Manchester State Bank plan to compensate
"Founding Directors" in the event of a change in control. The undersigned
acknowledges and agrees that upon breaching the provisions hereof, the
undersigned, will be personally liable to Manchester State Bank and the Company
for their fees and expenses in connection with the Reorganization Agreement.

         8. This letter agreement shall apply to any and all shares of common
stock of Manchester State Bank acquired in any manner by the undersigned after
the date hereof and, for purposes of this letter agreement, any and all such
after-acquired shares shall be deemed included in the term "Shares" as used
herein.

         9. This letter agreement is to be governed by the laws of the State of
Connecticut, without giving effect to the principles of conflicts of laws
thereof. If any provision hereof is deemed unenforceable, the enforceability of
the other provisions hereof shall not be affected.

         10. This letter agreement will terminate upon any termination of the
Reorganization Agreement effected in accordance with the terms thereof.

         11. The undersigned, in consideration of the sum of ________ (1) of the
United States of America, and other lawful consideration to be paid by
Manchester State Bank, has remised, released and forever discharged, and by
these presents does remise, release and forever discharge Manchester State Bank,
the Company and the Bank of and from all debts, obligations, reckonings,
promises, covenants, controversies, suits, actions, causes of actions, damages,
claims or demands, arising from Releasors' service as an officer, director,
employee or agent of Manchester State Bank, and hereby agrees to indemnify the
Resulting Corporation for any liability which may arise by reason of Manchester
State Bank's payment pursuant to such Plan for "Founding Directors."

         Please confirm our agreement with you by signing a copy of this letter.

- --------
(1)It is further agreed that the consideration to be received by the undersigned
will be reduced to the extent necessary on a PRO RATA percentage basis along
with all of the other "Founding Directors" of Manchester State Bank if such
reduction is required by any regulatory agency acting with proper jurisdiction
or if in the opinion of the Internal Revenue Service or counsel to either
Manchester State Bank or the Company, such reductions are necessary to: enable
the qualification of the Reorganization as a tax-free "reorganization" within
the meaning of Section 368(a) of the Internal Revenue Code in order to obtain
the rulings or opinions provided pursuant to Sections 7.02(m) or 7.03(f) of the
Reorganization Agreement.


                                      
<PAGE>



         IN WITNESS WHEREOF, the undersigned releasor has signed and sealed this
instrument affixed this __ day of December, 1995.

SIGNED, SEALED AND DELIVERED
IN THE PRESENCE OF OR ATTESTED BY

_________________________________        _________________         Number of
                                                                    SHARES
_________________________________                                  _________

STATE OF CONNECTICUT       )
                           ) ss.
COUNTY OF                  )

         Personally Appeared _______________, signer of the foregoing
Instrument, and acknowledged the same to her free act and deed before me.

                                         _______________________________
                                         Notary/Public Commissioner of
                                         the Superior Court
                                         My Commission Expires _________


Confirmed and Agreed:

New England Community Bancorp, Inc.


By  ___________________________________
    President


New England Bank & Trust Company


By  ___________________________________
    President


Manchester State Bank

By  ___________________________________



<PAGE>


                              STATE OF CONNECTICUT

                              DEPARTMENT OF BANKING

     260 CONSTITUTION PLAZA                          HARTFORD, CT 06103

John P. Burke
  Commissioner

                                December 19, 1995

J. J. Cranmore, Esq.
Cranmore, FitzGerald & Meaney
49 Wethersfield Avenue
Hartford, CT 06114-1102

Dear Mr. Cranmore:

     This is in reference to your letter dated December 18, 1995, requesting my
approval, pursuant to Section 36a-112(b) of the Connecticut General Statutes, of
the shareholder's agreement attached hereto and described below ("Shareholder's
Agreement").

     The Shareholder's Agreement, dated December 19, 1995, is to be entered into
between New England Community Bancorp, Inc. ("NECB"), New England Bank & Trust
Company ("NEBTC"), Manchester State Bank ("MSB"), and each of the directors of
MSB, in connection with a proposed Plan and Agreement of Reorganization, dated
December 19, 1995, for the merger of MSB with and into NEBTC, a wholly-owned
subsidiary of NECB. Pursuant to the Shareholder's Agreement, the directors of
MSB will, among other things, agree to vote their shares of the common voting
stock of MSB for the approval of the proposed merger and against the approval of
any competing transaction.

     Section 36a-112(b) provides that "[n]otwithstanding the provisions of
sections 33-337 to 33-339, inclusive, an irrevocable proxy, voting trust, voting
agreement or similar arrangement with respect to the shares of a capital stock
Connecticut bank is valid or enforceable only if approved by the commissioner."
Section 33-339(a) defines the term "voting agreement" as "an agreement among any
number of shareholders, or among any number of shareholders and the corporation,
to vote their shares as a group, or as groups, as determined by arbitration or
in any other manner provided for by the agreement". It is the position of this
department that although the Shareholder's Agreement is not a voting agreement
as so defined, it is a "similar arrangement" within the meaning of


<PAGE>


J. J, Cranmore, Esq.
Page 2
December 19, 1995


Section 36a-112(b) in that each director as shareholder has agreed to vote his
or her shares in a particular manner as specified in the Shareholder's
Agreement.

     Finding that agreements such as these generally have a valid business
purpose, pursuant to Section 36a-112(b), I hereby approve the Shareholder's
Agreement.

     Nothing contained in this approval, however, is intended to enable NECB and
NEBTC to claim that they have any rights to pursue remedies against MSB by
reason of the failure of one or more of the respective shareholders to vote
their shares in accordance with the Shareholder's Agreement. All remedies
exercised for any claimed breach of the Shareholder's Agreement only should be
as against the appropriate shareholder executing the same.

                                               Very truly yours,


                                               /s/ John P. Burke

                                               John P. Burke
                                               Banking Commissioner

JPB/ASD/td

Attachment

<PAGE>
                                    PART II
                     INFORMATION NOT REQUIRED IN PROSPECTUS


ITEM 20. INDEMNIFICATION OF DIRECTORS AND OFFICERS

     Delaware law and NECB's Bylaws and Restated  Certificate  of  Incorporation
authorize  NECB  to  indemnify  Officers,   Directors  and  certain  individuals
associated with NECB. In general,  Article V of NECB's Bylaws and Article VII of
NECB's  Restated  Certificate of  Incorporation  authorize NECB to indemnify any
person who was or is a party to any  threatened,  pending or  completed  action,
suit  or  proceeding,   and  any  appeal  therein,   whether  civil,   criminal,
administrative,  arbitrative or investigative (other than an action by or in the
right of NECB) by  reason  of the fact  that he is or was a  director,  officer,
trustee,  employee or agent of NECB, or is or was serving at the request of NECB
as a  director,  officer,  trustee,  employee  or agent of another  corporation,
association,  partnership,  venture, trust or other enterprise, against expenses
(including  attorneys' fees),  judgments,  fines,  penalties and amounts paid in
settlement  actually  and  reasonably  incurred by him in  connection  with such
action,  suit or proceeding,  and any appeal therein,  if he acted in good faith
and in a manner  he  reasonably  believed  to be in or not  opposed  to the best
interests of NECB, and, with respect to any criminal  action or proceeding,  had
no reasonable cause to believe his conduct was unlawful.

     The  termination  of any action,  suit or  proceeding  by judgment,  order,
settlement,  conviction,  or upon a plea of nolo  contendere or its  equivalent,
shall not, of itself,  create a presumption  that the person did not act in good
faith  and in a  manner  which  he or she  reasonably  believed  to be in or not
opposed to the best interests of NECB,  and, with respect to any criminal action
or proceeding,  that he or she had  reasonable  cause to believe that his or her
conduct was unlawful.


                                      II-1
<PAGE>


ITEM 21. EXHIBIT AND FINANCIAL STATEMENTS SCHEDULES

     The  exhibit  and  financial  statement  schedules  filed as a part of this
Registration Statement are as follows:

(a)      List of Exhibits

Exhibit No.                         Exhibit                           Location
- -----------                         -------                           --------
         2.1               Plan and Agreement of Reorganization,
                           dated as of December 19, 1995, among
                           Manchester State Bank, New England
                           Community Bancorp, Inc. and New England
                           Bank and Trust Company included as
                           Appendix A hereto.                             (1)

         3.1               Amended and Restated Certificate of
                           Incorporation of New England Community
                           Bancorp, Inc.                                  (2)

         3.2               Amended and Restated Bylaws of New
                           England Community Bancorp, Inc.                (3)

         4.                Specimen Common Stock Certificate
                           of New England Community Bancorp, Inc.         (4)

         5.                Opinion of Cranmore, FitzGerald &
                           Meaney regarding legality of securities
                           being registered.                              (E-1)

         8.                Opinion of Reid and Reige, P.C.
                           regarding certain federal income tax
                           consequences.                                  (E-2)

        10.1               Severance Agreement by and between
                           Barry R. Loucks and Olde Windsor Bancorp,
                           Inc. (now known as New England Community
                           Bancorp., Inc.) and New England Bank and
                           Trust Company dated March 22, 1993.            (5)

        10.2               Severance Agreement between Raymond
                           G. Halstead and Olde Windsor Bancorp, Inc.
                           (now known as New England Community Bancorp,
                           Inc.) and New England Bank and Trust Company
                           dated March 22, 1993.                          (6)


                                      II-2
<PAGE>


         10.3              Employment Agreement between New
                           England Bank and Trust Company and David
                           A. Lentini dated August 9, 1994.               (7)

         10.4              Employment Agreement by and between
                           New England Bank and Trust Company and
                           David A. Lentini dated August 31, 1993.        (8)

         10.5              Employment Agreement by and between
                           New England Bank and Trust Company and
                           Donat A. Fournier dated August 31, 1993.       (9)

         10.6              Employment Agreement by and between
                           New England Bank and Trust Company and
                           Donat A. Fournier dated August 9, 1994.        (10)

         10.7              Employment Agreement by and between
                           New England Bank and Trust Company and
                           Anson C. Hall dated August 25, 1994.           (11)

         10.8              Employment Agreement by and between
                           The Equity Bank and Frank A.
                           Falvo dated Septmber 1, 1989.                  (E-3)

         10.9              Form of Employment Agreement by and
                           between New England Bank and Trust
                           Company and Nathan G. Agostinelli              (E-4)

         21.               List of Subsidiaries of New England
                           Community Bancorp, Inc.                        (E-5)

         23.1              Consent of Cranmore, FitzGerald &
                           Meaney                                         (E-6)

         23.2              Consent of Shatswell, MacLeod
                           & Company, P.C.                                (E-7)

         23.3              Consent of Bardaglio, Hart & Shuman            (E-8)

         23.4              Consent of Jacobs, Walker, Rice & Basche,      (E-9)
                           P.C.

         23.5              Consent of First Albany
                           Corporation                                    (E-10)

         23.6              Consent of HAS Associates, Inc.                (E-11)


                                      II-3
<PAGE>

         23.7              Consent of Reid and Reige, P.C.                (E-12)

         27                Financial Data Schedule                        (E-13)

         99.1              Form of Proxy for the Special Meeting
                           of Shareholders of Manchester State
                           Bank                                           (E-14)
- ----------------------------

           (1)             Exhibit is  incorporated by reference to the Form 8-K
                           report filed by New England Community  Bancorp,  Inc.
                           with the SEC on January 11, 1996.

           (2)             Exhibit  was filed on June 20, 1995 as Exhibit 3.1 to
                           New England Community  Bancorp,  Inc.'s  Registration
                           Statement   on  Form  S-4  (No.   33-93640)   and  is
                           incorporated herein by reference.

           (3)             Exhibit  was  filed  as  Exhibit  3.2 to New  England
                           Community Bancorp,  Inc.'s Annual Report on Form 10-K
                           for the year ended December 31, 1994,  filed with the
                           SEC on March 31, 1995 and is  incorporated  herein by
                           reference.

           (4)             Exhibit  was filed on June 20,  1995 as  Exhibit 4 to
                           New England Community  Bancorp,  Inc.'s  Registration
                           Statement   on  Form  S-4  (No.   33-93640)   and  is
                           incorporated herein by reference.

           (5)             Exhibit  was filed on  September  2, 1994 as  Exhibit
                           10.1 to Olde Windsor Bancorp,  Inc.'s,  now known as,
                           New England Community  Bancorp,  Inc.'s  Registration
                           Statement   on  Form  S-1  (No.   33-83622)   and  is
                           incorporated herein by reference.

           (6)             Exhibit  was filed on  September  2, 1994 as  Exhibit
                           10.2 to Olde Windsor Bancorp,  Inc.'s,  now known as,
                           New England Community  Bancorp,  Inc.'s  Registration
                           Statement   on  Form  S-1  (No.   33-83622)   and  is
                           incorporated herein by reference.

           (7)             Exhibit  was filed on  September  2, 1994 as  Exhibit
                           10.3 to Olde Windsor  Bancorp,  Inc.'s,  now known as
                           New England Bancorp,  Inc.'s,  Registration Statement
                           on Form S-1 (No. 33-83622) and is incorporated herein
                           by reference.

                                      II-4
<PAGE>


           (8)             Exhibit  was filed on  September  2, 1994 as  Exhibit
                           10.4 to Olde Windsor  Bancorp,  Inc.'s,  now known as
                           New England Community Bancorp,  Inc.'s,  Registration
                           Statement   on  Form  S-1  (No.   33-83622)   and  is
                           incorporated herein by reference.

           (9)             Exhibit  was filed on  September  2, 1994 as  Exhibit
                           10.5 to Olde Windsor  Bancorp,  Inc.'s,  now known as
                           New England Community Bancorp,  Inc.'s,  Registration
                           Statement  on  Form  S-1  (No.   33-83622)   and  are
                           incorporated herein by reference.

           (10)            Exhibit was filed on October 20, 1994 as Exhibit 10.6
                           to New England Community Bancorp, Inc.'s Registration
                           Statement  on Form S-1 (No.  33-83622),  Amendment 1,
                           and is incorporated herein by reference.

           (11)            Exhibit was filed on October  20,1994 as Exhibit 10.7
                           to New England Community Bancorp, Inc.'s Registration
                           Statement  on  Form  S-1  (No.  33-83622),  Amendment
                           Number 1, and is incorporated herein by reference.

         (b) Financial Statement Schedules.

     No financial statement schedules are filed because the required information
is not  applicable or is included in the  consolidated  financial  statements or
related notes.


                                      II-5
<PAGE>


ITEM 22.  UNDERTAKINGS

         (a)      The undersigned Registrant hereby undertakes as follows:

(1)      To file,  during any period in which  offers or sales are being made, a
         post-effective amendment to this registration statement:

                  (i)      To  include  any   prospectus   required  by  Section
                           10(a)(3) of the Securities Act of 1933;

                 (ii)      To  reflect  in the  prospectus  any  facts or events
                           arising after the effective date of the  registration
                           statement   (or  the   most   recent   post-effective
                           amendment  thereof)  which,  individually  or in  the
                           aggregate,  represent  a  fundamental  change  in the
                           information set forth in the registration  statement;
                           and

                (iii)      To include any material  information  with respect to
                           the plan of distribution not previously  disclosed in
                           the registration  statement or any material change to
                           such information in the registration statement.

                  PROVIDED,  HOWEVER,  that  paragraphs  (a) (1) (i) and (a) (1)
(ii) do not apply if the registration  statement is on Form S-3 or Form S-8, and
the  information  required to be included in  post-effective  amendment by those
paragraphs is contained in periodic reports filed by the registrant  pursuant to
Section  13 or Section  15(d) of the  Securities  Exchange  Act of 1934 that are
incorporated by reference in the registrations statement.

(2)       That, for purposes of determining  any liability  under the Securities
          Act of 1933, each filing of the registrant's annual report pursuant to
          section 13(a) or section 15(d) of the Securities  Exchange Act of 1934
          (and,  where  applicable,  each filing of an employee  benefit  plan's
          annual report pursuant to section 15(d) of the Securities Exchange Act
          of  1934)  that  is  incorporated  by  reference  in the  registration
          statement shall be deemed to be a new registration  statement relating
          to the securities offered therein, and the offering of such securities
          at that  time  shall be deemed to be the  initial  bona fide  offering
          thereof.


                                      II-6
<PAGE>

(3)       That  prior to any  public  reoffering  of the  securities  registered
          hereunder  through  use  of a  prospectus  which  is a  part  of  this
          registration  statement, by any person or party who is deemed to be an
          underwriter  within the meaning of Rule 145(c),  the issuer undertakes
          that such reoffering  prospectus  will contain the information  called
          for by the applicable  registration  form which respect to reofferings
          by  persons  who  may  be  deemed  underwriters,  in  addition  to the
          information called for by the other Items of the applicable form.

(4)       That every  prospectus  (i) that is filed  pursuant to  paragraph  (3)
          immediately preceding,  or (ii) that purports to meet the requirements
          of  Section  10(a)(3)  of the Act and is  used in  connection  with an
          offering of securities subject to Rule 415, will be filed as a part of
          an amendment to the registration  statement and will not be used until
          such amendment is effective, and that, for purposes of determining any
          liability under the Securities Act of 1933,  each such  post-effective
          amendment shall be deemed to be a new registration  statement relating
          to the securities offered therein, and the offering of such securities
          at that  time  shall be deemed to be the  initial  bona fide  offering
          thereof.

(5)       That,  for  the  purpose  of  determining   any  liability  under  the
          Securities Act of 1933, each post-effective  amendment that contains a
          form of prospectus shall be deemed to be a new registration  statement
          relating to the securities  offered therein,  and the offering of such
          securities  at that time shall be deemed to be the  initial  bona fide
          offering thereof.

(6)       To remove from registration by means of a post-effective amendment any
          of  the  securities  being  registered  which  remain  unsold  at  the
          termination of the offering.

(7)       Insofar  as   indemnification   for  liabilities   arising  under  the
          Securities  Act of 1933 may be  permitted to  directors,  officers and
          controlling  persons  of the  registrant  pursuant  to  the  foregoing
          provisions,  or otherwise, the registrant has been advised that in the
          opinion of the Securities and Exchange Commission such indemnification
          is against  public  policy as expressed in the Act and is,  therefore,
          unenforceable.  In the event that a claim for indemnification  against
          such liabilities (other than the payment by the registrant of expenses
          incurred or paid by a director,  officer or controlling  person of the
          registrant  

                                      II-7
<PAGE>

          in the  successful  defense  of any  action,  suit or  proceeding)  is
          asserted by such director, officer or controlling person in connection
          with the securities being  registered,  the registrant will, unless in
          the opinion of its counsel the matter has been settled by  controlling
          precedent, submit to a court of appropriate jurisdiction the questions
          whether  such  indemnification  by  it is  against  public  policy  as
          expressed in the Act and will be governed by the final adjudication of
          such issue.

          (b)  The  undersigned  registrant  hereby  undertakes  to  respond  to
requests for  information  that is incorporated by reference into the prospectus
pursuant to Items 4, 10(b),  11, or 13 of this form,  within one business day of
receipt of such request,  and to send the incorporated  documents by first class
mail or other equally  prompt  means.  This  includes  information  contained in
documents filed subsequent to the effective date of the  registration  statement
through the date of responding to the request.

          (c) The undersigned registrant hereby undertakes to supply by means of
a  post-effective  amendment all information  concerning a transaction,  and the
company  being  acquired  involved  therein,  that  was not the  subject  of and
included in the registration statement when it became effective.


                                      II-8
<PAGE>


                                   SIGNATURES

     Pursuant to the  requirements of the Securities Act of 1933, the Registrant
has duly caused this  Registration  Statement  to be signed on its behalf by the
undersigned,  thereunto  duly  authorized,  in the  Town of  Windsor,  State  of
Connecticut, on March 21, 1996.

                                            NEW ENGLAND COMMUNITY BANCORP, INC.
                                            (Registrant)


                                                      By /s/ David A. Lentini
                                                        -----------------------
                                                        David A. Lentini
                                                        Its President and
                                                        Chief Executive Officer

     Pursuant  to  the   requirements  of  the  Securities  Act  of  1933,  this
Registration  Statement  has  been  signed  by  the  following  persons  in  the
capacities and on the dates indicated.


/s/ David A. Lentini                      /s/ Anson C. Hall
- ------------------------                  ---------------------------
David A. Lentini                          Anson C. Hall
Director, President and                   Vice President, Chief
Chief Executive Officer                   Financial Officer, Principal
March 21, 1996                            Financial Officer
                                          March 21, 1996


/s/ Tadeus J. Buczkowski                  /s/ Charles D. Gersten
- ------------------------                  ---------------------------
Tadeus J. Buczkowski                      Charles D. Gersten
Director                                  Director
March 21, 1996                            March 21, 1996


/s/ John C. Carmon                        /s/ Gary J. DeNino
- ------------------------                  ---------------------------
John C. Carmon                            Gary J. DeNino
Director                                  Director
March 21, 1996                            March 21, 1996



/s/ John A. Coccomo, Sr.                  /s/ Angelina J. McGillivray
- ------------------------                  ---------------------------
John A. Coccomo, Sr.                      Angelina J. McGillivray
Director                                  Director
March 21, 1996                            March 21, 1996


                                      II-9
<PAGE>


/s/ George A. Colli, Jr.                  /s/ Frank A. Falvo
- ------------------------                  ---------------------------
George A. Colli, Jr.                      Frank A. Falvo
Director                                  Director
March 21, 1996                            March 21, 1996



/s/ John R. Harvey                        /s/ Edward J. Szewczyk
- ------------------------                  ---------------------------
John R. Harvey                            Edward J. Szewczyk
Director                                  Director
March 21, 1996                            March 21, 1996


/s/ Dominic J. Ferraina
- ------------------------
Dominic J. Ferraina
Director
March 21, 1996



                                     II-10
<PAGE>


================================================================================
 
                       SECURITIES AND EXCHANGE COMMISSION

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

                                    EXHIBITS
                                       TO
                       REGISTRATION STATEMENT ON FORM S-4
                                      UNDER
                           THE SECURITIES ACT OF 1933

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



                       NEW ENGLAND COMMUNITY BANCORP, INC.
             (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)

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






<PAGE>



                                  EXHIBIT INDEX


Exhibit No.                         Exhibit                           Location
- -----------                         -------                           --------
        2.1               Plan and Agreement of Reorganization,
                          dated as of December 19, 1995, among
                          Manchester State Bank, New England
                          Community Bancorp, Inc. and New England
                          Bank and Trust Company included as
                          Appendix A hereto.                             (1)

        3.1               Amended and Restated Certificate of
                          Incorporation of New England Community
                          Bancorp, Inc.                                  (2)

        3.2               Amended and Restated Bylaws of New
                          England Community Bancorp, Inc.                (3)

        4.                Specimen Common Stock Certificate
                          of New England Community Bancorp, Inc.         (4)

        5.                Opinion of Cranmore, FitzGerald &
                          Meaney regarding legality of securities
                          being registered.                              (E-1)

        8.                Opinion of Reid and Reige, P.C.
                          regarding certain federal income tax
                          consequences.                                  (E-2)

       10.1               Severance Agreement by and between
                          Barry R. Loucks and Olde Windsor Bancorp,
                          Inc. (now known as New England Community
                          Bancorp., Inc.) and New England Bank and
                          Trust Company dated March 22, 1993.            (5)

       10.2               Severance Agreement between Raymond
                          G. Halstead and Olde Windsor Bancorp, Inc.
                          (now known as New England Community Bancorp,
                          Inc.) and New England Bank and Trust Company
                          dated March 22, 1993.                          (6)


<PAGE>


        10.3              Employment Agreement between New
                          England Bank and Trust Company and David
                          A. Lentini dated August 9, 1994.               (7)

        10.4              Employment Agreement by and between
                          New England Bank and Trust Company and
                          David A. Lentini dated August 31, 1993.        (8)

        10.5              Employment Agreement by and between
                          New England Bank and Trust Company and
                          Donat A. Fournier dated August 31, 1993.       (9)

        10.6              Employment Agreement by and between
                          New England Bank and Trust Company and
                          Donat A. Fournier dated August 9, 1994.        (10)

        10.7              Employment Agreement by and between
                          New England Bank and Trust Company and
                          Anson C. Hall dated August 25, 1994.           (11)

        10.8              Employment Agreement by and between
                          The Equity Bank and Frank A.
                          Falvo dated Septmber 1, 1989.                  (E-3)

        10.9              Form of Employment Agreement by and
                          between New England Bank and Trust
                          Company and Nathan G. Agostinelli              (E-4)

        21.               List of Subsidiaries of New England
                          Community Bancorp, Inc.                        (E-5)

        23.1              Consent of Cranmore, FitzGerald &
                          Meaney                                         (E-6)

        23.2              Consent of Shatswell, MacLeod
                          & Company, P.C.                                (E-7)

        23.3              Consent of Bardaglio, Hart & Shuman            (E-8)

        23.4              Consent of Jacobs, Walker, Rice & Basche,      (E-9)
                          P.C.

        23.5              Consent of First Albany
                          Corporation                                    (E-10)

        23.6              Consent of HAS Associates, Inc.                (E-11)

<PAGE>


        23.7              Consent of Reid and Reige, P.C.                (E-12)

        27                Financial Data Schedule                        (E-13)

        99.1              Form of Proxy for the Special Meeting
                          of Shareholders of Manchester State
                          Bank                                           (E-14)
- ---------------------------

          (1)             Exhibit is  incorporated by reference to the Form 8-K
                          report filed by New England Community  Bancorp,  Inc.
                          with the SEC on January 11, 1996.

          (2)             Exhibit  was filed on June 20, 1995 as Exhibit 3.1 to
                          New England Community  Bancorp,  Inc.'s  Registration
                          Statement   on  Form  S-4  (No.   33-93640)   and  is
                          incorporated herein by reference.

          (3)             Exhibit  was  filed  as  Exhibit  3.2 to New  England
                          Community Bancorp,  Inc.'s Annual Report on Form 10-K
                          for the year ended December 31, 1994,  filed with the
                          SEC on March 31, 1995 and is  incorporated  herein by
                          reference.

          (4)             Exhibit  was filed on June 20,  1995 as  Exhibit 4 to
                          New England Community  Bancorp,  Inc.'s  Registration
                          Statement   on  Form  S-4  (No.   33-93640)   and  is
                          incorporated herein by reference.

          (5)             Exhibit  was filed on  September  2, 1994 as  Exhibit
                          10.1 to Olde Windsor Bancorp,  Inc.'s,  now known as,
                          New England Community  Bancorp,  Inc.'s  Registration
                          Statement   on  Form  S-1  (No.   33-83622)   and  is
                          incorporated herein by reference.

          (6)             Exhibit  was filed on  September  2, 1994 as  Exhibit
                          10.2 to Olde Windsor Bancorp,  Inc.'s,  now known as,
                          New England Community  Bancorp,  Inc.'s  Registration
                          Statement   on  Form  S-1  (No.   33-83622)   and  is
                          incorporated herein by reference.

          (7)             Exhibit  was filed on  September  2, 1994 as  Exhibit
                          10.3 to Olde Windsor  Bancorp,  Inc.'s,  now known as
                          New England Bancorp,  Inc.'s,  Registration Statement
                          on Form S-1 (No. 33-83622) and is incorporated herein
                          by reference.
<PAGE>



          (8)             Exhibit  was filed on  September  2, 1994 as  Exhibit
                          10.4 to Olde Windsor  Bancorp,  Inc.'s,  now known as
                          New England Community Bancorp,  Inc.'s,  Registration
                          Statement   on  Form  S-1  (No.   33-83622)   and  is
                          incorporated herein by reference.

          (9)             Exhibit  was filed on  September  2, 1994 as  Exhibit
                          10.5 to Olde Windsor  Bancorp,  Inc.'s,  now known as
                          New England Community Bancorp,  Inc.'s,  Registration
                          Statement  on  Form  S-1  (No.   33-83622)   and  are
                          incorporated herein by reference.

          (10)            Exhibit was filed on October 20, 1994 as Exhibit 10.6
                          to New England Community Bancorp, Inc.'s Registration
                          Statement  on Form S-1 (No.  33-83622),  Amendment 1,
                          and is incorporated herein by reference.

          (11)            Exhibit was filed on October  20,1994 as Exhibit 10.7
                          to New England Community Bancorp, Inc.'s Registration
                          Statement  on  Form  S-1  (No.  33-83622),  Amendment
                          Number 1, and is incorporated herein by reference.

        (b) Financial Statement Schedules.

         No  financial  statement  schedules  are  filed  because  the  required
information  is not  applicable  or is  included in the  consolidated  financial
statements or related notes.







                                    EXHIBIT 5

               Opinion of Cranmore, FitzGerald & Meaney regarding
                     legality of securities being registered

                                                       March 27, 1996



The Board of Directors
New England Community Bancorp, Inc.
P.O. Box 130
Old Windsor Mall
Windsor, CT 06095

     Re:  New England Community Bancorp, Inc.
          Registration Statement on Form S-4
          File Number 33-93640

Ladies and Gentlemen:

     We  are  counsel  to  New  England  Community  Bancorp,  Inc.,  a  Delaware
Corporation with its principal office in Windsor,  Connecticut ("NECB), and have
acted  as  such  in   connection   with   the   proposed   reorganization   (the
"Reorganization") of NECB, New England Bank and Trust Company ("NEBT"), a wholly
owned  subsidiary of NECB, and The Manchester  State Bank ("MSB")  pursuant to a
Plan and Agreement of  Reorganization,  dated December 19, 1995, which provides,
among  other  things,  for MSB to merge  into  NEBT  and for  each  share of the
outstanding  common stock of MSB (the "MSB Common  Stock") to be  exchanged  for
$35.20 payable in cash and 5.493 shares of NECB Common Stock.

     During the course of our  representation,  and in rendering our opinion, we
have reviewed such documents as we have deemed  necessary or advisable to render
the opinions  stated  herein,  and in  connection  therewith,  we have  examined
originals or copies,  authenticated to our satisfaction,  of the following:  (i)
the Certificate of  Incorporation  of NECB, as amended to date; (ii) the By-laws
of  NECB,  as  amended  to  date;  (iii)  the  Reorganization   Agreement;  (iv)
resolutions of the Board of Directors of NECB; (v) the Registration Statement of
even date on Form S-4 of NECB registering shares of common stock, par value $.10
per share (the "Common Stock"), of NECB to be issued in connection with the

<PAGE>

Securities and Exchange Commission
March 25, 1996
Page 2


Reorganization;  and (vi) such other documents and instruments as we have deemed
necessary for purposes of this opinion. In our examination,  we have assumed the
genuineness  of all  signatures,  the legal  capacity  of natural  persons,  the
authenticity  of  documents  submitted to us as  originals,  the  conformity  to
original documents of all documents  submitted to us as certified or photostatic
copies, the authenticity of the originals of such latter documents, the validity
of all applicable statutes and regulations, the legal authority and the capacity
of all persons  executing  documents and the proper indexing and accuracy of all
public records and documents.  As to any facts material to this opinion which we
did not  independently  establish or verify,  we have relied upon statements and
representations of officers and other  representatives of NECB, New England Bank
and Trust Company,  NECB and others.  The opinions set forth herein are based on
the laws of the  State of  Connecticut  and the  corporate  laws of the State of
Delaware as the same exist on the date hereof, and no opinion is expressed as to
the laws of any other jurisdiction.

     Based upon the foregoing,  we are of the opinion that upon  consummation of
the  Reorganization,  the shares of Common  Stock of NECB that will be issued to
the  shareholders  of NECB pursuant to the terms of the  Reorganization  will be
duly and validly authorized, legally issued, fully paid and non-assessable.

     The opinions  expressed  herein are made as of the date hereof  pursuant to
the requirements of Regulation S-K, Item 601, of the SEC in regard to the shares
being registered pursuant to the Registration Statement.

     We hereby  consent  to the  filing of this  opinion  as an  exhibit  to the
Registration  Statement and to the  references  to us under the captions  "Legal
Matters" in the Registration Statement and Proxy Statement-Prospectus.

                                              Sincerely,


                                              /s/ Cranmore, FitzGerald & Meaney

                                              CRANMORE, FITZGERALD & MEANEY







                                    EXHIBIT 8

                         Opinion of Reid and Reige, P.C.
                      regarding certain federal income tax
                                  consequences


<PAGE>
                                 March 22, 1996


Board of Directors
Manchester State Bank
c/o Ronald Jacobs, Esq.
Jacobs, Walker, Rice & Basche, P.C.
146 Main Street
Manchester, CT  06040

            RE: Tax Opinion on the Merger of Manchester
                State Bank into New England Bank & Trust
                Company.
Gentlemen:

     This letter will set forth our legal opinion as to the federal and
Connecticut income tax consequences arising from the forward triangular merger
(the "Reorganization") described below:

I. FACTS; SCOPE AND BASIS FOR OPINION: In preparing this opinion, we have relied
upon: A Plan and Agreement of Reorganization among the corporations described
below, dated as of December 19, 1995 (the "Reorganization Agreement"); a letter
from Jacobs, Walker, Rice & Basche, P.C. dated December 14, 1995; and meetings
and/or telephone conferences with Ronald Jacobs, Esq., Michael Rice, Esq., David
Rizzo, CPA, Michael Burd (First Albany Corporation) and Neil Hendrickson (Coburn
and Merideth).

     Our opinion is directed only to the corporations described below and the
MSB shareholders electing to participate in the Reorganization who are citizens
or residents of the United States. No opinion is expressed as to the tax
consequences to MSB shareholders exercising so-called "dissenter's rights" in
the Reorganization.

     This opinion is not intended to address issues concerning foreign taxes,
local taxes, taxes of states other than Connecticut, or taxes other than
existing federal and Connecticut corporate and individual income taxes. Existing
tax laws and interpretations

<PAGE>

thereof are subject to change and any such change could affect the continuing
validity of this opinion.

     In addition, not every aspect of income taxation is covered by this
opinion. By way of example and not of limitation, certain issues concerning the
effect of the Reorganization on the tax year of MSB, the effect of IRC ss.381
and the consolidated return statutes, issues related to qualified plans,
proposed changes to federal long term capital gains rates and alternative
minimum tax (which could be made retroactive), withholding requirements, and
certain Connecticut transfer taxes have not been addressed herein.

     This opinion also does not discuss every aspect of taxation which may be
relevant to a particular shareholder of MSB in view of his, her or its
particular circumstances or to MSB shareholders subject to special income tax
treatment such as insurance companies, dealers in securities, certain retirement
plans, financial institutions, tax exempt organizations or foreign persons.
Accordingly, shareholders of MSB should consult their tax advisors as to the
particular tax consequences to them of the Reorganization, including the
applicability and effect of federal, state, local and foreign income and other
tax laws.

     The facts, as we understand them, are as follows:

     A. BACKGROUND.

     1. MANCHESTER STATE BANK. Manchester State Bank ("MSB") is a Connecticut
chartered commercial bank duly organized, validly existing and in good standing
under the laws of the State of Connecticut. It has 100,000 shares of common
stock authorized, issued and outstanding, which is publicly traded on an
"over-the-counter" electronic bulletin board, as well as on "pink sheets"
(dealer quotation sheets) that are regularly circulated among broker-dealers.
There are no outstanding subscriptions, options, warrants, calls, commitments or
agreements of any character calling for the purchase or issuance of any shares
of MSB's stock or any security representing the right to purchase or otherwise
receive any capital stock of MSB.

     MSB does not have net operating loss carry forwards for federal or state
purposes. It has "earnings and profits" for federal income tax purposes. MSB has
one wholly-owned subsidiary. None of MSB's stock is owned by its subsidiary. MSB
does not own any treasury stock.

         2. NEW ENGLAND COMMUNITY BANCORP, INC. New England Community Bancorp,
Inc. ("NECB") is a corporation duly organized, validly existing and in good
standing under the laws of the State of Delaware. NECB is duly registered as a
bank holding company under the Bank Holding Company Act. The authorized capital
stock of NECB consists of 10,000,000 shares of Class A Common Stock, of which
3,084,292 shares are issued and outstanding, and 200,000 shares of Preferred
Stock, none of which is issued or outstanding. NECB has two wholly owned

<PAGE>

subsidiaries. One of these subsidiaries, New England Bank & Trust Company
("NEBT"), is involved in this transaction. Certain options have been issued to
executive officers of NECB and NEBT for 64,000 shares of NECB's Common Stock.

     3. NEW ENGLAND BANK AND TRUST COMPANY. NEBT is a Connecticut-chartered
commercial bank duly organized, validly existing and in good standing under the
laws of the State of Connecticut. It has 350,000 shares of common stock
authorized, one of which is issued and outstanding and is held by NECB.

     4. OTHER. No two parties to the Reorganization are investment companies as
defined in IRC ss.368(a)(2)(F)(iii) and (iv). MSB is not under the jurisdiction
of a court in a Title 11 or a receivership, foreclosure, or similar proceeding
in a Federal or State court or agency. Neither NECB nor NEBT owns any MSB stock
in any capacity.

     B. DESCRIPTION OF THE REORGANIZATION TRANSACTION.

     MSB, pursuant to a plan of reorganization (the "Plan of Reorganization")
validly adopted by MSB, NECB and NEBT, in a valid merger under federal and
applicable state laws, will merge into NEBT, and MSB's existence will terminate
in the merger and NEBT will be the surviving corporation. Except as otherwise
described herein, upon the Reorganization becoming effective, each outstanding
share of MSB's common stock (except for shares as to which dissenters' rights
have been perfected) shall be converted into the right to receive 5.493 shares
of NECB Common Stock and $35.20 in cash.

     The NECB stock to be received in the Reorganization will be either first
transferred to NEBT as part of the Plan of Reorganization, or will be issued
directly from NECB to the MSB shareholders. No stock of NEBT will be issued in
the Reorganization. The fair market value of the consideration received by each
MSB shareholder in the Reorganization will be approximately equal to the fair
market value of the MSB stock surrendered in the exchange. There is a valid
non-tax business purpose for the Reorganization.

     In the event that an MSB shareholder is entitled to a fractional share of
NECB stock in the Reorganization, such fractional share shall be paid in cash.
There are approximately 900 shareholders of MSB. Accordingly, the maximum amount
to be paid in cash for fractional shares of NECB stock will be LESS THAN the
product of: (i) 900; multiplied by (ii) the closing market price of the NECB
stock on the trading day immediately preceding the effective time of the
Reorganization. Such cash payment is not separately bargained for but is in lieu
of the fractional share interests to which the MSB shareholders are entitled.

<PAGE>

     All cash consideration paid in exchange for MSB stock in the Reorganization
(including cash paid to dissenting MSB shareholders, payments of $35.20/share
under the exchange ratio, and payments for fractional shares of NECB stock) will
be paid by NECB from its own funds that exist prior to the Reorganization.

     Under the Reorganization Agreement, NECB's obligations in the
Reorganization are contingent upon, among other things, the condition that
holders of more than 85% of the outstanding shares of MSB's stock SHALL NOT HAVE
EXERCISED their statutory appraisal or dissenter's rights (i.e., rights to elect
to take cash in exchange for their MSB stock in the Reorganization). When the
Reorganization becomes effective, NEBT will acquire all of the assets and
liabilities of MSB, including certain liabilities under retirement agreements
with the President of MSB and certain of its Directors.

     The fair market value of the MSB assets transferred in the Reorganization
will equal at least 90% of the fair market value of MSB's net assets (i.e.,
assets less liabilities) and at least 70% of MSB's gross assets (i.e., assets
unreduced by liabilities) held by MSB immediately prior to the Reorganization.
For the purposes of these calculations, expenses of the Reorganization paid by
MSB (which will total approximately $280,000.00) and any amounts paid for
distributions on, or redemptions of, MSB stock will be considered as assets of
MSB held immediately prior to the Reorganization. The fair market value of the
MSB assets transferred to NEBT will equal or exceed the sum of the liabilities
assumed by NEBT plus the amount of liabilities to which the transferred assets
are subject.

     There will be no redemptions of MSB stock and no distributions on the MSB
stock preceding the Reorganization, except for regular, normal dividends to be
paid by MSB. Immediately after the Reorganization, the NECB stock owned by the
former MSB shareholders will be less than 50% of all the issued and outstanding
NECB stock.

     There is no plan or intention on the part of any of the MSB shareholders to
sell, exchange or otherwise dispose of an amount of NECB stock received in the
Reorganization that would, when combined with the MSB stock surrendered by
dissenters, exchanged for cash pursuant to the Reorganization Agreement, or
exchanged for cash in lieu of fractional shares of NECB stock, reduce the MSB
shareholders' ownership of NECB stock to a number of shares having a value, as
of the date of the Reorganization, of less than 50% of the value of all of the
formerly outstanding stock of MSB as of the same date. For this calculation,
shares of MSB exchanged for cash in the Reorganization, surrendered by
dissenters, or exchanged for cash in lieu of fractional shares of NECB stock
will be considered to be outstanding MSB stock on the date of the
Reorganization.

<PAGE>

     There is no plan or intention on the part of NECB to: (i)reacquire any of
the NECB stock issued in the Reorganization; (ii)liquidate NEBT; (iii)merge NEBT
with and into another corporation; (iv)sell or otherwise dispose of its NEBT
stock; or (v)cause NEBT to sell or otherwise dispose of any of the assets of MSB
acquired in the Reorganization, except for dispositions made in the ordinary
course of business. Following the Reorganization, NEBT will continue the
historic business of MSB or use a significant portion of MSB's historic business
assets in a business.

     At the effective time of the Reorganization, NECB will own 100% of the
stock of NEBT. NEBT will not issue additional shares of its stock that would
result in NECB owning less than 80% of all of the stock of NEBT. There is no
intercorporate indebtedness existing between MSB and either NECB or NEBT that
was issued, acquired, or that will be settled at a discount. The liabilities of
MSB assumed by NEBT and the liabilities to which the transferred assets of MSB
are subject were incurred by MSB in the ordinary course of its business.

     NECB, NEBT, MSB and MSB's shareholders will pay their respective expenses,
if any, incurred in connection with the transaction.

     In conjunction with the Reorganization, certain of MSB's directors and its
president will receive retirement payments at various times after the effective
date of the Reorganization. MSB will grant them the right to receive such
payments, which will be a liability of MSB assumed by NEBT in the
Reorganization.

III. ISSUES:

     A. What are the federal and Connecticut income tax consequences of the
proposed Reorganization to:

        1. MSB

        2. MSB's shareholders

        3. NECB

        4. NEBT

IV.  DISCUSSION:

         Based upon the above facts, and provided that, at the effective date of
the Reorganization, the market price of the NECB stock has not decreased by an
amount which would cause the total cash consideration to be paid to all MSB
shareholders (including payments to shareholders exercising dissenter's rights,
payments of $35.20/share under the exchange ratio, and payments for fractional

<PAGE>

shares) to exceed fifty percent of the total consideration (NECB stock and/or
cash) to be paid, the transaction should qualify as a valid "forward triangular
merger" under IRC ss.368(a)(2)(D).

     In our opinion, the obligation of MSB to make retirement payments to MSB's
president and certain of its directors should not be characterized as payments
for MSB's stock. Accordingly, in our opinion, the "continuity of interest"
requirement necessary to have a valid reorganization should be met since the MSB
shareholders will, as a result of the merger, own NECB stock with a value on the
effective date of the Reorganization at least equal to 50% of the value of the
formerly outstanding MSB stock as of the same date, subject to the above proviso
regarding the market price of NECB stock as of the effective date of the
Reorganization.

     The following federal and Connecticut income tax consequences should result
from the Reorganization:

     A. CONSEQUENCES TO MSB:

     MSB, under the Plan of Reorganization and as a party to the Reorganization,
will not recognize (i.e., will not take into income for tax purposes) any gain
or loss on the transfer of its assets and liabilities to NEBT in the
Reorganization in exchange for the NECB stock and cash, followed by the
distribution of the NECB stock and cash to the MSB shareholders in exchange for
their MSB stock. IRC ss.ss.361 and 357; C.G.S ss.ss.12-213 and 12-214.

     B. CONSEQUENCES TO MSB SHAREHOLDERS:

     1. GAIN OR LOSS ON TRANSACTION: Since MSB is a party to the Reorganization,
the receipt of NECB stock and cash by the MSB shareholders in exchange for their
MSB stock will cause each shareholder to recognize (i.e., take into income for
tax purposes) gain (i.e., the excess, if any, of the total amount of
consideration received in the Reorganization over the adjusted basis of the MSB
stock) up to the amount of the cash received by such shareholder. No loss on the
exchange will be recognized. IRC ss.ss. 354 and 356, C.G.S. ss.12-701. If an MSB
shareholder has different blocks of MSB stock with different bases and/or
different holding periods, such shareholder's gain or loss must be calculated
separately for each block of stock. A loss on one block of stock is not
permitted to be used to offset recognized gains on other blocks. Rev. Rul.
68-23, 1968-1 C.B. 144.

     The character of the gain (i.e., ordinary income, or short or long term
capital gain) recognized by an MSB shareholder on the exchange of such
shareholder's MSB stock in the Reorganization will depend on several factors. In
addition, the rules regarding the characterization of gain to a shareholder in a
merger are somewhat unsettled. In determining the character of the gain, the
United States Supreme Court has issued holdings which, when applied in this

<PAGE>

situation, will deem the MSB shareholders to have exchanged all of the MSB stock
for NECB stock, followed by a redemption of some of that stock by NECB for cash.
In turn, the character of the cash payment will depend upon meeting certain
"reduction of ownership" tests. The tests may vary depending upon an individual
shareholder's situation. See COMMISSIONER V. CLARK, 489 U.S. 726 (1989). The
test set forth in CLARK was adopted by the Internal Revenue Service in Rev. Rul.
93-61, 1993-2 C.B. 118.

     However, in our opinion, to the extent that an MSB shareholder: (i)has held
the MSB stock surrendered in the Reorganization as a capital asset for more than
one year; (ii)does not own (either directly or through "attribution" from others
under IRC ss.318) at the effective date of the Reorganization or immediately
before or after such Reorganization, stock in NECB other than stock received
directly by such shareholder in the Reorganization; and (iii)has received cash
in the Reorganization at least equal to the value of an amount of NECB stock (as
of the effective date of the Reorganization) which would, if considered as the
proceeds of a "deemed redemption" under the test set forth in COMMISSIONER V.
CLARK, reduce that shareholder's percentage ownership in NECB by more than 20%
of what it would have been if that shareholder had received as consideration in
the Reorganization only NECB stock, determined by taking into account all
"deemed redemptions" of other MSB shareholders in the Reorganization; then any
gain recognized by such shareholder should be characterized as long term capital
gain. COMMISSIONER V. CLARK, supra. For these purposes, it is also assumed that
NECB will not redeem any of its stock at the effective date of the
Reorganization.

     Since the characterization of any gain from a distribution of cash in the
Reorganization to the MSB shareholders depends in part upon the facts and
circumstances of each shareholder's situation, each MSB shareholder should
consult his, her or its tax advisor to determine whether any gain recognized on
the Reorganization will be taxed as ordinary income or short or long term
capital gains, since such a determination is beyond the scope of this opinion
letter.

     However, regardless of whether the above criteria are met, any gain arising
from receipt of cash proceeds by MSB shareholders in the Reorganization in lieu
of fractional shares of NECB stock should be characterized as gain from the sale
of such stock, and thus will be long term capital gain if the shareholder held
the MSB stock given up in the exchange as a capital asset for more than one
year. If the MSB stock was held as a capital asset for one year or less, the
gain from the fractional share interest would be short term capital gain. Rev.
Rul. 66-365, 1966-2 C.B. 116.

<PAGE>



     2. ADJUSTED BASIS AND HOLDING PERIOD OF NECB STOCK RECEIVED IN THE
        REORGANIZATION:

     The adjusted basis of the NECB stock received by an MSB shareholder in the
Reorganization will be the same as the adjusted basis of the MSB stock
exchanged, reduced by the amount of cash received by the shareholder, and
increased by the amount of dividend or capital gain income recognized by the
shareholder on the exchange. IRC ss.358.

     If the MSB stock exchanged in the Reorganization was acquired by the MSB
shareholder at different times or for different prices, the adjusted basis of
the NECB stock received by the shareholder is determined by reference to an
average cost basis for the MSB stock surrendered. Rev. Rul. 55-355, 1955-1 C.B.
418. However, it has been held that the taxpayer may elect to "trace" the
substituted basis from the stock given up in the exchange if the stock received
can be specifically identified with the stock surrendered. LEONARD OSROW, 49
T.C. 333 (1968) (acq.); TAM 7946005.

     Assuming that an MSB shareholder held the MSB stock as a capital asset,
then the NECB stock received in the Reorganization will generally "tack" the
holding period of the MSB stock surrendered in the Reorganization. IRC
ss.1223(1).

     C. CONSEQUENCES TO NECB:

     1. GAIN OR LOSS ON TRANSACTION: No gain or loss will be recognized by NECB
upon the acquisition by NEBT of substantially all of the assets of MSB (subject
to liabilities) in exchange for NECB common stock (including NECB treasury
stock) and cash and the assumption of MSB's liabilities. IRC ss.1032 and Reg.
ss.1.1032-2; C.G.S. ss.ss.12-213 and 12-214.

     2. BASIS IN NEBT STOCK: NECB's adjusted basis in its NEBT stock will be:
(i)increased at the effective date of the Reorganization by MSB's adjusted basis
of its assets transferred in the Reorganization; and (ii)reduced by the
liabilities assumed or to which the assets transferred are subject (except for
certain types of liabilities), and by the amount of consideration not provided
by NECB (including any NECB stock held by NEBT). Unless the parties file
consolidated returns after the Reorganization, the amount of the reduction in
(ii) above cannot exceed the amount of the increase in (i) above. IRC ss.ss.358
and 362(b) and Prop Reg. ss.ss.1.358-6(c), 1.358-6 (d), and Reg. ss.1.1502-30.
No additional increase in basis is allowed for cash or other property
transferred by NECB in the Reorganization. Prop. Reg. ss.1.358-6(c)(4) Ex.1 (d).

<PAGE>

     D. CONSEQUENCES TO NEBT:

     1. GAIN OR LOSS ON TRANSACTION: NEBT will not recognize any gain or loss on
the acquisition by NEBT of substantially all the assets of MSB (subject to
liabilities) and the assumption of MSB's liabilities, in exchange for NECB
common stock and cash which has been transferred to NEBT by NECB in connection
with the Reorganization. However, NEBT will recognize gain or loss on any NECB
stock which it transfers in the Reorganization if the stock was not acquired by
it in connection with the Plan of Reorganization. IRC ss.1023, Reg. ss.1023-2,
C.G.S. ss.ss.12-213 and 12-214.

     2. ADJUSTED BASIS AND HOLDING PERIOD IN MSB'S ASSETS:

     The basis of the assets of MSB acquired by NEBT will be the same in the
hands of NEBT as the basis of such assets in the hands of MSB immediately prior
to the exchange. IRC ss.362(b). The holding period of the assets of MSB received
by NEBT will include the period for which such assets were held by MSB. IRC
ss.1223(2).

                                             Very truly yours,

                                             REID and RIEGE, P. C.


                                              /s/ Michael L. Coyle

                                              Michael L. Coyle







                                  EXHIBIT 10.8

                       Employment Agreement by and between
                       the Equity Bank and Frank A. Falvo
                             dated September 1, 1989



<PAGE>



                              EMPLOYMENT AGREEMENT
                              --------------------

     Employment Agreement dated as of September 1, 1989 by and between The
Equity Bank ("Equity"), and Frank A. Falvo ("Employee").

     In consideration of the covenants and agreements herein provided the
parties hereto agree as follows;

     1. Term of Employment.

     1.1 Equity hereby employs Employee, and Employee hereby accepts employment
with Equity, all in accordance with the terms and conditions hereof, for a term
commencing on March 15, 1990 (the "Commencement Date"), and continuing for a
period of two years (the "Employment Period"), unless extended or sooner
terminated as herein provided.

     1.2 Prior to the end of the first year of the Employment Period, and prior
to each subsequent anniversary of the Commencement Date, either party may give
the other written notice of their intention not to renew or extend the
Employment Agreement. If no such notice is given, the Employment Period will be
extended for an additional year without further action and the dates contained
herein will be automatically adjusted accordingly. If such notice is given by
either party, this Employment Agreement shall terminate one year later, on the
anniversary of the Commencement Date next following the Commencement Date
anniversary with respect to which such notice was given.


<PAGE>

     2. Duties.

     2.1 During the Employment Period, Employee shall be employed by Equity as
the President and Chief Executive officer of Equity or in a similar capacity and
shall have such duties, responsibilities and powers as are customary and
appropriate for such officer. Employee shall report directly to the Board of
Directors of Equity.

     2.2 During the Employment Period, Employee shall devote his entire business
time, energies, best efforts, attention and ability to the business of Equity,
shall faithfully and diligently perform the duties of his employment with
Equity, and shall do all reasonably in his power to promote, develop and extend
the business of Equity.

     2.3 The Bank agrees that Employee's base of operations shall stay at 1160
Silas Deane Highway, Wethersfield, Connecticut, and Employee shall not be
required to operate from any other area more than sixty (60) miles from this
location without Employee's prior consent.

     3. Compensation.

     3.1 During the first year of the Employment Period, Equity agrees to pay
Employee as compensation for his services under this Agreement a salary at the
annual rate of $110,000. Equity further agrees that prior to the expiration of
any calendar year during the term of this Agreement, the Board of Directors of
Equity will review the Employee's performance and will consider increasing

<PAGE>

Employee's salary under this Agreement for the following year. Equity will
provide the Employee with an review of his performance each year and provide the
the opportunity to discuss such review in a full and frank manner with the
Board. This review shall be completed not less than thirty days prior to the end
of each year during the Employment Period. The Board will consider granting
bonuses and other benefits to Employee at such times during the Employment
Period as the Board may deem appropriate. 

     3.2 Upon submission of appropriate invoices or vouchers, Equity shall pay
or reimburse Employee for all reasonable expenses incurred by Employee in the
performance of his duties hereunder in furtherance of the business, and in
keeping with the policies, of Equity. The Employee shall be reimbursed by Equity
in the amount of $0.25 per mile, or any higher rate as is approved by the
Internal Revenue Service and is deductible as approved, upon the submission of
the appropriate vouchers, for mileage incurred by the Employee in furtherance of
the business.

     3.3 Employee shall be entitled to participate in any fringe benefit plan
available to Equity employees as in effect from time to time, to the extent that
he may be eligible to do so under the applicable provisions of the plan.

     3.4 Employee shall be entitled to four weeks vacation in each calendar year
of the Employment Period, such vacation to be taken at such time or times as he

<PAGE>

shall elect. Two consecutive weeks of vacation must be taken in each year. Such
vacation, if not used during the first year of the Employment Period, may be
accumulated by the Employee up to a total of six weeks. The Employee may not
take more than three weeks of vacation in any one quarter of any year during the
Employment Period.

     3.5 Employee shall be entitled to receive full compensation hereunder
during any period of disability, subject to a limitation of six months and an
additional six months at fifty percent of full compensation of continued salary
and benefits with respect to any single disability. Any amounts paid to Employee
under any disability insurance policy paid for by Eguity will be deemed to be
paid to Employee by Equity for the purposes of this paragraph.

     3.6 In addition to participation in any fringe benefit plan available to
Equity employees generally, Employee shall also be entitled to participate in
any incentive stock option plan of Equity, and in any fringe benefit plan for
senior management which may be adopted by Equity which provides benefits for
such senior management based upon the profitability or asset growth of Equity.

     4. Termination by Death. If Employee dies during the Employment Period,
Equity's obligations under this Agreement shall terminate immediately and

<PAGE>

Employee's estate or legal representative shall be entitled to all arrearages of
salary and expenses an amount equal to six months' salary and a pro rata share
of other benefits accrued at such time.

     5. Suspension and Termination Other Than by Death.

     5.1 Equity's Board of Directors may terminate Employee's employment at any
time, but any termination by the Board of Directors other than termination for
cause shall not prejudice Employee's right to compensation or other benefits
under this Agreement. Termination for cause shall mean termination because of
willful misconduct or gross negligence in the performance of his duties pursuant
to the terms of this Agreement, or termination directed by the Banking
Commissioner, the Federal Deposit Insurance Corporation, or similar regulatory
authority. In the event the Employee is terminated without cause, he shall
receive as termination pay the greater of (i) one year's salary at the then
current rate of compensation or (ii) his then current salary for the remainder
of the Employment Period.

     5.2 Employee shall have no right to receive compensation or other benefits
for any period after termination for cause.

     5.3 If Employee is suspended or temporarily prohibited from participating
in the conduct of Equity's affairs by action of any regulatory authority having
jurisdiction over Equity, obligations under this Agreement shall be suspended as

<PAGE>

of the date of service of written notice of such suspension. If the charges
underlying such action are dismissed, Employee shall receive the compensation
withheld while Equity's obligations were suspended and reinstatement of any
other obligations which were suspended.

     6. Business Materials, Covenant to Report. All written materials, records
and documents made by Employee or coming into his possession concerning the
business or affairs of Equity shall be the sole property of Equity and, upon the
termination of his employment with Equity or upon the request of Equity at any
time, Employee shall promptly deliver the same to Equity and shall retain no
copies thereof. Prior to any termination of employment hereunder, Employee
agrees to render to Equity such reports of the activities undertaken by Employee
or conducted under Employee's direction pursuant hereto during the Employment
Period as Equity may reasonably request.

     7. Binding Effect; Benefits. This Agreement shall inure to the benefit of,
and shall be binding upon, the parties hereto and their respective successors,
assigns, heirs and legal representatives. Insofar as Employee is concerned, this
Agreement, being personal, cannot be assigned.

     8. Notices. All notices and other communications which are required or
permitted hereunder shall be in writing and shall be sufficient if delivered or
mailed by registered or certified mail, postage prepaid, to the following

<PAGE>

addresses or such other address as any party hereto shall have specified by
notice in writing to the other party hereto;

         If to Employee:
         Frank A. Falvo
         267 Goff Road
         Wethersfield, Connecticut 06109

         If to Equity:

         The Equity Bank
         1160 Silas Deane Highway
         Wethersfield, Connecticut 06109

All such notices and communications shall be deemed to have been received on the
date of delivery thereof or the fifth business day after the mailing thereof,
whichever is earlier.

     9. Entire Agreement. This Agreement contains the entire agreement between
the parties hereto and supersedes all prior agreements and understandings, oral
or written, between the parties hereto with respect to the subject matter
hereof.

     10. Amendments and Waivers. This Agreement may not be modified or amended
except by an instrument or instruments in writing signed by the party against
whom enforcement of any such modification or amendment is sought. The waiver by
any party hereto of a breach of any term or provision of this Agreement shall
not be construed as a waiver of any subsequent breach.

     11. Section and Other Headings. The Section and other headings contained in
this Agreement are for reference purposes only and shall not be deemed to be a
part of this Agreement or to control or affect the meaning or construction of
any provision of this Agreement.

<PAGE>

     12. Severability. If any term or provision of this Agreement is held or
deemed to be invalid or unenforceable, in whole or in part, by a court of
competent jurisdiction, this Agreement shall be ineffective to the extent of
such invalidity or unenforceability without rendering invalid or unenforceable
the remaining terms and provision of this Agreement.

     13. Governing Law. This Agreement shall be governed by and construed in
accordance with the laws of the State of Connecticut.

     IN WITNESS WHEREOF, the parties hereto have duly executed this Agreement as
of the date first above written.

                                           THE EQUITY BANK

                                           by:______________________________
                                               Chairman of the Board of
                                               Directors


                                              ______________________________
                                                Frank A. Falvo
                                                Employee




                                  EXHIBIT 10.9

                   Form of Employment Agreement by and between
                       New England Bank and Trust Company
                            and Nathan G. Agostinelli


<PAGE>


                               EMPLOYEE AGREEMENT


To:  Mr. Nathan Agostinelli As of , 1996
     Manchester, CT 06040

     The undersigned, New England Bank and Trust Company ("NEBT"), a Connecticut
chartered  commercial  bank  located at 176 Broad  Street,  Olde  Windsor  Mall,
Windsor, Connecticut 06095, in consideration of the salary and benefits provided
you herein, and for other good and valuable  consideration,  the sufficiency and
receipt whereof are hereby acknowledged, hereby agrees with you as follows:

                        1. POSITION AND RESPONSIBILITIES.

     1.1 You shall serve as Executive  Vice  President of NEBT and shall perform
the duties  customarily  associated with such capacity from time to time as NEBT
shall designate.

     1.2 During the initial two-year period of this Agreement,  you will, to the
best of your  ability,  devote your full  business  time and best efforts to the
performance  of your duties  hereunder and the business and affairs of NEBT. You
agree to perform such duties as may be assigned to or by the authority of NEBT's
President and CEO from time to time.  After  termination of the initial two-year
period, you shall thereafter be retained as Consultant to NEBT for the period of
time set forth in Section 2.1 below,  with the position and  responsibility  set
forth in Section 1.3 below.

     1.3 During  the third  year of this  Agreement,  you shall be  retained  as
Consultant  to  NEBT.  Your  duties  are to be  available  from  time to time by
telephone or in person, at the current principal place of business of Manchester
State  Bank,  being  1041  Main  Street,  Manchester,   Connecticut,  to  assist
management,  after prior  notice,  in solving  problems or  concerns,  or in the
development  of new  customers for the general  benefit and  betterment of NEBT,
provided  that in no event  will you be  required  to work or be  available  for
consultation  for more than  twenty  (20)  hours in any  particular  month,  and
provided  further that the  compensation  for Consultant  described in Exhibit A
hereto will be payable  whether or not your are utilized for such maximum number
of hours in any particular month.

<PAGE>

     NEBT has been  informed that during this period of time you intend to spend
extended  periods of time on  vacation  or away from the  Manchester  area,  and
NEBT's  requirements  on you while you serve as a  consultant.  shall be made in
such a manner so as not to  unreasonably  interfere  with your  other  plans and
activities,  providing that  telephone  access may be required from time to time
during any  extended  periods  of  absence  from  Connecticut.  Any  restrictive
covenants and  agreements  contained in this  Agreement  shall commence upon the
effective date of the termination of your services under this Agreement.

     1.4 You will duly,  punctually and  faithfully  perform and observe any and
all  rules  and  regulations  which  NEBT may now or shall  hereafter  establish
governing the conduct of its business.

     2. TERM OF EMPLOYMENT; CHANGE IN CONTROL.

     2.1 The term of this  Agreement  shall be for a period  of three  (3) years
("Term of  Employment")  from the date first  above  written,  or upon all final
regulatory  approvals of the acquisition of Manchester State Bank by New England
Community  Bank Corp.,  in  connection  with the  Acquisition  Agreement  by and
between New England Community Bank Corp., Manchester State Bank and NEBT of even
date  herewith,  whichever  shall later  occur  (hereinafter  the  "Commencement
Date"), as follows:

     (a) The initial two-year term shall be full-time  employment,  as described
in paragraph 1.2 ("full-time employment");

     (b)  The  third  year of  this  Agreement  shall  be for  the  purposes  of
consulting, as set forth in paragraph 1.3 ("post- employment consulting");

     (c) There shall be no  automatic  renewal for  successive  periods,  unless
otherwise agreed to in writing by all of the parties hereto.

     You may terminate  your  employment  pursuant to this Agreement at any time
after giving NEBT three (3) months prior written  notice.  Your  employment with
NEBT may be terminated at any time, as provided in Section 2.2. It is understood
by and  between  the  parties  that  Employee  has been a valuable  employee  of
Manchester  State Bank,  with  considerable  expertise and knowledge which is of
great value to NEBT,  and that Employee is  forbearing  from entering into other
employment  agreements  with parties other than NEBT, in  consideration  of this
Agreement.

<PAGE>

     2.2 NEBT shall have the right to terminate your employment:

     (a) subject to the cure periods set forth herein,  immediately  at any time
for "cause" as defined herein; or

     (b)  inability  for a  continuous  period of at least  ninety  (90) days to
perform duties under this Agreement due to mental or physical disability that is
incapable of reasonable  accommodation  under applicable law,  including but not
limited to the Americans with Disabilities Act of 1990, as amended;

     (c) in the event of the  liquidation  or  reorganization  of NEBT under the
federal Bankruptcy Act or any state insolvency or bankruptcy law; or

     (d) at any time without  cause,  provided NEBT shall be obligated to pay to
you as severance  pay in an amount equal to your "Base  Salary" and benefits (as
set forth in Exhibit A hereto), as if you continued  throughout the full term of
this  Agreement.  Such  sums  shall be  reduced  by  applicable  taxes and other
required  withholdings.  [It is understood and agreed that the severance amounts
will be paid to you in accordance with the standard NEBT payroll  procedures and
that should you obtain  employment  from another  source prior to the receipt of
the  entire  severance  amount,   the  unpaid  amount  shall  be  reduced  on  a
dollar-for-dollar basis.]

     2.3 For purposes of Section 2.2, the term "cause" shall mean only:  (i) the
falseness or material  inaccuracy of any of your  warranties or  representations
herein,  if such falseness or material  inaccuracy is capable of cure; (ii) your
willful  failure or refusal to comply with explicit  directives of the President
and CEO of NEBT or the  President  of NEBT or to render  the  services  required
herein,  which  failure is not cured within  thirty (30) days of your receipt of
notice  thereof  (iii)  fraud or  embezzlement  involving  assets  of NEBT,  its
customers, suppliers or affiliates or other misappropriation of NEBT's assets or
funds;  (iv) your conviction of a criminal  felony  offense;  (v) the neglect or
willful  breach of your  obligations  under this  Agreement or your duties as an
employee of NEBT,  which  failure is not cured  within  thirty (30) days of your
receipt of notice thereof.

     2.4 If your employment is terminated due to your death,  all obligations of
NEBT hereunder  shall  continue as if you had survived and adequately  performed
all of your duties and obligations  hereunder for a period of (a) six (6) months
following the date of termination by reason of death or (b) the end of your Term
of Employment under this Contract  whichever is less. All payments shall be paid
to your estate or to the person or persons  which you may  designate  under your
Last Will and Testament.

<PAGE>

     3. COMPENSATION.

     You shall  receive the  compensation  and  benefits  set forth on Exhibit A
hereto  ("Compensation"),  for all services to be rendered by you  hereunder and
for your execution of an agreement  relating to proprietary  information of even
date  herewith  attached  hereto  as  Schedule  C  between  you  and  NEBT  (the
"Proprietary Information Agreement").


     4. OTHER ACTIVITIES DURING EMPLOYMENT.

     4.1 Except for any outside employments and directorships  currently held by
you as listed on Exhibit B hereto,  and except with the prior written consent of
a disinterested majority of NEBT's Board of Directors,  you will not, during the
term of this Agreement, undertake or engage in any other employment,  occupation
or business  enterprise,  other than one in which you are an inactive  investor,
that would interfere with your obligation to NEBT.

     4.2 You hereby agree that, except as disclosed on Exhibit B hereto,  during
your  employment  hereunder,  you will not,  directly or indirectly,  engage (a)
individually, (b) as an officer, (c) as a director, (d) as an employee, (e) as a
consultant, (f) as an advisor, (g) as an agent or (h) as a partner,  coventurer,
stockholder or other  proprietor  owning  directly or indirectly  more than five
percent  (5%)  interest,   in  any  firm,   corporation,   partnership,   trust,
association,  or other  organization,  other than NEBT,  which is engaged in any
line of business  engaged in by NEBT  (hereinafter  referred  to as  "Prohibited
Enterprise")or under demonstrable  development by NEBT (such firm,  corporation,
partnership,   trust,  association,  or  other  organization  being  hereinafter
referred to as a "Prohibited  Enterprise").  Except as may be shown on Exhibit B
hereto,  you hereby  represent  that you are not engaged in any of the foregoing
capacities (a) through (h) or in any Prohibited Enterprise.

     5. FORMER EMPLOYERS.

     You  represent  and warrant that your  employment by NEBT will not conflict
with and will not be constrained by any prior or current employment,  consulting
agreement or relationship whether oral or written.

     6. PROPRIETARY INFORMATION.

     You  agree  to  execute,  deliver  and be bound  by the  provisions  of the
Proprietary  Information Agreement attached hereto as Exhibit C and incorporated
herein.

<PAGE>

     7. POST-EMPLOYMENT ACTIVITIES.

     7.1 For a period of one (1) year following the  termination of all payments
made to you as set forth on Exhibit A hereto (the "Non-Compete Period"),  absent
NEBT's prior written  approval,  you will not directly or  indirectly  engage in
activities  similar  or  reasonably  related  to those in which you  shall  have
engaged hereunder during the two years immediately preceding termination of said
payments,  nor render services similar or reasonably  related to those which you
shall have rendered  hereunder during such two years to (i) any person or entity
whether now existing or hereafter  established  which directly competes with (or
proposes or plans to directly  compete with) NEBT or its  subsidiaries  ("Direct
Competitor")  in  any  line  of  banking  business  engaged  in by  NEBT  or its
subsidiaries;  or (ii) any past,  current or  potential  customer  of NEBT.  The
restrictions  imposed by this  Section 8.1 shall only apply within a twenty (20)
mile radius of any office  maintained  by NEBT or any  subsidiary  thereof.  Nor
during the  Non-Compete  Period  shall you entice,  induce or  encourage  any of
NEBT's other employees to terminate  their  employment with NEBT or to engage in
any activity  which,  were it done by you,  would  violate any  provision of the
Proprietary  Information  Agreement  or this  Section 8. As used in this Section
8.1, the term "any line of banking business engaged in by NEBT" shall be applied
as of the date of termination of your full-time  employment  term, or, if later,
as at the date of termination of any post-employment consulting arrangement.

     7.2 No provision of this Agreement  shall be construed to preclude you from
performing  the same services  which NEBT hereby  retains you to perform for any
person or entity which is not a Direct  Competitor  of NEBT or its  subsidiaries
upon  the  expiration  or  termination  of  your  full-time  employment  (or any
post-employment  consulting  arrangement)  so long as you do not thereby violate
any term of the Proprietary Information Agreement.

     8. REMEDIES.

     Your  obligations  under  the  Proprietary  Information  Agreement  and the
provisions  of Sections  7, 8, 9, 10 and 13 of this  Agreement  (as  modified by
Section 11, if  applicable)  shall survive the expiration or termination of your
employment  with NEBT.  You  acknowledge  that a remedy at law for any breach or
threatened  breach  by you  of the  provisions  of the  Proprietary  Information
Agreement or Sections 5 or 8 hereof would be inadequate and you therefore  agree
that  NEBT  shall be  entitled  to such  injunctive  relief  in case of any such
breach,  but in no event shall payments or benefits by NEBT to you, as set forth
in Exhibit A cease, until all such payments have been made.

<PAGE>

     9. ASSIGNMENT.

     This  Agreement and the rights and  obligations of the parties hereto shall
bind  and  inure  to the  benefit  of any  successor  or  successors  of NEBT by
reorganization, merger or consolidation and any assignee of all or substantially
all of its  business and  properties,  but,  except as to any such  successor or
assignee of NEBT,  neither this  Agreement nor any rights or benefits  hereunder
may be assigned by NEBT or by you,  except by  operation of law, or in the event
of death, as set forth in Section 2.4 hereof.

     10. INTERPRETATION.

     IT IS THE  INTENT  OF THE  PARTIES  THAT  in  case  any  one or more of the
provisions  contained in this  Agreement  shall,  for any reason,  be held to be
invalid, illegal or unenforceable in any respect, such invalidity, illegality or
unenforceability  shall not affect the other  provisions of this Agreement,  and
this Agreement shall be construed as if such invalid,  illegal or  unenforceable
provision had never been  contained  herein.  MOREOVER,  IT IS THE INTENT OF THE
PARTIES  THAT in  case  any one or  more  of the  provisions  contained  in this
Agreement  shall for any reason be held to be excessively  broad as to duration,
geographical  scope,  activity or subject,  such provision shall be construed by
limiting and reducing it as determined by a court of competent jurisdiction,  so
as to be enforceable to the extent compatible with applicable law.

     11. NOTICES.

     Any  notice  which NEBT is  required  to or may desire to give you shall be
given by personal  delivery or  registered  or certified  mail,  return  receipt
requested,  addressed  to you at your  address of record  with NEBT,  or at such
other  place as you may from time to time  designate  in  writing,  and shall be
deemed to be received  upon the date of personal  delivery or, if mailed,  three
(3) days after mailing,  postage  prepaid.  Any notice which you are required or
may desire to give to NEBT hereunder  shall be given by personal  delivery or by
registered or certified mail, return receipt requested, addressed to NEBT at its
principal  office,  or at such  other  office  as  NEBT  may  from  time to time
designate  in  writing,  and  shall be deemed  to be  received  upon the date of
personal delivery or, if mailed, three (3) days after mailing, postage prepaid.

     12. WAIVERS.

     If either party should waive any breach of any provision of this Agreement,
such  party  shall not  thereby  be  deemed  to have  waived  any  preceding  or
succeeding breach of the same or any other provision of this Agreement.

<PAGE>

     13. COMPLETE AGREEMENT; AMENDMENTS.

     The foregoing including Exhibits A, B and C hereto, is the entire agreement
of the  parties  with  respect to the subject  matter  hereof,  superseding  any
previous oral or written  communications,  representations,  understandings,  or
agreements with NEBT or any officer or representative  thereof. Any amendment to
this  Agreement  or  waiver  by either  party of any  right  hereunder  shall be
effective  only if  evidenced  by a written  instrument  executed by the parties
hereto and, in NEBT's case, upon authorization of NEBT's Board of Directors.

     14. HEADINGS.

     The headings of the Sections hereof are inserted for  convenience  only and
shall not be deemed to  constitute  a part  hereof nor to affect the  meaning of
this Agreement.

     15. COUNTERPARTS.

     This  Agreement may be signed in two  counterparts,  each of which shall be
deemed an original and both of which shall together constitute one agreement.

     16. GOVERNING LAW.

     This Agreement  shall be governed by and construed under  Connecticut  law,
without regard to the conflict of laws principles thereof.

     17. ADVICE OF COUNSEL.

     You represent that you: (1)(i) have received  independent advice from legal
counsel of your own choosing with respect to the  advisability  of entering into
this Agreement and with respect to providing the  representations and warranties
contained in this  Agreement,  and (ii) have had a reasonable  amount of time to
properly review this Agreement with such legal counsel;  or (2) that you had the
opportunity  to seek  independent  advice from legal  counsel but for reasons of
your own decided not to seek such advice.

<PAGE>

     If you are in agreement with the foregoing, please sign your name below and
also at the bottom of the  Proprietary  Information  Agreement,  whereupon  this
Agreement shall become binding in accordance with its terms.  Please then return
this  Agreement  to NEBT.  (You may retain  for your  records  the  accompanying
counterpart of this Agreement enclosed herewith).

                                          Very truly yours,




                                          NEW ENGLAND BANK AND TRUST COMPANY

                                          By: _______________________________
                                               David Lentini, President



Accepted and Agreed:


______________________
Nathan Agostinelli


<PAGE>


                                   Exhibit A

             EMPLOYMENT/CONSULTING TERM, COMPENSATION AND BENEFITS

                             OF NATHAN AGOSTINELLI
 
1. TERM.

     The  term  of  the  Agreement  to  which  this  Exhibit  A is  annexed  and
incorporated  shall commence on the date first written above,  or upon all final
regulatory  approval of the acquisition of Manchester  State Bank, in connection
with the Acquisition Agreement, whichever shall later occur.

2. COMPENSATION.

     (a) Base  Salary.  Your salary  shall be One Hundred  Twenty-five  Thousand
($125,000)  Dollars per year, paid in accordance  with NEBT's payroll  policies,
during your Full-Time Employment.

     (b) Base  Salary.  Your  salary  shall be  Twenty-five  Thousand  ($25,000)
Dollars per year, paid in accordance with NEBT's payroll  policies,  during your
Post-Employment Consulting term.

3. VACATION.

     You shall be entitled  to all legal and  religious  holidays,  and four (4)
weeks paid vacation, in accordance with NEBT policy.

4. INSURANCE AND BENEFITS.

     You shall be eligible for  participation  in any health or other group life
insurance  plan which may be  established  by NEBT or which NEBT is  required to
maintain by law, and commensurate  with other executive  management employees of
NEBT.  Currently,  NEBT's  employees  participate in a health and life insurance
program offered by NEBT.

5. AUTOMOBILE ALLOWANCE.

     The Bank  recognizes  that  Employee's  need for an automobile for business
purposes  and  therefore   shall  provide  the  Employee  with  a  1996  Lincoln
Continental including all related maintenance,  repairs,  insurance, taxes, fuel
and other costs.

<PAGE>

     At the end of your  Full-Time  Employment  term,  or in the  event of prior
termination if your  employment  under  Paragraph 2 hereof,  NEBT shall purchase
said  automobile on your behalf and distribute  same to you as a bonus,  fee and
clear of any lease, taxes or encumbrances.

6. SICK DAYS AND PERSONAL DAYS.

     You shall be entitled to  compensation  for sick days and  personal  day in
accordance with NEBT policy.

7. EXPENSES.

     NEBT shall reimburse you for all reasonable and ordinary  business expenses
incurred by you in the scope of your employment hereunder.

<PAGE>


                                   EXHIBIT B

                             OUTSIDE DIRECTORSHIPS

     Employee  is  currently  a member of the Board of  Trustees  of  Manchester
Memorial Hospital.

     Employee  is  currently a Director  on the Board of  Directors  for Eastern
Connecticut Hospital Association.

     Employee is currently a Director on the Manchester  Visiting  Nurses  Board
of Directors.

<PAGE>


                                   EXHIBIT C

                       PROPRIETARY INFORMATION AGREEMENT

To:       New England Bank & Trust Company                   As of       , 1996
          176 Broad Street
          Olde Windsor Mall
          Windsor, Connecticut  06095

Attn:     David A. Lentini, President and
          Chief Executive Officer

     The undersigned, in consideration of and as a condition of my employment or
continued  employment by you and/or by companies which you own, control,  or are
affiliated  with or their  successor in business  (collectively,  NEBT),  hereby
agrees as follows:

     1.  CONFIDENTIALITY.  I agree  to keep  confidential,  except  as NEBT  may
otherwise consent in writing,  and except for NEBT's benefit, not to disclose or
make  any use of at any  time  either  during  or for a  period  of one (1) year
subsequent to my employment,  any confidential  information,  knowledge, data or
other information of NEBT relating to products,  processes,  know-how,  designs,
formulas,  test  data,  customer  lists,  business  plans,  marketing  plans and
strategies,  pricing  strategies,  or other  subject  matter  pertaining  to any
banking business of NEBT or any or its affiliates,  which I may produce, obtain,
or otherwise acquire  exclusively during the course of my employment,  excluding
that which, through no fault of my own, may become in the public domain or which
I may be required by law,  subpoena  or court order to  disclose,  and except as
herein provided.

     2.  CONFLICTING  EMPLOYMENT;  RETURN OF CONFIDENTIAL MATERIAL. I agree that
during my  employment  with  NEBT,  I will not  engage in any other  employment,
occupation,  consulting or other activity relating to the business in which NEBT
is now or may hereafter become engaged,  or which would otherwise  conflict with
my obligations to NEBT. In the event my employment  with NEBT terminates for any
reason  whatsoever,  I agree to  promptly  surrender  and  deliver  to NEBT all
records, materials,  equipment, drawings, documents and at which I may obtain or
produce exclusively during the course of my employment.

     3.  MODIFICATION.  I AGREE  THAT ANY  SUBSEQUENT  CHANGE OR  CHANGES  IN MY
EMPLOYMENT DUTIES,  SALARY OR COMPENSATION OR, IF APPLICABLE,  IN ANY EMPLOYMENT
AGREEMENT  BETWEEN  NEBT AND ME,  SHALL NOT AFFECT THE VALIDITY OR SCOPE OF THIS
AGREEMENT.

     4.  SUCCESSORS AND ASSIGNS.  This Agreement shall be binding upon my heirs,
executors,  administrators or other legal representatives and is for the benefit
of NEBT, its successors and assigns.


<PAGE>

     5. INTERPRETATION.  IT IS THE INTENT OF THE PARTIES THAT in case any one or
more of the provisions  contained in this Agreement  shall,  for any reason,  be
held to be invalid,  illegal or unenforceable  in any respect,  such invalidity,
illegality  or  unenforceability  shall not affect the other  provisions of this
Agreement,  and this Agreement shall be construed as if such invalid, illegal or
unenforceable  provision had never been contained  herein.  MOREOVER,  IT IS THE
INTENT OF THE PARTIES THAT in case any one or more of the  provisions  contained
in this  Agreement  shall for any reason be held to be  excessively  broad as to
duration,  geographical  scope,  activity or subject,  such  provision  shall be
construed by limiting and reducing it in  accordance  with a judgment of a court
of competent jurisdiction, so as to be enforceable to the extent compatible with
applicable law.

     6.  WAIVERS.  If either party  should waive any breach of any  provision of
this  Agreement,  he or it shall  not  thereby  be  deemed  to have  waived  any
preceding  or  succeeding  breach  of the same or any  other  provision  of this
Agreement.

     7. COMPLETE AGREEMENT, AMENDMENTS. I acknowledge receipt of this Agreement,
and agree  that with  respect  to the  subject  matter  thereof  it is my entire
agreement with NEBT,  superseding  any previous oral or written  communications,
representations,  understandings,  or  agreements  with  NEBT  or any  offer  or
representative  thereof.  Any  amendment  to this  Agreement or waiver by either
party of any right  hereunder  shall be effective only if evidenced by a written
instrument  executed  by the  parties  hereto,  and,  in the case of NEBT,  upon
written authorization of the NEBT's Board of Directors.

     8.  HEADINGS.  The  headings  of  the  sections  hereof  are  inserted  for
convenience  only and shall not be deemed to  constitute  a part  hereof  nor to
affect the meaning thereof.

     9. COUNTERPARTS.  This Agreement may be signed in two counterparts, each of
which shall be deemed an original  and both of which shall  together  constitute
one agreement.

     10.  GOVERNING  LAW. This Agreement  shall be governed and construed  under
Connecticut law, without regard to the conflict of law principles thereof.

                                   Very truly yours,


                                   -----------------------
                                   Nathan Agostinelli


Accepted and Agreed:

NEW ENGLAND BANK AND TRUST COMPANY


By: -----------------------------
      David Lentini, President





                                   EXHIBIT 21

           List of Subsidiaries of New England Community Bancorp, Inc.
                              at December 31, 1995


<PAGE>




           List of Subsidiaries of New England Community Bancorp, Inc.
                              at December 31, 1995:


                                                        Percent Owned
                           Incorporated In              By New England
Subsidiary                 The State Of:                Community Bancorp,Inc.
- ----------                 -------------                ----------------------
New England Bank           Connecticut                  100%
and Trust
Company

The Equity Bank            Connecticut                  100%






                                  EXHIBIT 23.1

                    Consent of Cranmore, FitzGerald & Meaney


<PAGE>

                    Consent of Cranmore, FitzGerald & Meaney


     We hereby consent to the reference to this firm under the caption "Legal
Matters" in the Registration Statement on Form S-4 of New England Community
Bancorp, Inc.



                                           /s/ Cranmore, FitzGerald & Meaney

                                           CRANMORE, FITZGERALD & MEANEY


March 25, 1996




                                  EXHIBIT 23.2

                  Consent of Shatswell, MacLeod & Company, P.C.


<PAGE>


               CONSENT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS

The Board of Directors
New England Community Bancorp, Inc.
Windsor, Connecticut

     We hereby  consent to the use of our report  dated  January 25, 1996 in the
Registration Statement (Form S-4) of New England Community Bancorp, Inc. and the
reference  to us  in  the  section  of  the  Registration  Statement  designated
"Experts".


                                          /s/ SHATSWELL, MacLEOD & COMPANY, P.C
                                          -------------------------------------
                                          SHATSWELL, MacLEOD & COMPANY, P.C.

W. Peabody, Massachusetts
March 25, 1996




                                  EXHIBIT 23.3

                       Consent of Bardaglio, Hart & Shuman


<PAGE>


               CONSENT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS


The Board of Directors
New England Community Bancorp, Inc.
Windsor, Connecticut


     We hereby  consent to the use of our report  dated  January 12, 1996 in the
Registration Statement (Form S-4) of New England Community Bancorp, Inc. and the
reference  to us  in  the  section  of  the  Registration  Statement  designated
"Experts".

                                            Sincerely,

                                            /s/ Bardaglio, Hart & Shuman
                                            ----------------------------
                                            BARDAGLIO, HART & SHUMAN

Windsor Locks, Connecticut
March 25, 1996





                                  EXHIBIT 23.4

                 Consent of Jacobs, Walker, Rice & Basche, P.C.


<PAGE>

                                 March 25, 1996

                                   CONSENT OF
                       JACOBS, WALKER, RICE & BASCHE, P.C.

     We hereby consent to the reference to this firm under the caption "Legal
Matters" in the Registration Statement on Form S-4 of New England Community
Bancorp, Inc.

                                           Jacobs, Walker, Rice & Basche, P.C.


                                             
                                           By:  /s/ MICHAEL J. RICE, TREASURER
                                               --------------------------------
                                                Michael J. Rice, Treasurer






                                  EXHIBIT 23.5

                       Consent of First Albany Corporation


<PAGE>

March 25, 1996


Board of Directors
New England Community Bancorp, Inc.
176 Broad Street
Windsor, CT  06095

Members of the Board:

First Albany Corporation hereby consents to the inclusion of its fairness
opinion dated December 19, 1995 (the "Opinion") in the Registration Statement of
New England Community Bancorp, Inc. dated March 27, 1996 (the "Registration
Statement"). In addition, First Albany Corporation also consents to the
inclusion of the related discussion of the Opinion in the Registration
Statement.

Sincerely,

/s/ First Albany Corporation
- ----------------------------
FIRST ALBANY CORPORATION



                                  EXHIBIT 23.6

                         Consent of HAS Associates, Inc.



<PAGE>


March 25, 1996


Board of Directors
New England Community Bancorp, Inc.
176 Broad Street
Windsor, CT  06095

Members of the Board:

HAS Associates, Inc. hereby consents to the inclusion of its fairness opinion
dated December 19, 1995 (the "Opinion") in the Registration Statement of New
England Community Bancorp, Inc. dated March 27, 1996 (the "Registration
Statement"). In addition, HAS Associates, Inc. also consents to the inclusion of
the related discussion of the Opinion in the Registration Statement.

Sincerely,

/s/ Has Associates, Inc.

HAS ASSOCIATES, INC.




                                  EXHIBIT 23.7

                         Consent of Reid and Reige, P.C.


<PAGE>

                                 March 26, 1996

                         Consent of Reid and Riege, P.C

     We hereby consent to the reference to this firm under the caption "Legal
Matters" and "Federal Income Tax Consequences" in the Registration Statement on
Form S-4.

                                                  /s/ Reid and Riege, P.C.
                                                  ------------------------
                                                  REID AND RIEGE, P.C.



<TABLE> <S> <C>




<ARTICLE>                                          9
<LEGEND>                                            
                                   EXHIBIT 27

                             Financial Data Schedule
</LEGEND>                                           
<MULTIPLIER>                                       1,000
                                                    
<S>                                                <C>
<PERIOD-TYPE>                                      Year
<FISCAL-YEAR-END>                                  Dec-31-1995
<PERIOD-END>                                       Dec-31-1995
<CASH>                                              14,495
<INT-BEARING-DEPOSITS>                             247,216
<FED-FUNDS-SOLD>                                     9,075
<TRADING-ASSETS>                                         0
<INVESTMENTS-HELD-FOR-SALE>                              0
<INVESTMENTS-CARRYING>                              74,793
<INVESTMENTS-MARKET>                                75,063
<LOANS>                                            222,235
<ALLOWANCE>                                          4,446
<TOTAL-ASSETS>                                     341,561
<DEPOSITS>                                         307,161
<SHORT-TERM>                                           540
<LIABILITIES-OTHER>                                  3,063
<LONG-TERM>                                              0
                                    0
                                              0
<COMMON>                                               308
<OTHER-SE>                                          30,172
<TOTAL-LIABILITIES-AND-EQUITY>                     341,561
<INTEREST-LOAN>                                     12,935
<INTEREST-INVEST>                                    2,958
<INTEREST-OTHER>                                       407
<INTEREST-TOTAL>                                    16,300
<INTEREST-DEPOSIT>                                   5,703
<INTEREST-EXPENSE>                                   5,736
<INTEREST-INCOME-NET>                               10,564
<LOAN-LOSSES>                                          700
<SECURITIES-GAINS>                                      19
<EXPENSE-OTHER>                                      8,591
<INCOME-PRETAX>                                      2,965
<INCOME-PRE-EXTRAORDINARY>                             985
<EXTRAORDINARY>                                          0
<CHANGES>                                                0
<NET-INCOME>                                         1,980
<EPS-PRIMARY>                                         0.91
<EPS-DILUTED>                                         0.91
<YIELD-ACTUAL>                                        8.12
<LOANS-NON>                                          4,725
<LOANS-PAST>                                           273
<LOANS-TROUBLED>                                         0
<LOANS-PROBLEM>                                     14,067
<ALLOWANCE-OPEN>                                     2,564
<CHARGE-OFFS>                                          978
<RECOVERIES>                                           199
<ALLOWANCE-CLOSE>                                    4,446
<ALLOWANCE-DOMESTIC>                                 4,446
<ALLOWANCE-FOREIGN>                                      0
<ALLOWANCE-UNALLOCATED>                                  0
<PAGE>
                                                    

</TABLE>




                                  EXHIBIT 99.1

                    Form of Proxy for the Special Meeting of
                      Shareholders of Manchester State Bank





                              MANCHESTER STATE BANK
                                1041 MAIN STREET
                            MANCHESTER, CT 06045-1400

                PROXY FOR SPECIAL ANNUAL MEETING OF SHAREHOLDERS
                ------------------------------------------------

THIS PROXY IS SOLICITED ON BEHALF OF THE BOARD OF DIRECTORS OF THE BANK

         KNOW ALL MEN BY THESE PRESENTS that the undersigned  hereby constitutes
         and     appoints      ______________,      __________________,      and
         __________________, or any of them, with full power of substitution, as
         attorney and proxies for the  undersigned to appear and vote all of the
         shares of stock of  MANCHESTER  STATE BANK standing on the books of the
         Bank in the  name of the  undersigned  at the  Special  Meeting  of the
         Shareholders of the Bank, to be held on  _______________  at __________
         .m. at _________________,  ______________, _______________, Connecticut
         and at any and all  adjournments  thereof.  If the  undersigned  should
         attend the Special Meeting in person, this proxy will not be binding.

         A majority  of the said  attorneys  and proxies as shall be present and
         voting (or if one shall be present and voting, then that one) in person
         or by  substitutes  at said meeting,  or at any  adjournments  thereof,
         shall have and may  exercise  all of the powers of such said  attorneys
         and proxies hereunder.  The undersigned hereby instructs said attorneys
         and proxies to vote as set forth thereafter:

        THE BOARD OF DIRECTORS RECOMMENDS A VOTE "FOR" PROPOSAL NUMBER 1

         1.   Proposal to adopt a Plan and Agreement of Reorganization, dated as
              of December 19, 1995 (the "Reorganization Agreement") by and among
              New England Community Bancorp, Inc. ("NECB"), New England Bank and
              Trust  Company,  a wholly owned  subsidiary of NECB and Manchester
              State Bank ("MSB") which provides, among other things, for NECB to
              acquire  all of the  outstanding  common  stock  of MSB ( the "MSB
              Common  Stock") in exchange  for $35.20  payable in cash and 5.493
              shares of NECB Common Stock for each share of MSB Common Stock.

                  FOR                      AGAINST                    ABSTAIN
                   |_|                        |_|                        |_|

         2.   The Directors know of no other  business to be transacted,  but if
              any matters do properly  come before the  meeting,  there  persons
              named as proxies will vote upon them in accordance with their best
              judgment.

              Witnessed by hand, this ___ day of _______________, 1995


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

                                   -------------------------------------
                                                 Signature

                                   (when   signing   as   attorney,    executor,
                                   administrator,  trustee or  guardian,  please
                                   add your title to such.)

                                   THIS PROXY WILL BE VOTED AS  DIRECTED.  IF NO
                                   DIRECTIONS  ARE  GIVEN,  THIS  PROXY  WILL BE
                                   VOTED AS RECOMMENDED BY THE DIRECTORS.



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