NEW ENGLAND COMMUNITY BANCORP INC
S-4, 1997-06-27
STATE COMMERCIAL BANKS
Previous: NEWHALL LAND & FARMING CO /CA/, 11-K, 1997-06-27
Next: FPL GROUP INC, 11-K, 1997-06-27






      As filed with the Securities and Exchange Commission on June 27, 1997
                                             Registration No. 333-
================================================================================

                       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)
                                  ------------

                                Old Windsor Mall
                                  P.O. Box 130
                           Windsor, Connecticut 06095
                               Tel. (860) 610-3600
    (Address, including zip code, and telephone number, including area code,
                  of Registrant's principal executive offices)


                                  ANSON C. HALL
                                Old Windsor Mall
                                  P.O. Box 130
                           Windsor, Connecticut 06095
                              Tel. (860) 683-4610
                    (Name, address, including zip code, and
                     telephone number, including area code,
                             of agent for service)

                      With copies of all communications to:

                                M. LOUISE TURILLI
                               Day, Berry & Howard
                                   CityPlace I
                        Hartford, Connecticut 06103-3499
                            Telephone (860) 275-0100

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
<TABLE>
======================================================================================
<CAPTION>
  Title of Each        Proposed           Proposed                          
    Class of        Maximum Amount         Maximum                          Amount of
  Securities to          to be         Offering Price     Aggregate        Registration
  Be Registered       Registered         Per Unit(1)    Offering Price      Fee (1)
  -------------       ----------         -----------    --------------      -------
<S>                    <C>                 <C>            <C>               <C>    
Common Stock      
par value $.10
per share.......       998,000             $5.78          $5,768,440        $600.30
=======================================================================================
</TABLE>

(1)  Estimated  solely for the purpose of  calculation of the  registration  fee
     based on the  aggregate  book value of the shares of common  stock of First
     Bank of West Hartford as of March 31, 1997. Fees payable herewith have been
     reduced  by  fees  of  $1,147.70,   previously  paid  with  the  filing  of
     preliminary proxy materials of the Registrant.

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

     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 THIS  REGISTRATION  STATEMENT  SHALL BECOME
EFFECTIVE ON SUCH DATE AS THE COMMISSION,  ACTING PURSUANT TO SAID SECTION 8(A),
MAY DETERMINE.

================================================================================
<PAGE>

                       NEW ENGLAND COMMUNITY BANCORP, INC.
                                OLD WINDSOR MALL
                                  P.O. BOX 130
                                WINDSOR, CT 06095
                                 (860) 610-3600

                                   ----------

                    NOTICE OF SPECIAL MEETING OF STOCKHOLDERS
                           TO BE HELD ON JULY 28, 1997

                                   ----------
 
     NOTICE IS HEREBY  GIVEN  that the  Special  Meeting  of  Stockholders  (the
"Special Meeting") of New England Community Bancorp,  Inc. ("NECB") will be held
on Monday, July 28, 1997 at 8:00 a.m. at the Windsor office of New England Bank,
176 Broad Street, Windsor, Connecticut for the following purpose:

     1.   To consider and vote upon a proposal (i) to adopt a Plan and Agreement
          of Reorganization,  dated as of February 25, 1997 (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 First Bank of West Hartford  ("FBWH") which provides,  among other
          things,  for NECB to acquire all of the  outstanding  common  stock of
          FBWH (the "FBWH  Common  Stock") in exchange for 0.62 shares of Common
          Stock  of NECB  for  each  share  of FBWH  Common  Stock,  subject  to
          adjustment as provided in the Reorganization  Agreement,  and (ii) the
          issuance of shares of NECB Common Stock pursuant thereto.

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


     Only  holders of NECB  Common  Stock of record at the close of  business on
June 20, 1997 will be  entitled to notice of and to vote at the Special  Meeting
or any adjournment thereof.




                                            By Order of the Board of Directors,

                                            /s/ Angelina J. McGillivray
                                                -----------------------------
                                                Angelina J. McGillivray
                                                Secretary
Windsor, Connecticut
June 27, 1997

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.

<PAGE>

                           FIRST BANK OF WEST HARTFORD
                             1013 FARMINGTON AVENUE
                             WEST HARTFORD, CT 06107
                                 (860) 561-4620

                                   ----------

                    NOTICE OF ANNUAL MEETING OF STOCKHOLDERS
                           TO BE HELD ON JULY 28, 1997

                                   ----------


     NOTICE IS HEREBY GIVEN that the Annual Meeting of Shareholders (the "Annual
Meeting") of First Bank of West Hartford  ("FBWH") will be held on Monday,  July
28, 1997 at 8:00 a.m. at the principal offices of FBWH, 1013 Farmington  Avenue,
West Hartford, Connecticut for the following purpose:

     1.   To consider and vote upon a proposal to adopt a Plan and  Agreement of
          Reorganization,  dated as of February  25,  1997 (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 FBWH which provides,  among other things,  for NECB to acquire all
          of the  outstanding  common stock of FBWH (the "FBWH Common Stock") in
          exchange  for 0.62  shares of Common  Stock of NECB for each  share of
          FBWH  Common   Stock,   subject  to  adjustment  as  provided  in  the
          Reorganization Agreement.

     2.   To elect five (5)  directors,  who with the nine (9)  directors  whose
          terms of office do not expire at this  meeting,  will  constitute  the
          full Board.

     3.   To  ratify  the   appointment   of  Snyder  &  Haller  as  independent
          accountants for the year ending December 31, 1997.

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

     Only  holders of FBWH  Common  Stock of record at the close of  business on
June 18, 1997 will be entitled to notice of and to vote at the Annual Meeting or
any adjournment thereof.

                                             By Order of the Board of Directors,


                                             Horace C. Burton
                                             Secretary

West Hartford, Connecticut
June 27, 1997

WHETHER OR NOT YOU PLAN TO BE PRESENT AT THE ANNUAL  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.

<PAGE>

                       NEW ENGLAND COMMUNITY BANCORP, INC.
            998,000 SHARES OF COMMON STOCK, PAR VALUE $.10 PER SHARE

                           FIRST BANK OF WEST HARTFORD
                        JOINT PROXY STATEMENT-PROSPECTUS

                                   ----------

       This  Joint  Proxy   Statement-Prospectus   is  being  furnished  to  the
shareholders of New England Community  Bancorp,  Inc. ("NECB") and First Bank of
West Hartford ("FBWH"),  in connection with the solicitation of proxies by their
respective Boards of Directors for use at the Special Meeting of Stockholders of
NECB (the "NECB  Special  Meeting")  to be held on July 28,  1997 at the Windsor
office of New England Bank,  176 Broad  Street,  Windsor,  Connecticut,  and the
Annual Meeting of  Shareholders  of FBWH (the Annual Meeting) to be held on July
28,  1997 at the  principal  offices  of  FBWH,  1013  Farmington  Avenue,  West
Hartford,  Connecticut,  and at any adjournments or  postponements  thereof (the
"FBWH Annual Meeting").

       At the FBWH Annual  Meeting,  the  shareholders of FBWH will consider and
vote upon a proposal to approve the Plan and Agreement of Reorganization,  dated
as of February  25, 1997 (the  "Reorganization  Agreement"),  by and among FBWH,
NECB,  and New England Bank & Trust Company  ("NEBT"),  a Connecticut  chartered
commercial bank and subsidiary of NECB, which provides,  among other things, for
the  acquisition of all outstanding  shares of common stock,  par value $.01 per
share,  of FBWH (the "FBWH Common Stock") by NECB in a merger  transaction  (the
"Reorganization").  At  the  Effective  Time  (as  hereinafter  defined)  of the
Reorganization,   each  share  of  FBWH  Common  Stock  issued  and  outstanding
immediately  prior to the  Effective  Time  (except  for shares  held by FBWH as
treasury shares,  shares owned by any subsidiary of FBWH, shares held by NECB or
NEBT other than in a fiduciary  capacity for the benefit of third  parties,  and
shares as to which  dissenters'  rights have been perfected)  shall be converted
into and exchangeable for consideration ("Per Share  Consideration")  consisting
of 0.62 shares (the "Exchange Ratio") of Common Stock, par value $.10 per share,
of NECB  (the  "NECB  Common  Stock").  In  addition,  FBWH  may  terminate  the
Reorganization Agreement if the FBWH Board so determines by majority vote of the
entire FBWH Board at any time during the two-day period commencing with the date
all conditions to the Merger are satisfied (the  "Determination  Date"),  if the
Average Price of the NECB Common Stock for the 20 consecutive days ending on the
Determination  Date (the "Average Price") is less than $12.80 per share. If FBWH
elects to terminate the Reorganization  Agreement, it is required to give prompt
notice to NECB.  During the seven-day  period  following  receipt of the notice,
NECB may  increase  the  consideration  to be incurred by holders of FBWH Common
Stock by  increasing  the  Exchange  Ratio to  equal a number  (rounded  to four
decimals)  equal to a quotient,  the numerator of which is $12.80  multiplied by
the Exchange Ratio and the  denominator  of which is the Average Price.  If NECB
elects to increase the Exchange  Ratio,  the  Reorganization  Agreement will not
terminate. For a description of the Reorganization Agreement,  which is included
in its entirety as Appendix A to this Joint Proxy Statement-Prospectus, see "THE
REORGANIZATION." It is expected that a number of shares equaling   approximately
27% of the  outstanding  shares  of NECB  Common  Stock  will be  issued  in the
Reorganization.

       Shareholders  of FBWH  are  entitled  to  dissenters'  rights  under  the
Connecticut   General   Statutes.   Shareholders  who  wish  to  exercise  their
dissenters'   rights   must   follow  the   procedures   described   under  "THE
REORGANIZATION AGREEMENT--Dissenters' Rights."

       In addition,  at the FBWH Annual Meeting,  shareholders  will be asked to
vote on the  election of  directors  and the  ratification  of the  selection of
independent auditors for the fiscal year ending December 31, 1997. This election
of directors will have limited significance if the FBWH shareholders approve the
Reorganization  Agreement and the Reorganization is consummated.  Similarly, the
ratification  of  independent  auditors  will  be  superseded  should  the  FBWH
shareholders  approve the  Reorganization  Agreement and the  Reorganization  is
consummated, as expected, prior to December 31, 1997.

       At the NECB Special  Meeting,  the stockholders of NECB will consider and
vote upon a proposal to approve the Reorganization Agreement and the issuance of
shares of NECB Common Stock pursuant thereto.

       This Joint Proxy  Statement-Prospectus  also  constitutes a prospectus of
NECB in  respect  of the  shares  of  NECB  Common  Stock  to be  issued  in the
Reorganization.  NECB  Common  Stock  is  not  insured  by the  Federal  Deposit
Insurance  Corporation,  Bank Insurance Fund or any other government agency, nor
is such stock guaranteed by any bank or bank holding company.

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

       This Joint Proxy Statement-Prospectus and the accompanying proxy
materials  are first being mailed to  shareholders  of NECB and FBWH on or about
June 30, 1997.

                                   ----------

       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 JOINT  PROXY  STATEMENT-PROSPECTUS.  ANY
REPRESENTATION  TO THE  CONTRARY IS A CRIMINAL  OFFENSE.  THESE  SECURITIES  ARE
SUBJECT TO INVESTMENT RISKS, INCLUDING POSSIBLE LOSS OF THE PRINCIPAL INVESTED.

                                   ----------

       THE DATE OF THIS JOINT PROXY STATEMENT-PROSPECTUS IS JUNE 27, 1997.
<PAGE>

                              AVAILABLE INFORMATION

       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.  The Commission  also maintains a Web site that contains  reports,  proxy
statements and other information. The address of the site is http://www.sec.gov.
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.

       FBWH 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 FBWH 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.

       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  Joint  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 Joint Proxy Statement-Prospectus or in
any document incorporated by reference in this Joint 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.

       No dealer,  salesperson or other  individual has been  authorized to give
any  information or make any  representations  not contained in this Joint Proxy
Statement-Prospectus  in connection with the Reorganization and offering covered
by this Joint Proxy Statement-Prospectus.  If given or made, such information or
representations  must not be relied  upon as having been  authorized  by NECB or
FBWH.  This Joint 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 Joint 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 Joint Proxy Statement-Prospectus or in the affairs of NECB or FBWH since
the date hereof.

<PAGE>

                                TABLE OF CONTENTS
                 
                                                                            Page
                                                                            ----
SUMMARY
    Parties to the Reorganization .........................................    1
    The Meetings ..........................................................    1
    Vote Required and Record Date .........................................    1
    Reasons for the Reorganization; Recommendation of Boards of
      Directors; Opinions of Financial Advisors ...........................    2
    Effective Time ........................................................    2
    Interests of Certain Persons in the Reorganization;
      Shareholders' Agreements ............................................    2
    Conditions, Regulatory Approvals ......................................    3
    Fees and Expenses under Certain Circumstances .........................    3
    Anticipated Accounting Treatment ......................................    4
    Federal Income Tax Consequences .......................................    4
    Certain Differences in Shareholders' Rights ...........................    4
    Dissenters' Rights ....................................................    4
    Markets and Market Prices .............................................    4
    Capital Ratios ........................................................    5

COMPARATIVE PER SHARE DATA ................................................    6
SELECTED CONSOLIDATED FINANCIAL DATA OF NECB ..............................    7
SELECTED FINANCIAL DATA OF FBWH ...........................................    9

THE MEETINGS
    General ...............................................................   11
    Record Dates; Votes Required ..........................................   11
    Revocation of Proxies .................................................   12
    Recommendations of the Boards of Directors ............................   12

THE REORGANIZATION
    Background of the Reorganization ......................................   13
    Recommendation of the NECB Board and NECB Reasons
      for the Reorganization ..............................................   14
    Opinion of NECB's Financial Advisor ...................................   14
    Recommendation of the FBWH Board and FBWH Reasons
      for the Reorganization ..............................................   17
    Opinion of FBWH's Financial Advisor ...................................   18

THE REORGANIZATION AGREEMENT
    General ...............................................................   22
    Effective Time ........................................................   22
    Effect of the Reorganization ..........................................   22
    Shareholders' Agreements ..............................................   23
    Procedures for Exchange of Certificates ...............................   23
    Conditions to Consummation of the Reorganization ......................   24
    Regulatory Approvals Required for the Reorganization ..................   26
    Conduct of Business Pending the Reorganization ........................   27
    Amendment and Termination .............................................   29
    Employee Matters ......................................................   30
    Interests of Certain Persons in the Reorganization ....................   30
    Fees and Expenses Under Certain Circumstances .........................   31
    Anticipated Accounting Treatment ......................................   31
    Resales of NECB Common Stock Received in the Reorganization ...........   31
    Trading Market for NECB Common Stock ..................................   32
    Federal Income Tax Consequences .......................................   32
    Dissenters' Rights ....................................................   33

                                      iii
<PAGE>
                          TABLE OF CONTENTS--CONTINUED

                                                                            Page
                                                                            ----
INFORMATION REGARDING NECB
    General ...............................................................   35
    Business ..............................................................   36
    Competition and General Business Conditions ...........................   37
    Regulatory Matters ....................................................   38
    Properties ............................................................   41
    Legal Proceedings .....................................................   42

MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
  CONDITION AND RESULTS OF OPERATIONS OF NECB
    Overview ..............................................................   42
    Acquisition Summary ...................................................   43
    Net Interest Income ...................................................   44
    Consolidated Average Balances/Interest Earned or
      Paid/Rates 1994-1996 ................................................   44
    Average Earning Asset Mix .............................................   45
    Consolidated Average Balances/Interest Earned
      or Paid/Rates .......................................................   46
    Rate/Volume Analysis ..................................................   46
    Noninterest Income ....................................................   48
    Noninterest Expense ...................................................   48
    Income Taxes ..........................................................   49
    Financial Condition ...................................................   49
    Loans .................................................................   49
    Securities Held-to-Maturity ...........................................   50
    Securities Available-for-Sale .........................................   50
    Nonperforming Assets ..................................................   51
    Activity in Nonperforming Assets ......................................   52
    Provision and Allowance for Loan Losses ...............................   53
    Deposits ..............................................................   55
    Asset Liability Management ............................................   55
    Interest-Rate Risk ....................................................   55
    Liquidity Risk ........................................................   56
    Capital ...............................................................   57
    Recent Accounting Pronouncements ......................................   57
    Forward Looking Statements ............................................   57

CERTAIN STATISTICAL INFORMATION
    Deposits ..............................................................   58
    Return on Equity and Assets ...........................................   58
    Investment Portfolio ..................................................   58
    Loan Portfolio ........................................................   60

MANAGEMENT OF NECB
    Directors and Executive Officers of NECB ..............................   61
    Meetings and Committees ...............................................   62
    Compensation of Directors .............................................   62

NECB EXECUTIVE COMPENSATION
    Pension Plan ..........................................................   64
    Employment Agreements .................................................   64

                                       iv
<PAGE>
                          TABLE OF CONTENTS--CONTINUED

                                                                            Page
                                                                            ----
OTHER INFORMATION RELATING TO DIRECTORS AND EXECUTIVE OFFICERS ............   65
SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS OF NECB ...................   66
SECURITY OWNERSHIP OF DIRECTORS AND EXECUTIVE OFFICERS OF NECB ............   66

INFORMATION REGARDING FBWH
    Business ..............................................................   67
    Properties ............................................................   67
    Legal Proceedings .....................................................   67

MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
  CONDITION AND RESULTS OF OPERATIONS OF FBWH
    Summary ...............................................................   68
    Interest-Earning Assets ...............................................   69
    Source of Funds .......................................................   69
    Net Interest Income ...................................................   69
    Provision and Allowance for Loan Losses ...............................   71
    Nonaccruing Loans and Accruing Loans Past Due 90 Days or More .........   72
    Investment Securities .................................................   73
    Other Real Estate Owned ...............................................   74
    Other Income ..........................................................   74
    Other Expense .........................................................   75
    Liquidity .............................................................   76
    Interest Rate Sensitivity .............................................   76
    Impact of Inflation and Changing Prices ...............................   77
    Capital Resources .....................................................   78
    Regulatory Matters ....................................................   78

ITEM 2.  ELECTION OF DIRECTORS OF FBWH ....................................   78
    Board and Committee Structure .........................................   81

SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND
  MANAGEMENT OF FBWH ......................................................   82

MANAGEMENT COMPENSATION AND TRANSACTIONS
    Director Compensation .................................................   83
    Executive Compensation ................................................   83
    Employment Agreements .................................................   83
    1994 Officers and Employees Stock Option Plan .........................   84
    1994 Director Stock Option Plan .......................................   85
    Certain Business Relationships ........................................   85
    Indebtedness of Management and Others .................................   85
    Compliance with Section 16(a) of the Securities Exchange Act ..........   85

ITEM 3.  RATIFICATION OF APPOINTMENT OF INDEPENDENT ACCOUNTANTS OF FBWH ...   86

DESCRIPTION OF NECB'S CAPITAL STOCK
    NECB Common Stock .....................................................   87
    Preferred Stock .......................................................   87
    Absence of Cumulative Voting ..........................................   87
    Market for NECB Common Stock and Related Security Holder Matters ......   88
    Market for the FBWH Common Stock ......................................   88

                                       v
<PAGE>
                          TABLE OF CONTENTS--CONTINUED

                                                                            Page
                                                                            ----
COMPARISON OF THE RIGHTS OF SHAREHOLDERS
    Authorized Capital Stock ..............................................   89
    Issuance of Capital Stock .............................................   89
    Voting Rights .........................................................   89
    Dividends and Other Distributions .....................................   89
    Size of Board of Directors ............................................   90
    Director Vacancies and Removal of Directors ...........................   90
    Annual Meetings of Shareholders .......................................   90
    Shareholder Action Without a Meeting ..................................   90
    Amendment of Governing Instruments ....................................   90
    Reorganization, Consolidations and Sale of Assets .....................   91
    Appraisal Rights ......................................................   91
    Dissolution ...........................................................   92
    Limitation of Director Liability ......................................   92
    Indemnification of Directors and Officers .............................   92

LEGAL MATTERS .............................................................   93
EXPERTS ...................................................................   93
OTHER MATTERS .............................................................   93
SHAREHOLDER PROPOSALS .....................................................   93

INDEX TO FINANCIAL STATEMENTS .............................................   94
Appendix A--Plan and Agreement of Reorganizaiton ..........................  A-1
Appendix B--Fairness Opinion of HAS Associates, Inc. ......................  B-1
Appendix C--Fairness Opinion of Ostrowski & Company, Inc. .................  C-1
Appendix D--Dissenters' Rights ............................................  D-1

                                       vi
<PAGE>

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

                                     SUMMARY

       The  following  is a  brief  summary  of  certain  information  contained
elsewhere  in the Joint Proxy  Statement-Prospectus.  Reference  is made to, and
this summary is qualified  in all  respects  by, the more  detailed  information
appearing  elsewhere in this Joint Proxy  Statement-Prospectus,  the  Appendices
hereto and the documents referred to herein.

PARTIES TO THE REORGANIZATION

       NECB.  NECB is the bank  holding  company  for New  England  Bank & 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's principal  executive offices
are located at Old Windsor  Mall,  P.O.  Box 130,  Windsor,  Connecticut  06095;
telephone: (860) 610-3600.

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

       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,
Manchester (3), Somers,  Suffield,  West Hartford and Windsor (2). EQBK's office
is located in Wethersfield, Connecticut and serves the surrounding communities.

       FBWH. FBWH was incorporated under the laws of the State of Connecticut on
August 19, 1987. It commenced operation as a Connecticut state-chartered bank on
January 11, 1988.  FBWH offers  standard  commercial bank products and services.
FBWH is an insured  bank under the  Federal  Deposit  Insurance  Act.  Like most
state-chartered  banks  in  Connecticut,  FBWH is not a  member  of the  Federal
Reserve System.

       The Bank  conducts  business from its office  located at 1013  Farmington
Avenue, West Hartford, Connecticut, 06107; telephone: (860) 561-4620.


THE MEETINGS

       NECB. The NECB Special Meeting will be held at 8:00 a.m. on July 28, 1997
at the executive offices of NECB, 176 Broad Street,  Windsor,  Connecticut.  The
purpose  of  the  NECB  Special  Meeting  is  to  consider  and  vote  upon  the
Reorganization  Agreement  and the  issuance  of  shares  of NECB  Common  Stock
pursuant thereto (the "Merger Proposal").

       FBWH.  The FBWH Annual Meeting will be held at 8:00 a.m. on July 28, 1997
at the  principal  offices  of FBWH,  1013  Farmington  Avenue,  West  Hartford,
Connecticut. The purpose of the FBWH Annual Meeting is to consider and vote upon
the following  proposals:  (i) the approval of the Reorganization  Agreement and
the transactions  contemplated  thereby; (ii) the election of the nominees named
herein as  directors of FBWH;  and (iii) the  ratification  of the  selection of
Snyder & Haller as auditors of FBWH for the year ending December 31, 1997.


VOTE REQUIRED AND RECORD DATE

       NECB.  Only NECB  stockholders of record at the close of business on June
20, 1997 (the "NECB  Record  Date") will be entitled to vote at the NECB Special
Meeting.  Each  stockholder  is entitled  to one vote for each share  held.  The
affirmative  vote of a majority of the votes cast at the NECB Special Meeting by
the  holders of NECB Common  Stock is  required  to approve the Merger  Proposal
under the rules of the Nasdaq NM in order for NECB to  maintain  its  listing on
the Nasdaq NM.

        The directors and executive  officers of NECB beneficially owned 487,347
shares or 13.1% of the NECB Common Stock as of the NECB Record Date.  All of the
executive  officers  and  directors  who are  also  stockholders  of  NECB  have
indicated that they intend to vote in favor of the Merger Proposal.

       FBWH.  Only FBWH  shareholders of record at the close of business on June
18,  1997 (the "FBWH  Record  Date") will be entitled to vote at the FBWH Annual
Meeting.  Each shareholder is entitled to one vote for each share of FBWH Common
Stock held.  The  affirmative  vote of the holders of  two-thirds  of the shares
outstanding  on such 

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

                                       1
<PAGE>

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

date is required to approve  the  Reorganization  Agreement.  The  nominees  for
directors must receive the affirmative  vote of a plurality of the votes cast at
the FBWH Annual  Meeting in order to be elected,  and the auditors  must receive
more "FOR" votes than  "AGAINST"  votes in order to be ratified.  As of the FBWH
Record Date,  there were 1,549,518  shares of FBWH Common Stock  outstanding and
entitled to be voted.

       The directors and executive  officers of FBWH  beneficially  owned, as of
January  31,  1997,   462,955  shares  (including   120,400  shares  subject  to
outstanding  options) or 34.4% of the outstanding  FBWH Common Stock. All of the
executive  officers and all of the directors of FBWH who are  shareholders  have
agreed to vote for the Reorganization and have executed  Shareholder  Agreements
indicating  that they  intend to vote in favor of the  Reorganization.  See "THE
REORGANIZATION--Shareholders' Agreements."


REASONS FOR THE REORGANIZATION; RECOMMENDATION OF BOARDS OF DIRECTORS; 
OPINIONS OF FINANCIAL ADVISORS

       NECB. The Board of Directors of NECB (the "NECB Board") believes that the
Reorganization  is fair to and in the best interests of the stockholders of NECB
and unanimously  recommends that the stockholders vote "FOR" the approval of the
Merger  Proposal.  In reaching its  decision,  the NECB Board was advised by HAS
Associates,  Inc. ("HAS Associates" or "HAS"),  NECB's financial advisor, to the
effect  that as of the date of its  opinion  and based  upon and  subject to the
matters  stated  therein,   the  consideration  to  be  paid  by  NECB  to  FBWH
shareholders in the  Reorganization was fair, from a financial point of view, to
the holders of NECB  Common  Stock.  A copy of HAS'  opinion is attached to this
Joint Proxy  Statement-Prospectus  as Appendix B. NECB stockholders are urged to
read HAS'  opinion  and the  discussion  of the  opinion  set forth  under  "THE
REORGANIZATION--Opinion of NECB's Financial Advisor" in their entirety.

       FBWH.  The Board of Directors of FBWH (the "FBWH Board") has  unanimously
approved the Reorganization Agreement and has determined that the Reorganization
is fair to and in the  best  interests  of FBWH and its  shareholders.  The FBWH
Board  therefore  unanimously  recommends that holders of FBWH Common Stock vote
"FOR" the approval of the Reorganization Agreement. The FBWH Board believes that
the Reorganization  will provide an opportunity for FBWH shareholders to receive
consideration  well in excess of the book value of their shares. In reaching its
decision to approve the Reorganization,  the FBWH Board consulted with its legal
and  financial  advisors  regarding  the terms of the proposed  transaction.  In
reaching its decision,  the FBWH Board was advised by Ostrowski & Company,  Inc.
("O&Co"),  FBWH's  financial  advisor,  to the effect that as of the date of its
opinion  and  based  upon  and  subject  to  the  matters  stated  therein,  the
consideration to be paid by NECB to FBWH shareholders in the  Reorganization was
fair,  from a financial  point of view, to the holders of FBWH Common  Stock.  A
copy of O&Co's opinion is attached to this Joint Proxy  Statement-Prospectus  as
Appendix  C.  FBWH  stockholders  are  urged  to  read  O&Co's  opinion  and the
discussion of the opinion set forth under "THE REORGANIZATION--Opinion of FBWH's
Financial Advisor" in their entirety. See "THE REORGANIZATION--Recommendation of
the FBWH Board and FBWH  Reasons  for the  Reorganization",  and  "--Opinion  of
FBWH's  Financial  Advisor";  "THE  MEETINGS--Recommendations  of the  Boards of
Directors."

EFFECTIVE TIME

       The Reorganization will become effective upon the filing of a copy of the
Reorganization   Agreement   with  the  Secretary  of  State  of  the  State  of
Connecticut,   certified   by  the   Connecticut   Banking   Commissioner   (the
"Commissioner"),  along with his approval of the Reorganization  (the "Effective
Time"). If the Effective Time does not occur by October 31, 1997, either FBWH or
NECB may abandon the Reorganization and terminate the Reorganization  Agreement.
See  "THE   REORGANIZATION   AGREEMENT--Conditions   to   Consummation   of  the
Reorganization" and "--Regulatory Approvals Required for the Reorganization."

       If the  Reorganization  is approved by the  shareholders of NECB and FBWH
and NECB and FBWH receive the required state and federal  regulatory  approvals,
subject to certain  conditions  described herein, the Effective Time is expected
to occur early in the third quarter of 1997.

INTERESTS OF CERTAIN PERSONS IN THE REORGANIZATION; SHAREHOLDERS' AGREEMENTS

       Directors and executive  officers of FBWH have personal  interests  which
will be affected by the Reorganization,  including the following: FBWH Directors
and executive  officers  collectively  owned,  as of January 31, 1997,  

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

                                       2
<PAGE>

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

462,955,  shares of FBWH Common Stock to be  exchanged  for NECB Common Stock in
the Reorganization (assuming a $10.385 FBWH equivalent share price, these shares
would have a market value of approximately  $4,807,788);  after the consummation
of the  Reorganization,  one Director of FBWH will be named to the NECB Board of
Directors  and two FBWH  Directors  will be named to the Board of  Directors  of
NEBT;  FBWH's three  executive  officers have change of control  agreements with
FBWH  which will  entitle  them to 12-18  months of change of  control  payments
should  they  not  continue  employment  after  the  Reorganization;  Dennis  T.
Cardello,  President and CEO of FBWH, will become head of retail banking of NEBT
and Mr.  Horace  C. Burton, Senior Vice President  and Secretary  of FBWH,  will
continue  to manage the Small  Business  Administration  lending  program  after
consummation of the  Reorganization;  and as of January 31, 1997,  Directors and
executive  officers  held FBWH stock  options  for a total of 120,400  shares at
exercise  prices  of  $3.00  to  $3.50  per  share.   See  "THE   REORGANIZATION
AGREEMENT--Interest of Certain Persons in the Reorganization."

        Concurrently  with the execution of the  Reorganization  Agreement,  the
directors  of  FBWH  executed   shareholders'   agreements  (the  "Shareholders'
Agreements")  which contain provisions agreed to by NECB, FBWH and each director
of  FBWH to  vote  in  favor  of the  Reorganization.  See  "THE  REORGANIZATION
AGREEMENT--Shareholders'   Agreements."   Pursuant  to  Connecticut   law,  such
agreements  may  not  be  enforceable   without  the  approval  of  the  Banking
Commissioner. Such approval was obtained on April 1, 1997.

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  (the
"Banking Commissioner"). See "THE REORGANIZATION AGREEMENT--Regulatory Approvals
Required for the Reorganization."

FEES AND EXPENSES UNDER CERTAIN CIRCUMSTANCES

       NO SOLICITATION OF  TRANSACTIONS.  FBWH has agreed in the  Reorganization
Agreement that FBWH 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 FBWH and such other  persons as may be required by law),
and  FBWH  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 FBWH, to acquire 10% or more of the
outstanding  stock of FBWH, to enter into an agreement to merge with FBWH, 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 such action or omission by FBWH,  FBWH
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 (provided that
the  amount of such fees  shall  not  exceed  $250,000),  plus (b)  $750,000  as
liquidated damages.

       BREACHES OF REPRESENTATIONS AND WARRANTIES.  If either FBWH or NECB fails
to perform any material covenant or agreement in the  Reorganization  Agreement,
or if any  representation  or  warranty  by FBWH or  NECB  is  determined  to be
materially  untrue  (the  party  which  fails to perform or who makes the untrue
representation or warranty being 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 an 

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

                                       3
<PAGE>

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

amount equal to 5% of the Breaching Party's Tier 1 leverage capital  (calculated
as of the end of the most  recently  completed  fiscal  quarter)  as  liquidated
damages, such amount to be deemed to include whatever expenses the Non-Breaching
Party may have incurred;  provided,  however, that the amount of such liquidated
damages  shall  not  exceed  $2,000,000  if  NECB  is the  Breaching  Party  and
$1,000,000 if FBWH is the Breaching Party.

       PROHIBITED TRANSACTIONS WITH THIRD PARTIES. In addition, if FBWH does not
take  any  unauthorized   action,  if  FBWH  shareholders  do  not  approve  the
Reorganization,  and  so  long  as  NECB  does  not  breach  the  Reorganization
Agreement,  if an  agreement  to acquire or merge  with FBWH is  executed  on or
before  February  25, 1998 with an entity that makes an offer during the term of
the  Reorganization  Agreement,  FBWH 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 up to $250,000;  provided that if the transaction  agreed to with such
other entity shall not close, NECB shall thereupon promptly repay such amount to
FBWH.

ANTICIPATED ACCOUNTING TREATMENT

       It is anticipated that the Reorganization will be treated as a "pooling"
for accounting and financial reporting requirements. The unaudited pro forma
condensed consolidated financial information contained in this Joint Proxy
Statement-Prospectus has been prepared using the pooling 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  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 FBWH as a result of the Reorganization,  and (iii) gain or loss
if any will be recognized by the  shareholders  of FBWH who exchange  their FBWH
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.  See  "THE
REORGANIZATION--Federal Income Tax Consequences."

CERTAIN DIFFERENCES IN SHAREHOLDERS' RIGHTS

       At the Effective Time,  shareholders  of FBWH,  except  shareholders  who
perfect  dissenters'  rights in accordance with Connecticut  law,  automatically
will become  shareholders  of NECB and their rights as stockholders of NECB will
be  determined  by the Delaware  Corporation  Law and by NECB's  Certificate  of
Incorporation and Bylaws. The rights of the present  stockholders of NECB differ
from rights of the present shareholders of FBWH with respect to certain matters.
For  a  summary  of  these  differences,   see  "COMPARISON  OF  THE  RIGHTS  OF
SHAREHOLDERS."

DISSENTERS' RIGHTS

       Dissenters'  rights are available to  shareholders  of FBWH who object to
the  Reorganization.  Under the Connecticut  General Statutes,  shareholders can
obtain payment of the value of their shares if certain  procedures  contained in
those  statutes are  complied  with by the  shareholder.  The  procedures  to be
followed  are  summarized  under  "THE   REORGANIZATION   AGREEMENT--Dissenters'
Rights."

MARKETS AND MARKET PRICES

      NECB Common  Stock is quoted on the Nasdaq NM. FBWH Common Stock is quoted
by brokers who facilitate trades on the FBWH Common Stock from time to time.

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

                                       4
<PAGE>

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

Market Value Per Share at:
February 24, 1997 (a) ...................       $16.75     $7.75     $10.385
- ----------------
(a) The   last   trading   day   preceding   the   public  announcement  of the 
    Reorganization.

       The  closing  price of NECB  Common  Stock as quoted on the Nasdaq NM was
$17.00 per share on June 6, 1997.  The closing  bid price for FBWH Common  Stock
was $9.75 per share on that date. FBWH Common Stock is traded  infrequently  and
the bid price does not reflect actual trades.

       FBWH  shareholders  are advised to obtain current  market  quotations for
NECB Common Stock and FBWH 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 Joint  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 FBWH  Common
Stock.  The Exchange  Ratio may be  increased  by NECB if the Average  Price (as
defined  herein) of NECB  Common  Stock is less than $12.80 per share in certain
circumstances  and the FBWH  Board  gives  written  notice of its  intention  to
exercise its right of termination. See "THE REORGANIZATION  AGREEMENT--Amendment
and Termination."

CAPITAL RATIOS

       The regulatory  capital ratios at March 31, 1997 and December 31, 1996 of
NECB (current and pro forma) and FBWH are summarized below:

<TABLE>
<CAPTION>
                                            MINIMUM                                     NECB
                                          REGULATORY      HISTORICAL    HISTORICAL      FBWH
                                         CAPITAL LEVEL       NECB          FBWH       PRO FORMA
                                         -------------    ----------    ----------    ----------
<S>                                           <C>             <C>          <C>           <C> 
MARCH 31, 1997 (Unaudited)
Tier 1 leverage capital ratio ...........     4.0%            8.7%         11.2%         9.1%
Tier 1 risk-based capital ratio .........     4.0%           12.4%         13.2%        13.2%
Total  risk-based capital ratio .........     8.0%           13.7%         14.5%        14.5%
                                                                                    
DECEMBER 31, 1996                                                                   
Tier 1 leverage capital ratio ...........     4.0%            8.5%         10.5%         8.8%
Tier 1 risk-based capital ratio .........     4.0%           12.2%         16.7%        12.9%
Total risk-based capital ratio ..........     8.0%           13.5%         17.9%        14.1%
</TABLE>

       For a detailed discussion of the capital of NECB and FBWH,  respectively,
see "MANAGEMENT'S  DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS  OF  NECB--Capital"  and  "MANAGEMENT'S  DISCUSSION  AND  ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS OF FBWH--Capital Resources."

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

                                       5
<PAGE>
- --------------------------------------------------------------------------------

                           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 FBWH Common Stock for the three-months  ended March 31,
1997 and the  years  ended  December  31,  1996,  1995 and  1994.  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 FBWH
appearing elsewhere in this Joint Proxy  Statement-Prospectus and in conjunction
with the Unaudited Pro Forma Condensed Combined Financial  Information contained
elsewhere of this Joint Proxy Statement-Prospectus.

<TABLE>
<CAPTION>
                                                             PER COMMON SHARE
                                            ------------------------------------------------------
                                                                               PRO FORMA
                                                                     EXCHANGE RATIO 0.62 PER SHARE
                                                     HISTORICAL       OF NECB TO 1 SHARE OF FBWH
                                           -----------------------    ----------------------------
                                                                                     EQUIVALENT
                                                                          NECB        PER FBWH
                                              NECB         FBWH         COMBINED      SHARE (1)
                                           -----------   ---------    ------------    ----------
<S>                                         <C>          <C>           <C>             <C>   
For the three months ended March 31, 1997
  Income from continuing operations .....   $ 0.33(2)    $ 0.20 (2)    $ 0.32 (3)      $ 0.20
  Cash dividends declared ...............   $ 0.080      $ 0.050       $ 0.080(4)      $ 0.050
  Book value at end of period ...........   $11.14 (5)   $ 5.78(5)     $10.43 (6)      $ 6.47

For the year ended December 31, 1996
  Income from continuing operations .....   $ 1.26       $ 0.88 (7)    $ 1.26          $ 0.78
  Cash dividends declared ...............   $ 0.28       $ 0.17        $ 0.28          $ 0.17 
  Book value at end of period ...........   $11.02 (9)   $ 5.72 (9)    $10.32 (10)     $ 6.40

For the year ended December 31, 1995
  Income from continuing operations .....   $ 0.91 (7)   $ 1.60 (7)    $ 1.17 (8)      $ 0.72
  Cash dividends declared ...............   $ 0.205      $ 0.030       $ 0.205         $ 0.127

For the year ended December 31, 1994
  Income from continuing operations .....   $ 0.82 (7)   $ 0.50 (7)    $ 0.65 (8)      $ 0.40
  Cash dividends declared ...............   $ 0.050      $  --         $ 0.050         $ 0.031
</TABLE>
- ------------------
(1)  Equivalent per FBWH share data is derived by applying the Exchange Ratio of
     0.62 to 1 pro forma NECB data.
(2)  Amount is based upon average shares outstanding for the quarter ended March
     31, 1997.
(3)  Amount is based upon pro forma average shares  outstanding  for the quarter
     ended March 31, 1997.
(4)  Cash  dividend  declared  for  NECB  Combined  reflects  actual  historical
     dividend payment on NECB Common Stock.
(5)  Amount is based upon actual shares outstanding at March 31, 1997.
(6)  Amount is based upon pro forma capital and pro forma shares  outstanding at
     March 31, 1997.
(7)  Amount is based upon average shares outstanding for the year ended December
     31.
(8)  Amount is based  upon pro forma  average  shares  outstanding  for the year
     ended December 31.
(9)  Amount is based upon actual shares outstanding at December 31, 1996.
(10) Amount is based upon pro forma capital and pro forma shares  outstanding at
     December 31, 1996.

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

                                       6
<PAGE>

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

                  SELECTED CONSOLIDATED FINANCIAL DATA OF NECB

       The following  tables set forth selected  consolidated  financial data of
NECB at the dates and for the periods indicated.  The data at December 31, 1996,
1995 and 1994,  and for the years then ended have been  derived from the audited
Consolidated  Financial  Statements and related Notes of NECB included elsewhere
herein. The selected consolidated  financial 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.

<TABLE>
<CAPTION>

                                                                   YEARS ENDED DECEMBER 31,
                                                ------------------------------------------------------
(AMOUNTS IN THOUSANDS; EXCEPT PER SHARE DATA)    1996         1995         1994      1993        1992
                                                ------      ------       ------     ------      ------
<S>                                            <C>         <C>         <C>         <C>         <C>     
EARNINGS:
    Net interest income ....................   $ 18,415    $ 10,564    $  8,577    $  8,223    $  8,846
    Provision for loan losses ..............      1,854         700         530         764       2,679
    Noninterest income .....................      2,378       1,692       1,616       2,115       2,350
    Noninterest expense ....................     12,701       8,591       7,895       9,337       7,272
    Income before effect of change in
      accounting principle .................      4,262       1,980       1,103         181         373
    Cumulative effect of change in
      accounting principle .................                                            228
    Net income .............................      4,262       1,980       1,103         409         373

PER SHARE DATA:
    Income before effect of change in
      accounting principle .................   $   1.26    $   0.91    $   0.82    $   0.14    $   0.29
    Cumulative effect of change in
      accounting principle .................                                           0.17
    Net income .............................       1.26        0.91        0.82        0.31        0.29
    Dividends declared .....................       0.28       0.205        0.05        --          --

BALANCE SHEET DATA (AS OF END OF YEAR):
    Loans ..................................   $288,996    $222,235    $132,624    $115,696    $135,322
    Assets .................................    433,159     341,561     216,690     203,184     211,727
    Deposits ...............................    386,897     307,161     196,872     188,466     196,178
    Shareholders' equity ...................     40,411      30,480      18,473      13,012      12,334

OPERATING RATIOS:
    Return on average assets ...............       1.14%       0.91%       0.56%       0.20%       0.18%
    Return on average equity ...............      12.28        9.61        8.34        3.26        3.08
    Net interest margin ....................       5.34        5.28        4.80        4.60        4.80
</TABLE>

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

                                       7
<PAGE>

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

(SELECTED CONSOLIDATED FINANCIAL DATA OF NECB, CONTINUED)


                                                 MARCH 31, 1997   MARCH 31, 1996
(AMOUNTS IN THOUSANDS; EXCEPT PER SHARE DATA)     (UNAUDITED)      (UNAUDITED)
                                                ---------------   --------------
EARNINGS:
    Net interest income ......................     $  5,245          $  4,236
    Provision for loan losses ................          243               532
    Noninterest income .......................          698               440
    Noninterest expense ......................        3,795             2,787
    Net income ...............................        1,192               923
                                                                   
PER SHARE DATA:                                                    
    Net income ...............................     $   0.33          $   0.30
    Dividends declared .......................         0.08              0.06
                                                                   
BALANCE SHEET DATA (AS OF END OF QUARTER):                         
    Loans ....................................     $287,291          $219,236
    Assets ...................................      428,079           329,005
    Deposits .................................      373,382           293,847
    Shareholders' equity .....................       40,847            30,909
                                                                   
OPERATING RATIOS:                                                  
    Return on average assets .................         1.14%             1.12%
    Return on average equity .................        11.84             11.99
    Net interest margin ......................         5.47              5.55

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

                                       8
<PAGE>

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

                         SELECTED FINANCIAL DATA OF FBWH

       The following  tables set forth  financial  data of FBWH at the dates and
for the periods  indicated.  The data for December 31, 1996,  1995, and 1994 and
for the years then ended have been derived  from the  Financial  Statements  and
related Notes of FBWH included elsewhere herein. The selected financial data set
forth  below  should  be read in  conjunction  with,  and are  qualified  in its
entirety by, the more detailed  Financial  Statements and related Notes included
elsewhere herein.

<TABLE>
<CAPTION>


                                                               YEARS ENDED DECEMBER 31,
                                             
(AMOUNTS IN THOUSANDS; EXCEPT PER SHARE DATA)    1996        1995        1994        1993        1992
                                                 ----        ----        ----        ----        ----
<S>                                            <C>         <C>         <C>         <C>         <C>     
EARNINGS:
    Net interest income ....................   $  4,130    $  3,831    $  3,576    $  3,428    $  3,277
    Provision for loan losses ..............        355         500         906       1,850         807
    Noninterest income .....................      1,038         652         740         946         797
    Noninterest expense ....................      3,263       3,281       3,200       3,282       2,822
    Net income (loss) ......................      1,226       1,710         407        (773)        435

PER SHARE DATA:
    Primary ................................   $   0.88    $   1.60    $   0.50    $  (0.96)   $   0.54
    Fully diluted ..........................       0.88        1.30        0.50       (0.96)       0.54
    Dividends declared .....................       0.17        0.03

BALANCE SHEET DATA (AS OF END OF YEAR):
    Loans ..................................   $ 47,208    $ 41,527    $ 46,972    $ 55,388    $ 63,919
    Assets .................................     83,595      77,307      73,784      78,417      83,560
    Deposits ...............................     70,106      70,242      69,766      74,313      78,871
    Shareholders' equity ...................      8,809       6,668       3,353       4,338       3,892

OPERATING RATIOS:
    Return on average assets ...............       1.12%       2.34%       0.54%      -0.90%       0.50%
    Return on average equity ...............      16.30       37.14       11.98      -19.00       11.80
    Net interest margin ....................       5.66        5.74        5.21        4.61        4.19

</TABLE>

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

                                       9
<PAGE>

- --------------------------------------------------------------------------------
(SELECTED FINANCIAL DATA OF FBWH, CONTINUED)

                                               MARCH 31, 1997     MARCH 31, 1996
(AMOUNTS IN THOUSANDS; EXCEPT PER SHARE DATA)    (UNAUDITED)        (UNAUDITED)
                                               ---------------    --------------
EARNINGS:
    Net interest income........................    $ 1,078             $ 960
    Provision for loan losses..................         30                75
    Noninterest income.........................        256               221
    Noninterest expense........................        803               838
    Net income.................................        310               248

PER SHARE DATA:
    Primary and fully diluted..................     $ 0.20            $ 0.17
    Dividends declared.........................       0.05              0.04

BALANCE SHEET DATA (AS OF END OF QUARTER):
    Loans......................................    $46,467           $43,150
    Assets.....................................     81,544            78,468
    Deposits...................................     67,611            70,061
    Shareholders' equity.......................      8,918             6,763

OPERATING RATIOS:
    Return on average assets...................       1.52%             1.29%
    Return on average equity...................      13.77             13.93
    Net interest margin........................       5.79              5.47

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

                                       10
<PAGE>





                                  THE MEETINGS

GENERAL

       NECB.  This Joint Proxy  Statement-Prospectus  is being  furnished to the
holders of NECB Common Stock, in connection with the  solicitation of proxies by
the NECB Board for use at the NECB Special  Meeting to be held on July 28, 1977,
at 8:00 a.m.,  at the Windsor  office of New  England  Bank,  176 Broad  Street,
Windsor,  Connecticut  and at  any  adjournments  or  postponements  thereof  to
consider and vote upon the Merger Proposal.

       The costs of soliciting proxies from holders of NECB Common Stock will be
borne by NECB 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 NECB (who will receive no additional compensation for
such efforts). In addition, NECB will make arrangements with brokerage firms and
other  custodians,  nominees and  fiduciaries  to send proxy  materials to their
principals.

       FBWH.  This Joint Proxy  Statement-Prospectus  is being  furnished to the
holders of FBWH Common Stock, in connection with the  solicitation of proxies by
the FBWH Board for use at the Annual Meeting of FBWH  shareholders to be held on
July 28, 1997, at 8:00 a.m., at the principal  offices of FBWH,  1013 Farmington
Avenue,  West Hartford,  Connecticut and at any  adjournments  or  postponements
thereof to consider and vote upon the following  proposals:  (i) the approval of
the Reorganization Agreement and the transactions contemplated thereby; (ii) the
election  of the  nominees  named  herein as  directors  of FBWH;  and (iii) the
ratification  of the  selection  of Snyder & Haller as  auditors of FBWH for the
year ending December 31, 1997.

       The costs of soliciting proxies from holders of FBWH Common Stock will be
borne by FBWH 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 FBWH (who will receive no additional compensation for
such efforts). In addition, FBWH will make arrangements with brokerage firms and
other  custodians,  nominees and  fiduciaries  to send proxy  materials to their
principals.

RECORD DATES; VOTES REQUIRED

       NECB.  The NECB  Board has fixed June 20,  1997 as the  record  date (the
"NECB Record Date") for  determining  shareholders  entitled to notice of and to
vote at the NECB  Special  Meeting.  Only  holders  of  record of shares of NECB
Common  Stock on the NECB  Record Date will be entitled to notice of and to vote
at the Special Meeting.  The affirmative vote of a majority of the votes cast at
the NECB Special Meeting is required in order to approve the Merger Proposal. As
of the NECB  Record  Date,  there were  3,667,166  shares of NECB  Common  Stock
outstanding  and entitled to vote at the NECB Special  Meeting,  with each share
being  entitled to one vote.  Abstentions  and broker  non-votes are counted for
purposes of determining the presence of a quorum at the NECB Special Meeting and
are not  considered  votes  cast.  Consequently,  a failure to vote will have no
effect on the outcome of the vote.

       The directors of NECB unanimously  approved the Reorganization  Agreement
and the issuance of shares  pursuant  thereto and all of the executive  officers
and directors of NECB,  who are  stockholders,  representing  487,347  shares or
13.1% of the  outstanding  NECB Common  Stock as of the NECB Record  Date,  have
indicated that they intend to vote FOR the Merger Proposal.

       FBWH.  The FBWH  Board has fixed June 18,  1997 as the  record  date (the
"FBWH Record Date") for  determining  shareholders  entitled to notice of and to
vote at the FBWH Annual Meeting. Only holders of record of shares of FBWH Common
Stock on the FBWH  Record  Date will be entitled to notice of and to vote at the
FBWH Annual Meeting.  The  affirmative  vote of two-thirds of the holders of the
shares of FBWH  Common  Stock  outstanding  on such date is required in order to
approve the  Reorganization  Agreement.  A failure to return a properly executed
proxy card or to vote in person at the FBWH  Annual  Meeting  will have the same
effect  as a  vote  against  the  Reorganization  Agreement.  The  nominees  for
directors must receive the affirmative  vote of a plurality of the votes cast at
the FBWH Annual  Meeting in order to be elected,  and the auditors  must receive
more "FOR"  votes than  "AGAINST"  votes in order to be  ratified.  A failure to
return a properly  executed proxy card or to vote in person on either or both of
those two items  will have a  neutral  effect on the  proposals.  As of the FBWH
Record Date,  there were 1,549,518  shares of FBWH Common Stock  outstanding and
entitled to vote at the FBWH Annual  Meeting,  with each share being entitled to
one vote.  Abstentions  and broker  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 to approve the  Reorganization,  and will have a
neutral effect on the other two voting items.


                                       11
<PAGE>


       The directors of FBWH unanimously  approved the Reorganization  Agreement
and all of the executive  officers and directors of FBWH, who are  shareholders,
representing  462,955 (including 120,400 shares subject to outstanding  options)
shares or 34.4% of the outstanding  common stock of FBWH as of January 31, 1997,
have agreed to vote FOR the Reorganization.

REVOCATION OF PROXIES

       NECB.  Any  holder of NECB  Common  Stock who has  delivered  a proxy may
revoke  it at any time  before it is voted by giving  notice  of  revocation  in
writing,  or  submitting a signed  proxy card bearing a later date to NECB,  Old
Windsor  Mall,  Windsor,  Connecticut  06095,  Attention:  Anson C.  Hall,  Vice
President,  Chief Financial Officer and Treasurer,  provided that such notice or
proxy card is actually  received by NECB before the vote of  stockholders  or by
casting a contrary vote at the NECB Special  Meeting.  The shares of NECB Common
Stock  represented by properly executed proxies received at or prior to the NECB
Special 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 Merger  Proposal.  If any other matters are
properly  presented at the NECB Special Meeting for  consideration,  the persons
named in the NECB 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 Joint Proxy  Statement-Prospectus,  NECB is
unaware of any other matter to be presented at the NECB Special Meeting.

       FBWH.  Any  holder of FBWH  Common  Stock who has  delivered  a proxy may
revoke  it at any time  before it is voted by giving  notice  of  revocation  in
writing,  or  submitting a signed proxy card bearing a later date to FBWH,  1013
Farmington Avenue, West Hartford,  Connecticut 06107, Attention:  Brian J. Hull,
provided that such notice or proxy card is actually  received by FBWH before the
vote of  shareholders  or by casting a contrary vote at the FBWH Annual Meeting.
The  shares of FBWH  Common  Stock  represented  by  properly  executed  proxies
received at or prior to the FBWH Annual  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,  "FOR" the election of the
nominees  named herein as directors  of FBWH and "FOR" the  ratification  of the
selection  of Snyder & Haller as auditors  of FBWH for the year ending  December
31, 1997. If any other matters are properly presented at the FBWH Annual Meeting
for  consideration,  the persons named in the FBWH 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 Joint Proxy
Statement-Prospectus, FBWH is unaware of any other matter to be presented at the
Special Annual Meeting.

RECOMMENDATIONS OF THE BOARDS OF DIRECTORS

       NECB.  The  NECB  Board  has  unanimously   approved  the  Reorganization
Agreement and the issuance of shares  pursuant  thereto and has determined  that
the  Reorganization is in the best interests of NECB and its  stockholders.  The
NECB  Board  unanimously  recommends  that  stockholders  vote  "FOR" the Merger
Proposal. The NECB Board has also received the opinion of its financial advisor,
HAS,  to the effect  that the Per Share  Consideration  to be  received  by FBWH
shareholders in the proposed  Reorganization  is fair, from a financial point of
view, to NECB stockholders. The NECB Board therefore unanimously recommends that
NECB  shareholders  vote "FOR" approval of the Merger Proposal.  For the reasons
described  below, the NECB Board believes that the  Reorganization  will provide
significant value to NECB stockholders.

       FBWH.  The  FBWH  Board  has  unanimously   approved  the  Reorganization
Agreement and has determined that the Reorganization is in the best interests of
FBWH and its  shareholders  and unanimously  recommends that  shareholders  vote
"FOR" the  Reorganization.  The FBWH Board has also  received the opinion of its
financial  advisor,  O&Co, to the effect that the Per Share  Consideration to be
received by FBWH  shareholders  in the proposed  Reorganization  is fair, from a
financial point of view, to such shareholders.  For the reasons described below,
the FBWH Board believes that the Reorganization  will provide  significant value
to  FBWH   shareholders   and  also  enable  them  to  participate  in  enhanced
opportunities  for  growth  in  shareholder  value.  The  FBWH  Board  therefore
unanimously  recommends  that  FBWH  shareholders  vote  "FOR"  approval  of the
Reorganization  Agreement and the transactions  contemplated  thereby.  The FBWH
Board also unanimously recommends that FBWH shareholders vote "FOR" the election
of the nominees named herein as directors of FBWH and "FOR" the  ratification of
the  selection  of  Snyder  & Haller  as  auditors  of FBWH for the year  ending
December 31, 1997.



                                       12
<PAGE>


                               THE REORGANIZATION

BACKGROUND OF THE REORGANIZATION

       In  the  late  1980s  and  through  1993,  FBWH  experienced  significant
operating  losses and became  subject to a Cease and Desist  Order issued by the
FDIC (the "Order").  In late 1992, FBWH commenced  efforts to recapitalize.  The
recapitalization  increased  FBWH's  capital,  but not to the 6.0%  Tier 1 level
required in the Order. FBWH continued thereafter to focus on compliance with the
Order and on building the earnings of its core banking operations. As FBWH began
to restore both  earnings and core  franchise  value,  it also was  periodically
approached by various  potential merger and acquisition  parties.  However,  the
Board of Directors  continued to pursue FBWH's  business plan on an  independent
basis believing that the long range potential of the franchise was more valuable
to shareholders than a potential sale at such time.

       The year ended December 31, 1994  represented  real progress for FBWH. It
reported  net  income  after a loss in  1993.  However,  FBWH's  capital  levels
continued  to be below  those  required in the Order,  and FBWH  developed a two
phase  recovery  plan to sell common  stock and dispose of problem  assets on an
accelerated basis. Both phases were successfully  completed in 1995 as more than
$1,100,000  of new capital  was raised in a stock  offering,  earnings  totalled
$1,710,443,  ratios of  non-accruing  loans and other  real  estate  owned  were
substantially  reduced,  and the Order was  removed by the FDIC as FBWH's Tier 1
capital level exceeded 6.0%.

       Throughout 1995 and 1996, FBWH continued to focus on continued  growth of
profitability  and core  banking  operations  while at the same  time  generally
making known its  willingness to discuss  enhancement of shareholder  value with
potentially interested acquirors.  FBWH was assisted in this effort by O&Co, its
financial  advisor  in the  1995  Offering,  which  continued  to act as  FBWH's
financial advisor after the Offering.  Among other considerations,  FBWH working
with O&Co,  sought to identify one or more franchise  expanding  merger partners
which would  enhance  both long term core  franchise  value as well as earnings.
Those discussions did not result in any potential transactions attractive enough
to FBWH's Board of Directors,  and FBWH did not enter into any negotiations with
any parties during 1995 and 1996. Other  considerations  included formation of a
bank holding company and/or merger of equal transactions;  however,  the cost of
the foregoing was deemed to be too great, and the short and medium-term benefits
to shareholders to be too small, to seriously pursue such alternatives.

       In late  1996,  FBWH was  approached  by another  institution  expressing
interest in a combination with FBWH. Discussions were subsequently terminated by
the other party. In January 1997, FBWH received a letter from NECB indicating an
interest in  performing  due diligence on FBWH and  suggesting a possible  stock
exchange  acquisition.  While NECB had previously  approached FBWH in 1995, FBWH
was in the process of executing  its recovery plan and  determined  that, at the
time, it was in the best interest of FBWH shareholders to remain independent. At
a special  meeting of FBWH's Board of  Directors on January 21, 1997,  the Board
considered NECB's proposal but determined to defer any decision to proceed until
hearing the views of O&Co.

       At its regular  meeting on January 28, 1997, the FBWH Board explored on a
preliminary  basis with O&Co whether the NECB  proposal  should be pursued as it
presented  attractive financial  consideration for FBWH shareholders.  The Board
authorized  NECB  to  proceed  with  its due  diligence  effort.  A  Negotiating
Committee  was  appointed  by  the  Chairman  for  the  purpose  of  supervising
negotiations by FBWH's professionals with NECB.

       In early February, representatives of FBWH, along with Peter J. Ostrowski
of O&Co,  met with NECB to discuss,  among  other  things,  NECB's  performance,
technology and operational strategies,  the Connecticut banking market and other
industry issues.  Shortly thereafter,  NECB's merger subcommittee was briefed on
the discussions.  With the consent of the subcommittee,  representatives of FBWH
and NECB began  negotiations  on the terms of a merger and NECB began to conduct
on-site due diligence of FBWH.

       On  February  6, 1997,  the NECB Board met to discuss  developments.  The
following items were addressed,  including banking business opportunities in the
West Hartford market, potential cost savings of the in-market merger, benefit to
NECB of FBWH's  expertise  and  experience  with SBA loan  programs,  FBWH asset
quality  and loan loss  reserve  requirements,  merger  structure  and  possible
pricing scenarios  including  earnings impact and dilutive effect to NECB Common
Stock. Additionally, a summary of the results of the due diligence was presented
by  management  and NECB's  financial  advisor,  HAS.  The NECB  Board  approved
management's   going   forward   with   drafting  a   definitive   agreement  of
reorganization.


                                       13
<PAGE>

       On February  12,  1997,  a meeting  was held with both  parties and their
respective   financial  advisors  to  negotiate  the  price  and  terms  of  the
Reorganization. With a preliminary valuation analysis, including market pricing,
balance sheet and income  comparisons for a peer group of Connecticut banks, and
a  summary  of  comparable  acquisitions  of  banking  institutions,  a range of
exchange  ratios to book value and  earnings  were  discussed.  The parties also
reviewed the results of the on-site and other due diligence and considered other
business and financial  information of FBWH.  The outcome of these  negotiations
led to a proposed  transaction  whereby  NECB would  acquire FBWH and FBWH would
merge with and into NEBT.

       On February  25,  1996,  the FBWH Board met to discuss the results of the
negotiations  with NECB.  O&Co updated its  valuation  analysis to that date and
provided  the FBWH Board with its opinion  that the terms of the  Reorganization
were fair to the  shareholders of FBWH from a financial point of view. A copy of
the  Reorganization  Agreement,   including  all  schedules  and  exhibits,  was
distributed to the FBWH Board members.  After  discussion and further  questions
and answers,  the Reorganization  Agreement was unanimously approved by the FBWH
Board and the Board authorized Dennis T. Cardello, President and Chief Executive
Officer of FBWH, to execute the definitive Reorganization Agreement.

       On the same day,  the NECB Board also met to discuss  the  results of the
negotiations  with FBWH.  HAS  updated its  valuation  analysis to that date and
provided  the NECB Board with its opinion  that the terms of the  Reorganization
were fair to the  shareholders of NECB from a financial point of view. A copy of
the  Reorganization  Agreement,   including  all  schedules  and  exhibits,  was
distributed to NECB Board members.  After  discussion and further  questions and
answers, the Reorganization Agreement was unanimously approved by the NECB Board
and the Board authorized David A. Lentini, President and Chief Executive Officer
of NECB, to execute the definitive Reorganization Agreement with FBWH.

       Later that day, the definitive  Reorganization Agreement was executed and
public announcement was made of the proposed acquisition.

RECOMMENDATION OF THE NECB BOARD AND NECB REASONS FOR THE REORGANIZATION

       The NECB Board unanimously  approved the  Reorganization and the issuance
of  shares  of NECB  Common  Stock  pursuant  thereto  and  recommends  that the
stockholders of NECB approve the Merger Proposal.

       NECB's  growth  strategy  consists  of three  principal  elements--growth
within NECB's  existing  banking  franchises,  adding  branches  through de novo
expansion and selected  acquisitions.  NECB considers financial  institutions as
potential acquisitions if they (i) have compatible business  philosophies;  (ii)
operate in  markets  which are  geographically  within or near to those of NECB;
and, (iii) if, by their inclusion, NECB shareholder value would be enhanced. The
potential enhancement to shareholder value typically takes the form of economies
achieved  subsequent to a possible  combination  coupled with NECB's  ability to
offer expanded  services to acquired  markets.  Acquisition  candidates are also
evaluated in terms of asset  quality,  interest  rate risk and core deposit base
stability.  The NECB Board of  Directors  believes  that FBWH meets the criteria
described above and as such will contribute positively to NECB's net income over
an acceptable period following consummation of the transaction.

       In  the  view  of the  NECB  Board,  the  Reorganization  constitutes  an
acquisition which is in line with NECB's aforementioned strategy and complements
the Company's existing franchise.  Through a combination of cost savings derived
from the consolidation of FBWH's back-office and support services taken together
with NECB's ability to offer  expanded  services to FBWH's  customers,  the NECB
Board expects that earnings capacity of NECB will be enhanced as a result of the
Reorganization.

OPINION OF NECB'S FINANCIAL ADVISOR

       NECB  retained HAS  Associates  of Nashua,  New Hampshire to provide NECB
with an  opinion  on the  proposed  reorganization  between  FBWH and NEBT.  HAS
Associates 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 and acquisitions and for various other purposes. HAS has
provided financial  advisory and consulting  services to NECB and its subsidiary
banks since 1992. NECB selected HAS 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 community.


                                       14
<PAGE>

       On February 25, 1997, HAS delivered its written opinion to the NECB Board
to the effect that, as of February 25, 1997, the consideration  being offered in
the  Reorganization  Agreement by and among NECB, NEBT and FBWH was fair, from a
financial  point of view, to the holders of NECB Common Stock.  This opinion was
reconfirmed in writing as of the date of this Joint Proxy Statement-Prospectus.

       The full text of the HAS  opinion is attached as Appendix B 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 B.

       The  HAS  opinion  does  not  constitute  a  recommendation  to any  NECB
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 FBWH 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, 1994, 1995, and 1996, of FBWH; (iii) certain  Quarterly  Reports on
Form F-4, proxy solicitation  material of FBWH and certain other  communications
from FBWH to its shareholders;  (iv) other financial information  concerning the
business  and  operations  of FBWH  furnished  to HAS by FBWH for purpose of its
analysis,  including certain internal  financial analyses and forecasts for FBWH
prepared by the senior  management of FBWH;  (v)  corporate  minutes of FBWH for
three years; (vi) audit reports certified by the independent accountants of FBWH
for three years; (vii) regulatory  filings of FBWH for three years;  (viii) FBWH
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  HAS considered  relevant to its
inquiry. In addition,  HAS reviewed certain market information  concerning FBWH,
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 FBWH 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,  1997 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 FBWH
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 FBWH. HAS relied upon the accuracy and opinion of
the audit reports  prepared by FBWH'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  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 all material  analyses  performed by HAS in
connection  with its opinion dated  February 25, 1997 and  reconfirmed as of the
date of this Joint Proxy Statement-Prospectus.


A. OVERALL FINANCIAL AND ENVIRONMENTAL ASSESSMENT

       FBWH's  main office is located in downtown  West  Hartford,  Connecticut.
FBWH does not have additional branch banking offices.


                                       15
<PAGE>

       As of December 31, 1996,  FBWH had total assets of $83.6  million,  total
shareholder  equity of $8.8  million and year to date  earnings  of  $1,225,676.
During the three-year period prior to 1996, FBWH had minimal earnings  averaging
0.56% ROAA which was the result of increased contributions to loan loss reserves
and writedowns on OREO.  During 1996,  earnings  improved  significantly and are
above peer group levels. In 1996,  earnings of $1.2 million resulted in a return
on average assets of 1.57% and a return on average equity of 16.30%.

       The New England and  Connecticut  economy has  stabilized  and is showing
some signs of economic growth with a small recovery in real estate values.

B. STOCK PRICE AND TRADING HISTORY

       The FBWH  Common  Stock is not listed on the Nasdaq NM or any other major
stock exchange. As a result, accurate trading history is not available.


C. SELECTED GROUP ANALYSIS

       Using  publicly  available   information,   HAS  compared  the  financial
performance  and stock  market  valuation  of FBWH with 21  selected  banks (the
"Comparable Group") deemed relevant by HAS. Indications of financial performance
evaluated by HAS included profitability  expressed as a return on average assets
of 0.75% for the Comparable  Group and 1.43% for FBWH;  return on average equity
of 8.0% for the Comparable Group and 15.53 % for FBWH; a ratio of equity capital
to average  assets of 8.92% for the  Comparable  Group and 10.21% for FBWH;  the
ratio of non-performing assets to equity plus loan loss reserve of 19.2% for the
Comparable  Group and 9.21 % for FBWH;  a net  interest  margin of 4.48% for the
Comparable Group and 5.74% for FBWH; the loan to deposit ratio of 76.25% for the
Comparable  Group and  64.29%  for  FBWH;  non-interest  income as a percent  of
average  assets of 0.61 % for the  Comparable  Group  and  1.34%  for FBWH;  and
non-interest  expense as a percent of average assets of 3.44% for the Comparable
Group and 4.20% for FBWH.

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

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

D. COMPARABLE TRANSACTION ANALYSIS

       Using  publicly  available  information,  HAS reviewed  certain terms and
financial  characteristics  of sixteen bank merger and acquisition  transactions
completed in 1996 and 1997 (the "1996-1997  Comparable  Transaction  Group") and
ten pending bank merger and acquisition  transactions announced in 1996 and 1997
but not yet concluded (the  "1996-1997  Comparable  Pending  Group"),  which HAS
deemed to be  comparable  to the  Reorganization.  The  average  values  for the
1996-1997  Comparable  Transaction  Group  for  price to  trailing  twelve-month
earnings  ratio and price to book value ratio at  announcement  were 16.07 times
and 1.77 times, respectively. The average values for the 1996 Comparable Pending
Group for price to trailing  twelve-month earnings ratio and price to book value
ratio were  17.39  times and 1.68  times,  respectively.  The price to  trailing
twelve-month earnings ratio and price to book value ratio for the Reorganization
are 12.36  times and 2.14 times,  respectively,  at  announcement.  The price to
trailing  twelve-month  earnings ratio for the  Reorganization was less than the
1996-1997  Comparable  Transaction  Group and the 1996-1997  Comparable  Pending
Group average. The price to book value for the Reorganization was more than both
the 1996-1997 Comparable  Transaction Group and the 1996-1997 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 FBWH and the selected  companies,  HAS believed that a
purely  quantitative  comparable  analysis  would  not be the sole  criteria  in
developing  its  opinion in the  context of the  merger.  HAS  believed  that an


                                       16
<PAGE>

appropriate  use of a comparable  transaction  analysis in this  instance  would
involve   qualitative    judgements    concerning    differences   between   the
characteristics of these transactions and the Reorganization  which would affect
the  acquisition  value  of  FBWH.  The  qualitative  judgements  made by HAS in
connection with its opinion  included 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  acquirers 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.

       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, although
the  analyses  summarized  all of the  material  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's view of the
actual value of FBWH.  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 or 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 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 prices at
which any securities may trade at the present time or at any time in the future.
In addition,  as 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. The HAS opinion did not address an increase in
the Exchange Ratio in the event NECB might elect such an increase if the Average
Price is less than $12.80 per share.  The inability to predict  specific  market
price conditions would make such financial analysis speculative in nature.

E. CONCLUSION

       In  conducting  its review,  HAS relied upon the  accuracy,  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 FBWH.  HAS also  relied upon the  accuracy of the audit  reports
provided  by  FBWH's   certified   public   accountants.   HAS  did  not  assume
responsibility  for the  accuracy  and  completeness  of any  financial or other
financial information that it relied on.

       The HAS Opinion is directed to the NECB Board and does not  constitute  a
recommendation to an NECB shareholder as to how such shareholder  should vote at
the Special Meeting.

       HAS received no instructions from NECB or any of its affiliates.  Neither
NECB nor any of its  affiliates  imposed any  limitation  on HAS or the scope of
HAS'  investigation  in connection  with the preparation or rendering of the HAS
Opinion.

       The  total fee  payable  to HAS in  connection  with the HAS  Opinion  is
$82,500, plus reasonable out-of-pocket expenses.

RECOMMENDATION OF THE FBWH BOARD AND FBWH REASONS FOR THE REORGANIZATION

       The FBWH Board of Directors has unanimously  approved the  Reorganization
Agreement and has determined that the Reorganization is fair to, and in the best
interests of FBWH and its  shareholders.  The FBWH Board  therefore  unanimously
recommends  that  holders of FBWH  Common  Stock  vote to approve  and adopt the
Reorganization  Agreement.  The FBWH Board believes that the Reorganization will
enable holders of FBWH stock to realize  increased value due to the premium over


                                       17
<PAGE>

market  price,  net  income  per share of FBWH Stock and book value per share of
FBWH Stock. The FBWH Board also believes that the Reorganization may enable FBWH
shareholders  to participate in  opportunities  for  appreciation of NECB Common
Stock. In reaching its decisions to approve the  Reorganization  Agreement,  the
FBWH Board consulted with its outside  counsel  regarding the legal terms of the
Reorganization  and the FBWH Board's fiduciary  obligations in its consideration
of the proposed  Reorganization,  its  financial  advisor,  O&Co,  regarding the
financial  aspects and fairness of the proposed  Reorganization  Agreement  (see
"Opinion of FBWH's Financial Advisor" below), as well as with management of FBWH
and, without assigning any relative or specific weight, considered the following
material factors, both from a short-term and long-term prospective.

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

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

    (iii)    The potential  appreciation in market and book value of FBWH Common
             Stock on both the  short- and  long-term  basis,  as a stand  alone
             entity;

     (iv)    Information concerning the business,  financial condition,  results
             of operations,  asset quality and prospects of NECB,  including the
             long-term  growth potential of NECB Common Stock, the future growth
             prospects  of NECB,  combined  with FBWH,  following  the  proposed
             Reorganization  and  the  potential  synergies  expected  from  the
             Reorganization and the business risks associated therewith;

      (v)    The potential for  appreciation  and growth for the market and book
             value of NECB Common Stock, following the proposed Reorganization;

     (vi)    The oral  presentation  and  opinion  of O&Co that the terms of the
             Reorganization  Agreement  are fair to the  holders of FBWH  Common
             Stock  from a  financial  point of view (see  "--Opinion  of FBWH's
             Financial Advisor" below);

    (vii)    The  difficulty of FBWH  surviving as an  independent  institution,
             providing value to shareholders,  and serving as a source of credit
             to its community  given the  increasingly  complex bank  regulatory
             environment and the existing competitive bank environment;

   (viii)    The long- and  short-term  interests of FBWH and its  shareholders,
             the  interests  of  FBWH's  employees,   customer,   creditors  and
             suppliers, and the interests of FBWH's community that may be served
             to  advantage  by  an   appropriate   affiliation   with  a  larger
             institution  with a stronger capital base,  increased  economies of
             scale,  and with a greater  capacity  to serve  all of the  banking
             needs of the community; and

     (ix)    The  compatibility   with  respect  to  businesses  and  management
             philosophies  of FBWH and NECB and NECB's strong  commitment to the
             communities it serves.

       ON THE BASIS OF THESE  CONSIDERATIONS,  THE REORGANIZATION  AGREEMENT WAS
APPROVED,  AND THE  FBWH  BOARD OF  DIRECTORS  UNANIMOUSLY  RECOMMENDS  THAT THE
SHAREHOLDERS VOTE FOR THE APPROVAL OF THE REORGANIZATION AGREEMENT.

OPINION OF FBWH'S FINANCIAL ADVISOR

       O&Co has provided advisory services to FBWH since 1994, including,  among
other services,  advice and assistance  relating to the evaluation and execution
of mergers and  acquisitions.  FBWH selected O&Co as its advisor on the basis of
O&Co's in-depth knowledge of the bank and thrift industry;  the  qualifications,
experience  and  reputation  of its  personnel  in the  banking  and  investment
communities;  as well as its  experience  in the  valuation  of bank and  thrift
institutions  and their  securities in connection with mergers and  acquisitions
and other corporate transactions.

       As part of the advisory services  described above, the Board of Directors
of FBWH requested  O&Co's opinion as to the fairness,  from a financial point of
view, of the terms of the Reorganization Agreement to the holders of FBWH Common


                                       18
<PAGE>

Stock. Pursuant to the terms of the Reorganization Agreement, each share of FBWH
Common Stock will be converted into the right to receive 0.62 of a share of NECB
Common Stock, subject to adjustment in certain circumstances as described in the
Reorganization  Agreement.  On February 25, 1997,  O&Co delivered its opinion to
the Board of Directors of FBWH that, as of such date,  the  consideration  to be
received by the holders of FBWH Common Stock was fair from a financial  point of
view.

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

       In connection with providing its opinion,  O&Co examined and relied upon,
among  other  things,   the   Reorganization   Agreement,   annual   reports  to
shareholders, proxy statements and related audited financial statements for FBWH
and NECB for the three fiscal years ended  December  31, 1993,  1994,  and 1995;
audited  financial  statements  for  FBWH and NECB  for the  fiscal  year  ended
December  31,  1996;  certain  other  financial  information  for FBWH and NECB,
including pro forma financial statements and managements' estimates relating to,
among  other  things,  earnings,  asset  quality  and  capital.  O&Co  conducted
discussions  with  executive   management  of  both  FBWH  and  NECB  concerning
historical financial performance and condition, market area economic conditions,
and future  business  prospects and financial  forecasts.  O&Co reviewed  market
prices and trading  activity  for the common  stock of FBWH and NECB.  O&Co also
reviewed  comparable  financial,  operating  and  market  data  for the  banking
industry and  selected  peer  groups;  compared the terms of the  Reorganization
Agreement with other bank merger and  acquisition  transactions;  and considered
such additional financial and other information it deemed relevant.

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

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

       In performing its analyses,  O&Co made numerous  assumptions with respect
to industry  performance,  business and economic  conditions  and various  other
matters,  many of  which  may be more or less  favorable  than  actual  results.
Estimates of values of companies do not purport to be appraisals or  necessarily
reflect the prices at which companies or their  securities may actually be sold.
No company or transaction  utilized in O&Co's  analyses was identical to FBWH or
NECB or to the terms of the Reorganization Agreement. Because such estimates are
inherently  subject to  uncertainty,  O&Co assumes no  responsibility  for their
accuracy.

       STOCK TRADING  HISTORY.  O&Co examined the history of trading  prices for
NECB Common Stock for the period from  February  21, 1996  through  February 21,
1997.  During that time period,  NECB Common Stock  appreciated  from $9.88 to a
high of  $18.38.  NECB  Common  Stock  traded at the low end of the range in the
early  part  of the  time  period.  During  June  1996,  there  was  some  price
appreciation and the stock traded as high as $13.00. The price declined slightly
during July and August but by September 30, the stock price  rebounded to $12.81


                                       19
<PAGE>

and  continued  to  appreciate  in concert  with the overall rise in bank stocks
until February 19, 1997, when the price increased from the $15 range to its high
of $18.38. On February 21, 1997, NECB Common Stock closed at $17.50.

       FBWH  Common  Stock is not  listed on a  national  exchange  and  limited
trading  activity takes place. Due to the illiquid trading nature of FBWH Common
Stock,  the quoted  price of $8.25 on February  21, 1997 is not  necessarily  an
indication that the stock traded at that price on that day.

       CONTRIBUTION ANALYSIS.  O&Co prepared a contribution analysis showing the
percentage  contributed by FBWH to the combined  company on a pro forma basis of
assets, deposits, and equity at December 31, 1996. Net income contributions were
considered  for the year  ended  December  31,  1996 and were  also  based  upon
management's  estimates for the twelve months ended  December 31, 1997. The 1997
estimates were deemed to more appropriately reflect the improved earnings levels
for both  FBWH and NECB when  compared  to 1996  results.  O&Co  compared  these
percentages to the FBWH shareholders' pro forma ownership of NECB. This analysis
showed that FBWH shareholders  would contribute 16.2% of pro forma  consolidated
assets,  15.3%  of  pro  forma  consolidated   deposits,   18.6%  of  pro  forma
consolidated  equity  and 20.7% of pro forma  estimated  net income for the year
ended December 31, 1996. FBWH shareholders would receive 22.16% of the pro forma
ownership of the combined company based on the 0.62 Exchange Ratio.

       COMPARABLE  COMPANY  ANALYSIS.  O&Co  compared the  financial  condition,
financial  operating  performance and trading market  performance of FBWH with a
peer group of 11  community  banks in the  Northeast  with assets less than $250
million.  FBWH  reported  a return  on  average  assets of 1.57% and a return on
average  equity of 16.31% for the year ended December 31, 1996, and an equity to
assets  ratio of 10.53% at December  31,  1996.  Based on trailing  twelve-month
operating  results for  September 30, 1996,  the peer group  reported an average
return on average assets of 1.09%; an average return on average equity of 12.07%
and an equity to assets ratio of 8.66% at  September  30,  1996.  FBWH  reported
better performance than the peer group, with a higher equity to assets ratio.

       At February 21, 1997,  FBWH's Common Stock price was quoted at $8.25,  or
8.9 times  trailing  twelve-months  earnings and 147% of reported  September 30,
1996 book  value,  compared  to the peer group  average  of 16.1 times  trailing
twelve-months  earnings and 165% of book value.  FBWH's  trading level was below
the peer  levels on an  earnings  multiple  basis.  This is  believed to reflect
FBWH's  utilization  of net  operating  loss  carry  forwards  to  reduce  taxes
resulting in higher 1996 earnings.  FBWH's trading level was only slightly below
its peer on a percent of book value basis.

       O&Co  also  compared  the  financial   condition,   financial   operating
performance  and trading  performance  of NECB with a peer group of 18 community
banks in the Northeast with assets  between $300 million and $600 million.  NECB
reported a return on average  assets of 1.08% and a return on average  equity of
11.78% based on September  30, 1996 trailing  twelve-  months  earnings,  and an
equity  to  assets  ratio of 9.04% at  September  30,  1996.  Based on  trailing
twelve-months  operating  results for September 30, 1996,  the peer group had an
average return on average  assets of 1.30%,  an average return on average equity
of 13.81%,  and an equity to assets ratio of 9.60% at September 30, 1996. NECB's
operating  performance  was somewhat  below the peer group with a slightly lower
equity to assets ratio.

       At February 21, 1997, NECB's Common Stock price closed at $17.50, or 15.1
times trailing  twelve-months  earnings and 164% of reported  September 30, 1996
book value,  compared to the peer group  average for these same measures of 14.0
times and 183%, respectively.  NECB's trading performance was slightly above its
peers on an  earnings  multiple  basis but below its peers as a percent  of book
value.

       DISCOUNTED CASH FLOW ANALYSIS. O&Co performed an analysis which estimated
the future cash flows to FBWH shareholders over the next two years under various
scenarios,  assuming FBWH  performed in accordance  with  management's  earnings
forecasts.  To approximate the terminal value of FBWH Common Stock at the end of
the two-year period,  O&Co applied price to earnings multiples ranging from 15.0
times to 18.0 times,  which  resulted in values that equated to  percentages  of
book value ranging from 184% to 221%.  The terminal  values along with projected
dividends  were then  discounted to present  values using discount rates ranging
from 12.5% to 20.0% which were chosen to reflect assumptions  regarding rates of
return and risk  premiums  required  by holders  or  prospective  buyers of FBWH
Common Stock.  This analysis  resulted in a range of present values per share of
$6.86 to $11.15.


                                       20
<PAGE>

       ANALYSIS OF SELECTED MERGER TRANSACTIONS. O&Co reviewed certain financial
data for acquisitions of commercial banks and thrifts in the Northeast announced
between  September 1995 and December 1996.  O&Co also reviewed  acquisitions  of
commercial banks and thrifts in Connecticut between January 1995 and January 31,
1997. O&Co calculated,  as of the date of announcement,  the average multiple of
price to target's earnings for trailing twelve months, the average percentage of
price to book value and the average premium (price in excess of reported equity)
as a percentage of deposits,  on a quarterly basis  beginning  September 1, 1995
through December 31, 1996. For  transactions  announced in the fourth quarter of
1996,  the  calculations  resulted  in the  following  averages:  (i) price as a
multiple to earnings for  Northeast  banks of 20.6 times,  Northeast  thrifts of
14.6 times, and Connecticut  transactions of 15.2 times, compared with the value
of the NECB  proposal as of February 21, 1997 which equates to 14.9 times FBWH's
1996 earnings;  (ii) price as a percentage of book value for Northeast  banks of
219%, Northeast thrifts of 157%, and Connecticut  transactions of 162%, compared
with the relative  value of the NECB  proposal  which  equates to 198% of FBWH's
fully  converted  book value at December 31, 1996;  (iii)  premium  (acquisition
value in excess of tangible  equity) as a percentage  of deposits for  Northeast
banks of 13.4%, Northeast thrifts of 6.4%, and Connecticut transactions of 5.3%,
compared with the value of the NECB proposal which equates to a premium of 12.9%
of FBWH's deposits.

       IMPACT ANALYSIS. O&Co analyzed the changes in the amount of fully diluted
earnings per share and book value represented by the issuance of 0.62 of a share
of NECB Common Stock for each share of FBWH fully  converted  Common Stock.  The
analysis  considered,  among other things,  the impact on fully diluted earnings
per share and book value per share of NECB. The analysis was based upon reported
December 31, 1996  balance  sheet data for FBWH and NECB and earnings for twelve
months ended December 31, 1996 for FBWH and NECB. These analyses  indicated that
the  Reorganization  would be  approximately  1.66% dilutive to NECB's pro forma
fully diluted earnings per share, and approximately 4.34% dilutive to NECB's pro
forma book value.

       O&Co also  analyzed  certain per share  values for fully  converted  FBWH
Common Stock on an independent  basis as well as the equivalent  values based on
the  exchange  ratio of 0.62 of a share of NECB  Common  Stock for each share of
fully  converted FBWH Common Stock as proposed in the  Reorganization.  The 1996
annual  earnings  per  equivalent  share of FBWH Common Stock was $0.77 or 5.76%
greater than FBWH's 1996 earnings per share; the book value per equivalent share
of FBWH Common Stock as of December 31, 1996,  was $6.54 or 18.99%  greater than
FBWH's book value per share as of the same date;  and the annual  cash  dividend
for each  equivalent  share of FBWH Common Stock was $0.198 per share,  slightly
less than FBWH's indicated annual cash dividend of $0.20 per share.

       Pursuant to O&Co's  advisory  agreement  with FBWH,  O&Co will receive an
advisory fee for its services in  connection  with the  Reorganization  equal to
1.5% of the aggregate value of the  consideration  received by FBWH Shareholders
upon the Closing,  or approximately $274 thousand based upon the aggregate value
of $18.265 million  calculated on NECB's  February 21, 1997 closing price.  FBWH
has made interim  payments to O&Co totaling $90 thousand  which will be credited
against  the  advisory  fee.  FBWH has also  agreed  to  reimburse  O&Co for its
reasonable out-of-pocket expenses,  including legal fees, incurred in connection
with  its  engagement  and to  indemnify  O&Co  and  its  affiliates  and  their
respective  directors,  officers,  employees,  agents  and  controlling  persons
against certain  expenses and liabilities.  O&Co or its principals  beneficially
own an aggregate of 50,000 shares of FBWH Common Stock.



                                       21
<PAGE>


                          THE REORGANIZATION AGREEMENT

       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.  Shareholders  are  urged  to  read  carefully  the  Reorganization
Agreement.

GENERAL

       In accordance  with the  provisions of the  Reorganization  Agreement and
Connecticut  law, at the Effective Time, FBWH will be merged with and into NEBT,
the separate  corporate  existence of FBWH will cease and NEBT will continue its
corporate  existence as the resulting bank in the Reorganization (the "Resulting
Bank") as a  Connecticut-chartered  commercial  bank under the name New  England
Bank & Trust Company. In addition, at the Effective Time, all of the outstanding
shares of FBWH Common Stock (except for shares held by FBWH as treasury  shares,
shares owned by any direct or indirect  subsidiary of FBWH,  shares held by NECB
or FBWH other than in a  fiduciary  or trust  capacity  for the benefit of third
parties and shares as to which  dissenters'  rights have been perfected) will be
converted into and exchangeable for  consideration  ("Per Share  Consideration")
consisting of 0.62 shares (the "Exchange  Ratio") of NECB Common Stock,  subject
to adjustment as provided in the Reorganization Agreement. See "-- Amendment and
Termination."  Each certificate  previously  representing a share of FBWH Common
Stock will represent the right to receive the Per Share Consideration into which
the share of FBWH Common Stock represented by the certificate has been converted
plus cash in lieu of any fractional share.

       Vested stock options under FBWH's stock option plans will be converted at
the  Effective  Time into a number of shares of NECB  Common  Stock equal to the
aggregate  option value for all of the optionee's  stock options  divided by the
Median Pre-Closing Price of NECB Common Stock, as defined below under "Effect of
the Reorganization." The option value for an option is determined by multiplying
the Median  Pre-Closing  Price of NECB Common  Stock by the  Exchange  Ratio and
subtracting the exercise price of the option from the product therefrom.

EFFECTIVE TIME

       The  Reorganization  will  become  effective  upon  the  filing  with the
Secretary  of State of the  State of  Connecticut  a copy of the  Reorganization
Agreement  certified  by  the  Banking  Commissioner,  along  with  the  Banking
Commissioner's  approval of the  Reorganization.  The closing (the "Closing") of
the  Reorganization  will take place on the third  business day after the mutual
conditions  to the  obligations  of NECB and FBWH are satisfied or on such other
day as the parties may agree.

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.

       Shares of FBWH Common Stock with respect to which dissenters'  rights are
perfected in  accordance  with  Connecticut  law will not be converted  into the
right to receive the Per Share  Consideration.  In addition,  all shares of FBWH
Common  Stock  that are owned by FBWH as  Treasury  Shares,  all  shares of FBWH
Common Stock that are owned directly or indirectly by any subsidiary of FBWH and
shares of FBWH Common  Stock held by NECB or NEBT other than in a  fiduciary  or
trust  capacity  for the benefit of third  parties will be canceled and cease to
exist, and no stock of NECB or other consideration will be delivered in exchange
therefor.

       On and after the  Effective  Time,  the shares of FBWH Common Stock shall
cease to exist.  Holders of  certificates  for shares of FBWH Common Stock shall
cease to have any rights as shareholders of FBWH, 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 FBWH 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 equal to the Per Share
Consideration and cash in lieu of any fractional share. The price to be paid for
any  fractional  share  shall  be  determined  by  multiplying  (i)  the  Median
Pre-Closing  Price (as defined  below) of the NECB Common Stock as quoted on the
Nasdaq NM by (ii) the  fraction of a share of NECB Common Stock which the holder
would otherwise be entitled to receive pursuant to the Reorganization Agreement.
The Median  Pre-Closing  Price of NECB Common  Stock means the Median  Price (as
defined below)  calculated based on the Closing Price (as defined below) of NECB
Common Stock during the first 20 of the 25 consecutive  trading days immediately


                                       22
<PAGE>

preceding the date of the Closing.  The Closing Price means the closing price of
the NECB Common  Stock as supplied  by the Nasdaq NM and  published  in THE WALL
STREET  JOURNAL  during  the  first  20  of  the  25  consecutive  trading  days
immediately preceding the date of the Closing. The Median Price is determined by
taking the price half-way  between the Closing Prices left after  discarding the
nine lowest and nine highest Closing Prices in the 20-day period.  A trading day
is a day for which a Closing Price is so supplied and published.

       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.

SHAREHOLDERS' AGREEMENTS

       Concurrently  with the  execution of the  Reorganization  Agreement,  the
directors  of  FBWH  executed   shareholders'   agreements  (the  "Shareholders'
Agreements")  which  contain  provisions  to support  the  Reorganization.  More
specifically, FBWH's directors have agreed to vote their FBWH 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 FBWH and any other person, entity or bank.

       The  directors  of FBWH also  agreed  that  they  will not,  prior to the
closing of the  transaction,  transfer  any of their FBWH 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 FBWH or encourage any person, firm, corporation, group or other entity
to engage in such a transaction.

       Pursuant to  Connecticut  law,  such  agreements  may not be  enforceable
without the approval of the Banking Commissioner.  Such approval was obtained on
April 1, 1997.

       In  addition,  under the terms of the  Reorganization  Agreement,  at the
Effective  Time,  NECB will  provide for the election of one FBWH  Director,  as
selected by NECB, to the Board of Directors of NECB and two FBWH  Directors,  as
selected by NECB,  to the Board of Directors  of the  Resulting  Bank.  NECB has
further agreed to nominate the FBWH Director for  re-election at the 1998 Annual
Meeting  of the  shareholders  of NECB and to elect  the two FBWH  Directors  as
Directors of the Resulting Bank subject to their continued  qualification  under
NECB's and the Resulting Bank's general criteria for Directors.

PROCEDURES FOR EXCHANGE OF CERTIFICATES

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

       HOLDERS OF FBWH 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 FBWH  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 FBWH's stock
transfer books of shares of FBWH Common Stock issued and outstanding immediately
prior to the Effective Time. If certificates  representing shares of FBWH Common
Stock are presented to NECB after the  Effective  Time they will be canceled and
exchanged  for the  number  of  shares  of FBWH and  cash in lieu of  fractional
shares, if any, in respect thereof in accordance with the foregoing procedures.

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



                                       23
<PAGE>

CONDITIONS TO CONSUMMATION OF THE REORGANIZATION

       The respective  obligations of NECB and FBWH to effect the Reorganization
are subject to the  satisfaction of the following  conditions at or prior to the
Effective  Time,  which  conditions  may not be waived:  (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 FBWH Common Stock  entitled to vote  thereon;  (ii) the shares of NECB
Common  Stock  issuable  to  holders  of  FBWH  Common  Stock  pursuant  to  the
Reorganization  shall have been  authorized  for  inclusion for quotation on the
Nasdaq NM,  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 FDIC,  the Board of
Governors of the Federal Reserve System unless it waives  jurisdiction,  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 FBWH or the Resulting
Bank or otherwise materially impair the value of FBWH 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 Joint  Proxy  Statement-Prospectus  forms a part shall have become
effective   under  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
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, any one or more of which may be waived by NECB:

       (a)   Each of the  obligations  of FBWH 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 FBWH 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 FBWH.

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

       (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, FBWH.

       (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
             FBWH 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 the Resulting  Bank of all of the
             properties  and  assets  of FBWH,  and  (iii)  the  conduct  by the
             Resulting  Bank of the business of FBWH as conducted by FBWH at the
             Effective Time.

       (e)   NECB shall have received an opinion from counsel to FBWH  regarding
             certain legal matters.

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

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

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



                                       24
<PAGE>

       (i)   Neither  NECB nor FBWH 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 FBWH,  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.

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

       (k)   The real  property  leases  to  which  FBWH 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.

       (l)   NECB shall have received,  prior to the date of the  Reorganization
             Agreement   and   updated  for   inclusion   in  this  Joint  Proxy
             Statement-Prospectus, in form and substance reasonably satisfactory
             to NECB, an opinion from HAS  Associates,  Inc.,  that the terms of
             the Reorganization are fair to NECB from a financial point of view.

       (m)   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.

       (n)   NECB shall have received from Shatswell,  MacLeod & Company,  P.C.,
             its   certified   public   accountants,   an   opinion   that   the
             Reorganization will be accounted for as a pooling of interests.

       FBWH's obligations under the Reorganization  Agreement are 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 FBWH:

       (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
             FBWH 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 FBWH shall  have  received
             certified copies of the resolutions evidencing such authorization.

       (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
             FBWH 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 the Resulting  Bank of all of the
             properties  and  assets  of FBWH,  and  (iii)  the  conduct  by the
             Resulting  Bank of the business of FBWH as conducted by FBWH at the
             Effective Time.

       (d)   FBWH shall have received,  prior to the date of the  Reorganization
             Agreement   and   updated  for   inclusion   in  this  Joint  Proxy
             Statement-Prospectus, in form and substance reasonably satisfactory
             to FBWH, an opinion from O&Co, that the terms of the Reorganization
             are fair to FBWH and its  shareholders  from a  financial  point of
             view. In addition, NECB and/or NEBT shall not have taken any action
             or suffered any expense  which causes O&Co to withdraw its fairness
             opinion prior to closing.

       (e)   FBWH shall have received an opinion from counsel to NECB  regarding
             certain legal matters.

       (f)   FBWH 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 (ii)
             except to the  extent of cash  consideration  received,  no gain or


                                       25
<PAGE>

             loss will be recognized by shareholders  of FBWH upon  consummation
             of the  Reorganization.  FBWH will  resolicit its  shareholders  to
             approve  the   Reorganization  if  (i)  it  does  not  receive  the
             aforementioned  ruling or opinion because the  Reorganization  does
             not  qualify  for  the  tax  treatment  described  in the  previous
             sentence,  and (ii) it considers the transaction still to be in the
             best interests of FBWH shareholders."

       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  October 31, 1997,  the  Reorganization  Agreement  may be
terminated  by a vote of a majority of the Board of  Directors of either NECB or
FBWH, 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 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 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 BMA, the Reorganization may not
be  consummated  until the  fifteenth 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 does not anticipate that it will need to obtain any approval
of the Federal  Reserve Board to effectuate  the  Reorganization.  A request for
confirmation  that no Federal  Reserve Board approval is required has been filed
with the Federal Reserve Bank of Boston.

       The  Reorganization  also  is  subject  to the  approval  of the  Banking
Commissioner pursuant to Section 36a-125 of the Connecticut General Statutes and
an application  for such approval has been filed with the Banking  Commissioner.
Under applicable Connecticut law, in considering the Reorganization, the Banking
Commissioner  is required to determine  whether the terms of the  Reorganization
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 agree to ensure,
that  each  subsidiary   bank  will  comply  with  applicable   minimum  capital
requirements; (iv) the parent corporation has sufficient managerial resources to
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 FBWH in such  form  and  containing  such
information as the Banking  Commissioner may require.  The Banking  Commissioner


                                       26
<PAGE>

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 in 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.

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

       NECB and FBWH are not aware of any other  regulatory  approvals  that are
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, would 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.

CONDUCT OF BUSINESS PENDING THE REORGANIZATION

       Pursuant to the Reorganization  Agreement, FBWH has agreed that until the
Effective  Time,  FBWH will conduct its business only in the ordinary course and
consistent with prudent  banking  practice,  will use all reasonable  efforts to
preserve FBWH's  properties  wherever  located,  and will comply in all material
respects with all laws  applicable to FBWH or the conduct of its business.  FBWH
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,  FBWH 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, FBWH 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;  provided that
             FBWH may declare, set aside or pay cash dividends per share of FBWH
             Common Stock at the rate currently paid by FBWH,  which rate may be
             increased  to reflect  the same  percentage  rate  increase  as any
             increase  in the  dividend  rate  paid by  NECB  from  its  current
             dividend rate, provided that in no event may any dividend declared,
             set aside or paid by FBWH exceed 25% of FBWH's net earnings for the
             then most recently completed quarter;

       (d)   make unsecured  loans in excess of $25,000 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%, except with the prior notice to NECB,
             in an aggregate  amount to any one borrower  (including  members of
             his/her  immediate  family or  affiliates  of such borrower with an
             exposure  to FBWH in excess  of  $250,000)  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  combined  mortgages
             would  exceed  70% or if prior  mortgage  loans  are in  excess  of
             $250,000;  make any commercial  loan or loans in excess of $250,000
             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 $25,000  unless fully secured by
             readily marketable collateral;



                                       27
<PAGE>

       (f)   make any new loans to any  director  or  employee  of FBWH,  or any
             member or affiliate of their respective  families other than in the
             ordinary course of business;

       (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 FBWH 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 FBWH 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 FBWH may hire  replacements  for current
             employees who are not officers or managers if such employees  cease
             to be employees of FBWH;

       (j)   make any capital expenditures in excess of $25,000;

       (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 FBWH;

       (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, 1996,
             except as  required  by  changes in GAAP or  regulatory  accounting
             principles  which  changes are  concurred in by FBWH'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 foreclose upon such commercial real estate
             if such environmental  assessment  indicates the likely 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 FBWH; or

       (x)   agree to do any of the foregoing.


                                       28
<PAGE>

       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  FBWH,  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,  1995,  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 or otherwise adversely affect the regulatory approvals required
to consummate the Reorganization; or (v) agree to do any of the foregoing.

AMENDMENT AND TERMINATION

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

       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 FBWH if the
Board of  Directors  of each so  determines;  (ii) by  either  NECB or FBWH upon
written  notice to the other 90 days  after  the date on which  any  request  or
application  for a required  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
FBWH if the  Reorganization has not been consummated by October 31, 1997, 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 FBWH, 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 FBWH (provided that the terminating party is not then in material
breach of the  Reorganization  Agreement),  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 NECB  or FBWH by  reason  of the
institution  by any  governmental  agency of any  litigation  or  proceeding  to
restrain or prohibit the consummation of the Reorganization; (vii) by NECB if at
the time of such  termination the audited  financial  statements of FBWH for the
year ended December 31,1996 disclose a reduction in the capital of FBWH of 5% or
more  below the  levels for that  period  disclosed  in the  December  31,  1996
unaudited financial statements (the "Unaudited Financial Statements") previously
provided to NECB or if there shall have been a reduction of FBWH's capital of 5%
or  more  below  the  levels  disclosed  to  NECB  in  the  Unaudited  Financial
Statements, unless such change shall have resulted from conditions affecting the
banking  industry  generally;  (ix) by FBWH if at the  time of such  termination
there shall have been a material adverse change in NECB's  financial  condition;
(x) by NECB if the results of any regulatory  examination indicate any action or
actions  the net  effect of which is likely  to  result  in a  reduction  of the
capital  of  FBWH  of 5% or  more  below  levels  disclosed  to the  NECB in the
Unaudited Financial Statements or any other action that is likely to result in a
significant  restriction  on  FBWH,  its  business  or  operations  unless  such
reduction or  restriction  has been  requested  in writing by NECB,  unless such
change  shall have  resulted  from  conditions  affecting  the banking  industry
generally;  or (xi) 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.


                                       29
<PAGE>

       In addition, FBWH may terminate the Reorganization  Agreement if the FBWH
Board so determines by majority vote of the entire FBWH Board at any time during
the two-day  period  commencing  with the date all  conditions to the Merger are
satisfied (the  "Determination  Date"),  if the Average Price of the NECB Common
Stock for the 20 consecutive days ending on the Determination Date (the "Average
Price")  is less  than  $12.80  per  share.  If FBWH  elects  to  terminate  the
Reorganization  Agreement,  it is required to give prompt notice to NECB. During
the  seven-day  period  following  receipt of the notice,  NECB may increase the
consideration  to be incurred by holders of FBWH Common Stock by increasing  the
Exchange Ratio to equal a number (rounded to four decimals) equal to a quotient,
the  numerator  of which is  $12.80  multiplied  by the  Exchange  Ratio and the
denominator  of which is the  Average  Price.  If NECB  elects to  increase  the
Exchange Ratio, the Reorganization  Agreement will not terminate.  FBWH does not
intend to resolicit its shareholders to approve or ratify the  Reorganization if
NECB  increases the Exchange Ratio  consistent  with the previous  sentence.  In
determining  whether to increase the  Exchange  Ratio,  NECB would  consider the
following two factors:  (i) the dilutive effect of issuing  additional shares of
NECB Common Stock and (ii) the corresponding effect of such issuance on earnings
per share.

       NECB believes that all conditions to the Reorganization  will occur on or
prior to the date of the FBWH Annual Meeting and NECB Special  Meeting,  so that
the Determination Date will occur on such date.

       If either NECB or FBWH terminates the Reorganization  Agreement,  neither
NECB nor FBWH  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.

EMPLOYEE MATTERS

       NECB will provide the employees of FBWH 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.  Certain
non-executive  employees  of FBWH who remain in the employ of FBWH  through  the
Effective  Date will be  entitled to cash  bonuses of up to 15% of their  annual
salaries.

INTERESTS OF CERTAIN PERSONS IN THE REORGANIZATION

       Directors and executive officers of FBWH have the following  interests in
the Reorganization. FBWH directors and executive officers collectively owned, as
of January 31, 1997,  462,955  shares of FBWH Common  Stock to be exchanged  for
NECB Common  Stock in the  Reorganization  (assuming a $10.385  FBWH  equivalent
share price, these shares will have a market value of approximately $4,807,788).

       Under the terms of the Reorganization  Agreement,  at the Effective Time,
NECB will provide for the election for one FBWH  director,  as selected by NECB,
to the Board of Directors of NECB and two FBWH  directors,  as selected by NECB,
to the Board of Directors of the Resulting  Bank.  The foregoing  FBWH directors
have not yet been  selected.  NECB  has  further  agreed  to  nominate  the FBWH
director for  re-election at the 1998 annual meeting of stockholders of NECB and
to elect the two FBWH directors as directors of the Resulting  Bank,  subject to
their  continued  qualification  under NECB's and the Resulting  Bank's  general
criteria for directors.

       FBWH has  entered  into  change  of  control  agreements  with  Dennis T.
Cardello,  President and Chief  Executive  Officer,  Brian J. Hull,  Senior Vice
President  and  Treasurer,  and Horace C.  Burton,  Senior  Vice  President  and
Secretary.  Each  agreement  provides for  severance  payments to be paid to the
executive  within 30 days of termination of employment in an amount based on his
annual  salary if certain  events  transpire.  Those  events must include both a
change of control and a termination of the executives  employment other than for
good cause as defined in the  agreement or the executive  self-termination  with
good reason, also as defined in the agreement. A change of control is defined as
beneficial  ownership  of 50%  or  more  of  the  voting  power  of  outstanding
securities of FBWH, or a merger or a consolidation or sale of substantially  all
of FBWH's  asset,  unless  the  survivor  entity is 50% or more  owned by FBWH's
shareholders.  The  Reorganization  qualifies  as a change of control  for these
purposes. After the Reorganization is consummated, Mr. Cardello will become head
of retail  banking  for NEBT and Mr.  Burton  will  continue to manage the Small
Business  Administration  lending  program.  Other  management  changes  will be
determined after consummation of the Reorganization.

       As of January 31, 1997,  directors  and  executive  officers of FBWH held
FBWH stock options for a total of 120,400 shares at exercise prices of $3.50 per
share.  All such options are vested.  Vested stock  options will be converted at


                                       30
<PAGE>

the  Effective  Time into a number of shares of NECB  Common  Stock equal to the
aggregate  option value for all of the optionee's  stock options  divided by the
Median  Pre-Closing Price of NECB Common Stock as defined above under "Effect of
the Reorganization". The option value for an option is determined by multiplying
the Median  Pre-Closing  Price of NECB Common  Stock by the  Exchange  Ratio and
subtracting the exercise price of the option from the product therefrom.

FEES AND EXPENSES UNDER CERTAIN CIRCUMSTANCES

       NO SOLICITATION OF  TRANSACTIONS.  FBWH has agreed in the  Reorganization
Agreement that FBWH 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 FBWH and such other  persons as may be required by law),
and  FBWH  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 FBWH, to acquire 10% or more of the
outstanding  stock of FBWH, to enter into an agreement to merge with FBWH, 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 such action or omission by FBWH,  FBWH
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  (up to a  maximum  of
$250,000), plus (b) $750,000 as liquidated damages.

       BREACHES OF REPRESENTATIONS AND WARRANTIES.  If either FBWH or NECB fails
to perform any material covenant or agreement in the  Reorganization  Agreement,
or if any  representation  or  warranty  by FBWH or  NECB  is  determined  to be
materially  untrue  (the  party  which  fails to perform or who makes the untrue
representation or warranty being 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 an amount equal
to 5% of the Breaching Party's Tier 1 leverage capital (calculated as of the end
of the most recently completed fiscal quarter) as liquidated damages;  provided,
however,  that the amount of such liquidated damages shall not exceed $2,000,000
if NECB is the Breaching Party and $1,000,000 if FBWH is the Breaching Party.

       PROHIBITED  TRANSACTIONS  WITH THIRD PARTIES.  In addition,  in the event
FBWH does not take any unauthorized  action, if FBWH 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 FBWH be executed on or
before  February  27, 1998 with an entity that makes an offer during the term of
the  Reorganization  Agreement,  FBWH shall pay to NECB upon  execution  of such
agreement  the sum of all  out-of-pocket  expenses (up to a maximum of $250,000)
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 FBWH.

ANTICIPATED ACCOUNTING TREATMENT

       It is anticipated that the  Reorganization  will be treated as a "pooling
of interests" for accounting and financial reporting requirements. The Unaudited
Pro Forma Condensed Combined Financial Information contained in this Joint Proxy
Statement-Prospectus  has been prepared using the pooling  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 FBWH  shareholder  who may be
deemed  to be an  "affiliate"  of FBWH  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


                                       31
<PAGE>

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

TRADING MARKET FOR NECB COMMON STOCK

       NECB  Common  Stock is listed on the Nasdaq NM.  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 NM,  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 NM of such
shares. See "Conditions to the Reorganization."

FEDERAL INCOME TAX CONSEQUENCES

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

       NECB and FBWH have received  opinions from Day,  Berry & Howard and Tyler
Cooper & Alcorn, L.L.P., their respective legal counsels, regarding the material
federal  income  tax  consequences  of  the  Reorganization,  including  certain
consequences to shareholders of FBWH who are citizens or residents of the United
States  and who hold their  shares as  capital  assets.  This  summary  does not
discuss  every  aspect of federal  income  taxation  that may be  relevant  to a
particular FBWH shareholder in light of his or her personal  circumstances or to
FBWH  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 FBWH 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:

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

       (2)   gain,  if any,  will be  recognized  by the  holders of FBWH Common
             Stock upon the  receipt of NECB  Common  Stock and cash in exchange
             for their FBWH 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 FBWH as a result of the  Reorganization.  FBWH  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
             FBWH Common Stock will be the same as such  holder's  basis in his,
             her or its FBWH Common  Stock  surrendered  in  exchange  therefor,
             reduced by the amount of cash  received by such holder for the FBWH
             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 FBWH  Common  Stock in the  Reorganization  will
             include  the period  during  which such holder held the FBWH Common
             Stock which he, she or it  surrendered  in exchange for NECB Common
             Stock,  provided that such shares of FBWH Common Stock were held as
             capital assets at the Effective Time of the Reorganization.

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

       Holders of FBWH 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
FBWH  shareholder has the effect of the  distribution of a dividend will be made
by  comparing  the   proportionate   interest  of  such  shareholder  after  the


                                       32
<PAGE>

Reorganization with the proportionate interest the shareholder would have had if
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 FBWH 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 FBWH 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.  FBWH will resolicit its shareholders to approve the  Reorganization
if (i) it does not receive the  aforementioned  opinion and the material federal
income tax consequences are materially  different from those described above and
(ii) it  considers  the  transaction  still to be in the best  interests of FBWH
shareholders.

       HOLDERS OF FBWH 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.

DISSENTERS' RIGHTS

       Any FBWH  shareholder who objects to the  Reorganization  Agreement shall
have the  right to be paid the fair  value of all  shares of FBWH  Common  Stock
owned by such  shareholder in accordance  with the provisions of Sections 33-855
to 33-872 of the Connecticut  Business  Corporation Act (the "CBCA"),  a copy of
which is set forth in Appendix D to this Joint Proxy  Statement-Prospectus.  The
right to be paid the value of such shares shall be such shareholder's  exclusive
remedy as holder of such shares with respect to the  Reorganization,  whether or
not such shareholder proceeds as provided in CBCA Sections 33-855 to 33-872.

       Any FBWH  shareholder  may elect to exercise such right by giving written
notice  to  FBWH  of  such  shareholder's  intent  to  demand  payment  of  such
shareholder's  shares as provided in CBCA Section  33-861(a) prior to the voting
of the FBWH shareholders on the proposal to approve the Reorganization Agreement
and must not vote such shares in favor of the proposal.

       If the  Reorganization  Agreement is approved,  any such  shareholder  so
notifying FBWH, provided none of such shareholder's shares shall have been voted
in favor thereof, may require FBWH to purchase such shareholder's shares at fair
value. As provided in CBCA Section 33-862,  FBWH shall send a dissenters' notice
to  shareholders  who have complied  with CBCA Section  33-861 no later than ten
days after the consummation of the  Reorganization.  The dissenters' notice sent
by FBWH shall state where the demand for payment must be sent and where and when
certificates  for  certificated  shares  must be  deposited;  inform  holders of
uncertificated  shares to what extent  transfer of the shares will be restricted
after the payment demand is received;  supply a form for demanding  payment that
includes the date of the first  announcement to news media or to shareholders of
the terms of the  Reorganization  Agreement;  and require that each  shareholder
asserting  dissenters'  rights certify whether or not such shareholder  acquired
beneficial  ownership of the shares before that date. Finally,  FBWH shall set a
date by which FBWH must receive the payment demand,  which date may not be fewer
than 30 nor more than 60 days after the date that the written dissenters' notice
is delivered by FBWH, and FBWH shall ensure that each such dissenters' notice is
accompanied by a copy of CBCA Sections 33-855 to 33-872.

       After a FBWH  shareholder  receives  such written  dissenters'  notice by
FBWH, such  shareholder  must demand payment for such  shareholder's  shares and
certify whether such shareholder  acquired  beneficial  ownership of such shares
prior to the date of the first announcement to the news media or to shareholders
of the terms of the Reorganization Agreement in accordance with the terms of the
dissenters' notice, as provided in CBCA Section 33-863(a).  Such shareholder who
demands payment shall also be required to submit the certificate or certificates
representing such  shareholder's  shares to FBWH in accordance with the terms of
the dissenters' notice. Such shareholder's  failure to demand payment or deposit
his share  certificates  shall  terminate such  shareholder's  rights under CBCA
Sections 33-855 to 33-872.

                                       33


<PAGE>

       If a FBWH  shareholder  makes such demand for  payment  and submits  such
share  certificates to FBWH, such shareholder shall retain all other rights of a
FBWH shareholder until these rights are canceled or modified by the consummation
of the  Reorganization  as provided in CBCA Section  33-863(b).  Any shareholder
failing to make such  demand as  described  above shall be bound by the terms of
the Reorganization Agreement if it is approved.

       Pursuant to CBCA Section 33-864, FBWH is further entitled to restrict the
transfer of  uncertificated  shares from the date the demand for payment by such
shareholders  is received until FBWH either  consummates the  Reorganization  or
fails to do so  within  60 days  after the date set for  demanding  payment  and
depositing share certificates.  A FBWH shareholder who has asserted  dissenters'
rights as to  uncertificated  securities  retains  all  rights  (other  than the
foregoing  potential  restriction on transfer) of a FBWH shareholder  until such
rights are canceled or modified by the consummation of the Reorganization.

       After FBWH either receives such demand for payment by a FBWH shareholder,
or upon consummation of the Reorganization,  FBWH shall pay each shareholder who
makes a proper  demand for payment  pursuant to CBCA  Section  33-863 the amount
FBWH estimates to be the fair value of such shareholder's  shares,  plus accrued
interest  as  provided in CBCA  Section  33-865(a).  The payment by FBWH to such
shareholder  shall be accompanied by: FBWH's balance sheet as of the fiscal year
ending not more than 16 months before the date of payment;  an income  statement
for that year; a statement of changes in shareholders' equity for that year; and
the latest available interim financial statements, if any; a statement of FBWH's
estimate of the fair value of the shares; an explanation of how the interest was
calculated;  a statement of the dissenting shareholder's right to demand payment
under CBCA Section 33-860; and a copy of CBCA Sections 33-855 to 33-872.

       Pursuant to CBCA Section 33-866, if the Reorganization is not consummated
within 60 days after the date set for such shareholders'  demand for payment and
deposit of share certificates,  FBWH shall return the deposited certificates and
release the  transfer  restrictions  imposed on  uncertificated  shares.  If the
Reorganization  is  consummated  after  the  deposited  certificates  have  been
returned and the transfer restrictions have been released, FBWH shall send a new
dissenters'  notice  under CBCA  Section  33-862 and repeat the  payment  demand
procedure.

       FBWH may elect to withhold  payment to a  shareholder  who makes a demand
for payment  pursuant to CBCA  Section  33-863 if such  shareholder  was not the
beneficial  owner of such  shares  before the date set forth in the  dissenters'
notice  as  the  date  of  the  first  announcement  to  the  news  media  or to
shareholders  of the terms of the  Reorganization  Agreement.  Pursuant  to CBCA
Section  33-867(b),  if FBWH elects to withhold  payment to such shareholder and
the  Reorganization  is consummated,  FBWH shall estimate the fair value of such
shareholder's,  shares, plus accrued interest, and shall pay this amount to such
shareholder  if  such  shareholder   agrees  to  accept  such  payment  in  full
satisfaction  of such  shareholder's  demand.  FBWH's offer to such  shareholder
shall be accompanied by a statement of FBWH's estimate of the fair value of such
shares,  an  explanation  of how the interest was  calculated and a statement of
such shareholder's right to demand payment under CBCA Section 33-868.

       Pursuant to CBCA Section 33-868, a dissenting FBWH shareholder may notify
FBWH in  writing of such  shareholder's  own  estimate  of the fair value of his
shares and the amount of interest due, and demand payment of his estimate,  less
any payment by FBWH under CBCA  Section  33-865,  or may reject  FBWH's offer to
purchase such  shareholder's  shares,  and demand  payment for the fair value of
such shareholder's shares and interest owing, if: such shareholder believes that
the amount paid under CBCA Section  33-865 or offered under CBCA Section  33-867
is less than the fair value of such  shareholder's  shares or that the  interest
due is  incorrectly  calculated;  FBWH fails to make payment  under CBCA Section
33-865  within 60 days  after  the date set for such  shareholder's  demand  for
payment;  or if the Reorganization is not consummated,  and FBWH fails to return
the  deposited  certificates  or release the  transfer  restrictions  imposed on
uncertificated  shares within 60 days after the date set for such  shareholder's
demand for payment.  Such  dissenting  FBWH  shareholder  must make a demand for
payment  pursuant to CBCA Section  33-868(a)  within 30 days after FBWH makes or
offers payment for such shareholder's shares.

       If a FBWH's  shareholder's  demand for payment under CBCA Section  33-868
remains unsettled, FBWH shall commence a proceeding within 60 days after receipt
of such  shareholder's  demand for payment and file a petition in the  Hartford,
Connecticut Superior Court or before any judge thereof, requesting that the fair
value of the shares of such  shareholder  and the  accrued  interest  thereon be
found and  determined  as provided in CBCA Section  33-871(a).  If FBWH fails to
timely  commence such  proceeding,  FBWH shall pay each  dissenting  shareholder
whose demand remains unsettled the amount demanded. All shareholders making such
demand for payment as described above, whose demands remain unsettled,  wherever
residing,  shall be made parties to the proceeding. A copy of the petition shall
be  served  on  each  such   shareholder  who  is  a  resident  of  Connecticut.
Non-resident  dissenting  shareholders  may be served by registered or certified


                                       34
<PAGE>

mail or by publication as provided by law. The  jurisdiction  of the court shall
be  exclusive.  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. Each FBWH shareholder
made a party to the  proceeding is entitled to judgment for the amount,  if any,
by which  the court  finds the fair  value of such  shareholders'  shares,  plus
interest,  exceeds the amount paid by FBWH, or for the fair value,  plus accrued
interest,  of the  after-acquired  shares of such  shareholders  for which  FBWH
elected to withhold  payment under CBCA Section 33-867.  The costs and expenses,
including  the  reasonable   compensation  and  expenses  of   court-appointment
appraisers, of any such proceeding shall be determined by the court and shall be
assessed  against  FBWH,  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 FBWH has made an offer to
pay for the shares if the court finds that the action of such  shareholders  was
arbitrary  or vexatious  or not in good faith in  demanding  payment  under CBCA
Section 33-868.  Such expenses also may include the fees and expenses of counsel
and experts  employed by any party,  and be entered against (a) FBWH in favor of
any or all  dissenting  shareholders  who are parties to the  proceeding if FBWH
failed to substantially  comply with the requirements of CBCA Sections 33-860 to
33-868,  inclusive,  or (b) either  FBWH or a  dissenter,  in favor of any other
party,  if the party  against  whom the fees and  expenses  are  assessed  acted
arbitrarily, vexatiously or not in good faith with respect to rights provided by
CBCA Sections 33-855 to 33-872,  inclusive. If the court finds that the services
of counsel for any shareholder  were of substantial  benefit to other dissenting
shareholders  similarly  situated,  and that such fees  should  not be  assessed
against  FBWH,  the court  may find  that  such  fees  should be paid out of the
amounts awarded to the dissenting shareholders who were benefitted.

       The  foregoing is only a summary of the rights of an objecting  holder of
FBWH Common Stock.  Any holder of FBWH Common Stock who intends to object to the
Reorganization  Agreement  should  carefully  review the text of the  applicable
provisions   of  the  CBCA  set  forth  in   Appendix  D  to  this  Joint  Proxy
Statement-Prospectus  and should also consult with such holder's  attorney.  The
failure of a holder of FBWH  Common  Stock to follow  precisely  the  procedures
summarized  above and set forth in Appendix D may result in loss of  dissenters'
rights. No further notice of the events giving rise to dissenters' rights or any
steps  associated  therewith  will be furnished to holders of FBWH Common Stock,
except as otherwise required by law.

       In general, any objecting shareholder who perfects such holder's right to
be paid the fair value of such holder's FBWH Common Stock in cash will recognize
taxable gain or loss for federal  income tax purposes upon receipt of such cash.
(See "THE REORGANIZATION AGREEMENT--Federal Income Tax Consequences.")

                           INFORMATION REGARDING NECB

GENERAL

       NECB,  formerly  known as Olde Windsor  Bancorp,  Inc., is a bank holding
company registered under the Bank Holding Company Act of 1956, as amended.  NECB
was organized under the laws of Delaware in 1984 and directly owns both NEBT and
EQBK (together the "Subsidiaries"), both Connecticut-chartered commercial banks.

       NECB has built its community banking network through both internal growth
and  acquisitions.  In 1985, NECB was formed by the shareholders of Windsor Bank
and  Trust  Company  ("Windsor  Bank") a  Connecticut-chartered  bank and  trust
company. NECB subsequently acquired all of the capital stock and became the sole
shareholder  of Windsor Bank. In 1986,  NECB acquired a second bank  subsidiary,
NEBT. In 1988, the two  subsidiaries  were combined  retaining the NEBT name. In
1995,  NECB  created a second  banking  subsidiary  when it acquired  all of the
outstanding  common  stock of EQBK,  which was  founded  in 1987.  In 1996,  the
Company  acquired  all the  outstanding  common stock of  Manchester  State Bank
("MSB"), which was merged with and into NEBT. Both the EQBK and MSB transactions
were  accounted  for as  purchases  and, as such,  prior year  comparative  data
contained herein was not revised to include information about either entity.

       NECB currently  maintains its executive offices in Windsor,  Connecticut.
At December  31,  1996,  the  Subsidiaries  operated  out of 13 offices  located
primarily in north central  Connecticut.  In November  1995,  NECB  purchased an
18,000 square foot building in East Hartford, Connecticut to house the Company's
data processing and other support operations.


                                       35
<PAGE>

       At March 31, 1997 and December 31,  1996,  NECB through its  Subsidiaries
had  deposits  of  $373,382,000  and  $386,897,000,  respectively,  net loans of
$281,714,000 and  $283,482,000,  respectively,  and total assets of $428,079,000
and $433,159,000, respectively. As of March 12, 1997, NECB ranked 20th among all
banks and thrifts in Connecticut in terms of total deposits--reflecting  pending
acquisitions (source: SNL Securities).

BUSINESS

       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.  As indicated above, the Company's  profitability and its financial
condition may be significantly impacted by the continuing  implementation of its
acquisition  strategy  and by the  consummation  of its  recent  and/or  pending
acquisitions.

       The Subsidiaries are full service commercial banks and offer the services
generally performed by commercial banks of similar size and character, including
checking,  savings, and time deposit accounts,  24-hour telephone banking,  cash
management  services,  safe deposit  boxes,  secured and unsecured  personal and
commercial  loans,  residential  and commercial real estate loans and letters of
credit.  The  Subsidiaries'  deposit  accounts  are  competitive  in the current
environment  and include  money  market  accounts  and a variety of interest and
noninterest-bearing  transaction  accounts.  NECB provides  these  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.

       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.

       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.

       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 their lending areas. 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.

       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.  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.


                                       36
<PAGE>

       NEBT's  and EQBK's  deposits  are  insured by the FDIC and are  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.  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.

       Both  subsidiaries  are  members of the Federal  Home Loan Bank  ("FHLB")
through the Federal Home Loan Bank of Boston.  The FHLB  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 FHLB.

       Fee income is generated through traditional deposit related services such
as checking  account  charges,  overdraft  fees,  stop payment and returned item
fees. Twelve of NEBT's eighteen 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 four are installed in retail stores  throughout its market area.
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 ATMs located at branch locations.  The servicing of
mortgage  loans  sold to the  FHLMC  and the  rental  of safe  deposit  boxes to
customers also provide revenues.

       NECB and its  Subsidiaries had 185 full-time  equivalent  employees as of
December 31, 1996,  compared to 115 employees at the end of 1995.  Employees are
not  represented  by a collective  bargaining  unit and the  relationships  with
employees of the Company are considered to be good.

COMPETITION AND GENERAL BUSINESS CONDITIONS

       The banking business in Connecticut is intensely competitive.  During the
past several  years the focus of the industry  has shifted from  improvement  in
asset quality and expense reduction to growth in market share. Connecticut-based
financial  institutions had been adversely affected by the economic downturn and
devaluation of real estate.  Many of the banks in Connecticut and the region had
spent much of the early 1990's  strengthening  their balance  sheets in order to
either position themselves for future opportunities or, in some cases, simply to
survive.  While  this  created  an  attractive  opportunity  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 has come into
competition  with new banks as a result of the erosion of the previous  barriers
to interstate banking.

       Recently adopted Federal  legislation permits banks to establish branches
across state lines.  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.

       There are  approximately 28 commercial banks throughout  Connecticut.  In
addition,  large  out-of-state  banks  compete for the  business of  Connecticut
residents and  businesses  located in NECB's primary  market.  A number of other
depository  institutions  compete for the business of individuals and commercial
enterprises  in   Connecticut   including   savings  banks,   savings  and  loan
associations,  brokerage houses,  financial subsidiaries of other industries and
credit unions.  Other  financial  institutions,  such as mutual funds,  consumer
finance companies,  factoring companies,  and insurance companies,  also compete
with NECB for both loans and deposits. Competition for depositors' funds and for
creditworthy loan customers is intense. 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.

       During  the 1990s,  the  Connecticut  banking  industry  has become  more
concentrated with over 30 banks ceasing operations as a result of reorganization
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.


                                       37
<PAGE>

       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.

       Despite this competition with institutions  commanding  greater financial
resources,  neither  of the  Subsidiaries'  supply  of  funds  has  imposed  any
substantial impediment to its normal lending functions.  While each of the banks
is limited to making  commercial  loans to a single borrower in an amount not to
exceed  fifteen  percent of its  capital and has a "house  limit"  significantly
below that level,  the banks have, on occasion,  arranged for  participation  by
other banks in larger loan accommodations.

       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.

       Each of the  Subsidiaries has focused on becoming an integral part of the
communities  it serves.  Officers and employees are trained to meet the needs of
their  customers  and  emphasis is placed on  addressing  the needs of the local
communities served.

REGULATORY MATTERS

       Legislation  adopted  in recent  years has  substantially  increased  the
regulation of 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,  reorganization,  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 upon
NECB or its Subsidiaries. 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 and/or its
Subsidiaries are difficult to determine.

       There are a variety of statutory and  regulatory  restrictions  governing
the activities of NECB and its Subsidiaries. They include:

       CAPITAL ADEQUACY  GUIDELINES AND DEPOSIT  INSURANCE.  The Federal Deposit
Insurance  Corporation  Improvement Act of 1991 ("FDICIA"),  which became law in
December of 1991,  required each federal banking agency to revise its risk-based
capital  standards  to ensure  that those  standards  take  adequate  account of
interest   rate   risk,   concentration   of  credit   risk  and  the  risks  of
non-traditional  activities.  In  addition,  pursuant  to FDICIA,  each  federal
banking  agency has  promulgated  regulations,  specifying the levels at which a
financial  institution  would  be  considered  "well  capitalized",  "adequately
capitalized",    "undercapitalized",    "significantly    undercapitalized"   or
"critically  undercapitalized",  and to take certain mandatory and discretionary
supervisory actions based on the capital level of the institution.

       Bank  holding  companies  must comply with the  Federal  Reserve  Board's
("FRB")  risk-based  capital  guidelines.  Under the  guidelines,  risk weighted
assets are calculated by assigning assets and certain off-balance sheet items to


                                       38
<PAGE>

broad risk categories.  The total dollar value of each category is then weighted
by the level of risk associated with that category. A minimum risk-based capital
to risk based assets ratio of 8.00% must be  attained.  At least  one-half of an
institution's  total risk based capital must consist of Tier 1 capital,  and the
balance may consist of Tier 2, or supplemental, capital. Tier 1 capital consists
primarily of common  shareholders'  equity along with  preferred or  convertible
preferred  stock,  minus goodwill.  Tier 2 capital  consists of an institution's
allowance for loan losses, subject to limitation, hybrid capital instruments and
certain  subordinated  debt.  The  allowance for loan losses which is considered
Tier 2 capital is limited to l.25% of an institution's  risk-based assets. As of
December  31,  1996,  NECB's  total  risk-based  capital  ratio was  13.5%.  The
risk-based  Tier 1 capital  ratio was 12.2% and the leverage  capital  ratio was
8.5%. All ratios exceed the requirements under these regulations.

       In addition, the Federal Reserve Board has promulgated a leverage capital
standard,  with which bank holding companies must comply. Bank holding companies
must  maintain a minimum Tier l capital to total  assets  ratio of 3%.  However,
institutions  which are not among the most  highly  rated by federal  regulators
must  maintain  a ratio 100 to 200 basis  points  above  the 3%  minimum.  As of
December 31, 1996, NECB had a leverage capital ratio of 8.5%.

       See also "MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATION OF NECB--Capital" for additional discussion.

       The FDIC,  through the Bank  Insurance  Fund ("BIF"),  insures NEBT's and
EQBK's  deposit  accounts in amounts 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.

       FDICIA  also  required  that the FDIC  insurance  assessments  move  from
flat-rate  premiums to a system of risk-based premium  assessments,  in order to
recapitalize the BIF at a reserve ratio specified in FDICIA. In August 1995, the
FDIC, in anticipation of BIF's imminent  achievement of a required 1.25% reserve
ratio,  reduced the deposit  insurance  premium rates paid on BIF-insured  banks
from a range of $.23 to $.31 per $100 of deposits to a range of $.04 to $.31 per
$100 of deposits.  The new rate schedule for the BIF was made  effective June 1,
1995. The FDIC refunded to BIF-insured institutions the excess premiums they had
paid for the period  beginning on June 1, 1995.  On November 14, 1995,  the FDIC
voted to reduce annual  assessments for the semi-annual period beginning January
1, 1996 to the legal minimum of $2,000 for BIF-insured institutions,  except for
institutions   that  are  not  well  capitalized  and  are  assigned  to  higher
supervisory risk categories.

       The provisions of FDICIA and the risk-based insurance assessment have had
the effect of reducing  deposit  premiums  paid by the  Subsidiaries  since each
Subsidiary qualifies for the lowest assessment rate.

       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.

       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.

       RESTRICTIONS ON DIVIDEND  PAYMENTS.  The holders of NECB Common Stock are
entitled  to  receive  dividends,  when,  as and if  declared  by the  Board  of
Directors of NECB out of funds legally  available,  subject to the  preferential
dividend  rights of any  preferred  stock that may be  outstanding  from time to
time.

       The only  statutory  limitation  restricting  the payment of dividends is
that such  dividends may not be paid when NECB is  insolvent.  Because funds for
the payment of  dividends  by NECB come  primarily  from the  earnings of NECB's
Subsidiaries,  as a practical  matter,  restrictions  on the ability of NEBT and
EQBK to pay dividends act as  restrictions  on the amount of funds available for
the payment of dividends by NECB.

       NECB is also subject to FRB policies which may, in certain circumstances,
limit its  ability to pay  dividends.  The FRB  policies  require,  among  other
things,  that a bank holding  company  maintain a minimum  capital base. The FRB


                                       39
<PAGE>

would most likely seek to prohibit  any  dividend  payment  which would reduce a
holding company's capital below these minimum amounts.

       RESTRICTIONS ON TRANSACTIONS  BETWEEN NECB AND THE SUBSIDIARY  BANKS. The
Banking  Affiliates  Act of 1982,  as  amended,  severely  restricts  loans  and
extensions of credit by the  subsidiaries  to NECB and NECB  affiliates  (except
affiliates  which  are  banks).  In  general,  such  loans  must be  secured  by
collateral  having  a  market  value  ranging  from  100% to  130% of the  loan,
depending upon the type of collateral.  Furthermore,  the aggregate of all loans
from the  Subsidiaries  to NECB and its  affiliates  may not  exceed 20% of that
Subsidiary's capital stock and surplus and, singly to NECB or any affiliate, may
not exceed 10% of the Bank's capital stock and surplus.  Similarly,  the Banking
Affiliates  Act of 1982 also  restricts  the Bank in the purchase of  securities
issued by, the  acceptance  from  affiliates  of loan  collateral  consisting of
securities  issued  by, the  purchase  of assets  from,  and the  issuance  of a
guarantee  or  standby  letter-of-credit  on  behalf  of,  NECB  or  any  of its
affiliates.

       HOLDING COMPANY  SUPERVISION.  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 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 (i) merges or  consolidates  with  another  bank  holding
company, (ii) 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 (iii) 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 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.

       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.

       In general, the Federal Reserve Board, under its regulations and the Bank
Holding  Company Act,  regulates the  activities  of bank holding  companies and
non-bank  subsidiaries  of banks.  The  regulation  of the  activities of banks,
including bank subsidiaries of bank holding  companies,  generally has been left
to the authority of the supervisory government agency, which for the Bank is the
FDIC and the Connecticut Department of Banking (the "Department").

       INTERSTATE  BANKING  AUTHORITY.  The Riegle-Neale  Interstate Banking and
Branching  Efficiency Act of 1994 (the  "Interstate  Banking and Branching Act")
passed by Congress  and signed into law on  September  29,  1994,  significantly
changed  interstate  banking  rules.  Pursuant  to the  Interstate  Banking  and
Branching  Act, a bank holding  company is able to acquire banks in states other
than its home state beginning September 29, 1995, regardless of applicable state
law.

       The Interstate  Banking and Branching Act also authorizes  banks to merge
across state lines, thereby creating interstate  branches,  beginning June 1997.
Under such  legislation,  each state has the opportunity  either to "opt out" of
this provision,  thereby prohibiting  interstate branching in such states, or to
"opt in" at an earlier time, thereby allowing  interstate  branching within that
state prior to June 1, 1997.  Furthermore,  a state may "opt in" with respect to
de novo branching,  thereby permitting a bank to open new branches in a state in
which the bank does not already  have a branch.  Without de novo  branching,  an
out-of-state bank can enter the state only by acquiring an existing bank.


                                       40
<PAGE>

       In  addition,  in 1995,  the  Connecticut  General  Assembly  revised its
Interstate Banking Act to "opt-in" to full interstate banking and branching.  It
is likely 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.

       CROSS  GUARANTEE  PROVISIONS AND SOURCE OF STRENGTH  DOCTRINE.  Under the
Financial Institutions Reform,  Recovery and Enforcement Act of 1989 ("FIRREA"),
a  depository  institution  insured by the FDIC can be held  liable for any loss
incurred by, or  reasonably  expected to be incurred by, the FDIC in  connection
with the default of a commonly controlled FDIC-insured depository institution in
danger of  default.  "Default"  is defined  generally  as the  appointment  of a
conservator  or receiver and "in danger of default" is defined  generally as the
existence of certain  conditions,  including a failure to meet  minimum  capital
requirements,  indicative  that a "default" is likely to occur in the absence of
regulatory  assistance.  These  provisions  have  commonly  been  referred to as
FIRREA's "cross guarantee" provisions. Further, under FIRREA the failure to meet
capital  guidelines  could  subject  a  banking  institution  to  a  variety  of
enforcement remedies available to federal regulatory authorities,  including the
termination of deposit insurance by the FDIC.

       According to Federal  Reserve  Board policy,  bank holding  companies are
expected to act as a source of financial strength to each subsidiary bank and to
commit resources to support each such  subsidiary.  This support may be required
at times when a bank holding company may not be able to provide such support.

       CONNECTICUT REGULATION. As state-chartered banks and members of the FDIC,
NEBT and EQBK are subject to regulation  both by the Department 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  the
subsidiaries.

       The Department 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 Department 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 shareholder, NECB.

       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 and EQBK's service area and banks headquartered in other states have been
completed  which have  resulted in increased  competition  for NEBT and EQBK. 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. As FDIC-insured banks, the Subsidiaries also are subject
to the regulation and supervision of the FDIC. FDIC regulations  include many of
the areas  regulated  by state  law.  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--located  at 20 Founders  Plaza,  East  Hartford,  Connecticut.  The
18,000 square foot  facility  houses the data and item  processing  and customer
service  functions  and is adequate to support the  foreseeable  processing  and
support needs of NECB.


                                       41
<PAGE>

       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, East Windsor,  Ellington,  Enfield,  Manchester (3), Somers,
Suffield and West Hartford. EQBK's sole office is located in Wethersfield.

       During the year ended  December 31, 1996, the aggregate  rental  expenses
paid by NECB for all its  office  properties  was  approximately  $336,000.  All
properties  are considered to be in good condition and adequate for the purposes
for which they are used.

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.  In connection
with the consummation of its acquisition of EQBK,  certain  shareholders of EQBK
gave notice of their intention to exercise their dissenters'  rights and receive
cash rather than stock in NECB.  The  arbitration  process  concluded in January
1997 with the Company  making  payment to the  dissenters  for the amount it had
reserved for such payment.

           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, 1996,  1995 and 1994 and for the three months ended March 31, 1997 and 1996,
respectively, of NECB. The consolidated financial statements of NECB include the
accounts of NECB and its wholly-owned subsidiaries, NEBT and EQBK which became a
subsidiary of NECB on November 30, 1995.  Management's discussion should be read
in conjunction with the consolidated  financial statements and the related notes
of NECB presented elsewhere herein.

OVERVIEW

       NECB reported net income for 1996 of $4,262,000 or $1.26 per share.  This
represents a 115%  increase over the  $1,980,000  earned in 1995. On an earnings
per share basis,  1996 increased 38% over the $0.91 earnings per share for 1995.
The  earnings  and  earnings  per  share  for  1995  represented  an 80% and 11%
improvement,  respectively,  over the  $1,103,000  or $0.82 per share  earned in
1994. Growth in net income and earnings per share during 1996 primarily reflects
the  impact  of  NECB's  merger  with The  Equity  Bank and the  acquisition  of
Manchester  State Bank  ("MSB")  (together  the  "acquisitions")  coupled with a
strong net interest margin.  Both  transactions  were accounted for as purchases
and,  as such,  prior  year  comparative  data  were  not  restated  to  include
information about either entity.

       For the  quarter  ended  March  31,  1997  NECB  reported  net  income of
$1,192,000 or $0.33 per share.  This represents a 29% increase over the $923,000
earned in the first  quarter  of 1996.  On an  earnings  per share  basis,  1997
increased 10% over the $0.30  earnings per share for 1996.  Growth in net income
and earnings per share during 1997 primarily reflects the additional revenue and
savings achieved in conjunction with NECB's acquisition of MSB.

       Returns on average assets for 1996,  1995 and 1994 were 1.14%,  0.91% and
0.56%,  respectively,  while  returns on average  equity were 12.28%,  9.61% and
8.34%.  Returns on average  assets and average  equity for the  quarters  ending
March 31, 1997 and 1996 were 1.14% and 11.84%,  compared to 1.12% and 11.99% for
the same period a year earlier.  These  widely-used  performance  benchmarks are
illustrative of NECB's improving performance during the last three years.

       Net  interest  income  on  a  fully   taxable-equivalent   basis  totaled
$18,655,000  for 1996 compared to $10,685,000  in 1995. The net interest  margin
for 1996 was 5.34% versus 5.28% in 1995. Through the first three months of 1997,
net  interest  income on a fully  taxable-equivalent  basis  totaled  $5,291,000
compared to $4,289,000  in 1996. In the first quarter of 1997,  the net interest
margin was 5.47% versus 5.55% for the same period in 1996.  In both 1996 and the
first quarter of 1997, the increase in net interest income is largely due to the
acquisitions  together  with an  improved  mix of  interest-earning  assets  and
interest-bearing liabilities.

       The provision for possible loan losses was $1,854,000 in 1996 compared to
$700,000 in 1995.  For the first  quarter of 1997  provisions  for possible loan
losses amounted to $243,000 compared to $532,000 in 1996. The provision recorded
in 1996 primarily  related to the growth  experienced  in  conjunction  with the
acquisition of EQBK which was completed on November 30, 1995.


                                       42
<PAGE>

       Noninterest  income  increased to $2,378,000  in 1996 from  $1,692,000 in
1995. The increase is largely the result of the acquisitions,  which provided an
additional $275,000 of recurring noninterest income in 1996. Other factors which
served to increase  noninterest  income in 1996  included a 100% increase in the
gain on sale of loans and a  nonrecurring  payment from the State of Connecticut
for the  settlement  of a class action suit  brought by  financial  institutions
concerning the taxability of certain investments.

       Noninterest  income  increased  to $698,000 in the first  quarter of 1997
from $440,000 in the first  quarter of 1996.  The increase is largely the result
of the MSB acquisition  coupled with a $115,000 increase in the gain on the sale
of loans.

       Noninterest  expense totaled  $12,701,000 in 1996, compared to $8,591,000
in 1995.  The increase is primarily the result of the  acquisitions,  net of the
cost reductions derived from the elimination of duplicate operations.

       For the first quarter of 1997,  noninterest  expense totaled  $3,795,000,
compared to $2,787,000  in the first quarter of 1996.  The increase is primarily
the result of the increased size of NECB from both internal  growth and from the
MSB  acquisition,  net of the cost  reductions  derived from the  elimination of
duplicate operations.

       Total loans at December  31, 1996  amounted to  $288,996,000  compared to
$222,235,000 at December 31, 1995 while total deposits  amounted to $386,897,000
at December 31, 1996  compared to  $307,161,000  at December  31, 1995.  In both
cases,  the increases were largely  attributable to the acquisition of MSB which
provided $68,659,000 in loans and $84,115,000 in deposits.

       Total assets at March 31, 1997 were $428,079,000 compared to $433,159,000
at December 31,  1996.  Total loans at March 31, 1997  amounted to  $287,291,000
compared to $288,996,000  at December 31, 1996 while total deposits  amounted to
$373,382,000 at March 31, 1997 compared to $386,897,000 at December 31, 1996.

ACQUISITION SUMMARY

       In November 1995,  NECB created a second bank  subsidiary  when it merged
with EQBK. At the time of the transaction,  EQBK had approximately  $116 million
in assets and operated out of a single office in Wethersfield,  Connecticut.  In
July 1996, NECB completed its acquisition of MSB which was  subsequently  merged
with and into NEBT.  MSB was a $91 million  bank  headquartered  in  Manchester,
Connecticut,  and operated three branches in the Town of Manchester. On February
25, 1997, NECB entered into  Reorganization  Agreement pursuant to which it will
acquire FBWH subject to the terms and conditions more fully described  elsewhere
in this Joint Proxy Statement-Prospectus.


                                       43
<PAGE>

NET INTEREST INCOME

       Net interest income,  which is the difference  between interest earned on
earning  assets and interest  paid on deposits and  borrowings,  represents  the
largest  component of NECB's operating  income.  The principal  earning asset of
NECB is its loan portfolio--which is comprised of loans to finance operations of
businesses  located  within  our market  area,  mortgage  loans to  finance  the
purchase or  improvement  of  properties  used by  businesses  and  mortgage and
personal loans to individuals.  Representing a quarter of NECB's earning assets,
NECB's  investment  portfolio  also plays an important part in the management of
NECB's balance sheet. While providing a source of revenue,  these funds are used
to provide  reserves and meet the liquidity  needs of NECB.  Excess reserves are
available  to meet the  borrowing  needs of the  communities  we serve.  For the
following discussion, interest income is presented on a fully taxable-equivalent
("FTE") basis.  FTE interest  income  restates  reported  interest income on tax
exempt loans and  securities  as if such  interest  were taxed at the  statutory
Federal income tax rate of 34% for all periods presented.

<TABLE>
<CAPTION>
<S>                                                                    <C>                     <C>                    <C> 
(AMOUNTS IN THOUSANDS)                                                   1996                    1995                  1994
                                                                       -------                 -------                -------
Interest income (financial statements) ....................            $28,828                 $16,300                $12,551
Tax equivalent adjustment .................................                240                     121                     48
Interest expense ..........................................            (10,413)                 (5,736)                (3,974)
                                                                        ------                  ------                 ------
Net interest income (fully taxable equivalent) ............            $18,655                 $10,685                $ 8,625
                                                                       =======                 =======                =======

</TABLE>
       In 1996,  net  interest  income  on a FTE basis  was  $18,655,000,  a 75%
increase  over the  $10,685,000  reported  in  1995.  The  $10,685,000  for 1995
represented an increase of $2,060,000 or 24% from 1994. The $7,970,000  increase
in 1996 was  primarily  the result of the  acquisitions--which  together  helped
serve to increase  interest-earning  assets by  approximately  $146,800,000  and
interest-bearing liabilities by $116,900,000 in 1996.


CONSOLIDATED AVERAGE BALANCES/INTEREST EARNED OR PAID/RATES 1994-1996

<TABLE>
<CAPTION>
                                                      1996                           1995                         1994
                                          --------------------------    ----------------------------    -------------------------

                                                   INTEREST                       INTEREST                        INTEREST 
                                          AVERAGE   EARNED/             AVERAGE    EARNED/              AVERAGE    EARNED/
(AMOUNTS IN THOUSANDS)                    BALANCE    PAID      RATE     BALANCE     PAID      RATE      BALANCE     PAID     RATE
                                          -------   -------   -------   -------    -------   -------    -------    -------  -------
<S>                                       <C>      <C>        <C>       <C>       <C>         <C>       <C>        <C>       <C>   
ASSETS:
  Interest-earning assets:
    Federal funds sold .................  $  6,637   $   354     5.33% $  7,246     $   407     5.62%   $  6,760   $   279    4.13%
    Investment securities ..............    89,258     5,485     6.15%   50,962       3,079     6.04%     52,892     2,813    5.32%
    Loans (A) ..........................   253,242    23,229     9.17%  144,138      12,935     8.97%    119,690     9,507    7.94%
                                          --------   -------           --------     -------             --------   -------
      Total interest-earning assets ....   349,137    29,068     8.33%  202,346      16,421     8.12%    179,342    12,599    7.03%
                                                     -------                        -------                        -------
  Allowance for loan losses ............    (5,360)                      (2,543)                          (2,777)
  Cash and due from banks ..............    15,417                        9,466                            9,542
  Other assets .........................    16,299                        9,282                            9,349
                                          --------                     --------                         --------
    Total Assets .......................  $375,493                     $218,551                         $195,456
                                          ========                     ========                         ========
LIABILITIES:
  Interest-bearing liabilities:
    Regular savings deposits ...........  $ 76,310   $ 1,543     2.02% $ 47,746     $ 1,033     2.16%   $ 56,819   $ 1,149    2.02%
    NOW accounts .......................    38,370       480     1.25%   23,405         266     1.14%     23,197       307    1.32%
    Money market deposits ..............     5,014        55     1.10%    5,047          92     1.82%      4,396       120    2.73%
                                          --------   -------           --------     -------             --------   -------
      Total savings deposits ...........   119,694     2,078     1.74%   76,198       1,391     1.83%     84,412     1,576    1.87%
    Time deposits ......................   153,004     8,242     5.39%   80,615       4,312     5.35%     63,619     2,377    3.74%
    Borrowed funds .....................     1,583        93     5.87%      532          33     6.20%        589        21    3.57%
                                          --------   -------           --------     -------             --------   -------
      Total interest-bearing
        liabilities ....................   274,281    10,413     3.80%  157,345       5,736     3.65%    148,620     3,974    2.67%
                                                     -------                        -------                        -------
  Demand deposits ......................    62,707                       39,395                           32,754
  Other liabilities ....................     3,807                        1,206                              854
                                          --------                     --------                         --------
      Total Liabilities ................   340,795                      197,946                          182,228
  Equity ...............................    34,698                       20,605                           13,228
                                          --------                     --------                         --------
      Total Liabilities and Equity .....  $375,493                     $218,551                         $195,456
                                          ========                     ========                         ========
  Net interest income--FTE basis .......             $18,655                        $10,685                        $ 8,625
                                                     =======                        =======                        =======
  Net interest spread ..................                         4.53%                          4.47%                         4.35%
  Net interest margin ..................                         5.34%                          5.28%                         4.81%

- ----------------
(A) AVERAGE LOANS INCLUDE NONACCRUING LOANS.

</TABLE>

                                       44
<PAGE>


       The net interest  margin measures the difference in yield on, and the mix
of,  interest-earning  assets and  interest-bearing  liabilities.  Net  interest
margin is affected  by a number of factors  including  the  volume,  pricing and
maturity of earning assets and  interest-bearing  liabilities  and interest rate
fluctuations.  Changes in nonperforming assets,  together with interest lost and
recovered on those assets also affect comparisons of net interest income.

       Several  factors  served to increase the net interest  margin to 5.34% in
1996 from 5.28% in 1995.  Noteworthy was the effect of combining NECB's balances
with  those of the  acquired  banks.  Added to this was a general  reduction  in
market interest rates and changes in the mix of assets and liabilities.

       Each of the acquired  banks brought with them an interest rate  structure
which,  when compared to NECB's existing  structure,  generally  included higher
rates earned and paid.  This had the effect of  increasing  the average rates of
the combined Company.  Management  believes that, absent the general decrease in
market rates in 1996, the effect of the acquisitions  would have been a modestly
reduced net interest margin when compared to 1995.

       The overall decrease in market rates is most evident in the change to the
average  prime rate which  occurred  during  1996.  The prime rate is  generally
defined as the rate banks charge on loans to their most  creditworthy  borrowers
and other  interest  rates are  frequently  indexed to the prime rate. The prime
rate averaged  8.27% during 1996  compared to 8.50% for 1995  (source:  THE WALL
STREET JOURNAL).

       Finally,  the increase in the percentage of earning assets represented by
loans coupled with an increase in demand deposits  (noninterest  bearing) helped
serve to increase the net interest margin.


AVERAGE EARNING ASSET MIX

                                                  1996                   1995
                                                --------               --------
Securities ................................      25.6%                  25.2%
Loans .....................................      72.0%                  70.8%
Other .....................................       2.4%                   4.0%

       Average  interest-bearing  liabilities increased to $274,281,000 in 1996,
from $157,345,000 in 1995, primarily due to the acquisitions. The interest rates
paid on these liabilities  averaged 3.80% in 1996 compared to 3.65% in 1995. The
15 basis  point  increase  in rates paid on  interest-bearing  liabilities--time
deposits in  particular--reflects  the  generally  higher rate  structure of the
acquired  institutions.  Overall,  NECB expects that given thE current  interest
rate  environment  and the  competitive  costs of attracting  and retaining core
deposits the net interest margin will decrease modestly during 1997.

       For the first three months of 1997,  net  interest  income on a FTE basis
was  $5,291,000,  a 23% increase over the $4,289,000  reported in same period in
1996.  The  $1,002,000  increase  in 1997 was  primarily  the  result of the MSB
acquisition--which  added  approximately  $77,000,000 in interest earning assets
and $67,000,000 and interest bearing liabilities.


                                                                MARCH 31,
                                                       ------------------------
(AMOUNTS IN THOUSANDS)                                     1997          1996
                                                       ---------      --------
Interest income (financial statements) ............     $ 8,015        $ 6,641
Tax equivalent adjustment .........................          46             53
Interest expense ..................................      (2,770)        (2,405)
                                                       --------       --------
Net interest income (fully taxable equivalent) ....     $ 5,291        $ 4,289
                                                       ========       ========

                                       45
<PAGE>


CONSOLIDATED AVERAGE BALANCES/INTEREST EARNED OR PAID/RATES
<TABLE>
<CAPTION>

                                                                                  (UNAUDITED) THREE MONTHS ENDED
                                                            -----------------------------------------------------------------------
                                                                        MARCH 31, 1997                       MARCH 31, 1996
                                                            --------------------------------       --------------------------------
                                                                         INTEREST                             INTEREST
                                                            AVERAGE       EARNED/                  AVERAGE     EARNED/
(AMOUNTS IN THOUSANDS)                                      BALANCE        PAID        RATE        BALANCE      PAID         RATE
                                                            -------       -------     -------      -------     -------      -------
<S>                                                         <C>         <C>            <C>         <C>        <C>          <C>
ASSETS:
    Interest-earning assets:
      Federal funds sold................................     $ 3,819        $   48       5.10%     $  6,543      $   86       5.29%
      Interest-bearing time deposits....................                                              2,407          42       1.74%
      Securities held-to-maturity.......................       7,357           127       7.00%        6,890         114       6.65%
      Securities available-for-sale.....................      91,716         1,463       6.47%       71,578       1,033       5.80%
      Mortgages held for sale...........................       1,243            20       6.53%        1,076          19       7.10%
      Loans (A).........................................     288,469         6,403       9.00%      222,122       5,400       9.78%
                                                            --------        ------                 --------       -----
        Total interest-earning assets...................     392,604         8,061       8.33%      310,616       6,694       8.67%
                                                                            ------                                -----
    Allowance for loan losses...........................      (5,594)                                (4,541)
    Cash and due from banks.............................      16,558                                 12,937
    Other assets........................................      20,889                                 12,333
                                                            --------                               --------
        Total Assets....................................    $424,457                               $331,345
                                                            ========                               ========
LIABILITIES:
    Interest-bearing liabilities:
      Regular savings deposits..........................    $ 83,518        $  436       2.12%     $ 69,077      $  354       2.06%
      NOW accounts......................................      47,866           155       1.31%       28,051          72       1.03%
      Money market deposits.............................       4,254            12       1.14%        4,949          14       1.14%
                                                            --------        ------                 --------      ------
        Total savings deposits..........................     135,638           603       1.80%      102,077         440       1.73%
      Time deposits.....................................     163,720         2,067       5.12%      139,467       1,955       5.64%
      Borrowed funds....................................       7,364           100       5.51%          897          10       4.48%
                                                            --------        ------                 --------      ------
        Total interest-bearing liabilities..............     306,722         2,770       3.66%      242,441       2,405       3.99%
                                                                            ------                               ------
    Demand deposits.....................................      74,313                                 54,653
    Other liabilities...................................       2,519                                  3,294
                                                            --------                               --------
        Total Liabilities...............................     383,554                                300,388
    Equity..............................................      40,903                                 30,957
                                                            --------                               --------
        Total Liabilities and Equity....................    $424,457                               $331,345
                                                            ========                               ========
    Net interest income--FTE basis.......................                   $5,291                               $4,289
                                                                            ======                               ======
    Net interest spread.................................                                 4.67%                                4.68%
    Net interest margin.................................                                 5.47%                                5.55%
- ----------------
(A) AVERAGE LOANS INCLUDE NONACCRUING LOANS.
</TABLE>

       Several  factors  served to decrease the net interest  margin to 5.47% in
the first quarter of 1997 from 5.55% in same period in 1996.  Noteworthy was the
effect of combining NECB's balances with those of MSB. Prior to the acquisition,
MSB had an interest  rate  structure  which,  when  compared to NECB's  existing
structure,  generally included higher rates earned and paid.  Incorporating this
structure  into NECB's had the effect of  increasing  the  average  rates of the
combined Company. Added to this was a general reduction in market interest rates
compared to the last year which also served to compress NECB's margin.


RATE/VOLUME ANALYSIS

       Changes  in net  interest  income  between  years  is  divided  into  two
components--the  change resulting from the change in average balances of earning
assets and  interest-bearing  liabilities  (or  "volume")  and the change in the
rates  earned or paid on these  balances.  The  change in  interest  income  and
interest  expense  attributable to changes in both volume and rate, which cannot
be segregated,  has been allocated proportionately to the absolute values of the
changes due to volume and rate. The following table is presented on a FTE basis.


                                       46
<PAGE>

<TABLE>
<CAPTION>

                                                              1996                                       1995
                                            --------------------------------------     -----------------------------------------
                                               TOTAL               CHANGE DUE TO         TOTAL               CHANGE DUE TO
                                             INCREASE               CHANGE IN:          INCREASE               CHANGE IN:
                                                            ----------------------                       -----------------------
(AMOUNTS IN THOUSANDS)                      (DECREASE)        RATE          VOLUME     (DECREASE)          RATE         VOLUME
                                            ----------      ---------    ---------     ----------        ---------     ---------


<S>                                         <C>             <C>          <C>          <C>                <C>           <C>
Interest-earning assets:
  Federal funds sold .....................      $ (53)        $ (19)         $ (34)         $ 128          $ 107           $ 21
  Investment securities ..................      2,406            97          2,309            266            372           (106)
  Loans ..................................     10,294           501          9,793          3,428          1,332          2,096
                                              -------          ----        -------         ------         ------         ------
    Total interest income change .........     12,647           579         12,068          3,822          1,811          2,011
                                              -------          ----        -------         ------         ------         ------
Interest-bearing liabilities:
  Regular savings deposits ...............        510          (103)           613           (116)            76           (192)
  NOW account deposits ...................        214            41            173            (41)           (44)             3
  Money market deposits ..................        (37)          (37)             0            (28)           (44)            16
                                              -------          ----        -------         ------         ------         ------
    Total savings deposits ...............        687           (99)           786           (185)           (12)          (173)
  Time deposits ..........................      3,930            58          3,872          1,935          1,195            740
  Borrowed funds .........................         60            (5)            65             12             14             (2)
                                              -------          ----        -------         ------         ------         ------
    Total interest expense change ........      4,677           (46)         4,723          1,762          1,197            565
                                              -------          ----        -------         ------         ------         ------
Net interest income change ...............    $ 7,970          $625        $ 7,345        $ 2,060          $ 614        $ 1,446
                                              =======          ====        =======         ======         ======         ======
</TABLE>

      As is shown above,  the majority of the increase in net interest income in
1996 is  attributable  to changes in volume which is primarily the result of the
acquisitions.

       THREE  MONTHS  ENDED MARCH 31, 1997  COMPARED TO THREE MONTHS ENDED MARCH
31, 1996
<TABLE>
<CAPTION>
                                                         TOTAL
                                                       INCREASE                         CHANGE DUE TO CHANGE IN:
(UNAUDITED)                                                                         ----------------------------------
(AMOUNTS IN THOUSANDS)                                (DECREASE)                     RATE                       VOLUME
                                                      ----------                    -------                    -------
<S>                                                   <C>                          <C>                         <C>
Interest-earning assets:
  Federal funds sold .............................       $ (38)                       $ (3)                      $ (35)
  Interest-bearing time deposits .................         (42)                          0                         (42)
  Securities held-to-maturity ....................          13                           6                           7
  Securities available-for-sale ..................         430                         124                         306
  Mortgages held for sale ........................           1                          (2)                          3
  Loans ..........................................       1,003                        (461)                      1,464
                                                        ------                       -----                      ------
    Total interest income change .................       1,367                        (336)                      1,703
                                                        ------                       -----                      ------
Interest-bearing liabilities:
  Regular savings deposits .......................          82                           9                          73
  NOW account deposits ...........................          83                          23                          60
  Money market deposits ..........................          (2)                          0                          (2)
                                                        ------                       -----                      ------
    Total savings deposits .......................         163                          32                         131
  Time deposits ..................................         112                        (194)                        306
  Borrowed funds .................................          90                           3                          87
                                                        ------                       -----                      ------
    Total interest expense change ................         365                        (159)                        524
                                                        ------                       -----                      ------
Net interest income change .......................      $1,002                       $(177)                     $1,179
                                                        ======                       =====                      ======
</TABLE>

       As the above table  indicates,  for the three months ended March 31, 1997
net interest income (on a fully tax equivalent  basis) rose $1,002,000.  Of this
amount,  $1,179,000  resulted  from  changes  in volume of  average  assets  and
liabilities--primarily  from  the  inclusion  of MSB in the  1997  results.  The
remaining  portion of the change,  a decrease  of  $177,000,  was  derived  from
changes to interest rates earned on earning assets and paid on interest  bearing
liabilities.

                                       47

<PAGE>

NONINTEREST INCOME
       For  1996,  noninterest  income  increased  41%  from  1995  and  totaled
$2,378,000   compared  to  $1,692,000   and   $1,616,000   for  1995  and  1994,
respectively.  Service charges,  fees and commissions totaled $1,703,000 in 1996
compared to $1,385,000 in 1995, an increase of 23%. Included in service charges,
fees and  commissions  are fees on deposits,  loan servicing fees and other fees
and charges.  Most of the increase in this  category  can be  attributed  to the
acquisitions  which  together  provided an additional  $275,000 of recurring fee
income in 1996.  ATM usage fees and fee income  from NECB's  debit card  program
(MasterMoney(TM)) together rose 61% from $90,000 in 1995 to $145,000 in 1996.

       Gains on sales of loans  increased by $192,000  and totaled  $385,000 for
1996 compared to $193,000 for 1995.  For 1996,  NECB increased its production of
mortgages  originated  for  sale by  $11,000,000,  from  $23,000,000  in 1995 to
$34,000,000 in 1996. The 48% increase is largely due to NECB's  expanded  market
area taken  together with the  relatively  favorable  interest rate  environment
experienced in 1996.  With fixed rate  conventional  mortgage rates below 8% for
most of 1996,  borrowers preference for financing home purchases with fixed rate
mortgages remained strong. As part of its  asset/liability  management  process,
NECB generally sells these mortgages in the secondary  market.  Correspondingly,
the related servicing income increased approximately 10% and totaled $263,000 in
1996 compared to $241,000 in 1995.

       For  the  first  three  months  of  1997,  noninterest  income  increased
$258,000,  or 59%,  from 1996 and totaled  $698,000  compared to $440,000 in the
previous year.  Service charges,  fees and commissions  totaled $532,000 in 1997
compared to $411,000 in 1996, an increase of 29%.  Included in service  charges,
fees and  commissions  are fees on deposits,  loan servicing fees and other fees
and charges.  While most of the increase in this  category can be  attributed to
the acquisition,  NECB's new on-line cash management product ("Access") has been
very well  received  by the  market  place and is  beginning  to  contribute  to
noninterest income.

       Gains on sales of loans  increased by $115,000  and totaled  $135,000 for
the first  quarter  of 1997  compared  to  $20,000  for 1996.  With  fixed  rate
conventional  mortgage rates generally below 8% for most of the first quarter of
1997,  borrowers  preference  for  financing  home  purchases  with  fixed  rate
mortgages remained strong. As part of its  asset/liability  management  process,
NECB  generally  sells  these  mortgages  in the  secondary  market.  This taken
together with NECB's expanded market area enabled NECB to dramatically  increase
its originations in the first quarter of 1997.

NONINTEREST EXPENSE
       Total noninterest expense was $12,701,000 in 1996 and $8,591,000 in 1995.
The increase of $4,110,000  or 48% is primarily the result of the  acquisitions.
In 1995, total noninterest  expense increased  $696,000 or 9% to $8,591,000 from
$7,895,000 in 1994. The largest component of the increase in noninterest expense
in 1996 resulted from the $2,557,000  increase in salaries and employee benefits
which  again  is  primarily  due  to the  acquisitions.  Occupancy  expense  and
furniture and equipment  rose in response to capital  outlays for  technological
upgrades and  improvements  in  conjunction  with the purchase and outfitting of
NECB's new Technology Center in East Hartford. The Center, which opened in March
1996,  was created to serve the changing  information  and systems needs of NECB
and its customers  and is staffed by  professionals  drawn from both  subsidiary
banks.  Outside  services  rose $319,000 in 1996 due to the  integration  of the
acquired banks and for other initiatives. Reflecting both the improved financial
condition  of NECB and the  savings  derived  from  aggregating  coverages  made
possible from the acquisitions,  insurance and assessments decreased $226,000 or
62% from  $363,000 in 1995 to $137,000 in 1996.  Intangible  asset  amortization
amounted to $155,000 in 1996,  as  $4,592,000  of  goodwill  was  recognized  in
connection with the acquisitions.

       Management  maintains  control  over  noninterest  expenses by  assigning
authority for expense-incurring activities to specific managers and by providing
these managers with tools for planning and  monitoring the  performance of their
duties.  In working with senior  officers,  line managers are able to anticipate
and  minimize  the  expense  of  the  goods  and  services   needed  to  perform
efficiently.  This ongoing  management  process coupled with the cost reductions
derived  from the  acquisitions  is  illustrated  by the  improvement  in NECB's
efficiency ratio which reached 59.99% in 1996. 

Efficiency Ratio:

   1996                  1995                 1994
  ------                ------               ------
  59.99%                68.26%                74.85%


                                       48
<PAGE>



       Noninterest expenses amounted to $3,795,000 during the first three months
of 1997.  This  represents a $1,008,000  increase,  or 36%, over the  $2,787,000
reported  during the first three months of 1996 and is largely the result of the
growth related to the addition of MSB.  Excluding the effect of the acquisition,
expenses  increased  moderately  in salaries and  benefits,  occupancy and other
expenses  while  insurance  and  assessments  and losses and  writedowns on OREO
decreased  modestly from same period in 1996.  Salaries and benefit expense rose
in response to both merit  increases and  Company-paid  insurance  expense.  The
increase in occupancy expense resulted from the additional lease expense for new
facilities  and  the  associated  amortization  of  leasehold  improvements  and
increased  depreciation  expense on NECB's new  Technology  Center--which  began
operations  in March 1996.  Expenses  related to  furniture  and  equipment  and
outside  services  also rose  during  the  period,  when  compared  to 1996.  In
addition, goodwill amortization resulting from the use of the purchase method of
accounting  for the EQBK  and MSB  acquisitions,  amounted  to  $79,000  in 1997
compared to $7,000 in 1996.

INCOME TAXES

       In 1996, NECB recognized  income tax expense of $1,976,000,  an effective
tax rate of 31.68%.  This compares to income tax expense of $985,000 in 1995, an
effective rate of 33.19%. The decrease in the effective tax rate is attributable
to  increased  investment  in  tax-exempt  securities  and a  reduction  in  the
valuation reserve for deferred tax assets.

FINANCIAL CONDITION

       Total assets  increased to  $433,159,000 at December 31, 1996 compared to
$341,561,000  at December 31, 1995. The  $68,659,000 in loans and $84,115,000 in
deposits  NECB  acquired in  connection  with the MSB  acquisition  is primarily
responsible for the increased asset size.

(AMOUNTS IN THOUSANDS)                   1996            1995          CHANGE
                                       ----------     ----------     ----------
Total Assets .......................     $433,159       $341,561          26.8%
Earning Assets .....................      395,494        318,458          24.2%
Securities .........................       93,315         82,129          13.6%
Loans ..............................      288,996        222,235          30.0%
Total Deposits .....................      386,897        307,161          26.0%
Equity .............................       40,411         30,480          32.6%

       NECB's securities portfolio increased $11,186,000 or 14% from $82,129,000
at December 31, 1995 to  $93,315,000  at December 31, 1996.  While the amortized
cost of securities available-for-sale increased from $74,793,000 at December 31,
1995 to $85,437,000 at December 31, 1996,  securities held to maturity  remained
virtually  unchanged and totaled  $7,066,000 and $7,357,000 at December 31, 1995
and  1996,   respectively.   The  continued   emphasis  on  holding   securities
available-for-sale  allows NECB to increase its commitment to intermediate  term
loans while maintaining sufficient liquidity to meet the continuing needs of its
customers.  The unrealized  gain on securities  available-for-sale  increased to
$521,000 at December 31, 1996, from $270,000 at December 31, 1995.


LOANS

       NECB's loan portfolio  inherently  includes credit risk. NECB attempts to
control this risk in three  principal  ways:  i) through a thorough  analysis of
applications  for  credit;   ii)  maintaining  an  appropriate   level  of  loan
diversification;  and  iii)  continuing  examinations  of both  outstanding  and
delinquent loans.  NECB endeavors to identify  potential problem loans early, to
take charge-offs  promptly based upon realistic  assessment of likely losses and
to maintain  adequate  reserves for possible  loan losses.  NECB's  portfolio is
diversified by borrower, industry and product.

                                                      1996        1995
                                                   ---------    ---------
Commercial and financial .......................     19.24%       17.76%
Real estate:
  Construction .................................      4.24%        5.78%
  Residential ..................................     26.63%       28.36%
  Commercial ...................................     39.51%       36.35%
Consumer .......................................     10.38%       11.75%

                                       49
<PAGE>

       Total loans increased  $66,761,000 from $222,235,000 at December 31, 1995
to  $288,996,000  at December,  31, 1996. This increase is largely the result of
the MSB acquisition.  In addition to the acquisition,  NECB added to outstanding
loans by  originating  new  loans  which  exceeded  repayments  and  payoffs  by
$2,260,000 and  purchasing  loans of $828,000 from another  lender.  In a market
best characterized by moderate loan demand and highly competitive pricing,  NECB
continued  to target the small  business  market for both  owner  occupied  real
estate and for commercial and financial loans. Through both aggressive marketing
and responsive  loan officers,  this effort is reflected in the change in NECB's
loan  composition  in 1996.  It is NECB's  goal to become  the  preferred  small
business  lender in its service area and thus the  percentage of commercial  and
financial and commercial real estate loans should increase further in 1997.

       Total  assets  at  March  31,  1997  were  $428,079,000,  a  decrease  of
$5,080,000,  or 1%, from  $433,159,000  at December 31,  1996.  During the first
three  months  of  1997,  loans  outstanding   decreased  $1,705,000  or  1%  to
$287,291,000.  The  decrease  in loans was  partially  offset by an  increase in
securities   available-for-sale--which  increased  $975,000  to  $86,933,000  at
quarter end from $85,958,000 at December 31, 1996.  Securities  held-to-maturity
were  unchanged and stood at  $7,357,000  at March 31, 1997.  Federal funds sold
decreased by  $6,950,000  and stood at  $2,725,000 at March 31, 1997 compared to
$9,675,000.  Federal funds--which are overnight loans to other  banks--represent
excess reserves which are NECB's most liquid assets and as such are available to
meeT short term cash flow needs of NECB.

       Total deposits,  which constitute the principal  funding source of NECB's
assets,   decreased   $13,515,000   from  December  31,  1996  and  amounted  to
$373,382,000 at March 31, 1997. NECB normally  experiences some seasonal outflow
of deposits--particularly  in transaction  accounts--during the first quarter of
the year.

       Short-term  borrowings increased by $3,566,000 and stood at $5,569,000 at
quarter-end.  In addition,  during the quarter NECB borrowed  $6,000,000 in long
term debt with  maturities  ranging from 2 to 6 years from the Federal Home Loan
Bank of Boston. Other liabilities were $2,281,000, a decrease of $1,567,000 from
$3,848,000  at December 31, 1996 and is primarily the result of the payment made
to dissenting  shareholders of EQBK. Total shareholders'  equity was $40,847,000
at March 31, 1997, an increase of $436,000  over  December 31, 1996.  The change
included  net  income  for the  first  three  months of 1997 of  $1,192,000  and
decreases  from  declared  dividends  of $294,000  and a $462,000  change in net
unrealized  gain or loss on  securities  available-for-sale  (net of related tax
effect).


SECURITIES HELD-TO-MATURITY

       Securities  held-to-maturity  are  shown in NECB's  balance  sheets on an
amortized  cost basis.  Amortized  cost is the  original  cost  adjusted for the
effect of accumulated  amortization  of premiums and accretion of discounts.  As
summarized in the table below,  investments in securities  held-to-maturity were
unchanged from December 31, 1996 and totaled $7,357,000 at March 31, 1997:

<TABLE>
<CAPTION>
                                                                 (UNAUDITED)
                                                                MARCH 31, 1997                  DECEMBER 31, 1996
                                                          ------------------------          ------------------------
                                                          AMORTIZED                        AMORTIZED
                                                            COST             FAIR             COST            FAIR
(AMOUNTS IN THOUSANDS)                                      BASIS            VALUE            BASIS           VALUE
                                                          --------         --------         --------         -------
<S>                                                      <C>               <C>              <C>              <C>
Debt securities issued by the U.S. Treasury
  and other U.S. government agencies ..................     $4,516           $4,502           $4,516          $4,563
Debt securities issued by states and
  political subdivisions of the states ................      2,841            2,852            2,841           2,892
                                                            ------           ------           ------          ------
                                                            $7,357           $7,354           $7,357          $7,455
                                                            ======           ======           ======          ======
</TABLE>

SECURITIES AVAILABLE-FOR-SALE

       Securities  available-for-sale are shown in NECB's balance sheets at fair
value. The unrealized gain or loss resulting from such valuation, reduced by the
effect of income  taxes,  is reflected as a  separately  disclosed  component of
shareholders'  equity.  At March 31, 1997,  the  unrealized  loss on  securities
available-for-sale  was $275,000 while at December 31, 1996 the unrealized  gain
was  $521,000,  representing  an increase in unrealized  losses of $796,000.  As
shown in the table below, investments in securities  available-for-sale  totaled
$86,933,000 at March 31, 1997 versus $85,958,000 at December 31, 1996:



                                       50
<PAGE>


<TABLE>
<CAPTION>

                                                             (UNAUDITED)
                                                           MARCH 31, 1997                  DECEMBER 31, 1996
                                                     -------------------------         ------------------------
                                                     AMORTIZED                         AMORTIZED
                                                       COST             FAIR             COST            FAIR
(AMOUNTS IN THOUSANDS)                                 BASIS            VALUE            BASIS           VALUE
                                                     --------         --------         --------         -------
<S>                                                  <C>              <C>              <C>              <C>
Marketable equity securities ....................     $ 4,473          $ 4,877          $ 3,689         $ 4,002
Debt securities issued by the U.S. Treasury
  and other U.S. government agencies ............      63,778           63,233           63,315          63,459
Corporation debt securities .....................       7,082            7,026            8,122           8,117
Mortgage-backed securities ......................      11,875           11,797           10,311          10,380
                                                       ------           ------           ------          ------
                                                      $87,208          $86,933          $85,437         $85,958
                                                       ======           ======           ======          ======
</TABLE>
NONPERFORMING ASSETS

       Nonperforming  assets are assets on which income  recognition in the form
of principal  and/or interest has either ceased or is limited,  thereby reducing
NECB's earnings.  Nonperforming  assets include  nonaccrual loans and other real
estate owned  ("OREO").  Generally,  loans are placed in nonaccrual  status when
they are past due  greater  than  ninety  days or the  repayment  of interest or
principal is considered to be in doubt. In addition to nonperforming assets, the
asset  quality  of  NECB  can be  measured  by  the  amount  of  the  provision,
charge-offs  and several  credit  quality  ratios  presented  in the  discussion
concerning Provision and Allowance for Loan Losses.

       NECB's  nonperforming  assets  at  December  31,  1992  through  1996 are
presented below:

<TABLE>
<CAPTION>

                                                                              YEARS ENDED DECEMBER 31,
                                                         -----------------------------------------------------------------
(AMOUNTS IN THOUSANDS)                                    1996           1995           1994           1993          1992
                                                         ------         ------         ------         ------        ------
<S>                                                       <C>            <C>            <C>            <C>           <C> 
Nonaccrual loans ....................................    $5,759         $4,725         $2,975         $3,176        $3,144
Other real estate owned .............................     2,109            728            573          1,048         5,761
                                                         ------         ------         ------         ------        ------
  Total nonperforming assets ........................    $7,868         $5,453         $3,548         $4,224        $8,905
                                                         ======         ======         ======         ======        ======
Loans past due in excess of ninety
  days and accruing interest ........................    $  395         $  273         $   16         $  193        $    4

</TABLE>

       Nonperforming  assets  increased  $2,415,000  or  44%  to  $7,868,000  at
December 31, 1996 from  $5,453,000  at December 31, 1995.  At December 31, 1996,
nonperforming  assets as a percentage of total loans and other real estate owned
and as a percentage of total assets were 2.70% and 1.81%, respectively, compared
to 2.5% and 1.60% at December  31,  1995.  The  increase in total  nonperforming
assets  in the  year  ended  December  31,  1996  primarily  resulted  from  the
acquisitions.

       Had nonaccrual  loans  performed in accordance with their original terms,
gross interest income would have increased by:

                                      YEARS ENDED DECEMBER 31,
                          ---------------------------------------------------
(AMOUNTS IN THOUSANDS)     1996       1995        1994       1993        1992
                          ------     ------      ------     ------      ------
                           $492       $120        $194       $193       $621

       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 made to reduce the carrying amount of loans
to the fair market value of the properties less estimated  selling expenses upon
reclassification as OREO. Subsequent reductions are charged to operating income.




                                       51
<PAGE>



ACTIVITY IN NONPERFORMING ASSETS


<TABLE>
<CAPTION>
(AMOUNTS IN THOUSANDS)                                                                         1996            1995
                                                                                              -------         -------
<S>                                                                                            <C>             <C> 
Balance at beginning of year ........................ ...............................          $5,453         $3,548
Additions ........................................... ...............................           5,341          2,443
Changes incident to acquisitions ................... ................................           4,945          3,393
Reductions
  Payments ......................................... ................................          (2,654)        (1,623)
  Returned to performing Status .................... ................................            (943)          (598)
  Charge-offs/writedowns ........................... ................................          (3,268)        (1,014)
  Sales/other, net ................................. ................................          (1,006)          (696)
                                                                                               ------         ------
Balance at end of year ............................. ................................          $7,868         $5,453
                                                                                               ======         ======
</TABLE>

       At  December  31,  1996,  loans  past due in excess  of  ninety  days and
accruing  interest  amounted  to $395,000  compared to $273,000 at December  31,
1995. Although these loans are not included in nonperforming assets,  Management
reviews  these loans when  considering  risk  elements to determine  the overall
adequacy of the loan loss reserve.

       As  shown  on the  table  below,  total  nonperforming  assets  decreased
$961,000 to $6,907,000 at March 31, 1997 from $7,868,000 at December 31, 1996.

<TABLE>
<CAPTION>
                                                                                              (UNAUDITED)
(AMOUNTS IN THOUSANDS)                                                                       MARCH 31, 1997       DECEMBER 31, 1996
                                                                                             --------------       -----------------
<S>                                                                                          <C>                  <C>  
Nonaccrual loans ....................................................................            $5,740                 $5,759
Other real estate owned .............................................................             1,167                  2,109
                                                                                                 ------                 ------
  Total nonperforming assets ........................................................            $6,907                 $7,868
                                                                                                 ======                 ======
Loans past due in excess of ninety days and accruing interest .......................            $   10                 $  395
Ratio of nonperforming assets to total loans and OREO ...............................              2.4%                   2.7%
Ratio of nonperforming assets and loans past due in excess of
  ninety days and accruing interest to total loans and OREO .........................              2.4%                   2.8%
Ratio of allowance for loan losses to total loans ...................................              1.9%                   1.9%
Ratio of allowance for loan losses to nonperforming assets and
  loans in excess of ninety days past due and accruing interest .....................             80.6%                  63.9%
Ratio of nonperforming assets and loans in excess of ninety days
  past due and accruing interest to total shareholders' equity ......................             17.0%                  20.4%
Ratio of nonperforming assets to total assets .......................................              1.6%                   1.8%


</TABLE>
ACTIVITY IN NONPERFORMING ASSETS

<TABLE>
<CAPTION>
                                                                                                            (UNAUDITED)
                                                                                                   THREE MONTHS ENDED MARCH 31,
                                                                                             --------------------------------------
(AMOUNTS IN THOUSANDS)                                                                          1997                   1996
                                                                                             ----------            -----------

<S>                                                                                          <C>                   <C>
Beginning Balance; December 31, 1996 and 1995 .......................................          $7,868                 $5,453
  Additions .........................................................................             906                  1,181
  Reductions:
    Payments ........................................................................            (431)                  (308)
    Loans returned to performing status .............................................               0                   (416)
    Charge-offs and writedowns ......................................................            (328)                  (527)
    Sales/other, net ................................................................          (1,108)                  (219)
                                                                                               ------                 ------
Ending Balance ......................................................................          $6,907                 $5,164
                                                                                               ======                 ======
</TABLE>

                                       52
<PAGE>

       Compared  to  first  quarter  of  1996,  nonperforming  assets  primarily
increased due to the acquisition  which accounted for $4,360,000 and $585,000 in
nonaccrual loans and OREO, respectively.  In addition, reduced reclassifications
and  increased  sales of OREO served to reduce  nonperforming  assets during the
first quarter of 1997.

PROVISION AND ALLOWANCE FOR LOAN LOSSES

       NECB's allowance for loan losses represents  amounts available for future
credit losses.  Management continually assesses the adequacy of their allowances
for loan  losses in response to current  and  anticipated  economic  conditions,
specific problem loans,  historical net charge-offs and the overall risk profile
of their loan portfolios. Management allocates specific allowances to individual
problem  loans based upon its analysis of the  potential  for loss  perceived to
exist  related  to such  loans.  In  addition  to the  specific  allowances  for
individual  loans,  a  portion  of the  allowance  is  maintained  as a  general
allowance.   The  amount  of  the  general   allowance  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.  Based upon these
analyses,  NECB  believes  that its  allowance  for loan  losses at  year-end is
adequate.

       The following table summarizes the activity in the allowance for possible
loan losses for the years ended December 31, 1992 through 1996. 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 homogeneous and
limited in size.

<TABLE>
<CAPTION>
                                                                           YEARS ENDED DECEMBER 31,
                                                         --------------------------------------------------------------
(AMOUNTS IN THOUSANDS)                                    1996         1995         1994          1993            1992
                                                         ------       ------       ------        ------          ------
<S>                                                       <C>          <C>          <C>           <C>             <C> 
Loans charged-off:
  Commercial and financial .............................  $  945       $  154       $   92         $  216         $  539
  Real estate ..........................................   2,063          750          892            930          2,348
  Installment loans to individuals .....................     141           74           17             80            121
                                                          ------       ------       ------         ------         ------
    Total charge-offs ..................................   3,149          978        1,001          1,226          3,008
                                                          ------       ------       ------         ------         ------
Recoveries on loans charged-off:
  Commercial and financial .............................      66          150           51             17              4
  Real estate ..........................................     254           27          163             22             54
  Installment loans to individuals .....................      33           22           37             10             26
                                                          ------       ------       ------         ------         ------
    Total recoveries ...................................     353          199          251             49             84
                                                          ------       ------       ------         ------         ------
Net loans charged-off ..................................   2,796          779          750          1,177          2,924
Provision charged to operations ........................   1,854          700          530            764          2,679
Balance, at beginning of year ..........................   4,446        2,564        2,784          3,197          3,442
Changes incident to acquisitions .......................   2,010        1,961
                                                          ------       ------       ------         ------         ------
Balance, at end of year ................................  $5,514       $4,446       $2,564         $2,784         $3,197
                                                          ======       ======       ======         ======         ======
Ratio of net charge-offs during the period to
  average loans outstanding during the period ..........     1.1%         0.5%         0.6%           0.9%           2.0%
Ratio of allowance for loan losses to total loans ......     1.9          2.0          1.9            2.4            2.4
Ratio of allowance for loan losses to
  nonperforming assets .................................    70.1         81.5         72.3           65.9           35.9
Ratio of allowance for loan losses to nonaccrual loans .    95.7         94.1         86.2           87.7          101.7
</TABLE>

       NECB's allowance for loan losses  increased  $1,068,000 from December 31,
1995 to $5,514,000 at December 31, 1996.  The 1996 provision for loan losses was
$1,854,000  compared to $700,000 for 1995. This increase is primarily the result
of the acquisitions together with a higher level of delinquencies.  During 1996,
net  charge-offs  increased  $2,017,000 to $2,796,000  from $779,000 in 1995. Of
this  increase,  approximately  $1,200,000 was from loans acquired from MSB. The
majority of these loans had been specifically reserved by MSB in anticipation of
the need to be  charged-off.  The  ratio of net  charge-offs  to  average  loans
increased  to 1.10% in 1996  compared to .54% in 1995.  The  allowance  for loan
losses  decreased  to 1.91% of total  loans at  December  31, 1996 from 2.00% at
December  31,  1995.  At December 31,  1996,  the  allowance as a percentage  of
nonperforming  assets  and as a  percentage  of  nonaccrual  loans was 70.1% and
95.7%, respectively, compared to 81.5% and 94.1% at December 31, 1995.

                                       53
<PAGE>

      NECB's allowance for loan losses with allocations categorized by loan type
and percentage of loan type to total loans at December 31, 1992 through 1996 are
presented below:
<TABLE>
<CAPTION>
                              1996                  1995                  1994                  1993                  1992
                       -------------------   -------------------   -------------------  -------------------  -------------------
(AMOUNTS IN THOUSANDS) ALLOCATION OF ALL(1)  ALLOCATION OF ALL(1)  ALLOCATION OF ALL(1) ALLOCATION OF ALL(1) ALLOCATION OF ALL(1)
Loans by Type               $          %          $         %         $         %         $          %           $         %
                         ------    ------      ------   ------     ------    ------    ------     ------      ------    ------
<S>                      <C>       <C>         <C>      <C>        <C>       <C>       <C>        <C>         <C>       <C>
Commercial & Financial..  $ 849     19.3%       $ 541    16.1%      $ 526     20.4%     $ 411      12.5%       $ 941     14.4%
Real Estate:
  Construction..........    141      4.2%         254     5.8%         51      1.4%        22       0.7%         147      2.9%
  Residential...........  1,702     26.6%       1,090    36.4%        780     38.0%     1,405      44.5%       1,116     44.0%
  Commercial............  2,502     39.5%       2,388    38.3%        815     30.8%       740      33.0%         735     28.2%
Consumer................    320     10.4%         173     3.4%        392      9.4%       204       9.3%         258     10.5%
                         ------    ------      ------   ------     ------    ------    ------     ------      ------    ------
Total................... $5,514    100.0%      $4,446   100.0%     $2,564    100.0%    $2,782     100.0%      $3,197    100.0%
                         ======    ======      ======   ======     ======    ======    ======     ======      ======    ======
- ----------------
(1) ALLOWANCE FOR LOAN LOSSES.
</TABLE>

       As  noted,  NECB's  subsidiaries  perform  ongoing  reviews  of  loans to
determine the required  allowance for possible loan losses at any given date. To
facilitate this process,  an individual  loan rating system is utilized.  In the
review process,  the subsidiaries  assess factors  including the borrower's 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 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,  1996,  NECB  considered  loans  totaling  approximately
$15,635,000  to be potential  problems  compared to  $14,067,000 at December 31,
1995.  Included in these totals were loans totaling  $9,877,000 and  $9,342,000,
respectively,  which were not  classified  as  nonperforming  loans because such
loans are performing according to their terms.

       The following table summarizes the activity in the allowance for possible
loan losses for the three months ending March 31, 1997 and 1996:

                                                           (UNAUDITED)
                                                          THREE MONTHS
                                                         ENDED MARCH 31,
                                               ------------------------------
(AMOUNTS IN THOUSANDS)                             1997              1996
                                               -------------     ------------
Balance beginning of period .................      $5,514            $4,446
Provisions charged to operations ............         243               532
Recoveries on loans previously charged-off ..          67                53
Loans charged-off ...........................        (247)             (511)
                                                   ------            ------
Balance end of period .......................      $5,577            $4,520
                                                   ======            ======

       Provisions  for possible loan losses  charged to operations for the first
three months of 1997 were $247,000, representing a decrease of $289,000 from the
same period in 1996.  During the three month  period,  charge-offs  decreased by
$264,000. Management's assessment of the adequacy of the allowance is based upon
the composition of the loan portfolio,  past due  experience,  current  economic
conditions  and  other  factors  deemed  appropriate.  Management  analyzes  the
subsidiaries'  loan  portfolios  as  part  of its  risk  management  process  to
ascertain the potential for loss from possible  nonpayment by some of the Banks'
borrowers as well as the risk of loss  inherent in the  portfolio.  Reserves are
assigned  to  specific  loans and  classes  of  loans,  and then  aggregated  to
determine the total level needed.


                                       54
<PAGE>

DEPOSITS

       Total deposits increased $79,736,000 or 26% from $307,161,000 at December
31,  1995 to  $386,897,000  at  December  31,  1996.  This  increase  is largely
attributable to the  acquisition of MSB which provided  $84,115,000 in deposits.
As discussed  earlier,  the interest rate  structures of the acquired banks were
frequently at or near the top end of the rates offered throughout their markets.
This often  attracted  funds from  depositors  who only sought the highest rates
then being offered.  Since the need for such funds was less prevalent  after the
acquisitions  (primarily  due to  moderate  loan  demand and a strong  liquidity
position),  much of these funds did not stay with NECB. As a result,  absent the
effect of the  acquisition,  time deposits would have decreased by approximately
$10,000,000  from 1995. This taken together with NECB's focus on  small-business
development helped shift the mix of deposits from higher priced time deposits to
noninterest-bearing   demand  deposits  and  NOW  accounts.  The  percentage  of
noninterest-bearing  demand  deposits to total deposits  increased to 20.4% from
19.5% at December 31, 1996 and 1995, respectively.

ASSET LIABILITY MANAGEMENT

       Asset  liability   management  provides  for  a  structured  process  for
prudently  managing NECB's liquidity,  capital and market risk.  Asset/liability
management is guided by policies  reviewed and approved annually by NECB's Board
of  Directors.  Among other  things,  the policy  delegates  responsibility  for
asset-liability management to the Asset/Liability Committee ("ALCO") within each
subsidiary  bank.  The  committees  guide  all  the  day-to-day  asset/liability
management activities of the respective subsidiary.

INTEREST-RATE RISK

       Interest-rate  risk is defined  as the  sensitivity  of NECB's  income to
short and  long-term  changes in interest  rates.  The  principal  objective  of
interest  rate risk  management  is to control  this risk  within the limits and
guidelines  indicated in NECB's  asset/liability  policy.  NECB  identifies  and
manages its interest-rate  risk through both simulation models and gap analysis.
The simulation  analysis is used to both measure and analyze NECB's net interest
income  sensitivity over one and two-year time horizons.  The simulation process
involves the modeling of interest  income and expense from NECB's  balance sheet
during  a  specified  period  of time  and  under  a  variety  of  interest-rate
scenarios.  The  model  is used to  examine  the  impact  on  earnings  given an
immediate  200 basis  point  rise or fall in  interest  rates (a  "shock")  or a
gradual  200 basis  point rise or fall in  interest  rates (a "ramp") as well as
other forecasted interest change scenarios.  Each model includes  assumptions as
to the effect of volume changes,  prepayment rates and repricing characteristics
for both contractual and noncontractual assets and liabilities.

       Gap  analysis  provides a  point-in-time  "snapshot"  of the maturity and
repricing  characteristics  of NECB's balance  sheet.  The report is prepared by
allocating  all  assets  and  liabilities  according  to either  contractual  or
anticipated  maturity or repricing.  NECB's policy specifies that the cumulative
one-year gap should be less than 10% of total  assets.  As is shown in the table
below,  as of  December  31,  1996,  NECB was .50%  liability  sensitive  at the
cumulative one-year gap.




                                       55
<PAGE>

INTEREST-RATE GAP ANALYSIS

<TABLE>
<CAPTION>

                                                                                     DECEMBER 31, 1996
                                                                               CUMULATIVELY REPRICED WITHIN
                                                  ---------------------------------------------------------------------------------
                                                  3 MONTHS            4 TO 12           1 TO 5             AFTER 5                
(AMOUNTS IN THOUSANDS, BY REPRICING DATE)          OR LESS            MONTHS             YEARS              YEARS           TOTAL
                                                  --------           ---------         ---------          ---------       ---------
<S>                                               <C>                <C>               <C>                 <C>             <C>     
Cash...........................................    $ 9,675            $                 $                  $ 21,954       $ 31,629
Securities.....................................      5,354               6,783            56,817             26,114         95,068
Loans..........................................     51,526             106,283            92,160             39,027        288,996
Loans held-for sale............................      1,755                                                                   1,755
Other assets...................................                                                              15,711         15,711
                                                   -------            --------          --------           --------       --------
    Total assets...............................     68,310             113,066           148,977            102,806        433,159
                                                   -------            --------          --------           --------       --------
Deposits:
  Demand.......................................    $ 3,940            $                 $  3,940           $ 70,913       $ 78,793
  Savings......................................     14,161              28,323            49,565             49,565        141,614
  Time.........................................     48,536              86,567            31,060                328        166,491
                                                   -------            --------          --------           --------       --------
    Total deposits.............................     66,637             114,890            84,565            120,806        386,898
Short-term borrowings..........................      2,003                                                                   2,003
Other liabilities..............................                                                               3,847          3,847
Equity.........................................                                                              40,411         40,411
                                                   -------            --------          --------           --------       --------
    Total liabilities and
      shareholders' equity.....................     68,640             114,890            84,565            165,064        433,159
                                                   -------            --------          --------           --------       --------
Periodic.......................................    $  (330)           $ (1,824)         $ 64,412          $ (62,258)
                                                   -------            --------          --------           --------
Cumulative gap.................................    $  (330)           $ (2,154)         $ 62,258
                                                   =======            ========          ========
Cumulative gap as % of total assets............      (0.08)%             (0.50)%           14.37%

</TABLE>

       Through both the modeling  process and the  complementary  gap  analysis,
Management believes that the exposure of NECB's income to either a rate shock or
gradual change in interest rates is modest.


LIQUIDITY RISK

       Management's  objective  for  liquidity  risk is to ensure the ability of
NECB and its subsidiaries to meet their obligations.  These obligations  include
the withdrawal of deposits on demand or at maturity, the repayment of borrowings
as they  mature  and the  ability  to fund  existing  and new loan  commitments.
Accordingly,   NECB's   subsidiaries  have  liquidity   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.  Liquidity at NECB is measured
and  monitored  daily,  enabling  Management  to identify  and respond to trends
occurring in NECB's balance sheet.

       In 1995 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 has the ability to pledge up
to  $25,000,000  of its assets to meet its credit  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.  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
an increase of $7,679,000 in the amount of cash and cash equivalents at December
31,  1996  compared  to  December  31,  1995.  This  compares  to a decrease  of
$4,091,000  in 1995,  compared to December  31,  1994.  The increase in 1996 was
largely due to the  acquisition  of MSB coupled with a decrease  throughout  the
year in interest-bearing account balances.



                                       56
<PAGE>

CAPITAL

       At December 31, 1996,  total  shareholders'  equity was  $40,411,000,  an
increase of  $9,931,000  compared to  $30,480,000  at December 31, 1995. In July
1996, in acquiring MSB,  549,300 shares of common stock were issued by NECB at a
value of  $6,310,000.  Also  increasing  capital  in 1996 was the  retention  of
$3,310,000 in earned  income,  $170,000 from shares issued in  conjunction  with
exercise of stock options and a $141,000 increase in the unrealized holding gain
on securities  available for sale. During 1995,  shareholders'  equity increased
$12,007,000  to $30,480,000  from  $18,473,000 at December 31, 1994. In November
1995,  capital  increased  $9,507,000 when NECB issued  1,004,000  shares of its
common stock in exchange for all of the  outstanding  shares of  EQBK. Following
the acquisition, EQBK has been operating as a subsidiary of NECB.

       NECB  endeavors  to maintain an optimal  amount of capital  upon which an
attractive  return to shareholders  will be realized over the short and long run
while meeting all regulatory requirements for minimum levels of capital.

       As of December 31, 1996, NECB exceeded all regulatory  capital ratios and
the  subsidiaries  were categorized as "well  capitalized."  The various capital
ratios of NECB for December 31, 1996 and 1995 were:

                                MINIMUM LEVEL           1996             1995
                               --------------          ------           ------
Total Risk-Based ............       8.0%               13.5%             13.5%
Tier 1 Risk-Based ...........       4.0%               12.2%             12.3%
Leverage ....................       4.0%                8.5%             11.9%

       As of March 31, 1997, NECB exceeded all regulatory capital ratios and the
subsidiaries were categorized as "well  capitalized." The various capital ratios
of NECB for March 31, 1997 and 1996 were:

(UNAUDITED)
                               MINIMUM LEVEL            1997              1996
                              --------------           ------           ------
Total Risk-Based ............      8.0%                 13.7%            13.4%
Tier 1 Risk-Based ...........      4.0%                 12.4%            12.2%
Leverage ....................      4.0%                  8.7%             9.4%

RECENT ACCOUNTING PRONOUNCEMENTS

       In June 1996, the Financial  Accounting  Standards Board issued Statement
of Financial  Accounting  Standards (SFAS) No. 125, "Accounting for Transfer and
Servicing of Financial Assets and Extinguishments of Liabilities." This Standard
is based on a financial-components approach under which an entity recognizes the
financial and servicing  assets it controls and the  liabilities it has incurred
as a result of a transfer of financial assets,  and recognizes  financial assets
when  control  has  been   surrendered,   and   derecognizes   liabilities  when
extinguished.  This  standard  is  effective  for  transfers  and  servicing  of
financial assets and extinguishments of liabilities occurring after December 31,
1996  (except  for  certain  provisions  deferred  for one year by SFAS No. 127,
"Deferral of the  Effective  Date of Certain  Provisions  of FASB  Statement No.
125"),  and must be  applied  prospectively.  NECB does not  expect  that,  upon
adoption,  this  statement  will  have a  material  effect  on its  consolidated
financial statements.

FORWARD LOOKING STATEMENTS

       Certain  statements  contained in this Joint Proxy  Statement-Prospectus,
including those contained in "MANAGEMENT'S  DISCUSSION AND ANALYSIS OF FINANCIAL
CONDITION  AND IN  RESULTS OF  OPERATIONS  OF NECB" AND  "INFORMATION  REGARDING
NECB,"  are  forward  looking  statements  within  the  meaning  of the  Private
Securities  Litigation  Reform Act of 1995 are thus  prospective.  Such  forward
looking  statements are subject to risks,  uncertainties and other factors which
could cause actual results to differ  materially  from future results express or
implied by such statements. Such factors include, but are not limited to changes
in interest rates, regulation, competition and the local and regional economy.



                                       57
<PAGE>


                         CERTAIN STATISTICAL INFORMATION

DEPOSITS

       The  following  table sets forth  average  deposits and average rates for
each of the years indicated:

<TABLE>
<CAPTION>
                                                  1996                             1995                            1994
                                           ---------------------             --------------------            --------------------
                                           AVERAGE                           AVERAGE                         AVERAGE
(AMOUNTS IN THOUSANDS)                     BALANCE         RATE              BALANCE       RATE              BALANCE       RATE
                                           --------       ------             --------      ------            --------      ------
<S>                                        <C>            <C>                <C>           <C>               <C>           <C>
Demand deposits......................      $ 62,707                          $ 39,395                        $ 32,754
                                           --------                          --------                        --------
Regular savings deposits.............        76,310        2.02%               47,746        2.16%             56,819       2.02%

NOW accounts.........................        38,370        1.25%               23,405        1.14%             23,197       1.32%
Money market deposits................         5,014        1.10%                5,047        1.82%              4,396       2.73%
                                           --------                          --------                        --------
  Total savings deposits.............       119,694        1.74%               76,198        1.83%             84,412       1.87%
                                           --------                          --------                        --------
Time deposits........................       153,004        5.39%               80,615        5.35%             63,619       3.74%
                                           --------                          --------                        --------
  Total Deposits.....................      $335,405                          $196,208                        $180,785
                                           ========                          ========                        ========
</TABLE>

RETURN ON EQUITY AND ASSETS
<TABLE>
<CAPTION>

                                                                                      YEARS ENDED DECEMBER 31,
                                                                     -------------------------------------------------------------
                                                                     1996         1995            1994          1993        1992
                                                                     -----        -----           -----         -----       -----
<S>                                                                  <C>          <C>             <C>           <C>         <C> 
Return on average assets .......................................      1.14%         0.91%          0.56%         0.20%        0.18%
Return on average equity .......................................     12.28          9.61           8.34          3.26         3.08
Dividend payout ratio ..........................................     22.22         22.52           6.10          0.00         0.00
Equity to assets ...............................................      9.33          8.92           8.53          6.40         5.83

</TABLE>
INVESTMENT PORTFOLIO

       The following  tables present  maturities and weighted  average yields at
December 31, 1996,  1995 and 1994. 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>
                                                                                 1996
                                       ------------------------------------------------------------------------------------------
                                                     AFTER ONE    AFTER FIVE                                             WEIGHTED
                                        WITHIN      BUT WITHIN    BUT WITHIN       AFTER          NO                      AVERAGE
(AMOUNTS IN THOUSANDS)                 ONE YEAR     FIVE YEARS     TEN YEARS     TEN YEARS     MATURITY        TOTAL       YIELD
                                       ---------     ---------     ---------     ---------     ---------     --------    --------
<S>                                    <C>          <C>           <C>            <C>           <C>           <C>         <C>
AVAILABLE FOR SALE(1):
Debt securities issued by the
  U.S. Treasury and other U.S.
  government agencies ................   $ 6,124       $46,168       $11,022       $            $             $63,314      6.74%
Mortgage-backed securities ...........       259         2,446         1,148        6,458                      10,311      6.98%
Corporate debt securities ............     2,503         5,620                                                  8,123      6.22%
Marketable equity securities                                                                      3,689         3,689
                                         -------       -------       -------       ------       -------       -------
                                         $ 8,886       $54,234       $12,170       $6,458       $ 3,689       $85,437
                                         -------       -------       -------       ------       -------       -------
Weighted average yield ...............      6.64%         6.40%         7.34%        6.99%                       6.81%
                                         -------       -------       -------       ------       -------       -------

HELD TO MATURITY:
Debt securities issued by the
  U.S. Treasury and other U.S.
  government agencies ................   $             $ 3,507        $ 1,009      $             $            $ 4,516      6.91%
Debt securities issued by states and
  political subdivisions of the states                     720          1,347         774                       2,841      5.00%
                                         -------       -------        -------      ------        -------      ------- 
                                         $     0       $ 4,227        $ 2,356      $  774        $     0      $ 7,357
                                         -------       -------        -------      ------        -------      -------
Weighted average yield ...............                    6.36%          5.99%       5.14%                       5.96%
                                         -------       -------        -------      ------        -------      -------
Total portfolio ......................   $ 8,886       $58,461        $14,526      $7,232        $ 3,689      $92,794
                                         =======       =======        =======      ======        =======      =======
Total weighted average yield .........      6.64%         6.39%          7.12%       6.88%                       6.73%
                                         =======       =======        =======      ======        =======      =======
- ----------------
(1) Amounts shown at amortized cost.
</TABLE>


                                       58
<PAGE>

<TABLE>
<CAPTION>

                                                                                    1995
                                        -------------------------------------------------------------------------------------------
                                                       AFTER ONE    AFTER FIVE                                             WEIGHTED
                                         WITHIN      BUT WITHIN    BUT WITHIN       AFTER          NO                      AVERAGE
(AMOUNTS IN THOUSANDS)                  ONE YEAR     FIVE YEARS     TEN YEARS     TEN YEARS     MATURITY       TOTAL        YIELD
                                        ---------     ---------     ---------     ---------     ---------    --------     --------
<S>                                     <C>          <C>           <C>            <C>           <C>          <C>          <C>
AVAILABLE FOR SALE (1):
Debt securities issued by the
  U.S. Treasury and other U.S.
  government agencies ................   $  5,000      $ 29,035     $   4,448       $            $            $ 38,483         6.2%
Obligations of states and
  political subdivisions .............        251                                                                  251        10.9%
Mortgage-backed securities                                4,735           313         6,208                     11,256         7.4%
Corporate debt securities ............      6,288         3,400                                                  9,688         7.1%
Marketable equity securities .........                                                             15,115       15,115
                                         --------       -------       -------        ------       -------      -------
                                         $ 11,539      $ 37,170     $   4,761       $ 6,208      $ 15,115     $ 74,793
                                         --------       -------       -------        ------       -------      -------
Weighted average yield ...............       6.7%          6.0%          7.5%          7.4%          4.4%         6.9%
                                         --------       -------       -------        ------       -------      -------

HELD TO MATURITY:
Debt securities issued by the
  U.S. Treasury and other U.S.
  government agencies ................   $  1,500      $  4,001     $               $            $            $  5,501         6.4%
Debt securities issued by states
  and political subdivisions
  of the states ......................                      622           697           246                      1,565         8.1%
                                         --------       -------       -------        ------       -------      -------
                                         $  1,500      $  4,623     $     697       $   246      $      0     $  7,066
                                         --------       -------       -------        ------       -------      -------
Weighted average yield ...............       5.9%          6.6%          7.6%          9.2%                       7.1%
                                         --------       -------       -------        ------       -------      -------
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) Amounts shown at amortized cost.
                                                                             1994
                                         ------------------------------------------------------------------------------------------
                                                       AFTER ONE    AFTER FIVE                                             WEIGHTED
                                          WITHIN      BUT WITHIN    BUT WITHIN       AFTER          NO                      AVERAGE
(AMOUNTS IN THOUSANDS)                   ONE YEAR     FIVE YEARS     TEN YEARS     TEN YEARS     MATURITY       TOTAL        YIELD
                                         ---------     ---------     ---------     ---------     ---------    --------     --------
AVAILABLE FOR SALE (1):
Debt securities issued by the
  U.S. Treasury and other U.S.
  government agencies ................    $  9,980      $ 11,984      $  1,013       $             $           $ 22,977        6.1%
Mortgage-backed securities ...........                     5,123           228         3,694                      9,045        6.8%
Corporate debt securities ............         512         2,331           523                                    3,366        9.0%
Marketable equity securities .........                                                               2,120        2,120        5.8%
                                          --------      --------       -------       -------       -------     --------
                                          $ 10,492      $ 19,438      $  1,764       $ 3,694       $ 2,120     $ 37,508
                                          --------      --------       -------       -------       -------     --------
Weighted average yield ...............        5.0%          6.4%          7.7%          6.9%          4.9%         6.7%
                                          --------      --------       -------       -------       -------     --------

HELD TO MATURITY:
Debt securities issued by the
  U.S. Treasury and other U.S.
  government agencies .................   $  3,910      $  6,976       $             $             $           $ 10,886        6.9%
Debt securities issued by states
  and political subdivisions
  of the states .......................        450           100           306                                      856       5.00%
                                          --------      --------       -------       -------       -------     -------
                                          $  4,360      $  7,076       $   306       $     0       $     0     $ 11,742       10.2%
                                          --------      --------       -------       -------       -------     --------
Weighted average yield ................       5.7%          7.1%          9.8%                                     7.2%
                                          --------      --------       -------       -------       -------     --------
Total portfolio .......................   $ 14,852      $ 26,514       $ 2,070       $ 3,694       $ 2,120     $ 49,250
                                          ========      ========       =======       =======       =======     ========
Total weighted average yield ..........       5.1%          6.6%          8.0%          6.9%          4.9%         6.7%
                                          ========      ========       =======       =======       =======     ========
- ---------------
(1) Amounts shown at amortized cost.
</TABLE>


                                       59
<PAGE>


LOAN PORTFOLIO

       Types of loans at the end of each reporting period.
<TABLE>
<CAPTION>

                                                                            AT DECEMBER 31,
                                            -------------------------------------------------------------------------------
(AMOUNTS IN THOUSANDS)                       1996               1995              1994              1993             1992
                                             -----              -----             -----             -----            -----
<S>                                         <C>                <C>               <C>               <C>              <C> 
Commercial and financial ................   $ 55,601           $ 39,474          $ 27,033         $ 14,439         $ 19,490
Real estate:
  Construction ..........................     12,250             12,841             1,883              830            3,929
  Residential ...........................     76,970             63,025            50,382           51,433           59,609
  Commercial ............................    114,174             80,793            40,863           38,234           38,140
Consumer ................................     30,001             26,102            12,464           10,760           14,154
                                            --------           --------          --------         --------         --------
Loans outstanding .......................   $288,996           $222,235          $132,625         $115,696         $135,322
                                            ========           ========          ========         ========         ========

       The following  table shows the maturity and  sensitivity of the Company's
loan portfolio outstanding as of December 31, 1996.

                                                                    AFTER ONE
                                             ONE YEAR              YEAR THROUGH            AFTER
(AMOUNTS IN THOUSANDS)                        OR LESS              FIVE YEARS           FIVE YEARS             TOTAL LOANS
                                             ---------            -------------         ----------             -----------
Commercial and financial.................    $ 34,092                $15,083              $ 6,426               $ 55,601
Real estate:
  Construction...........................       9,393                    414                2,443                 12,250
  Residential............................      35,995                 22,012               18,963                 76,970
  Commercial.............................      57,049                 48,693                8,432                114,174
Consumer.................................      21,280                  5,958                2,763                 30,001
                                             --------                -------              -------               --------
Total Loans..............................    $157,809                $92,160              $39,027               $288,996
                                             --------                -------              -------
Less: allowance for possible loan losses.                                                                         (5,514)
                                                                                                                --------
Total loans, net.........................                                                                       $283,482
                                                                                                                ========

       At December 31, 1996,  loans maturing after one year include  $51,971,000
in fixed rate loans and $79,216,000 in variable rate loans.

</TABLE>


                                       60
<PAGE>


                               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.
<TABLE>
<CAPTION>
                                             POSITIONS                                                            DIRECTOR OR
                                             AND PRINCIPAL                               COMMITTEE                EXECUTIVE OFFICER
                                 AGE         OCCUPATION(1)                               MEMBERSHIP               OF NECB SINCE:
                                 ----        ------------                                -----------              ---------------
<S>                              <C>         <C>                                         <C>                      <C>   
Tadeus J. Buczkowski             70          Loss Control Director (Retired)             Executive                1986
                                             Hartford Insurance Group

John C. Carmon                   49          President, Carmon                           Executive                1985
                                             Funeral Homes, Inc.

Gary J. DeNino                   42          President of IMSCO,                         Compensation             1995
                                             Inc. a domestic market                      and Finance
                                             representative of
                                             international products

Frank A. Falvo                   54          Executive Vice President of                 Executive                1995
                                             NECB since December 1995
                                             and  President and CEO of
                                             EQBK since its formation

Dominic J. Ferraina              64          Chairman of the                             Executive                1986
                                             Boards of NECB and                          and Compensation
                                             NEBT; Practicing Attorney

Donat A. Fournier                48          Vice President and Senior                                            1993
                                             Loan Officer of NECB(2)

Charles D. Gersten               73          Partner, Gersten &                          Executive                1995
                                             Clifford (law firm)

John R. Harvey                   49          Partner, Harvey & Horowitz,                 Audit                    1995
                                             P.C. (Certified Public Accountants)

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

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

Angelina J. McGillivray          47          Manager,                                    Executive,               1993
                                             Coccomo Associates                          Compensation
                                             Realtors, LLC                               and Audit

Edward J. Szewczyk               66          President,                                  Governance               1985
                                             Southwood                                   and Audit
                                             Pharmacy, Inc.

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

(1) All the  Directors  and  Executive  Officers  have  been  engaged  in  their
    respective positions for  more  than five years except for Messrs.  Lentini,
    Hall and Fournier.

(2) In  June  1993,  the  Board  of Directors appointed Mr. 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  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. 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. 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.

</TABLE>


                                       61
<PAGE>

MEETINGS AND COMMITTEES

       During 1996,  the NECB Board met twelve  times.  The Audit  Committee met
five times and the Executive,  Compensation  and the Governance  Committees each
met once. In 1996, all NECB Board members attended more than 75% of the meetings
of the NECB Board and its committees on which they serve.

       The  Executive   Committee  consists  of  seven  members  and  had  broad
responsibilities  and reviews all matters which may  significantly  affect NECB.
Its primary focus is upon strategic interests providing guidance for development
and implementation of NECB's strategic plan. During 1996, the Committee only met
once because all matters otherwise  reviewable by it were reviewed by the entire
Board.

       The Audit  Committee  assists the Boards of Directors of NEBT and EQBK in
fulfilling their fiduciary responsibilities relating to corporate accounting and
reporting  practices  of NEBT and EQBK,  respectively.  Additionally,  the Audit
Committee  reviews the records and affairs of NECB to  determine  its  financial
condition,  reviews with management and the independent auditors NECB's internal
control  systems,  and monitors  NECB's  adherence in  accounting  and financial
reporting to generally accepted accounting principles.

       The Compensation  Committee,  composed of three independent  non-employee
members of the NECB Board,  determines  issues related to compensation  programs
and policies including  compensation actions for the Chief Executive Officer and
reviews the compensation for all executive officers.

       The  Governance  Committee  consists  of  four  members.  The  Governance
Committee was formed to assist the Board with issues  related to its  membership
as well as issues  related to the Articles of  Incorporation  and By-laws of the
Corporation. Issues related to membership include but are not limited to, issues
such as the size and  membership  of the  Board of  Directors  and its  standing
committees.

       The Governance  Committee will consider  additional  nominees  during the
year as corporate  needs  dictate,  and will advise the Board of Directors as to
its recommendations.  The Governance Committee will consider  recommendations by
shareholders  for  nomination as directors,  provided such  recommendations  are
submitted in accordance with certain  procedures set forth in NECB's By-laws.  A
shareholder's  notice must be delivered or mailed and received at the  principal
executive  offices  of NECB not less than 60 days nor more than 90 days prior to
the meeting. However, if fewer than 70 days notice of the date of the meeting is
given or made to  shareholders,  and the meeting is held in the preceding  year,
then notice of the  nomination by the  shareholder to be timely must be received
not later than the close of business on the tenth day following the day on which
such  notice of the date of the meeting  was mailed to  shareholders.  Notice to
shareholders' meeting will be deemed to be given on the date of NECB's quarterly
report,   letter  to  shareholders  or  other   communications  to  shareholders
disclosing  the  meeting  date,  if the  meeting is in fact held on that date or
within 30 days  thereafter.  A  shareholder's  notice  must set forth as to each
person whom the shareholder  proposes to nominate for election or re-election as
a director: (i) the name, age, business address and, if know, residence address,
(ii) the principal occupation or employment, (iii) the number of shares of stock
of NECB that are beneficially owned, and (iv) any other information  relating to
such  person that is required to be  disclosed  in  solicitation  of proxies for
election  of  directors,  or  otherwise  required,  in each  case,  pursuant  to
Regulation  14A  under the  Securities  Exchange  Act of 1934,  as  amended.  In
addition,  any shareholder making the nomination must promptly provide any other
information reasonably requested by NECB.

COMPENSATION OF DIRECTORS

       For their  service on the NECB Board during 1996,  Directors  (other than
Executive Officers of NECB who are Board members) received an annual retainer of
$1,500,  plus $300 for each Board meeting  attended and $150 for each  committee
meeting attended. The Chairman of the Board and each Committee Chairman received
an additional annual compensation of $3,500 and $500, respectively.



                                       62
<PAGE>


                           NECB EXECUTIVE COMPENSATION

       The  following   table  provides   certain   information   regarding  the
compensation paid to certain Executive Officers (the "Named Executive Officers")
of NECB for services  rendered in  capacities to NECB and NEBT during the fiscal
years ended December 31, 1996, 1995 and 1994. No other current Executive Officer
of NECB received cash compensation in excess of $100,000.

                           SUMMARY COMPENSATION TABLE

<TABLE>
<CAPTION>
                                                                                                     LONG-TERM
                                                                                                    COMPENSATION
                                                                 ANNUAL COMPENSATION                   AWARDS
                                                  ----------------------------------------------    ------------
                                                                                                      OPTION'S/          ALL OTHER
NAME AND PRINCIPAL POSITION                         YEAR           SALARY ($)          BONUS($)        SAR(#)       COMPENSATION($)
- ---------------------------                       ---------    ---------------      ------------    ------------   ----------------
<S>                                               <C>          <C>                  <C>             <C>            <C>
David A. Lentini                                     1996          $175,000            $30,800        40,000         $20,785(1)
  President and Chief Executive Officer              1995           140,000             13,500        15,000          22,837
                                                     1994           135,000                           20,000          17,647

Frank A. Falvo                                       1996          $150,000            $26,400        30,000          $4,167(2)
  Executive Vice President                           1995(3)        125,000             12,325

Donat A. Fournier                                    1996          $125,000            $26,400        30,000         $15,549(4)
  Vice President and Senior Loan                     1995            95,000             10,500        10,000          17,138
  Officer                                            1994            93,484                           14,000           8,062

Anson C. Hall                                        1996          $100,000            $17,600        30,000         $11,472(5)
  Vice President, Chief Financial Officer            1995            80,000              6,500         5,000
  and Treasurer                                      1994            75,000
</TABLE>
- ---------------
(1)  During 1996, NECB contributed $9,000 and $2,288, respectively,  into NECB's
     former  pension plan and NECB's 401(k) plan.  Additionally,  NECB paid life
     and  disability  insurance  premiums  in the  amounts of $2,689 and $6,818,
     respectively, for the benefit of Mr. Lentini.

(2)  During 1996, NECB contributed $4,167 pursuant to the 401(k) plan.

(3)  Amounts  shown in the table for 1995  include  amounts  paid by EQBK to Mr.
     Falvo prior to the acquisition of EQBK by NECB.

(4)  During 1996, NECB contributed $9,000 and $1,635, respectively,  into NECB's
     former  pension  plan and  NECB's  401(k)  plan.  Additionally,  NECB  paid
     disability  insurance  premiums  in the amount of $3,914 for the benefit of
     Mr. Fournier.

(5)  During 1996, NECB contributed $5,279 and $1,308, respectively,  into NECB's
     former  pension  plan and  NECB's  401(k)  plan.  Additionally,  NECB  paid
     disability  insurance  premiums  in the amount of $4,885 for the benefit of
     Mr. Hall.


                     OPTIONS/SAR GRANTS IN LAST FISCAL YEAR

     The following  table  contains  information  concerning  the grant of stock
options  made during the year ended  December  31,  1996 to the Named  Executive
Officers.

<TABLE>
<CAPTION>
<S>                                    <C>                  <C>                    <C>                <C>            <C>
                                            NUMBER OF        PERCENT OF TOTAL
                                            SECURITIES         OPTIONS/ SARS
                                            UNDERLYING          GRANTED TO           EXERCISE OR                      GRANT DATE
                                           OPTIONS/SARS        EMPLOYEES IN          BASE PRICE       EXPIRATION     PRESENT VALUE
NAME                                      GRANTED (#)(1)      FISCAL YEAR (2)          ($/SH)            DATE           ($)(3)
- ----                                    -----------------   -------------------    --------------    -------------   --------------
<S>                                               <C>          <C>                  <C>             <C>            <C>
David A. Lentini......................        40,000                28.6%               $10.25          1/31/2006        $127,200
Frank A. Falvo........................        30,000                21.4%               $10.25          1/31/2006         $95,400
Donat A. Fournier.....................        30,000                21.4%               $10.25          1/31/2006         $95,400
Anson C. Hall.........................        30,000                21.4%               $10.25          1/31/2006         $95,400
</TABLE>
- -------------------
(1)    Under the 1996 Incentive and Nonqualified  Compensatory Stock Option Plan
       (the "1996 Plan"), the Committee may grant either Incentive Stock Options
       or  Non-Statutory  Stock Options to key managerial  employees to purchase
       shares  of  NECB  Common  Stock.   The  option  price  is  fixed  by  the
       Compensation Committee (the "Committee") at the time of the grant and may
       not be less than 100  percent of the fair market  value of the stock,  as
       determined  by the  Committee,  in good faith as of the grant date.  Each
       option  may  be  first  exercised  in  five  equal  annual   installments
       commencing from the date set forth in the Stock Option Agreement for such
       options; provided,  however, that no option be exercised beyond ten years
       after the date of the grant.
(2)    The  percentages in the tables are based upon a total of 140,000  options
       granted to NECB employees  in  1996--all  of which were granted under the
       1996 Plan.
(3)    The grant date present values shown in the table are determined using the
       Black-Scholes  option pricing model.  The assumptions used in calculating
       the Black-Scholes present value of approximately $3.18 per option for new
       option grants were as follows:  (a) a dividend yield of 2.1 percent;  (b)
       expected volatility of 25 percent;  (c) a risk-free interest rate of 5.17
       percent;  and (d) expected  lives of 8 years.


                                       63
<PAGE>


The  Black-Scholes  option pricing model was developed for use in estimating the
fair value of traded  options  that have no vesting  restrictions  and are fully
transferable.  In  addition,  option  pricing  models  require the use of highly
subjective assumptions,  including the expected stock price volatility.  Because
NECB's employee options have characteristics  significantly different from those
traded  options,  and because  changes in subjective  assumptions can materially
affect the fair value estimates,  the  Black-Scholes  model does not necessarily
provide a reliable single measure of the fair value of NECB's employee  options.
The amount realized from an employee option ultimately  depends on the market of
the NECB Common Stock on the date of the exercise.

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


<TABLE>
<CAPTION>
                                                                                 NUMBER OF
                                                                                SECURITIES
                                                                                UNDERLYING                    VALUE OF UNEXERCISED
                                                                                UNEXERCISED                       IN-THE-MONEY
                                                                               OPTIONS/SARS                       OPTIONS/SARS
                                    SHARES ACQUIRED   VALUE REALIZED          AT FY-END (#)                    AT FY-END ($)(2)
                                                                      -----------------------------    ----------------------------
NAME                               ON EXERCISE (#)        ($)(1)      EXERCISABLE     UNEXERCISABLE    EXERCISABLE    UNEXERCISABLE
- ----                              -----------------  ---------------  -----------     -------------    -----------    -------------
<S>                                <C>                <C>             <C>             <C>              <C>            <C>  
David A. Lentini..................      20,000            $140,000        23,000            32,000        $155,375         $164,000

Frank A. Falvo....................                                         6,000            24,000        $ 30,750         $123,000

Donat A. Fournier.................      14,000            $ 98,000        16,000            24,000        $107,000         $123,000

Anson C. Hall.....................                                        11,000            24,000        $ 68,875         $123,000

</TABLE>
- --------------------
(1)   Value  realized  is the  difference  between  the fair market value of the
      Common Stock on the date of exercise and the exercise  price of the option
      exercised.
(2)   Value  is  the  difference  between  the  fair market value of  the Common
      Stock at year end and the exercise price of the option.

PENSION PLAN

       During 1996, the Company  converted its defined  contribution plan into a
401(k)  plan  (the  "Plan").  Employees  over the age of 21 and with one year of
service are eligible to participate in the Plan.  The Company  matches  employee
contributions  to the  Plan on the  following  basis:  100% of the  first  3% of
employee contributions and 50% of the next 2%. Both employee and Company matches
immediately  vest in the Plan.  Additionally,  funds which were  previously  not
vested in the defined contribution plan vested upon transfer into the Plan.


EMPLOYMENT AGREEMENTS

       NECB entered into employment  agreements with Messrs.  Lentini,  Fournier
and Hall in August, 1994 and with Mr. Falvo in August 1996.

       Mr.  Lentini's  employment  agreement  provides  for  his  employment  as
President and Chief Executive  Officer until July 30, 1996.  Beginning August 1,
1995,  and annually  thereafter,  the  agreement  automatically  extends for one
additional  year unless  canceled by either party.  The agreement will terminate
two years from the date of the last extension.  Under the agreement, Mr. Lentini
receives  an annual  base  salary  which is fixed by the Board  each  year.  The
employment  agreement  also provides that the Board of Directors of NECB may pay
an incentive bonus to Mr. Lentini at its option, and the amount of such bonus is
discretionary and will be determined by the Board of Directors.

       Mr. Falvo's  employment  agreement provides for his employment by NECB as
Executive  Vice  President  until July 30, 1998.  Beginning  August 1, 1998, and
annually thereafter, the agreement automatically extends for one additional year
unless canceled by either party. The agreement will terminate two years from the
date of the last  extension.  Under the agreement,  Mr. Falvo's annual salary is
$165,000.  The employment agreement also provides that the Board of Directors of
NECB may pay an incentive  bonus to Mr.  Falvo at its option,  and the amount of
such bonus is discretionary and will be determined by the Board of Directors.

       Mr. Fournier's  employment  agreement provides for his employment by NECB
as its  Executive  Vice  President  and Chief Loan Officer  until July 30, 1996.
Beginning August 1, 1996, and annually thereafter,  the agreement  automatically
extends for one additional year unless  canceled by either party.  The agreement
will  terminate  two  years  from  the  date of the last  extension.  Under  the
agreement,  Mr.  Fournier  receives an annual base salary  which is fixed by the
Board  each year.  The  employment  agreement  also  provides  that the Board of
Directors of NECB may pay an incentive bonus to Mr. Fournier at its option,  and
the amount of such bonus is discretionary and will be determined by the Board of
Directors.



                                       64
<PAGE>

       Mr. Hall's  employment  agreement  provides for his employment by NECB as
its Vice President and Chief  Financial  Officer until July 30, 1996.  Beginning
August 1, 1996, and annually thereafter, the agreement automatically extends for
one  additional  year  unless  canceled  by either  party.  The  agreement  will
terminate two years from the date of the last  extension.  Under the  agreement,
Mr. Hall  receives an annual base salary  which is fixed by the Board each year.
The  employment  agreement also provides that the Board of Directors of NECB may
pay an incentive  bonus to Mr. Hall at its option,  and the amount of such bonus
is discretionary and will be determined by the Board of Directors.

                     OTHER INFORMATION RELATING TO DIRECTORS
                             AND EXECUTIVE OFFICERS

       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:

DECEMBER 31,                                   TOTAL INDEBTEDNESS OUTSTANDING
- ------------                                 ----------------------------------
1996........................................             $4,704,000

1995........................................             $6,971,000

1994........................................             $3,337,000

       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,
1996,  1995 and 1994 the  aggregate  amounts of extensions of credit to insiders
were well below this limit.

       NEBT and EQBK have had, and are  expected to have in the future,  banking
transactions  in the  ordinary  course of  business  with  directors,  executive
officers 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 1996, NECB retained Dominic J. Ferraina, Chairman of the Boards of
NECB and NEBT, to perform certain legal services.

       Charles D.  Gersten,  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 $224,576  during 1996.  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.

                                       65
<PAGE>

             SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS OF NECB

       The following  table includes  certain  information as of the NECB Record
Date regarding the shareholders known to NECB to own beneficially more than five
percent (5%) of the NECB Common Stock.

NAME AND
ADDRESS OF                                  AMOUNT OF SHARES        PERCENTAGE
BENEFICIAL OWNERS                          BENEFICIALLY OWNED        OF CLASS
- ----------------                            -----------------        ---------
Wellington Management Co..............            344,300              9.4%
75 State Street, 19th Floor
Boston, MA 02119
Angelina J. McGillivray...............            231,979(1)(2)        6.3%
195 Ethan Drive
Windsor, CT 06095
Bay Pond Partners, L.P................            230,900              6.3%
75 State Street
Boston, MA 02119
John Hancock Advisers, Inc............            185,000              5.0%
101 Huntington Avenue
Boston, MA 02119
- --------------------
(1)    Includes  85,167 shares owned by John A. Coccomo,  Sr., a former Director
       of  NECB,  for  which  Mrs.  McGillivray  holds power of attorney to vote
       and which ownership has been disclaimed by Mrs. McGillivray.
(2)    Includes 34,012 shares owned by John A. Coccomo,  Sr. Foundation  for the
       Blind,  Inc., a  charitable trust of which Mrs.  McGillivray is a trustee
       and for which ownership has been disclaimed by Mrs. McGillivray.

         SECURITY OWNERSHIP OF DIRECTORS AND EXECUTIVE OFFICERS OF NECB

       The  following  table shows,  as of the NECB Record  Date,  the number of
shares of NECB Common  Stock and the percent of  outstanding  NECB Common  Stock
beneficially owned by (i) each of the current Directors,  (ii) each of the Named
Executive Officers and (iii) all Directors and Executive Officers as a group.

                                                   AMOUNT AND
                                                   NATURE OF
                                                   BENEFICIAL         PERCENT
NAME                                               OWNERSHIP (1)    OF CLASS (2)
- -----                                            ------------      ----------
Tadeus J. Buczkowski.........................        17,988             0.5%
John C. Carmon...............................        18,360(3)          0.5%
Gary J. DeNino...............................        25,587             0.7%
Frank A. Falvo...............................        19,034             0.7%
Dominic J. Ferraina..........................        15,000             0.4%
Donat A. Fournier............................        20,656(3)          0.6%
Charles D. Gersten...........................       100,525(3)          2.7%
Anson C. Hall................................        12,486(3)          0.3%
John R. Harvey...............................        13,786(3)          0.4%
David A. Lentini.............................        33,600(3)          0.9%
Angelina J. McGillivray......................       231,979(4)(5)       6.3%
Edward J. Szewcyzk...........................        12,358             0.3%
All Directors and Executive Officers
  as Group (12 persons)......................       487,347            13.1%
- -----------------
(1) Amounts shown include 6,000, 16,000, 11,000 and 23,000 shares, respectively,
    that may be acquired by Messrs. Falvo, Fournier, Hall and Lentini.
(2) For purposes of this calculation,  the number of shares of Common Stock used
    includes shares outstanding as of the NECB Record Date of 3,667,166 plus any
    shares subject to options  granted to that individual and exercisable within
    60 days of the NECB Record Date.
(3) Includes  shares  owned  by,  or  as  to  which voting power is shared with,
    spouse, children, or affiliates.
(4) Includes  85,167 shares owned by John A. Coccomo,  Sr., a former Director of
    NECB, for which Mrs. McGillivray holds power of attorney  to vote and  which
    ownership has been disclaimed by Mrs. McGillivray.
(5) Includes  34,012  shares  owned  by John A. Coccomo,  Sr. Foundation for the
    Blind,  Inc., a charitable trust of which Mrs.  McGillivray is a trustee and
    for which ownership has been disclaimed by Mrs. McGillivray.


                                       66
<PAGE>

                           INFORMATION REGARDING FBWH

BUSINESS

       FBWH was  incorporated  under  the laws of the  State of  Connecticut  on
August 19, 1987. It commenced operation as a Connecticut state-chartered bank on
January 11, 1988.  FBWH offers  standard  commercial bank products and services.
FBWH is an insured  bank under the  Federal  Deposit  Insurance  Act.  Like most
state-chartered  banks  in  Connecticut,  FBWH is not a  member  of the  Federal
Reserve System

       FBWH conducts business from its office located at 1013 Farmington Avenue,
West Hartford,  Connecticut,  06107;  Telephone:  (860)  561-4620.  There are no
branches.  FBWH has defined its primary market as the Town of West Hartford, and
its  secondary  market  areas  as the  Towns of  Avon,  Bloomfield,  Farmington,
Newington  and the City of  Hartford.  FBWH is  located  in West  Hartford  Town
Center, traditionally the commercial center of West Hartford. Farmington Avenue,
where the office is located,  is a major traffic corridor for both West Hartford
Town Center and for commuters heading to and from the City of Hartford.

       West  Hartford  has a number  of  institutions  which  offer  varied  and
innovative   financial   products.   West  Hartford  is  served  by  10  banking
institutions  (banks and thrifts) with  approximately  23 offices.  The types of
institutions range from large regional banks to various  institutions of smaller
size. No other bank is headquartered in West Hartford.

       Competition  may also be increased  generally by virtue of recent changes
to State and Federal  Banking laws.  State law generally  confers  substantially
similar  powers on banks and  thrifts.  State and  federal law  currently  allow
out-of-state institutions to acquire Connecticut institutions.  Federal law will
allow such  institutions to merge with Connecticut  institutions,  and State law
may be amended in the near future to allow  out-of-state  institutions to branch
on their own into Connecticut. FBWH cannot predict the long-range effect of this
legislation on operations at this time.

       Connecticut  legislation also permits any savings bank or commercial bank
to establish a branch office in any Connecticut town.

       A  material  portion of FBWH's  deposits  have not been  obtained  from a
single person.  A material  portion of FBWH's loans are not  concentrated on one
industry or group of related industries.

       FBWH conducts  substantially the same business  operations as are typical
for an independent Connecticut commercial bank.

       It operates as a hometown, or community-type bank focusing on the banking
needs of and  providing  personal  services  to local  customers.  The  range of
services   offered   includes   business   and   personal   checking   accounts,
interest-bearing "NOW" accounts, saving accounts, certificates of deposit, money
market accounts, IRA accounts, an on-site automatic teller machine, safe deposit
box  facilities,  money orders,  travelers'  checks,  the extension of long- and
short-term,  secured  and  unsecured,  business,  student  and  personal  loans,
mortgages  on  commercial  and  residential  real  estate,  home equity lines of
credit,  direct  deposit of  payroll  and Social  Security  checks,  Treasurer's
checks, food stamps,  welfare check cashing,  foreign transfers and remittances,
night deposit lock bags,  wire  transfers,  investment  transactions,  Christmas
Club, credit cards and saving bonds. FBWH provides  non-deposit products through
a third party contract  arrangement and by making Small Business  Administration
commercial loans. FBWH is an SBA Preferred Lender.

PROPERTIES

       FBWH  leases its main and only  office at 1013  Farmington  Avenue,  West
Hartford,  Connecticut.  See "ITEM 2.  ELECTION OF  DIRECTORS OF FBWH -- Certain
Transactions."


LEGAL PROCEEDINGS

       There are no material  adverse  legal  proceedings,  other than  ordinary
routine litigation incidental to normal business, to which FBWH is a party or to
which its properties are subject.


       In January of 1992,  FBWH  voluntarily  entered  into a  Stipulation  and
Consent for  Issuance of a Cease and Desist Order (the  "Order")  with the FDIC.

                                       67
<PAGE>
The  Order  required  that  FBWH  take  specific   action  to  correct   certain
deficiencies  addressed by the FDIC as a result of its examination of FBWH as of
June 10,  1991.  The  Order  addressed  issues  such as  deterioration  in asset
quality,  deficiencies in credit  administration and  documentation,  inadequate
allowance for loan losses,  inadequate  capital and  management  qualifications.
FBWH took  corrective  actions  and the Order was  unconditionally  released  in
August 1995.  FBWH is not subject to any  regulatory  enforcement  proceeding at
this time.

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

SUMMARY

       FBWH commenced operations as a Connecticut chartered state bank and trust
company on January 11, 1988.  FBWH conducts its  operations  from its offices at
1013 Farmington Avenue, West Hartford, Connecticut.

       FBWH's principal  business is to attract deposits from the general public
and to make  loans of  various  types,  including  commercial,  commercial  real
estate, personal and residential permanent and home equity loans.

       During  1994 FBWH was awarded  Certified  Lender  Status  under the Small
Business  Administration  ("SBA") Lending Program.  FBWH also began offering non
deposit  investment  products such as mutual funds and annuities through a third
party business partner.  Both of these events are consistent with FBWH's goal of
increasing non interest fee income.  In February 1996,  FBWH's  Preferred Lender
Status under the SBA Lending Program was awarded.

       FBWH  reported  net income of  $1,225,676  or $.88 per share for the year
ended  December 31, 1996,  compared  with net income of  $1,710,443 or $1.60 per
share for the prior year,  and a net income of  $407,402 or $.50 per share,  for
1994. Net income in 1995 included a net income tax benefit of $1,008,580.

       For the  quarter  ended  March 31,  1997,  FBWH  reported  net  income of
$309,179  or $0.19 per share.  This  compares to net income of $247,628 or $0.17
per  share  for the  first  quarter  of  1996.  Earnings  for the  quarter  were
positively  affected by an increased level of earning assets,  a decreased level
of  non-performing  assets and a higher level of non-interest  income due to the
origination and sale of SBA loans. These items were somewhat offset by increases
in FBW's income tax expense due to the full  utilization  of net operating  loss
carryforwards.

       For the  quarter  ended  March 31,  1996,  FBWH  reported  net  income of
$247,628  or $0.17 per share.  This  compares to net income of $151,588 or $0.19
per share for the first  quarter of 1995.  Earnings for the quarter were largely
attributed an increase in premiums  recognized  from the sale of the  guaranteed
portion of Small  Business  Administration  loans to  $129,708  as  compared  to
$84,492 in 1995. FBWH also lowered its provision for loan losses to $75,000 from
$220,000 at March 31, 1995 and realized a marginal $491 gain on securities  sold
as  compared  to  $31,992  in losses  during  the first  quarter  of 1995.  FDIC
assessments  were also  decreased  by $51,110.  These were offset by a continued
decrease in mortgage  origination  income and higher net costs  associated  with
foreclosed property due to management's  intention to accelerate the disposition
of the assets.

       The allowance for loan losses  represented 2.43% and 3.44% of total loans
at December 31, 1996 and 1995,  respectively.  The provision for loan losses was
$355,000 and $500,000 for 1996 and 1995,  respectively.  Net charge-offs in 1996
were  $638,494  and in 1995  were  $644,029  representing  1.4%  and 1.5% of the
respective years' average loans outstanding.

       Other real estate  owned  decreased to $207,000 at December 31, 1996 from
$1,818,218 at December 31, 1995.  Total non accruing loans and other real estate
owned decreased by $1,971,949 to $889,815 at December 31,1996 from $2,861,764 at
December 31, 1995. As a result,  the ratio of non accruing  loans and other real
estate  owned to total loans and other real estate  owned  decreased to 1.88% at
December 31, 1996 compared with 6.60% at December 31, 1995.

       Shareholders'  equity  totaled  $8,808,640  at December 31, 1996 compared
with $6,667,535 at the prior year end. The significant increase for 1996 was due
to improved  earnings,  and proceeds from the exercise of common stock warrants.
Included  in the  equity  amounts at the end of 1996 were  unrealized  losses on
available-for-sale securities, net of tax, of $90,109.

       Deposits  at  March  31,  1997  decreased  to  $67,611,110   compared  to
$70,060,740  at March 31,  1996.  Other  funding was  provided by an increase in


                                       68
<PAGE>

borrowings  from the  Federal  Home Loan Bank as well as an  increase  in equity
capital.  Federal Home Loan Bank  borrowings have been used to match fund longer
term fixed rate loans.  Equity capital has increase by $2,156,125 from the level
at March 31, 1996.

INTEREST-EARNING ASSETS

       Interest-earning  assets  averaged  $72,944,000  in 1996, a 9.4% increase
from  $66,673,000  in 1995 which was a 2.8% decrease from  $68,578,000  in 1994.
During 1996, with its improved  capital  position FBWH began efforts to increase
its level of  earning  assets.  The  decrease  in the level of  interest-earning
assets  during  1995 was a result of FBWH's  decision  to  maintain  or decrease
FBWH's asset levels until capital ratios were improved.

       Average total loans were $44,808,000 in 1996 compared with $43,855,000 in
1995, a increase of 2%. In 1994 total loans averaged $52,959,000.  Average total
loans were 61% of average  interest  earning  assets in 1996.  In 1995 and 1994,
average total loans were 66% and 77%, respectively,  of average interest-earning
assets.

       Investment  securities  principally  consist of US Government  and agency
mortgage backed securities.  In 1996 investment securities averaged $25,229,000,
an  increase  of 43%  from  1995  levels  of  $17,641,000,  which in turn was an
increase of 38% from 1994  investment  securities of  $12,770,000.  FBWH decided
early in 1994 to reallocate its balance sheet to include a higher  percentage of
investment  securities.  This continued into 1996.  This reduces the credit risk
inherent in FBWH's earning assets.

SOURCE OF FUNDS

       In 1996, total average  interest-bearing  liabilities were $60,079,000 an
increase of 4.8% from 1995 average interest-bearing  liabilities of $57,334,000,
which were 4.7% below 1994 average interest-bearing liabilities of $60,169,000.

       Core deposits averaged $66,160,000 in 1996, a $2,754,000 or 4.3% increase
from 1995 core deposit levels of $63,406,000, which in turn were $4,161,000 less
than 1994 levels of $67,567,000.  Core deposits consist of demand deposits, time
deposits,  savings deposits,  and money market deposit accounts. Not included in
core deposits are large denomination certificates of deposit.

       Demand deposits were $10,125,000 on average in 1996,  $10,149,000 in 1995
and $10,815,000 in 1994. NOW,  savings and money market deposit average balances
increased  during 1996 to $34,040,000,  up $1,115,000 from 1995 average balances
of  $32,925,000,   which  were  $2,904,000   below  1994  average   balances  of
$35,829,000. Time deposit balances, including large denomination certificates of
deposit  averaged  $23,377,000  in 1996 compared with  $24,130,000  in 1995, and
$24,085,000 in 1994.

       Other  borrowed  funds  averaged  $2,662,000  during 1996  compared  with
$279,000 during 1995, and $255,000 in 1994.  During 1996 FBWH become a member of
the  Federal  Home Loan Bank.  This has allowed  FBWH to borrow  funds of longer
duration to match fund fixed rate loans with longer maturities.

NET INTEREST INCOME

       Net interest  income is the  difference  between the  interest  earned on
assets and the interest  paid on  liabilities.  Interest  income and expense are
affected by changes in the volume and mix of average interest-earning assets and
interest-bearing liabilities, as well as changes in the level of interest rates.

       Interest  income  on  interest-earning  assets  was  $6,221,357  in  1996
compared with $5,806,760 and $5,313,134 in 1995 and 1994, respectively. Interest
expense was  $2,091,841 in 1996 compared with  $1,975,912 in 1995 and $1,737,555
in 1994.

       FBWH's net interest  income was  $4,129,516 in 1996 which  represented an
increase of $298,668 or 7.8% over 1995.  The  increase  was a result of a higher
level of interest  bearing assets.  In 1995, net interest income was $3,830,848,
an increase of $255,269 over  $3,575,579 in 1994.  This was due primarily to the
result of the increased interest rate spread.

       During  1996 the yield on average  interest-earning  assets was 8.53%,  a
decrease of 17 basis  points from 8.70% during  1995.  The 1996  decrease in the
yield on earning  assets was due to decreases  in the general  level of interest
rates.  Interest earned on prime-based  commercial  loans, home equity loans and

                                       69
<PAGE>

federal  funds  sold  contributed  to this  decrease.  The yield on  investments
increased as FBWH increased the size of the portfolio at higher yields. The rate
paid on average interest bearing  liabilities during 1996 was 3.48%, an increase
of 3 basis points from 3.45% during  1995.  Deposit  rates did not change at the
same  overall  level of  interest  rates.  This was due  primarily  to a lack of
competitive  industry  pressure  stemming from weak loan demand in  Connecticut.
Certificates  of Deposit  issued with higher rate  increased at a greater  level
than other core deposits.  The resulting interest rate spread decreased to 5.05%
for 1996, down 20 basis points from 1995's spread of 5.25%.

       During 1995, the yield on average  interest-earning  assets was 8.70%, an
increase of 95 basis  points over 7.75% during  1994.  The 1995  increase in the
yield on earning  assets was due to increases  in the general  level of interest
rates.  Interest earned on prime based commercial  loans,  home equity loans and
federal funds sold  contributed to this increase.  The yield on investments also
increased as FBWH increased the size of the portfolio at higher yields. The rate
paid on average interest bearing  liabilities during 1995 was 3.45%, an increase
of 56 basis points from 2.89% during 1994. Deposit rates did not increase at the
same  overall  level of  interest  rates.  This was due  primarily  to a lack of
competitive  industry  pressure  stemming from weak loan demand in  Connecticut.
Certificates  of Deposit  issued with lower rates  increased at a greater  level
than other core deposits.  The resulting interest rate spread increased to 5.25%
for 1995, up 39 basis points over 1994's spread of 4.86%.

       FBWH's net  interest  margin for 1996 was 5.66%,  compared  with 5.74% in
1995 and  5.21% in 1994.  The  margin  decreased  slightly  during  1996 as FBWH
increased the level of investment  securities as a percentage of earning assets.
Investment  securities generally provide a lower rate of return than FBWH's loan
portfolio.  As funds provided by non-interest sources did not change much during
1995 and 1994, the 1995 increase was due to the increased interest rate spread.

       Net  interest  income  for the three  months  ended  March  31,  1997 was
$1,078,121  compared to $959,753 for the three months ended March 31, 1996. This
increase  is  attributed  to  a  higher  level  of  interest   earning   assets,
particularly  in the  loan  portfolio.  The  significant  drop in the  level  of
non-performing  assets has allowed  FBWH to  redeploy  those funds into both the
loan and investment portfolios.

       The  following  table  summarizes  the  components of FBWH's net interest
income, net interest spread and net interest margin.

<TABLE>
<CAPTION>
          DISTRIBUTION OF ASSETS, LIABILITIES AND SHAREHOLDERS' EQUITY;
                    INTEREST RATES AND INTEREST DIFFERENTIAL
                                    ($000'S)

                              FOR THE YEAR ENDED              FOR THE YEAR ENDED                   FOR THE YEAR ENDED
                               DECEMBER 31, 1996               DECEMBER 31, 1995                    DECEMBER 31, 1994
                          ----------------------------    ----------------------------         -----------------------  
                          AVERAGE                         AVERAGE                              AVERAGE
                          BALANCE     INTEREST   RATE     BALANCE     INTEREST  RATE           BALANCE       INTEREST  RATE
                          -------     -------    -----    -------     -------   ------         -------       -------   -----
<S>                       <C>          <C>       <C>      <C>         <C>       <C>             <C>          <C>       <C>  
Loans ................... $44,808      $4,486    10.01%   $43,855     $4,425    10.09%          $52,959      $4,546    8.58%
Investment Securities ...  25,229       1,585     6.28%    17,641      1,077     6.10%           12,770         642    5.03%
Federal Funds Sold ......   2,907         150     5.16%     5,267        305     5.79%            2,849         125    4.39%
                          -------      ------             -------     ------                    -------      ------  
Total Earning Assets ....  72,944       6,221     8.53%    66,763      5,807     8.70%           68,578       5,313    7.75%
                                       ------                         ------                                 ------
Cash and Due from Banks
   and Other Assets .....   5,169                           6,327                                 6,546
                          -------                         -------                               -------
Total Assets ............ $78,113                         $73,090                               $75,124
                          =======                         =======                               =======
NOW, Savings and Money
   Market Deposits ...... $34,040      $  677     1.99%   $32,925     $  743     2.26%          $35,829      $  788    2.20%
Time Deposits ...........  23,377       1,248     5.34%    24,130      1,217     5.04%           24,085         938    3.89%
Borrowed Funds ..........   2,662         167     6.27%       279         16     5.73%              255          11    4.31%
                          -------      ------             -------     ------                    -------      ------  
Total Interest-Bearing 
   Liabilities ..........  60,079       2,092     3.48%    57,334      1,976     3.45%           60,169       1,737    2.89%
                                       ------                         ------                                 ------
Demand Deposits .........  10,125                          10,149                                10,815
Other Liabilities .......     391                           1,002                                   300
Shareholders' Equity ....   7,518                           4,605                                 3,840
                          -------                         -------                               -------
Total Liabilities 
   and Equity ........... $78,113                         $73,090                               $75,124
                          =======                         =======                               =======
Net Interest Income .....              $4,129                          $3,831                                 $3,576
                                       ======                          ======                                 ======
Net Interest Spread .....                         5.05%                          5.25%                                 4.86%
Net Interest Margin .....                         5.66%                          5.74%                                 5.21%
</TABLE>

                                       70
<PAGE>

       For the purposes of these computations, nonaccruing loans are included in
the daily average loan amounts  outstanding.  Also included in the daily average
loan amounts outstanding were real estate loans held for sale.

       The  following  table sets forth  changes in FBWH's  interest  income and
interest expense resulting from changes in rates and changes in volumes.

<TABLE>
<CAPTION>
                          RATE/VOLUME ANALYSIS ($000'S)

                                                                  YEAR ENDED DECEMBER 31,
                                   -------------------------------------------------------------------------------------

                                        1996 COMPARED TO 1995                             1995 COMPARED TO 1994
                                         INCREASE (DECREASE)                                INCREASE (DECREASE)
                                   -----------------------------------              ------------------------------------
                                   RATE           VOLUME          NET               RATE          VOLUME           NET
                                   ----           ------         ----               ----          ------          ----
<S>                                <C>            <C>            <C>                <C>            <C>             <C> 
Interest Income:

  Loans ........................   $(35)          $ 96           $ 61               $728           $(849)         $(121)
  Investment Securities ........     32            476            508                156             279            435
  Federal Funds Sold ...........    (30)          (125)          (155)                49             131            180
                                   ----           ----           ----               -----          -----          ----- 
                                    (33)           447            414                933            (439)           494
                                   ----           ----           ----               -----          -----          ----- 
Interest Expense:
  NOW, Savings and
    Money Market Deposits ......    (90)            24            (66)                20             (65)           (45)
  Time Deposits ................     70            (39)            31                277               2            279
  Borrowed Funds ...............      2            149            151                  4               1              5
                                   ----           ----           ----               ----           -----           ----
                                    (18)           134            116                301             (62)           239
                                   ----           ----           ----               ----           -----           ----
Changes in Net Interest Income .   $(15)          $313           $298               $632           $(377)          $255
                                   ====           ====           ====               ====           =====           ====
</TABLE>

       The change in interest due to both rate and volume has been  allocated in
proportion to the  relationship  of the absolute dollar amounts of the change in
each. Interest income on real estate loans held for sale is included in interest
income on loans.

       FBWH  originates  residential  mortgage loans for sale into the secondary
market.  During 1996 mortgages with a combined  principal  balance of $1,800,000
were  originated  and sold to  investors on a non  recourse  servicing  released
basis.  FBWH also  originates  loans under the SBA 7(a) Lending  Program.  These
loans  receive a  guarantee  from the federal  government  of up to 80% of their
principal  balances.  FBWH  sells  the  guaranteed  portion  of  these  loans to
qualified  investors,  generally for a premium, and retains the servicing rights
for which it continues to receive  servicing  fees.  During 1996 FBWH originated
$10,512,000  of  loans  with  SBA  guarantees.   Guaranteed   portions  totaling
$8,185,000  were sold.  The SBA program has undergone  considerable  scrutiny by
Congress.  FBWH cannot predict  whether and to what extent future changes may be
made to the SBA program or the affect of such potential changes on FBWH.

PROVISION AND ALLOWANCE FOR LOAN LOSSES

       FBWH regards the allowance for loan losses as a general reserve, which is
maintained at a level believed to be adequate by management to absorb  potential
losses from all types of loans.  Management's  determination  of the adequacy of
the allowance is based on the extent of existing risks in the loan portfolio and
prevailing  economic  conditions.  The process includes  utilizing a credit risk
grading  process in addition to specific  reviews of individual  problem  loans.
Management  also  considers  trends in  delinquencies,  levels of non performing
assets and  forecasted  economic  conditions.  The  allowance  is  increased  by
provisions  for loan losses charged  against  operations and recoveries of loans
previously charged-off and is decreased by loans considered to be uncollectible.

       The  provision  for loan losses was  $355,000,  $500,000  and $906,000 in
1996,  1995,  and 1994,  respectively.  The  allowance  for loan losses  totaled
$1,145,915 at December 31, 1996  compared  with  $1,429,409 at December 31, 1995
and $1,573,438 at December 31, 1994.

       At December 31, 1996, 1995 and 1994, the ratios of the allowance to total
loans outstanding were 2.43%, 3.44% and 3.35%,  respectively.  At year end 1996,
the allowance for loan losses represented 168% of non accruing loans compared to
137% at December 31, 1995 and 72% at December 31, 1994.

                                       71
<PAGE>

       The  provision  for possible loan losses for the three months ended March
31, 1997 was $30,000  compared to $75,000 for three months ended March 31, 1996.
At March 31, 1997,  non-performing  loans amounted to $716,245 equal to 0.87% of
total assets  compared to $1,122,271 or 1.43% of total assets at March 31, 1996.
At December  31, 1996,  non-performing  loans  amounted to $682,815.  Other real
estate owned  totaled  $207,000 at March 31, 1997 and  December 31, 1996.  Other
real estate owned totaled  $1,642,652 at March 31, 1995. The provision  reflects
the FBWH's  ongoing  assessment of the risk inherent in its loan  portfolio.  In
view of the effects of the New  England  economy on a number of  borrowers  FBWH
considered  it prudent to maintain a  conservative  posture  with respect to its
provision  for  possible  loan losses  during the current and prior  years.  The
continued uncertainties in the Connecticut economy,  particularly the commercial
real estate sector,  may lead to future  increases in the Bank's  non-performing
asset amounts and the need to increase the allowance for loan losses.

       The allowance for loan losses of $1,150,044 at March 31, 1997  represents
161% coverage of  non-accruing  loans and 125% coverage of total  non-performing
assets.  The reserve  levels have been stable since  December 31, 1996 while the
Bank showed a decrease in  non-performing  loans as compared to March 31,  1996.
The Bank also charged off $32,000 of loans but recovered  $6,000 as of March 31,
1997.  The Bank  believes the current  allowance  amount is  adequate,  but will
continue to maintain a conservative loan reserve policy.

       The following table sets forth an analysis of FBWH's loan loss experience
for the years ended December 31, 1996, 1995, and 1994.

                                   1996            1995              1994
                                ----------       ----------       ----------
BEGINNING BALANCE ...........   $1,429,409       $1,573,438       $1,629,132
                                ----------       ----------       ----------
CHARGE-OFFS:

  Commercial ................      121,467          527,818          360,322
  Commercial Mortgage .......      546,552          295,897          595,844
  Installment ...............      103,378           44,157           75,232
                                ----------       ----------       ----------
    Total Charge-Offs .......      771,397          867,872        1,031,398
                                ----------       ----------       ----------
RECOVERIES:

  Commercial ................      121,524          213,894           50,584
  Commercial Mortgage .......        4,359            1,038           19,000
  Installment ...............        7,020            8,911              120
                                ----------       ----------       ----------
    Total Recoveries ........      132,903          223,843           69,704
                                ----------       ----------       ----------
NET CHARGE-OFFS .............      638,494          644,029          961,694
PROVISION CHARGED TO 
  OPERATIONS ................      355,000          500,000          906,000
                                ----------       ----------       ----------
BALANCE AT END OF YEAR ......   $1,145,915       $1,429,409       $1,573,438
                                ==========       ==========       ==========

Ratio of net charge-offs 
during the year to
average loans outstanding 
during the year .............         1.4%             1.5%             1.8%


NONACCRUING LOANS AND ACCRUING LOANS PAST DUE 90 DAYS OR MORE

       In determining  interest income recognition on nonperforming  loans, FBWH
follows  the policy  that no  interest  shall be accrued  unless  principal  and
interest are collectible.  Loans that are delinquent as to principal or interest
for a  period  of 90  days  or more  are  carefully  reviewed  with  respect  to
collectibility  and  collateral.  If the collateral is  sufficient,  or if it is
evident that the loan will return to current  status  within a reasonably  short
period of time,  the loan may remain on accrual  status.  Otherwise,  previously
accrued interest is reversed from income.

       At December  31,  1996,  nonaccruing  loans were  $682,815 as compared to
$1,043,546  at  December  31,  1995.  This  decrease  in  nonaccruing  loans  is
attributable  to  collection  activity and the  charge-off  of loans  considered
uncollectible.

                                       72
<PAGE>

       Gross  interest  income  would  have been  increased  by $83,056 in 1996,
$132,620  in 1995 and  $209,867  in 1994 had these  nonaccruing  loans  remained
current.  Gross interest income recorded on these loans totaled $45,345 in 1996,
$17,674 in 1995 and $63,261 in 1994.

       There were no  accruing  loans past due 90 days or more at  December  31,
1996, 1995, or 1994.

       FBWH identifies  certain  credits ("Watch List") that include  performing
loans which management  believes exhibit a higher than normal degree of risk due
to a variety of factors,  such as geographic and industry related weaknesses,  a
downturn in  operations in recent years,  bankruptcy  of a related  company,  or
other loans to the same borrower  that are  classified  as  nonperforming.  This
Watch List included loans  totaling  $5,286,531 at December 31, 1996, a decrease
of $2,653,912  from  $7,940,443 at December 31, 1995.  Although FBWH has reduced
the  level of these  loans,  there can be no  assurance  that the  decline  will
continue  or that these  loans will not be  classified  as  non-performing  at a
future date.

       Troubled  debt  restructurings  are  loans as to which  FBWH has  granted
certain  concessions  in  light  of the  borrower's  financial  difficulty.  The
objective  of FBWH in granting  these  concessions,  through a  modification  of
terms, is to maximize the recovery of its investment. This modification of terms
may include a reduction in the stated  rate,  an extension of maturity at a more
favorable  rate and a reduction of accrued  interest.  At December 31, 1996 FBWH
had no such loans.

INVESTMENT SECURITIES

       The primary  objectives  of FBWH's  investment  policies 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 FBWH's  interest  rate risk  policy and to provide a
balance of quality and  diversification to its assets. The investment  portfolio
is expected to provide funds when demand for acceptable  loans  increases and is
expected to absorb funds when loan demand decreases.

       At December 31, 1996,  FBWH's  investment  portfolio was $25,154,623,  or
30.1% of total  assets.  Federal  Funds sold were  $5,450,000,  or 6.5% of total
assets at  December  31,  1996.  Stock in the  Federal  Home  Loan Bank  totaled
$686,700  at  December  31,  1996.  FBWH  implemented   Statement  of  Financial
Accounting  Standards No.115 (SFAS 115),  "Accounting for Certain Investments in
Debt and Equity  Securities,"  effective  January 1, 1994. 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.  FBWH does not currently
purchase or hold any investment securities for the purpose of trading.

       FBWH's  available-for-sale   securities  at  December  31,  1996  include
$430,000  of  structured  notes.  "Structured  notes" is a term used to describe
generally a diverse  group of  investments,  many of which are more complex than
fixed-rate  instruments  with  a  simple  maturity  or  call  structure.  FBWH's
portfolio of structured notes is issued by the Federal Home Loan Bank and credit
risk is very low.

       FBWH's investment  strategy has included the purchase of structured notes
in the form of step-up notes and dual-index notes. FBWH believes that devoting a
portion of its  investment  portfolio to this type of investment is desirable in
an attempt to increase  yields and to diversify  the  portfolio.  Step-up  notes
initially  pay an above  market  yield for a short  non-call  period and, if not
called,  "step-up" to a higher  coupon  rate. A multi-step  note has a series of
fixed and  successively  higher coupons over its life. At each call date, if the
note is not called,  the coupon  rate  increases.  Dual-index  notes have coupon
rates  that  are  determined  by the  difference  between  two  market  indexes,
typically the Constant Maturity Treasury (CMT) and London Interbank Offered Rate
(LIBOR).

       The risk of owning step-up notes is analogous to risks involved in owning
adjustable-rate  mortgages.  These risks are prepayment if market interest rates
decrease and  continuation  if current market  interest rates increase above the
new adjusted rate. Risks involved in owning  dual-index notes include  inversion
of the yield curve that causes  interest rates on the notes to decrease  instead
of increasing as expected.  Structured notes have uncertain cash flows which are
driven by interest rate movements. Credit risk is typically very low. The recent
precipitous rise in interest rates and adverse publicity have combined to affect
negatively the marketability of structured notes in general.

       FBWH has traditionally  purchased investments to obtain a positive spread
between FBWH's cost of funds and the yield on investments.  Structured notes can


                                       73
<PAGE>

serve  this  purpose  as they  generally  offer  interest  rates  at the time of
purchase  that are higher than  prevailing  interest  rates and also increase in
yield as time passes.  FBWH believes that structured  notes that have adjustable
coupons are an  appropriate  complement to its balance sheet and that the market
risk  associated  with the structured  notes is not considered to be material to
FBWH's financial position, results of operations or liquidity.

       The table below presents the contractual  maturities of FBWH's investment
securities  at  December  31,  1996  and the  weighted  average  yields  of such
securities.  The weighted  average yields were calculated  based on the carrying
value and effective yields to maturity of each security.
<TABLE>
<CAPTION>

                                                                                 CARRYING AMOUNT
                                       --------------------------------------------------------------------------------------------

                                          LESS THAN ONE YEAR    ONE THROUGH FIVE YEARS   AFTER FIVE YEARS         TOTALS
                                        ---------------------   ----------------------   ------------------   ---------------------
                                                    WEIGHTED                  WEIGHTED             WEIGHTED                WEIGHTED
                                                    AVERAGE                    AVERAGE              AVERAGE                 AVERAGE
                                         AMOUNT      YIELD        AMOUNT         YIELD    AMOUNT     YIELD    AMOUNT         YIELD
                                       ----------  ----------   -----------     ------   ---------   ------   ----------     ------
<S>                                    <C>           <C>        <C>               <C>    <C>          <C>     <C>             <C>  
SECURITIES AVAILABLE-FOR-SALE:
  U.S. Treasury Notes ..............   $1,004,375    5.51%      $ 7,936,250      5.94%   $--            --    $ 8,940,625     5.89%
  U.S. Government Agencies .........         --        --         7,490,034      6.42%    1,737,459   7.19%     9,227,493     6.56%
  Mortgage Backed Securities .......         --        --            --            --     1,010,928   6.54%     1,010,928     6.54%
                                       ----------               -----------              ----------           -----------
                                        1,004,375    5.51%       15,426,284      6.17%    2,748,387   6.95%    19,179,046     6.25%
                                       ----------               -----------              ----------           -----------
SECURITIES HELD-TO-MATURITY:
  U.S. Government Agencies .........         --        --         3,394,916       6.38%    --            --     3,394,916     6.38%
  Other Debt Securities ............         --        --            50,000       7.85%     125,000   7.65%       175,000     7.71%
  Mortgage Backed Securities .......         --        --         1,230,313       4.87%   1,175,348   6.43%     2,405,661     5.63%
                                       ----------               -----------              ----------           -----------
                                             --        --         4,675,229       6.00%   1,300,348   6.55%     5,975,577     6.12%
                                       ----------               -----------              ----------           -----------
                                       $1,004,375    5.51%      $20,101,513       6.13%  $4,048,735   6.82%   $25,154,623     6.22%
                                       ==========               ===========              ==========           ===========
</TABLE>



OTHER REAL ESTATE OWNED

       Other real estate  owned is composed of real  property  acquired  through
foreclosure or in partial or total satisfaction of problem loans.

       At December  31,  1996,  FBWH had  $207,000  in other real  estate  owned
compared to  $1,818,218  at December  31,  1995.  The net decrease in other real
estate owned is due to the disposal of a number of properties during the year.

       Other real estate  owned at the end of 1996 is  composed  of  undeveloped
land.

       Total non accruing loans and other real estate owned at December 31, 1996
were $889,815 or 1.88% of total loans and other real estate  owned,  compared to
$2,861,764  or 6.60% at December 31,  1995.  As a  percentage  of total  assets,
nonperforming  assets  were  1.10%  and  3.70% at  December  31,  1996 and 1995,
respectively.

       As FBWH's  portfolio  of other  real  estate  owned  decreased  from 1996
levels,  costs associated with management and upkeep of the properties,  as they
occur, will have less of an impact for non-interest expenses. In addition,  FBWH
does  expect  that the legal fees and other  related  expenses  associated  with
managing  non-performing  assets will decrease as a result.  However, any future
decreases in market value may still affect non-interest expense as FBWH moves to
sell its remaining portfolio.

OTHER INCOME

       Total other income for 1996 was $1,038,168  which  represents an increase
of $386,442 from $651,726 in 1995.

       Net  security  losses in 1996 totaled  $12,642.  During 1995 FBWH had net
security gains of $5,361.

       Mortgage  origination  fees for 1996 totaled $17,031 compared to the 1995
amount of $43,960 and 1994 of $133,140. Mortgage origination fees represent fees
earned by FBWH for originating  residential mortgages that have been sold in the
secondary  market.   The  rising  rate  environment   combined  with  increasing
competitive  pressure  resulted in FBWH  originating  fewer mortgage loans and a
decrease in 1996 and 1995 origination fees.

       Gains on the sale of the guaranteed portion of SBA loans totaled $673,858
for 1996 as compared to $261,283 for 1995 and $320,231 during 1994.  During 1996
FBWH increased its staff in the SBA area.  The decrease  during 1995 was related

                                       74
<PAGE>
to a delay in FBWH receiving confirmation of the full faith and credit guarantee
of the Federal Government on over $1,000,000 of SBA loans due to the shutdown of
Federal  Government  operations  during December 1995.  FBWH achieved  Preferred
Lender  status under the SBA program  during  1996.  This  certification,  which
permits FBWH to process loan requests  through the SBA on an expedited basis and
FBWH's  increased  emphasis  on  this  type  of  lending  has  allowed  FBWH  to
significantly increase its presence in the SBA market.

       Other operating income totaled $359,921 in 1996 compared with $341,122 in
1995 and $318,411 in 1994. The 1996 growth was the result of increased servicing
income and packaging fees for SBA loans and increased deposit related fees.

       Non-interest  income  for the  three  months  ended  March  31,  1997 was
$256,266  compared  with  $221,093 for three  months ended March 31, 1996.  This
increase was largely the result of FBWH realizing a higher premium from the sale
of the guaranteed portion of Small Business  Administration loans of $162,455 as
compared to $129,708 in 1995.  FBWH also realized a marginal gain on the sale of
securities  of $2,235 in the first  quarter of 1997 as  compared to $491 in 1996
and recognized increases in its deposit fee income during 1996.

OTHER EXPENSE

       Total other expenses for 1996 were $3,262,531 compared with $3,280,711 in
1995 and $3,199,665 in 1994.

       Salaries and employee benefits for 1996 totaled  $1,385,013,  an increase
of 18.8% from  $1,165,498 in 1995,  which was a decrease of 2.6% from $1,197,144
in 1994.  The 1996  increase  was due to the  addition  of staff in  FBWH's  SBA
program,  the  establishment  of a targeted  incentive  program and increases in
employee benefit costs.

       Occupancy  expense for 1996 was $551,854  compared with $497,113 for 1995
and $406,592 in 1994. The increase during 1996 resulted from decreased  sublease
payments received by FBWH.

       The assessment by the FDIC for insurance of qualified deposits was $2,000
for 1996, $196,108 for 1995 and $216,026 for 1994. This assessment is related to
the  level  of  average  deposits  held by FBWH  and the  assessment  factor  as
determined  by the FDIC.  The decrease in the  assessment  for 1996 was due to a
significant  reduction in the assessment rate imposed by the FDIC on banks,  and
FBWH's improved capital  position.  The decrease in 1995 as compared to 1994 was
due to the lower average level of deposits. Assessment factors are a function of
FBWH's capital ratios and safety and soundness concerns.

       Expenses  related to systems and  technology  increased by $56,624 during
1996 to  $301,648.  During  1995 and  1994  these  expenses  were  $245,024  and
$222,368,  respectively.  The  increase  in the  expense for 1996 was related to
continued  enhancements of systems for customer  service and support,  including
twenty-four hour interactive voice response. This expense category includes data
processing, telephones and ATM related charges.

       Furniture and equipment  expense  totaled  $171,690 in 1996,  $174,587 in
1995 and $179,669 in 1994.

       Net expenses  related to foreclosed  properties  decreased by $137,949 to
$141,678 in 1996. A summary of income and expenses for foreclosed property
during 1996, 1995 and 1994 is as follows:



                                            1996            1995         1994
                                            -----        ----------   ---------
Rental Income .......................     $(160,316)     $(194,739)   $(189,127)
Operating Expenses ..................        65,219        142,612      162,439
Valuation Adjustments ...............       236,775        331,754      289,612
                                          ---------      ---------    ---------
Foreclosed Property, Net Expense ....     $ 141,678      $ 279,627    $ 262,924
                                          =========      =========    =========

       Other  expense in 1996 was $708,648  compared  with  $722,754 in 1995 and
$714,942 in 1994.  Contributing  to the decrease in other expense were decreased
costs  incurred for  professional  fees related to loan work out  situations and
compliance with regulatory requirements.

       Non-interest  expenses  for the three  months  ended  March 31, 1997 were
$803,436  compared with $837,943 for the three months ended March 31, 1996.  The
decrease  was  caused  primarily  by lower net costs  associated  with  carrying
foreclosed real estate.

                                       75
<PAGE>

LIQUIDITY

       On December 31, 1996, 33% of FBWH's assets were  maintained in cash, bank
deposits, federal funds sold and available-for-sale  securities. At December 31,
1995, 33% of FBWH's assets were also maintained in similar assets.

       The   following    table   reflects   the   maturity    distribution   of
Available-for-Sale investment securities at December 31, 1996.

                                               AMORTIZED               FAIR
                                                  COST                 VALUE
                                               -----------          -----------
Due within one year .......................    $ 1,004,705          $ 1,004,375
Due after one year through five years .....     15,516,998           15,426,285
Due after five years through ten years ....      2,810,317            2,748,386
                                               -----------          -----------
                                               $19,332,020          $19,179,046
                                               ===========          ===========

       The loan  portfolio  is  monitored  for both  maturity  distribution  and
interest rate sensitivity.  The maturity  distribution provides a primary source
for liquidity to FBWH. The following  table shows both the maturity and interest
rate sensitivity of the commercial loan portfolio at December 31, 1996.

                COMMERCIAL LOAN MATURITY AND SENSITIVITY ANALYSIS

                                                       COMMERCIAL
                                        COMMERCIAL      MORTGAGE        TOTAL
                                        ---------      ----------    -----------
Due within one year ................... $3,408,767     $ 4,358,497   $ 7,767,264
Due after one year through five years .  2,513,924      12,783,824    15,297,748
Due after five years ..................  3,020,757       9,871,974    12,892,731
                                        ----------     -----------   -----------
                                        $8,943,448     $27,014,295   $35,957,743
                                        ==========     ===========   ===========
Total due after one year:
  Fixed rate .......................... $1,616,549     $13,262,646   $14,879,195
  Variable rate .......................  3,918,132       9,393,152    13,311,284
                                        ----------     -----------   -----------
                                        $5,534,681     $22,655,798   $28,190,479
                                        ==========     ===========   ===========

       During  1996  deposits,  the major  source  of funds for FBWH,  decreased
$136,008,  or less than 1% to end the year at $70,106,370.  Time certificates of
deposit over  $100,000,  which are generally  more volatile than core  deposits,
totaled  $3,780,673  at December 31, 1996 as compared to  $4,032,690 at December
31, 1995. The following table shows  maturities of time  certificates of deposit
over $100,000 at December 31, 1996.

Three months or less .................  $1,705,390
Four through six months ..............     633,661
Seven through twelve months ..........     324,476
Over one year ........................   1,117,146
                                        ----------
                                        $3,780,673
                                        ==========

       At March 31, 1997, 32% of FBWH's assets were held in cash, bank deposits,
federal  funds sold,  and available  for sale  securities.  This compares with a
ratio of 33% at December 31, 1996.

INTEREST RATE SENSITIVITY

       FBWH's cumulative one year gap as a percentage of total earning assets at
December 31, 1996 was a negative 0.45%. A negative gap will generally  result in
FBWH's funding sources  repricing at a faster rate than its earning assets. In a


                                       76
<PAGE>

period of rising  interest  rates this will  generally  result in a decrease  in
FBWH's net interest  income.  In a period of declining rates a negative gap will
generally result in an increase of net interest income. The following table sets
forth certain information at December 31, 1996 regarding the rate sensitivity of
FBWH's earning assets and sources of funds.
<TABLE>
<CAPTION>

                                   `                              DECEMBER 31, 1996 ($000'S)
                                         -----------------------------------------------------------------------------
                                         3 MONTHS        4 TO 6        7 MONTHS    1 TO 5           OVER 5
                                         OR LESS         MONTHS        TO 1 YEAR   YEARS            YEARS        TOTAL
                                         --------        ------        ---------   ----------       -------    -------
<S>                                      <C>            <C>            <C>         <C>             <C>         <C>    
Earning Assets:
  Federal Funds Sold--
    Interest Bearing Due from Banks ...  $ 5,475        $    --        $    --     $    --         $    --     $ 5,475
  Investment Securities ...............    4,594          1,125          2,705      15,901           1,516      25,841
  Loans ...............................   28,195            530          1,955       8,738           7,791      47,209
  Loans Held for Sale .................      176             --             --          --              --         176
                                         -------        -------        -------     -------         -------     -------
Total Earning Assets ..................  $38,440        $ 1,655        $ 4,660     $24,639         $ 9,307     $78,701
                                         =======        =======        =======     =======         =======     =======
Source of Funds:
  NOW, Savings and
    Money Market Deposits .............  $28,142        $    --        $    --     $    --        $  8,914     $37,056
  Time Deposits .......................    5,636          4,799          5,179       6,462              --      22,076
  Borrowed Funds ......................      294             19          1,038       2,364             511       4,226
  Other ...............................       --             --             --          --          15,343      15,343
                                         -------       --------        -------     -------        --------     -------
Total Sources .........................  $34,072        $ 4,818        $ 6,217     $ 8,826        $ 24,768     $78,701
                                         =======       ========        =======     =======        ========     =======
Net Gap ...............................  $ 4,368        $(3,163)       $(1,557)    $15,813        $(15,461)
Cumulative Gap ........................    4,368          1,205           (352)     15,461              --
Cumulative Gap as a % of
   Total Earning Assets ...............   +5.55%         +1.53%          -.45%      +19.65%              0%
</TABLE>

       FBWH continually monitors its exposure to possible interest rate changes.
FBWH  strives to fund its assets with  liabilities  that  possess  substantially
matching rate sensitivity  characteristics which tends to minimize the impact of
future changes in interest  rates.  The effect of fluctuations in interest rates
is not expected to have a significant effect on FBWH operations.

       One tool that FBWH uses to measure its exposure to possible interest rate
changes is simulation  analysis.  Results  produced by  simulation  analysis may
differ from that expected by static gap interest rate  sensitivity  information.
This is because  simulation  analysis takes into account  interest rate caps and
floors that static gap results may not measure.

       FBWH is  sensitive  to changes in interest  rates for the  periods  under
three months and under one year. A parallel  increase in interest rates of 2.00%
would  increase net interest  income  approximately  $34,000  during the ensuing
three months,  a 2.00% decrease  would decrease net interest  income by $38,000.
Between  four and twelve  months  the same 2.00%  increase  would  increase  net
interest  income by  approximately  an additional  $216,000  while a decrease of
2.00% would decrease net interest income by an additional $229,000.

IMPACT OF INFLATION AND CHANGING PRICES

       The Financial  Statements and related notes presented elsewhere 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 power of money
over time due to inflation. Unlike many industrial companies, most of the assets
and  virtually  all of the  liabilities  of FBWH are  monetary  in nature.  As a
result, interest rates have a more significant impact on FBWH'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.

                                       77
<PAGE>

CAPITAL RESOURCES

       The Federal Deposit  Insurance  Corporation  ("FDIC")  considers a bank's
capital adequacy to be a principal factor in evaluating a bank's condition.  The
FDIC has  statutory  authority  to restrict a bank's  operations  based upon its
level of capital  and to take other  actions,  including  revocation  of deposit
insurance  and/or  closing  the bank,  if  satisfactory  capital  levels are not
maintained.  The FDIC has  promulgated  regulations  and adopted a statement  of
policy regarding the capital adequacy of state-chartered, non-member banks, such
as FBWH.

       The FDIC capital regulations  establish a minimum of 3.0% Tier 1 leverage
capital requirement for the most highly rated state-chartered, non-member banks.
Additional capital of at least 100 to 200 basis points in this ratio is required
for all other state-chartered, non-member banks, which effectively increases the
minimum  Tier 1 leverage  capital  ratio for such other banks to 4.0% to 5.0% or
more. Under the FDIC's  regulation,  the highest-rated  banks are those that the
FDIC determines are not anticipating or experiencing significant growth and have
well diversified risks,  excellent asset quality, high liquidity,  good earnings
and, in general, are considered strong banking organizations rated "composite 1"
under the Uniform  Financial  Institution  Rating System.  FDIC  guidelines also
require  state  non-member  banks  to  maintain  a ratio  of  total  capital  to
risk-weighted   assets  of  8.0%  and  a  ratio  of  Tier  1  capital  to  total
risk-weighted  assets of 4.0%.  Capital  requirements  higher than the generally
applicable minimum  requirements may be established for a particular bank if the
FDIC determines  that the bank's capital is or may become  inadequate in view of
its particular  circumstances.  Individual  minimum capital  requirements may be
appropriate where a bank is receiving special supervisory attention,  has a high
degree of  exposure to interest  rate risk or poses  other  safety or  soundness
concerns. At December 31, 1996, FBWH's Tier 1 leverage capital ratio was 10.53%,
and its total risk-based capital ratio was 17.93%.

       During the second quarter of 1995, FBWH completed a secondary offering of
common stock  offering.  FBWH sold 412,987 shares at a price of $3.00 per share.
Proceeds to FBWH, after all offering costs amounted to $1,100,000. The stock was
offered  to a group of  accredited  investors,  including  FBWH's  three  senior
officers,  and then through a shareholder  rights  offering.  The capital raised
from this offering allowed FBWH to exceed minimum  regulatory capital ratios and
was used for working capital purposes.

       During  1993,  FBWH  sold  371,501  warrants  at a price  of $1.00 to the
general public.  Each warrant allowed the holder to purchase one share of common
stock for the price of $4.00. The warrants expired on October 1, 1996.  Proceeds
from this sale, net of issuance costs of $50,000,  were $321,501 which have been
included in surplus.  As of October 1, 1996,  311,097  warrants  were  exercised
netting FBWH $1,244,386 in new capital.

REGULATORY MATTERS

       During August of 1995, following a concurrent  examination of FBWH by the
FDIC and State Banking  Commissioner,  FBWH was unconditionally  released from a
Cease  and  Desist  Order to  which  FBWH  voluntarily  consented  in 1992  (the
"Order").  The Order required that FBWH take specific  action to correct certain
deficiencies  addressed by the FDIC as a result of its examination of FBWH as of
June 10, 1991.

                      ITEM 2. ELECTION OF DIRECTORS OF FBWH

       FBWH's  Articles of  Incorporation  provide that FBWH shall have not less
than five (5) and not more than twenty-five (25) directors.  The Board has fixed
the number of  directors  to serve after the Meeting at  fourteen  (14).  FBWH's
Articles of Incorporation provide for a Board which has approximately  one-third
of its number elected each year for a three-year term. Accordingly, the Board of
Directors has nominated the following four (4) individuals to serve as Directors
for a three-year term until the annual meeting  expected to take place in April,
2000 and until  their  successors  are  elected  and have  qualified:  Dennis T.
Cardello,  Lewis Cohen, Samuel K. Lavery, and Howard J. Siegal. In addition, the
Board has  nominated  Thomas P.  Bilbao for  election  as a director  for a term
expiring in 1998.  Mr.  Bilbao was appointed to the Board in January 1997 at the
request of Kurt B. Hersher  pursuant to his agreement  with FBWH enabling him to
have up to three representatives on the Board through 1997.



                                       78
<PAGE>

<TABLE>
<CAPTION>

           NOMINEES FOR ELECTION AT THIS MEETING FOR A THREE-YEAR TERM

                                                                                                     SHARES OF       
                                                                                                     FBWH            PERCENT OF
                                                                           HAS                       COMMON          FBWH
                              PRINCIPAL OCCUPATION DURING                  SERVED    TERM WILL       STOCK           COMMON
                              THE PAST FIVE YEARS                          AS A      EXPIRE AT       BENEFICIALLY    STOCK
                              DIRECTORSHIPS AND POSITIONS                  DIRECTOR  THE ANNUAL      OWED AS OF      BENEFICIALLY
NAME                          HELD WITH FBWH                         AGE   SINCE     MEETING IN      FEB.1, 1997     OWNED(1)
- -----------------------------------------------------------------------------------------------------------------------------------

<S>                           <C>                                    <C>   <C>       <C>             <C>             <C> 
Dennis T. Cardello            President and Chief Executive          48    1993      2000            49,250(2)       3.2%
                              Officer, First Bank of West
                              Hartford; and Member of
                              Marketing and Board Loan and
                              Investment Committees.

Lewis Cohen                   Certified Public Accountant            52    1995      2000             6,000          0.4%
                              and  partner  in the  firm  of 
                              Capossela,  Cohen, Engelson  and  
                              Coleman,   P.C.;   Board  Loan  and
                              Investment Committee.

Samuel K. Lavery              President and Owner, S.K.              65    1988      2000            20,000(3)       1.3%
                              Lavery Appliance Company,
                              Audit, Marketing (Chairperson),
                              Board Loan and Investment,
                              and Personnel Committees.

Howard J. Siegal              Vice President EDART Truck             41    1988      2000            33,743(4)       2.2%
                              Rental Corp., Board Loan and
                              Investment Committee.

Thomas P. Bilbao              Retired since January 1997,            59    1997      1998            -0-             -0-
                              Executive Vice President of
                              Westport Bank & Trust Co. for
                              more than five years prior, Audit
                              and Board Loan and Investment
                              Committees.
</TABLE>

(1) Figures have been rounded to the nearest 0.1% and are based upon shares   
    issued and outstanding  plus the number of warrants and stock options deemed
    to be beneficially owned by each individual.
(2) Includes options to purchase 15,900 shares.
(3) Includes 1,000 shares held by S.K. Lavery Pension Plan, 500 shares held by 
    spouse, and options to purchase 10,000 shares.
(4) Includes options to purchase 10,000 shares.


                                       79
<PAGE>

<TABLE>
<CAPTION>

                         DIRECTORS CONTINUING IN OFFICE

                                                                                                        SHARES OF
                                                                                                        FBWH            PERCENT OF
                                                                               HAS                      COMMON          FBWH
                              PRINCIPAL OCCUPATION DURING                      SERVED     TERM WILL     STOCK           COMMON
                              THE PAST FIVE YEARS                              AS A       EXPIRE AT     BENEFICIALLY    STOCK
                              DIRECTORSHIPS AND POSITIONS                      DIRECTOR   THE ANNUAL    OWED AS OF      BENEFICIALLY
NAME                          HELD WITH FBWH                           AGE     SINCE      MEETING IN    FEB. 7, 1997    OWNED (1)
- ------------------------------------------------------------------------------------------------------------------------------------

<S>                           <C>                                      <C>     <C>        <C>           <C>             <C> 
George C. Flynn, D.D.S.       Dentist in private practice;             62      1995       1998          33,334(2)       2.2%
                              Audit Committee.

Richard Rubenstein            President, Plymouth Spring               49      1988       1998          25,800(3)       1.7%
                              Company (spring manufacturer);
                              President and Director, Certified
                              Record Storage Corporation (providers of 
                              warehouse management  services);  
                              Chairman  of the  Board of Directors, 
                              Board Loan and Investment and Marketing
                              Committees.

Joan L. Rusconi               Vice President, The Rusconi              55      1988       1998          32,300(4)       2.1%
                              Company (a Hartford investment
                              banking company); Director of
                              The Rusconi Company, and
                              President and Director of The
                              Shetland Company; Audit
                              (Chairperson), Marketing and
                              Board Loan and Investment
                              Committees.

George A. Scott               Co-owner, President and                  69      1988       1998           24,700(5)      1.6%
                              Treasurer of Hartford West
                              Indian Bakery, Inc. and
                              Boonoonoonoos, Inc.;
                              Audit, Marketing and
                              Personnel (Chairperson)
                              Committees.

Edward N. Zieky               Vice President, General                  45      1988       1998           33,440(6)      2.2%
                              Building Supply, a division
                              of The Strober Organization,
                              Inc. (building supplies),
                              Marketing and Personnel
                              Committee

Gerard P. Barrieau, Jr.       President, Barrieau Moving &             38      1995       1999             3,020(7)     0.2%
                              Storage; Board Loan and
                              Investment Committees.

Bruce A. Fischman             Principal, The Cornerstone               48      1988       1999            58,900(8)     3.8%
                              Companies (a real estate
                              development and investment
                              company). Board Loan and
                              Investment Committee.

Robert F. Rossini             President and owner, Quaker              54      1988       1999            22,084(9)     1.4%
                              Lane Shell Corp. (owner and
                              operator of several service
                              stations in the greater Hartford
                              area); alternate member of West
                              Hartford Town Planning and
                              Zoning Commission; Audit,
                              Board Loan and Investment
                              (Chairperson) and Personnel Committees.

                                       80
<PAGE>
Michael P. Solimene           President and Director,                  49      1988       1999            89,100(10)     5.7%
                              Semac Electrical Co., Inc.
                              (an electrical contracting
                              concern); Board Loan and
                              Investment Committees.
</TABLE>


(1) Figures have been rounded to the nearest 0.1% and are based  upon  1,226,522
    shares issued and outstanding  plus the number of warrants and stock options
    deemed to be beneficially owned by each individual.
(2) Includes 33,334 shares held in trust by WEBAT & Co.
(3) Includes 2,850 shares held  by  spouse,  3,100  shares  held  by  controlled
    corporations,  7,000 shares held in Prospect Trust, and option  to  purchase
    10,000 shares.
(4) Includes 13,300 shares held in trust and option to purchase 10,000 shares.
(5) Includes option to purchase 10,000 shares.
(6) Includes 3,340 shares held by minor children and option  to  purchase 10,000
    shares.
(7) Includes 1,700 shares for minor children.
(8) Includes  10,000  shares held by  Cornerstone  Companies,  7,100 shares held
    for his minor  children,  15,700  shares held by his spouse,  and option  to
    purchase 10,000 shares.
(9) Includes  1,750  shares  held by his spouse and  option  to  purchase 10,000
    shares.
(10) Includes 500 shares held by Semac Profit Sharing Plan of which Mr. Solimene
    is a trustee and option to purchase 10,000 shares.

       There are no other family  relationships  between or among the directors,
nor have there been any legal proceedings involving such persons, which would be
required to be disclosed  here. No director holds a directorship  in any company
with a  class  of  securities  registered  under  Section  12 of the  Securities
Exchange Act of 1934.  Mr.  Cohen and Mr.  Flynn were  appointed to the Board in
1995, and Mr. Bilbao in 1997 as designees of Kurt B. Hersher in connection  with
Mr.  Hersher's  agreement to serve as a standby investor and to purchase 200,000
shares of FBWH Common Stock in FBWH's 1995 recapitalization  offering.  Pursuant
to that agreement,  Mr. Hersher has the right to designate up to three directors
to FBWH's Board until 1997.

BOARD AND COMMITTEE STRUCTURE

       During  1996,  the  full  Board  of  Directors  held a total  of  fifteen
meetings. All of the directors attended at least 75% of the meetings of the full
Board and of the committees of the Board on which each director  served,  except
Mr. Siegal. The Board of Directors has established the following committees, the
members of which are appointed by the Board of Directors.

       THE AUDIT COMMITTEE,  comprised of Ms. Rusconi  (Chairperson) and Messrs.
Bilbao,  Flynn,  Lavery,  Rossini,  and Scott,  is responsible for reviewing the
adequacy of internal  accounting  procedures  and  controls,  for  reviewing the
results  of  regulatory   examinations   and  external   audits,   and  for  the
implementation of appropriate recommendations of FBWH's independent accountants.
The Audit Committee also  recommends the  appointment of the FBWH's  independent
accountants subject to shareholder ratification. There were four Audit Committee
meetings in 1996.

       THE BOARD LOAN AND INVESTMENT COMMITTEE,  which includes Messrs.  Rossini
(Chairperson),  Bilbao, Barrieau, Cardello, Cohen, Fischman, Lavery, Rubenstein,
Siegal,  Solimene,  and Ms.  Rusconi,  reviews and adopts loan  policy,  reviews
delinquent  loans,  reviews  all new loans for  compliance  with FBWH policy and
government  regulations and reviews  investments and investment policy. The Loan
and Investment Committee met nineteen times in 1996.

       THE MARKETING COMMITTEE,  which includes Messrs. Lavery (Chairperson) and
Cardello,   Rubenstein,  Scott,  Zieky  and  Ms.  Rusconi,  is  responsible  for
establishing FBWH's marketing policies.  The Marketing Committee did not meet in
1996.

       THE  PERSONNEL  AND   NOMINATING   COMMITTEE   includes   Messrs.   Scott
(Chairperson),  Lavery, Rossini,  Rubenstein,  and Zieky. The Committee oversees
certain  personnel  matters for FBWH,  and acts as a  nominating  committee  for
nominations  to the Board of Directors.  This  Committee met four times in 1996.
The Committee will consider nominees for director recommended by shareholders of
FBWH  provided  that such  nominations  are in writing  and are  received by the
Secretary at the principal office of the Bank between 20 and 130 days prior to a
shareholder's  meeting. The notice must provide the name, age, business address,
residence address, and principal occupation of the nominee; the class and number
of  shares  the  nominee  beneficially  owns;  and other  information  as may be
required  by law.  The  notice  must also  provide  the name and  address of the
shareholder making the nomination,  the class and number of shares  beneficially


                                       81
<PAGE>

owned  by the  shareholder,  and  certain  representations  of  the  shareholder
concerning his or her intention to make the  nomination  and any  understandings
between the nominee and the shareholder.

               SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND
                               MANAGEMENT OF FBWH

       The  following  table  shows,  as of the  most  recent  practicable  date
(January 31, 1997),  those persons known to FBWH who own beneficially  more than
five percent of FBWH Common Stock.

NAME AND ADDRESS OF               AMOUNT, NATURE OF                 PERCENT
BENEFICIAL OWNER                  BENEFICIAL OWNERSHIP              OF CLASS
- -------------------               --------------------              --------

Kurt B. Hersher                         216,667(1)                    13.9%
Easton, Connecticut

Michael P. Solimene (Director)           89,100(2)                     5.7%
West Hartford, Connecticut

- ----------------------------
(1) Includes 16,667 shares held by his spouse.
(2) Includes  500 shares held by Semac  Profit  Sharing  Plan and 10,000  option
    shares.

       As of January 31, 1997, all directors and principal officers of FBWH as a
group (16 in total) have advised FBWH that they are deemed to  beneficially  own
an  aggregate  of 462,955  shares of FBWH  Common  Stock  (including  options to
purchase 120,400 shares of stock) representing  approximately 34.4% of the total
number of such shares issued and  outstanding.  Of that aggregate,  non-employee
directors are deemed to beneficially  own 382,421 shares  (including  options to
purchase  90,000  shares  of  stock),  and  principal  officers  are  deemed  to
beneficially  own 80,534 shares  (including  options to purchase 30,400 shares).
All shares listed  (except for the options) are common stock and are entitled to
one vote.  "Beneficial  ownership"  is defined  pursuant to  regulations  of the
Federal Deposit  Insurance  Corporation as shares over which a person has direct
or indirect sole or shared voting or investment  (purchase and sale) power,  and
options and warrants which are exercisable within 60 days. The foregoing figures
do not include the 200,000  shares owned by Kurt B. Hersher,  who has designated
Messrs.  Bilbao,  Cohen and Flynn as directors  pursuant to his  agreement  with
FBWH.




                                       82
<PAGE>




                    MANAGEMENT COMPENSATION AND TRANSACTIONS

DIRECTOR COMPENSATION

       Each outside  director of FBWH receives $300 for each Board meeting he or
she attends and $250 for each Committee meeting attended.

EXECUTIVE COMPENSATION

       The following table sets forth information concerning the compensation of
the Chief Executive Officer and the two other most highly compensated  executive
officers  of FBWH  (the  "Named  Executive"),  for  each of  FBWH's  last  three
completed fiscal years.  During such period, FBWH had no other principal officer
whose  total  annual  salary  and bonus for any  fiscal  year  therein  exceeded
$100,000.
<TABLE>
<CAPTION>

                           SUMMARY COMPENSATION TABLE

                                                                                           LONG-TERM
                                                     ANNUAL COMPENSATION                  COMPENSATION
                                              ----------------------------------          -------------
NAME AND PRINCIPAL POSITION                     YEAR     SALARY ($)    BONUS ($)           OPTIONS (#)
- -------------------------                     -------    ----------    --------           -------------
<S>                                             <C>       <C>          <C>                       <C>
Dennis T. Cardello ..........................   1996      $130,000     $19,019                   0
President and Chief Executive Officer .......   1995       119,625           0               8,000
                                                1994       111,906           0              10,000

Brian J. Hull ...............................   1996        91,520      10,369                   0
Senior Vice President and Treasurer .........   1995        84,000           0               4,000
                                                1994        80,000           0               5,000

Horace C. Burton ............................   1996        91,520      14,704                   0
Senior Vice President and Secretary .........   1995        84,000       5,613               4,000
                                                1994        80,000       3,345               5,000
</TABLE>

EMPLOYMENT AGREEMENTS

       Mr.  Cardello  and FBWH  entered  into an  Employment  Agreement  in 1997
pursuant to which Mr.  Cardello  serves as FBWH's  President and Chief Executive
Officer.  This agreement  generally has a three-year  term expiring in February,
2000.  The  agreement  provides  for an annual  salary of $140,000  and right to
participate in all group insurance and employee benefit plans maintained by FBWH
for the  benefit  of its full  time  employees  generally.  The  agreement  also
provides for a severance payable if FBWH terminates him "without cause" equal to
the amount of salary that would have been paid to him for the  remainder  of the
period of  employment  had the agreement  remained in effect.  In the event of a
Change-of  Control (defined below),  Mr. Cardello's  employment  agreement would
terminate and his continued employment by FBWH would be subject to his Change-of
Control Agreement as described below.

       FBWH also has entered into Change-of-Control Agreements with Mr. Cardello
and Messrs.  Brian J. Hull and Horace C.  Burton.  Each  Agreement  provides for
severance  payments to be paid to the executive within 30 days of termination of
employment in an amount based on his annual salary if certain events  transpire.
Those events must  include both a  Change-of-Control  and a  termination  of the
executive's  employment  other than for "good cause" as defined in the Agreement
or the executive's  self-termination  with "good reason", also as defined in the
Agreement. A Change-of-Control is defined as beneficial ownership of 50% or more
of  the  voting  power  of  outstanding  securities  of  FBWH,  or a  merger  or
consolidation or sale of substantially all of FBWH's assets, unless the survivor
entity is 50% or more owned by FBWH's shareholders.

                                       83
<PAGE>

1994 OFFICERS AND EMPLOYEES STOCK OPTION PLAN

       The 1994  Officers'  and  Employees'  Stock  Option Plan (the  "Officers'
Plan") was adopted by the Board and approved by FBWH's  shareholders at the 1994
Annual  Meeting.  The maximum number of shares of FBWH Common Stock reserved for
issuance  pursuant to the Officers' Plan is 50,000 shares.  The options  granted
under the  Officers'  Plan may be either  Incentive  Stock  Options  pursuant to
Section  422A of the  Internal  Revenue  Code or  Non-Qualified  Options  at the
discretion of the Board of Directors.

       The  aggregate  number of shares  subject to options  under the Officers'
Plan is 50,000 or 6.2% of the total number of such shares  currently  issued and
outstanding.  The plan is to be administered by the  "disinterested"  members of
the Board of Directors  (e.g.,  those  directors  who are  ineligible to receive
options  under the plan) and options may be granted by the Board to key officers
and employees  (including employee directors) who, in the judgment of the Board,
are  and/or  will be in a position  to  contribute  significantly  to the future
growth and  prosperity  of FBWH.  Options may be issued by the Board at any time
until  February 22, 2004,  with an option price per share no less than the "Fair
Market  Value" on the grant date.  The "Fair Market  Value" of such stock on any
particular  date shall mean the last reported  sales price of such shares on the
NASDAQ  National Market (or its successor) or the mean between the bid and asked
quotations  reported  by NASDAQ on that date.  At present,  FBWH's  stock is not
quoted on NASDAQ. Therefore, until it is quoted, or if such prices or quotes are
unavailable  or are  unreliable,  Fair Market Value shall be  determined  by the
Board based upon available  evidence.  Each such option shall not be exercisable
until one year after the grant  date.  All options are for shares of FBWH Common
Stock.
<TABLE>
<CAPTION>

                      OPTION/SAR GRANTS IN LAST FISCAL YEAR

                                INDIVIDUAL GRANTS
                                -----------------

                                        NUMBER OF                    PERCENT OF
                                       SECURITIES                  TOTAL OPTIONS/
                                       UNDERLYING                  SARS GRANTED TO
                                      OPTIONS/SARS                  EMPLOYEES IN                EXERCISE OR BASE      EXPIRATION
       NAME                            GRANTED (#)                   FISCAL YEAR                  PRICE ($/SH)           DATE
       ----                           ------------                 ---------------               --------------       ---------
<S>                                        <C>                           <C>                           <C>                <C>
Dennis T. Cardello                         -0-                           -0-                           -0-                -0-
Brian J. Hull                              -0-                           -0-                           -0-                -0-
Horace C. Burton                           -0-                           -0-                           -0-                -0-
</TABLE>


       The  following  table  provides  detailed  information  concerning  stock
options  exercised by Messrs.  Cardello,  Hull and Burton during the fiscal year
ended  December 31, 1996.  This table also provides  information  concerning the
number  and  value  of  specified   exercisable   ("vested")  and  unexercisable
("unvested") stock options at December 31, 1996. Finally, this table reports the
value of unexercised  "in-the-money"  stock options at December 31, 1996,  which
represents  the positive  spread between the exercise price of any such existing
stock  options and the fair market  value of FBWH Common  Stock on December  31,
1996 (the average of the mean between the bid and asked  quotations  as reported
by FBWH's market maker for the five business  days  preceding  December 31, 1996
was $7.75).
<TABLE>
<CAPTION>

                 AGGREGATED OPTION EXERCISES IN LAST FISCAL YEAR

                        AND FISCAL YEAR-END OPTION VALUES

                                                                                             VALUE OF
                                                                 NUMBER OF               UNEXCERCISED
                                                              SHARES UNDERLYING            IN-THE-MONEY
                                                          UNEXCERCISED OPTIONS/SARS      OPTIONS/SARS AT     
                       SHARES ACQUIRED                     AT DECEMBER 31, 1996         DECEMBER 31, 1996
                            ON                VALUE            EXERCISABLE/                EXERCISABLE/         
      NAME               EXERCISE (#)      REALIZED ($)        UNEXERCISABLE              UNEXERCISABLE
      ----             ---------------     ------------   -------------------------     ---------------
<S>                        <C>                <C>                <C>                       <C>     
Dennis T. Cardello         2,100              $ 9,975            15,900/-0-                $71,525/-0-
Brian J. Hull              2,500              $11,875             6,500/-0-                $28,875/-0-
Horace C. Burton           1,000              $ 4,750             8,000/-0-                $36,000/-0-
</TABLE>

                                       84
<PAGE>

1994 DIRECTOR STOCK OPTION PLAN

       The 1994 Directors' Stock Option Plan (the "Directors' Plan") was adopted
by the Board and  approved  by  shareholders  at the 1994  Annual  Meeting.  The
aggregate  number of shares  subject to  options  under the  Directors'  Plan is
100,000 with each of FBWH's ten (10)  non-employee  directors granted options on
February  22, 1994 to  purchase  10,000  shares.  These  options  are  currently
exercisable,  and may be exercised  until February 22, 1999. The option exercise
price per share of common stock is $3.00, the Fair Market Value on their date of
grant.  All options are for shares of FBWH Common Stock.  All directors,  except
those  directors who were full-time  employees of FBWH, were eligible to and did
receive options. All options granted under the Directors' Plan are Non-Qualified
Options.  No stock options  previously  granted had been exercised as of January
31, 1997.

CERTAIN BUSINESS RELATIONSHIPS

       FBWH  leases  its  offices  at 1013  Farmington  Avenue,  West  Hartford,
Connecticut from Samuel Lavery, a Director, and his brother,  Robert Lavery. The
building was specially constructed to FBWH's specifications.  The lease is for a
forty-year  term,  commencing  February 1, 1990. The lease was  re-negotiated in
1994.  FBWH may  terminate  the lease after ten years and every five years after
that. The lease is for approximately 18,000 square feet of space. The lease is a
triple net lease and provides  for FBWH to make initial base rental  payments of
$342,000 annually for ten years. The rent will increase in year 11 (2001) unless
FBWH  exercises  its option to  terminate  the lease.  FBWH  believes  that this
transaction  was on terms at least as favorable to FBWH as those  available from
other sources at the time of lease signing.

INDEBTEDNESS OF MANAGEMENT AND OTHERS

       Several of the directors and officers of FBWH are or have been  customers
of FBWH. Mr. Lavery (and his associates)  had an aggregate  amount of extensions
of credit in 1996 in excess of 10% of FBWH's equity capital accounts.

       The  largest  aggregate  extension  of  credit  to  Mr.  Lavery  and  his
associates  during 1996 was $2,225,702,  or  approximately  29% of FBWH's equity
capital  accounts  at year  end.  FBWH and  NEBT  entered  into a  participation
agreement in 1994 with respect to the largest of these loans on customary  terms
and  at  arm's  length.  On  December  31,  1996,   $2,219,916  was  outstanding
($1,252,002.93  of which is  attributed  to FBWH  pursuant to the  participation
agreement). The loans consisted of a $150,000 home equity line of credit secured
by a second mortgage on real property,  and a  $2,239,687.19  loan to Samuel and
Robert  Lavery  ($1,252,000  of  which is  attributed  to FBWH  pursuant  to the
participation  agreement)  which is secured by a first  mortgage on the building
owned by them and which houses FBWH's offices.

       The aggregate  amount of the  extensions of credit  committed to officers
and  directors  and  their  associates  as a group  in 1996  was  $3,770,511  or
approximately  43% of FBWH's total equity  accounts as of December 31, 1996.  At
year end,  $3,354,632 or  approximately  38% of FBWH's total equity accounts was
outstanding.  FBWH has and expects to continue to have banking  transactions  in
the  ordinary  course  of  its  business  with  directors,  officers,  principal
stockholders and their associates.  These  transactions are and will continue to
be entered into on substantially  the same terms,  including  interest rates and
collateral on loans, as those prevailing at the time for comparable  transaction
with others and which do not involve more than the normal risk of collectability
or represent other unfavorable features.

COMPLIANCE WITH SECTION 16(A) OF THE SECURITIES EXCHANGE ACT

       FDIC  regulations,  which  require  compliance  with Section 16(a) of the
Securities  Exchange Act, require FBWH's directors and executive  officers,  and
persons who own more than ten percent (10%) of FBWH Common  Stock,  to file with
the FDIC  initial  reports of  ownership  and reports of changes in ownership of
FBWH Common Stock. Officers,  directors,  and ten percent (10%) shareholders are
required by FDIC  regulations  to furnish FBWH with copies of all Section  16(a)
forms they file.

       To FBWH's  knowledge,  based  solely  upon a review of the copies of such
reports furnished to FBWH and written representations that no other reports were
required,  during the fiscal year ended  December  31, 1996,  all Section  16(a)
filing requirements applicable to its officers, directors, and ten percent (10%)
beneficial owners were complied with.

                                       85
<PAGE>

       THE AFFIRMATIVE VOTE OF A PLURALITY OF THE VOTES CAST BY THE SHARES WHICH
ARE  ENTITLED  TO VOTE ON THE  MATTER,  PRESENT  AT THE  MEETING IN PERSON OR BY
PROXY, IS REQUIRED FOR THE ELECTION OF EACH DIRECTOR.

               ITEM 3. RATIFICATION OF APPOINTMENT OF INDEPENDENT
                               ACCOUNTANTS OF FBWH

       The Board of Directors  recommends  ratification  of the  appointment  of
Snyder & Haller as independent accountants for the year ending December 31, 1997
and,  unless  otherwise  directed,  the  proxies  will be voted in favor of such
ratification.

       It is expected that a  representative  of Snyder & Haller will be present
at the FBWH Annual Meeting to respond to appropriate questions.

       AUDITOR  RATIFICATION  WILL BE  APPROVED  IF THE  VOTES  CAST IN FAVOR OF
RATIFICATION OF AUDITORS EXCEED THE VOTES CAST AGAINST.

                                       86
<PAGE>

                       DESCRIPTION OF NECB'S CAPITAL STOCK

NECB COMMON STOCK

       NECB is authorized to issue  10,000,000  shares of NECB Common Stock,  of
which  3,667,166  Shares were issued and  outstanding as of March 31, 1997. 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  directors,  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 holders of
the NECB Common Stock would be entitled to receive,  after  payment or provision
for  payment  of all debts and  liabilities  of NECB,  and 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.

       The Board of Directors is authorized  to  determine,  among other things,
with  respect  to each  series  which  may be  issued:  (i) 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.

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.

                                       87
<PAGE>

       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  stockholders of NECB to vote for its representatives so
that it controls a majority of the votes.

MARKET FOR NECB COMMON STOCK AND RELATED SECURITY HOLDER MATTERS

       As of December 31, 1996, there were 3,667,166 shares of NECB Common Stock
issued and outstanding  which were held by approximately  3,000  stockholders of
record.

       NECB's Common Stock is listed on the Nasdaq NM. The following  represents
the high and low sale prices from each quarter during the last two years and per
share dividends declared during such period:

1996
- ----
                            HIGH                 LOW                 DIVIDENDS
                           ------              -------               ---------
1st Quarter ............  $11 1/4              $ 9 3/4               $0.06
2nd Quarter ............   13                   10 1/2                0.07
3rd Quarter ............   13                   11 1/2                0.07
4th Quarter ............   15 3/8               12 5/8                0.08

1995
- ----
                            HIGH                  LOW                DIVIDENDS
                          -------               -------              ----------
1st Quarter ............  $ 8 1/2               $ 7 1/2               $0.05
2nd Quarter ............    8 1/2                 7 3/4                0.05
3rd Quarter ............   10                     7 3/4                0.05
4th Quarter ............   10 1/4                 9 1/4                0.055

       Dividends  are  generally  declared  within 45 days prior to the  payable
date, to stockholders of record 10 to 15 days after the declaration date.

MARKET FOR THE FBWH COMMON STOCK

       FBWH Common Stock is traded as FWEH over the counter.  As of February 12,
1997 there were 606 shareholders of record. During the first nine months of 1996
and during 1995,  FBWH Common Stock,  like that of a number of community  banks,
did not  actively  trade.  Therefore,  reliable  high and low bid prices are not
available for those periods. During the fourth quarter of 1996, the high and low
bid prices for FBWH Common Stock were $8 and $5.50 respectively. The closing bid
price on December 31, 1996 was $7.75.

       FBWH paid its first  dividend  on  December  1, 1995 to  shareholders  of
record on November 14, 1995 in the amount of $.03 per share. During 1996, FBWH
paid total dividends of $.17 per share.


                    COMPARISON OF THE RIGHTS OF SHAREHOLDERS

       NECB is a Delaware  corporation subject to the provisions of the Delaware
Corporation Law and FBWH is a  Connecticut-chartered  commercial bank subject to
the provisions of the Banking Laws of Connecticut  ("Connecticut  Banking Law").
Upon  consummation  of the  Reorganization,  shareholders  of FBWH  will  become
stockholders  of NECB and their rights as  stockholders of NECB will be governed
by the Restated Certificate of Incorporation (the "NECB Certificate") and Bylaws
of NECB (the  "NECB  Bylaws")  and the  Delaware  General  Corporation  Law (the
"DGCL").

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

                                       88
<PAGE>

AUTHORIZED CAPITAL STOCK

       The NECB 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.

       The FBWH Articles of Incorporation  (the "FBWH  Articles")  authorize the
issuance of up to 2,000,000 shares of FBWH Common Stock, of which 1,541,000 were
outstanding  as of the  FBWH  Record  Date  and up to  200,000  shares  of  FBWH
Preferred  Stock,  of which no  shares  are  issued  and  outstanding.  The FBWH
Preferred  Stock is  issuable  in series,  each  series  having  such rights and
preferences as FBWH's Board of Directors may fix and determine by resolution.

ISSUANCE OF CAPITAL STOCK

       Under the DGCL,  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 NM to obtain stockholder  approval for
most stock compensation  plans for directors,  officers and key employees of the
corporation.  Stockholder  approval of stock-related  compensation  plans may be
sought in certain instances in order to qualify such plans for favorable federal
income tax  treatment  under current laws and  regulations.  FBWH may also issue
rights or options  for the  purchase  of capital  stock of FBWH,  provided  that
issuance  of rights or options  to  directors,  officers  or  employees  (or the
adoption of a plan therefor) requires the approval of shareholders.  Neither the
stockholders of NECB nor the shareholders of FBWH have preemptive rights.

VOTING RIGHTS

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

DIVIDENDS AND OTHER DISTRIBUTIONS

       Under Connecticut  Banking Law, subject to any restrictions  contained in
its articles of incorporation, a bank such as FBWH 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  the  DGCL,  NECB  may,  unless  otherwise  restricted  by the NECB
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 DGCL, 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, FBWH may, subject to the approval of the
Banking Commissioner,  acquire and dispose of its common stock, provided no such
acquisition  reduces FBWH's capital below the minimum required for a Connecticut
capital stock bank.

       Under  Delaware  law,  stockholders  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.

                                       89
<PAGE>

       For a  description  of the  regulatory  capital  requirements  which  are
applicable to FBWH and NECB and regulatory  limitations on the ability of NECB's
banking subsidiaries to pay dividends,  see Management's Discussion and Analysis
of Financial Condition and Results of Operations of FBWH and NECB, respectively.

SIZE OF BOARD OF DIRECTORS

       The NECB  Certificate  provides  that the size of NECB's  Board  would be
initially between nine and twenty directors but may be increased or decreased by
Board or  stockholder  action.  The NECB Bylaws  provide  that the Board may not
consist of less than three members.

       The FBWH Articles  provide that the size of FBWH's Board shall be between
five and  twenty-five  directors as determined from time to time by a two-thirds
vote of directors.

DIRECTOR VACANCIES AND REMOVAL OF DIRECTORS

       Under  the NECB  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 directorships hold office
until the next election of directors.

       A similar provision applies to FBWH's Board under the CBCA.

ANNUAL MEETINGS OF SHAREHOLDERS

       Nominations  of persons for election to NECB's Board of Directors  may be
made at a  meeting  of  stockholders  by or at the  direction  of the  Board  of
Directors  or by any  stockholder  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 the NECB 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.

       A similar  provision  applies to  shareholder  nominations of persons for
election to FBWH's Board,  except that notice must be given to FBWH's  Secretary
20 to 130 days prior to the meeting with detailed information on the nominee and
nominator.

SHAREHOLDER ACTION WITHOUT A MEETING

       The NECB Bylaws provide that any action to be taken or which may be taken
at any annual or special  meeting of  stockholders  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.

       FBWH has no comparable provision in the FBWH Bylaws.

AMENDMENT OF GOVERNING INSTRUMENTS

       The NECB  Bylaws 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.

       A similar provision is contained in the FBWH Bylaws.

       No amendment to the NECB  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 the NECB Certificate requiring such higher
vote of stockholder relates to procedures for certain business combinations. See
"Procedures for Certain Business Combinations."

       The  FBWH  Articles  may  be  amended  only  by  FBWH's  shareholders  in
accordance  with the  provisions of  Connecticut  Banking Law and the CBCA which
generally require an affirmative vote of a majority of the shares entitled to be
cast.

                                       90
<PAGE>

REORGANIZATION, 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 mergers, 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.

       The NECB 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) 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 stockholders 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  stockholders  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:  mergers,  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 NECB  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  stockholders  of  NECB,
particularly if the transaction is proposed by a dominant  stockholder 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 stockholders. On the other hand, the
increased vote  requirement may in effect grant a minority of the stockholders a
veto over a transaction  favored by a majority of the  stockholders,  even if it
were also favored by all or a majority of the Board of Directors of NECB.

       FBWH has a substantially similar provision in the FBWH Articles regarding
the above business combinations.

       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 merger or consolidation,  (ii) an amendment to the NECB Certificate or the
NECB 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 merger  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  law provides  dissenters'  rights for  shareholders of banks
such as  FBWH,  who  dissent  in a  reorganization  or  consolidation.  See "THE
REORGANIZATION--Dissenters' Rights".

       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.

                                       91
<PAGE>

DISSOLUTION

       Under  Connecticut  Banking  Law,  voluntary  dissolution  of FBWH 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.

LIMITATION OF DIRECTOR LIABILITY

       Under  Connecticut  Banking Law,  banks are permitted to include in their
Articles provisions  limiting the personal liability of their directors.  FBWH's
Articles  contain  such a  provision  limiting  the  personal  liability  of its
directors,  to the fullest  extent  permitted by law, to the  institution or its
shareholders,  for  monetary  damages  for breach of duty as a  director,  to an
amount  equal to the  compensation  received by the  director  for serving  FBWH
during the year of the violation. Under Connecticut banking law, such limitation
cannot apply in certain situations.

       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  stockholders  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 to NECB or its  stockholders;  (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

       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.

       The FBWH Bylaws provide for indemnification pursuant to the provisions of
Connecticut  law,  which  provides  for  indemnification  of  FBWH's  directors,
officers,  employees and certain other  individuals  associated  with FBWH under
certain circumstances. Connecticut law requires FBWH to indemnify a director who
was  wholly  successful  on  the  merits  or  otherwise  in the  defense  of any
proceeding  to which he or she was made a party because he or she was a Director
of FBWH.  Under  Connecticut  law, the FBWH may also  indemnify  its  Directors,
officers,  and  employees  who are made  parties to a  proceeding  because  such
Director  is or was a  Director  in good  faith  in  what  he or she  reasonably
believed were the best interests of FBWH, as  appropriate  or, in certain cases,
not opposed to its best interests. FBWH may indemnify against judgments,  fines,
penalties, amounts paid in settlement and reasonable expenses.

                                       92
<PAGE>

                                  LEGAL MATTERS

       The legality of the NECB Common Stock to be issued in connection with the
Reorganization will be passed on by Messrs. Day, Berry & Howard, Hartford,
Connecticut.


                                     EXPERTS

       The financial  statements of NECB, as of December 31, 1996, 1995 and 1994
and for the years then ended included in this Joint 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, 1997.

       The financial  statements of FBWH, as of December 31, 1996, 1995 and 1994
and for the years then ended included in this Joint Proxy  Statement-Prospectus,
have been so included in reliance on the report of Snyder & Haller,  independent
accountants,  given on the  authority  of said firm as experts in  auditing  and
accounting.

                                  OTHER MATTERS

       As of the date of this Joint Proxy  Statement-Prospectus,  the FBWH Board
does  not know of any  other  matters  which  may come  before  the FBWH  Annual
Meeting.  If any  matters  other than  those  referred  to in this  Joint  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.

                              SHAREHOLDER PROPOSALS

       If the  Reorganization is consummated as anticipated,  FBWH will cease to
exist as an independent entity and shareholders of FBWH will become shareholders
of NECB. Shareholders of NECB who desire to present a proposal for action at the
1998 Annual meeting of  Shareholders of NECB, must present such proposal to NECB
on or before  December 19, 1997 for inclusion in NECB's Proxy Statement and Form
of Proxy. In the event that the  Reorganization  is not consummated as currently
anticipated,  and FBWH  continues as an  independent  entity,  shareholders  who
desire to  present a  proposal  for  action at FBWH's  1998  Annual  Meeting  of
Shareholders  must  present  such  proposal on or before  December  19, 1997 for
inclusion in FBWH's Proxy Statement and Form of Proxy.



                                       93
<PAGE>

                          INDEX TO FINANCIAL STATEMENTS

Pro Forma Financial Information....................................         F-1
Unaudited Pro Forma Condensed Combined Balance Sheet at 
    March 31, 1997 ................................................         F-2
Unaudited Pro Forma Condensed Combined Balance Sheet at 
    December 31, 1996 .............................................         F-3
Unaudited Pro Forma Condensed Combined Statement of Income for the
    Three Months Ended March 31, 1997..............................         F-4
Unaudited Pro Forma Condensed Combined Statement of Income for the
  Year Ended December 31, 1996.....................................         F-5
Unaudited Pro Forma Condensed Combined Statement of Income for the
    Year Ended December 31, 1995...................................         F-6
Unaudited Pro Forma Condensed Combined Statement of Income for the
    Year Ended December 31, 1994...................................         F-7
Notes to Unaudited Pro Forma Condensed Combined Financial Statements        F-8

NECB AND SUBSIDIARIES:

Consolidated Balance Sheets at March 31, 1997 and 1996 (Unaudited)..        F-9
Consolidated Statements of Income for the Three Months Ended
    March 31, 1997 and 1996 (Unaudited).............................        F-10
Consolidated Statements of Cash Flows for the Three Months Ended
    March 31, 1997 and 1996 (Unaudited).............................        F-11
Notes to Consolidated Condensed Financial Statements (Unaudited)....        F-12
Report of Independent Certified Public Accountants for the Years
     Ended December 31, 1996, 1995 and 1994.........................        F-13
Consolidated Balance Sheets at December 31, 1996 and 1995...........        F-14
Consolidated Statements of Income for the Years Ended
    December 31, 1996, 1995 and 1994................................        F-15
Consolidated Statements of Changes in Shareholders' Equity for the
    Years Ended December 31, 1996, 1995 and 1994....................        F-16
Consolidated Statements of Cash Flows for the Years
    Ended December 31, 1996, 1995 and 1994..........................        F-17
Notes to Consolidated Financial Statements for the
    Years Ended December 31, 1996, 1995 and 1994....................   F-18-F-34

FBWH:

Statements of Condition--March 31, 1997 (Unaudited) and 
    December 31, 1996...............................................        F-35
Statements of Operations for Periods Ended March 31, 1997
    and 1996 (Unaudited)............................................        F-36
Statements of Cash Flows for the Three Months Ended March 31, 1997
    and 1996 (Unaudited)............................................        F-37
Report of Independent Accountants for the Years
    Ended December 31, 1996, 1995 and 1994..........................        F-38
Statements of Condition -- December 31, 1996 and 1995...............        F-39
Statements of Operations for the Years Ended
    December 31, 1996, 1995 and 1994................................        F-40
Statements of Changes in Shareholders' Equity for the Years
    Ended December 31, 1996, 1995 and 1994..........................        F-41
Statements of Cash Flows for the Years Ended
    December 31, 1996, 1995 and 1994................................        F-42
Notes to Financial Statements.......................................   F-43-F-53

                                       94
<PAGE>

                     PRO FORMA FINANCIAL INFORMATION


            The following  unaudited pro forma condensed combined balance sheets
combine the  historical  consolidated  balance  sheets of NECB and FBWH and give
effect  to the  Reorganization--which  will be  accounted  for as a  pooling  of
interests--as  if the  Reorganization  became  effective  on March 31,  1997 and
December 31, 1996. Under the pooling of interests  method of accounting,  NECB's
consolidated  financial  statements  will be  retroactively  adjusted  after the
Reorganization to combine the results of operations of NECB and FBWH for periods
prior to the Effective  Time.  The pro forma  condensed  combined  statements of
income  cover (i) the three  months  ended March 31,  1997,  (ii) the year ended
December  31,  1996,  (iii) the year ended  December  31, 1995 and (iv) the year
ended December 31, 1994.


            The  unaudited  pro  forma  information  presented  herein  has been
prepared by NECB management based upon the historical  financial  statements and
related notes thereto of NECB and FBWH included herein.  The unaudited pro forma
information  should  be read  in  conjunction  with  such  historical  financial
statements and notes. The pro forma condensed combined  statements of income are
not  necessarily  indicative of the results of operations  which would have been
achieved had the  Reorganization  been  consummated  as of the  beginning of the
periods  for which such data  presented  and should  not be  construed  as being
representative of future periods.


                                      F-1
<PAGE>


                 UNAUDITED PRO FORMA CONDENSED COMBINED
                              BALANCE SHEET
                                   AT
                             MARCH 31, 1997


<TABLE>
<CAPTION>
                                                                                                                      COMBINED
                                                            NECB              FIRST BANK       ADJUSTMENT                PRO
(AMOUNTS IN THOUSANDS, EXCEPT PER SHARE DATA)           (HISTORICAL)         (HISTORICAL)        + OR -                 FORMA
                                                         ----------           ----------       ----------          ------------
<S>                                                       <C>                 <C>               <C>                 <C>      
ASSETS:
    Cash and due from banks ........................       $ 25,058           $    3,854         $                  $    28,912
    Federal funds sold .............................          2,725                3,750                                  6,475
    Investments ....................................         96,043               24,792             (110) (c)          120,725
    Loans outstanding ..............................        287,291               46,447                                333,738
       Less: allowance for possible losses .........         (5,577)              (1,150)                                (6,727)
                                                           --------           ----------          --------          -----------
          Net loans ................................        281,714               45,297                0               327,011
    Mortgages held-for-sale ........................          1,853                  855                                  2,708
    Premises and equipment .........................          9,457                  596                                 10,053
    Other real estate owned ........................          1,167                  207                                  1,374
    Goodwill .......................................          4,385                                                       4,385
    Other assets ...................................          5,677                2,193                                  7,870
                                                          ---------           ----------         --------           -----------
Total Assets .......................................      $ 428,079           $   81,544         $   (110)          $   509,513
                                                          =========           ==========         ========           ===========

LIABILITIES:
    Deposits:
    Noninterest bearing ............................       $ 72,435           $   11,043         $                  $    83,478
    Interest bearing ...............................        300,947               56,568                                357,515
                                                          ---------           ----------         --------           -----------
          Total deposits ...........................        373,382               67,611                0               440,993
    Short-term borrowings ..........................          5,569                  525                                  6,094
    FHLB borrowings ................................          6,000                3,932                                  9,932
    Other liabilities                                         2,281                  558              480 (a)
                                                                                                      500 (b)             3,819
                                                          ---------           ----------         --------           -----------
Total Liabilities ..................................        387,232               72,626              980               460,838
                                                          ---------           ----------         --------           -----------
SHAREHOLDERS' EQUITY:

    Common stock ...................................            367                   15               84  (d)              466
    Additional paid-in capital .....................         27,943               10,685              (84) (e)
                                                                                                     (110) (c)           38,434
    Retained earnings (accumulated
       deficit) ....................................         12,700               (1,567)            (500) (b)
                                                                                                     (480) (a)           10,153
    Net unrealized loss on
       securities available-for-sale ...............           (163)                (215)                                  (378)
                                                          ---------           ----------         --------           -----------
Total Shareholders' Equity .........................         40,847                8,918           (1,090)               48,675
                                                          ---------           ----------         --------           -----------
Total Liabilities & Shareholders' Equity ...........      $ 428,079           $   81,544         $   (110)          $   509,513
                                                          =========           ==========         ========           ===========
Number of common shares outstanding ................      3,667,000            1,542,000         (544,000)            4,665,000 (f)
Book value/per share ...............................      $   11.14               $ 5.78                            $     10.43
Tangible book value/per share ......................      $    9.94           $     5.78                            $      9.49
Tangible equity/assets .............................          8.52%               10.94%                                  8.69%
</TABLE>

                                      F-2
<PAGE>

                 UNAUDITED PRO FORMA CONDENSED COMBINED
                              BALANCE SHEET
                                   AT
                            DECEMBER 31, 1996
<TABLE>
<CAPTION>
                                                                                                                    COMBINED
                                                          NECB             FIRST BANK        ADJUSTMENT                PRO
(AMOUNTS IN THOUSANDS, EXCEPT PER SHARE DATA)         (HISTORICAL)        (HISTORICAL)         + OR -                 FORMA
                                                       ----------          ----------        ----------           ------------
<S>                                                     <C>                  <C>               <C>                <C>       
ASSETS:
    Cash and due from banks ........................    $  21,629             $ 3,100          $                     $  24,729
    Federal funds sold .............................        9,675               5,450                                   15,125
    Investments ....................................       95,068              25,841              (110) (c)           120,799
    Loans outstanding ..............................      288,996              47,208                                  336,204
       Less: allowance for possible losses .........       (5,514)             (1,146)                                  (6,660)
                                                        ---------           ---------          --------              ---------
          Net loans ................................      283,482              46,062                                  329,544
    Mortgages held-for-sale ........................        1,755                 176                                    1,931
    Premises and equipment .........................        9,369                 596                                    9,965
    Other real estate owned ........................        2,109                 207                                    2,316
    Goodwill .......................................        4,464                                                        4,464
    Other assets ...................................        5,608               2,163                                    7,771
                                                        ---------           ---------          --------              ---------
Total Assets .......................................    $ 433,159           $  83,595            $ (110)             $ 516,644
                                                        =========           =========          ========              =========

LIABILITIES:
    Deposits:
       Noninterest bearing .........................    $  78,792           $  10,974          $                     $  89,766
       Interest bearing ............................      308,105              59,132                                  367,237
                                                        ---------           ---------          --------               --------
          Total deposits ...........................      386,897              70,106                                  457,003
    Short-term borrowings ..........................        2,003                 275                                    2,278
    FHLB borrowings ................................                            3,951                                    3,951
    Other liabilities                                       3,848                 454               480 (a)
                                                                                                    500 (b)              5,282
                                                        ---------           ---------          --------              ---------
Total Liabilities ..................................      392,748              74,786               980                468,514
                                                        ---------           ---------          --------              ---------
SHAREHOLDERS' EQUITY:

    Common stock ...................................          367                  15                84  (d)              466
    Additional paid-in capital .....................       27,943              10,683               (84) (e)
                                                                                                   (110) (c)           38,432
    Retained earnings (accumulated deficit) ........       11,802              (1,799)             (500) (b)
                                                                                                   (480) (a)            9,023
    Net unrealized gain (loss) on securities
       available-for-sale ..........................          299                 (90)                                    209
                                                        ---------           ---------          --------           -----------
Total Shareholders' Equity .........................       40,411               8,809            (1,090)               48,130
                                                        ---------           ---------          --------           -----------
Total Liabilities & Shareholders' Equity ...........   $  433,159          $   83,595          $   (110)           $  516,644
                                                       ==========            ========          ========            ==========
Number of common shares outstanding ................    3,667,000           1,541,000          (546,000)            4,662,000 (g)
Book value/per share ...............................   $    11.02          $     5.72                              $    10.32
Tangible book value/per share ......................   $     9.80          $     5.72                              $     9.36
Tangible equity/assets .............................        8.30%              10.54%                                   8.45%
</TABLE>

                                      F-3
<PAGE>



                 UNAUDITED PRO FORMA CONDENSED COMBINED
                           STATEMENT OF INCOME
                                 FOR THE
                    THREE MONTHS ENDED MARCH 31, 1997

<TABLE>
<CAPTION>
                                                                                                                 COMBINED
                                                         NECB             FIRST BANK           ADJUSTMENT           PRO
(AMOUNTS IN THOUSANDS, EXCEPT PER SHARE DATA)        (HISTORICAL)        (HISTORICAL)            + OR -            FORMA
                                                      ----------          ----------           ----------       -----------
<S>                                                       <C>                 <C>                <C>             <C>       
Interest income ..................................      $   8,015           $   1,594            $               $    9,609
Interest expense .................................          2,770                 516                                 3,286
                                                        ---------           ---------            --------        ----------
Net interest income ..............................          5,245               1,078                   0             6,323
Provision for possible loan losses ...............            243                  30                                   273
                                                        ---------           ---------            --------        ----------
Net interest income after provision for
     possible loan losses ........................          5,002               1,048                   0             6,050
                                                        ---------           ---------            --------        ----------
Noninterest income:
    Service fees .................................            532                  35                                   567
    Securities gains (losses) ....................             (4)                 2                                     (2)
    Gain on sales of loans, net ..................            135                 162                                   297
    Other ........................................             35                 57                                     92
                                                        ---------           ---------            --------        ----------
       Total noninterest income ..................            698                 256                   0               954
                                                        ---------           ---------            --------        ----------
Noninterest expense:
    Salaries and employee benefits ...............          2,061                 355                                 2,416
    Occupancy ....................................            409                137                                    546
    Furniture and equipment ......................            262                  40                                   302
    Outside services .............................            171                 118                                   289
    Postage and supplies .........................            181                  32                                   213
    Insurance and assessments ....................             34                  11                                    45
    OREO related expenses ........................             30                   1                                    31
    Goodwill amortization ........................             79                                                        79
    Other ........................................            568                 109                                   677
                                                        ---------           ---------            --------        ----------
       Total noninterest expense .................          3,795                 803                   0             4,598
                                                        ---------           ---------            --------        ----------
Income before taxes ..............................          1,905                 501                   0             2,406
Income taxes .....................................            713                 191                                   904
                                                        ---------           ---------            --------        ----------
Net income .......................................      $   1,192           $     310            $      0        $    1,502
                                                        =========           =========            ========        ==========
Net income per share .............................      $    0.33           $    0.20            $      0        $     0.32
                                                        =========           =========            ========        ==========
Weighted average shares of Common
    Stock outstanding ............................      3,667,000           1,542,000                             4,665,000 (h)
                                                        =========           =========                             =========
</TABLE>

                                      F-4
<PAGE>

                 UNAUDITED PRO FORMA CONDENSED COMBINED
                           STATEMENT OF INCOME
                                 FOR THE
                      YEAR ENDED DECEMBER 31, 1996

<TABLE>
<CAPTION>
                                                                                                                     COMBINED
                                                          NECB             FIRST BANK       ADJUSTMENT                  PRO
(AMOUNTS IN THOUSANDS, EXCEPT PER SHARE DATA)         (HISTORICAL)        (HISTORICAL)        + OR -                   FORMA
                                                       ----------          ----------       -----------              --------
<S>                                                       <C>               <C>                <C>                   <C>    

Interest income ...................................      $  28,828          $   6,222          $                     $  35,050
Interest expense ..................................         10,413              2,092                                   12,505
                                                         ---------          ---------          --------              ---------
Net interest income ...............................         18,415              4,130                 0                 22,545
Provision for possible loan losses ................          1,854                355                                    2,209
                                                         ---------          ---------          --------              ---------
Net interest income after provision
    for possible loan losses ......................         16,561              3,775                 0                 20,336
                                                         ---------          ---------          --------              ---------
Noninterest income:
    Service fees ..................................          1,703                256                                    1,959
    Securities gains (losses) .....................             20                (13)                                       7
    Gain on sales of loans, net ...................            385                691                                    1,076
    Other .........................................            270                104                                      374
                                                         ---------          ---------          --------              ---------
       Total noninterest income ...................          2,378              1,038                 0                  3,416
                                                         ---------          ---------          --------              ---------
Noninterest expense:
    Salaries and employee benefits ................          6,935              1,385                                    8,320
    Occupancy .....................................          1,284                552                                    1,836
    Furniture and equipment .......................            979                172                                    1,151
    Outside services ..............................            641                511                                    1,152
    Postage and supplies ..........................            650                109                                      759
    Insurance and assessments .....................            137                 43                                      180
    OREO related expenses .........................            255                142                                      397
    Goodwill amortization .........................            155                                                         155
    Other .........................................          1,665                349                                    2,014
                                                         ---------          ---------          --------              ---------
       Total noninterest expense ..................         12,701              3,263                 0                 15,964
                                                         ---------          ---------          --------              ---------
Income before taxes ...............................          6,238              1,550                 0                  7,788
Income taxes ......................................          1,976                324                                    2,300
                                                         ---------          ---------          --------              ---------
Net income ........................................      $   4,262          $   1,226          $      0              $   5,488
                                                         =========          =========          ========              =========
Net income per share ..............................      $    1.26          $    0.88          $      0              $    1.26
                                                         =========          =========          ========              =========
Weighted average shares of Common
    Stock outstanding .............................      3,374,000          1,399,000                                4,371,000 (h)
                                                         =========          =========                                =========
</TABLE>


                                      F-5
<PAGE>


                 UNAUDITED PRO FORMA CONDENSED COMBINED
                           STATEMENT OF INCOME
                                 FOR THE
                      YEAR ENDED DECEMBER 31, 1995

<TABLE>
<CAPTION>
                                                                                                                        COMBINED
                                                                NECB             FIRST BANK         ADJUSTMENT             PRO
(AMOUNTS IN THOUSANDS, EXCEPT PER SHARE DATA)               (HISTORICAL)        (HISTORICAL)          + OR -              FORMA
                                                             ----------          ----------        -----------           -------
<S>                                                            <C>                <C>                 <C>             <C>    
Interest income ...................................            $  16,300          $   5,807           $                $ 22,107
Interest expense ..................................                5,736              1,976                               7,712
                                                               ---------          ---------           --------        ---------
Net interest income ...............................               10,564              3,831                  0           14,395
Provision for possible loan losses ................                  700                500                               1,200
                                                               ---------          ---------           --------        ---------
Net interest income after provision
    for possible loan losses ......................                9,864              3,331                  0           13,195
                                                               ---------          ---------           --------        ---------
Noninterest income:
    Service fees ..................................                1,385                226                               1,611
    Securities gains ..............................                   21                  5                                  26
    Gain on sales of loans, net ...................                  193                305                                 498
    Other .........................................                   93                115                                 208
                                                               ---------          ---------           --------        ---------
       Total noninterest income ...................                1,692                651                  0            2,343
                                                               ---------          ---------           --------        ---------
Noninterest expense:
    Salaries and employee benefits ................                4,378              1,165                               5,543
    Occupancy .....................................                  729               497                                1,226
    Furniture and equipment .......................                  686                175                                 861
    Outside services ..............................                  322                548                                 870
    Postage and supplies ..........................                  391                110                                 501
    Insurance and assessments .....................                  363                267                                 630
    OREO related expenses .........................                  225                280                                 505
    Other .........................................                1,497                239                               1,736
                                                               ---------          ---------           --------        ---------
       Total noninterest expense ..................                8,591              3,281                  0           11,872
                                                               ---------          ---------           --------        ---------
Income before taxes (benefit) .....................                2,965                701                  0            3,666
Income taxes (benefit) ............................                  985             (1,009)                 0              (24)
                                                               ---------          ---------           --------        ---------
Net income ........................................            $   1,980          $   1,710           $      0        $   3,690
                                                               =========          =========           ========        =========
Net income per share ..............................            $    0.91          $    1.60           $      0        $    1.17
                                                               =========          =========           ========        =========
Weighted average shares of Common
    Stock outstanding .............................            2,166,000          1,066,000                           3,163,000 (h)
                                                               =========          =========           ========        =========
</TABLE>


                                      F-6


<PAGE>

                 UNAUDITED PRO FORMA CONDENSED COMBINED
                           STATEMENT OF INCOME
                                 FOR THE
                      YEAR ENDED DECEMBER 31, 1994

<TABLE>
<CAPTION>
                                                                                                                     COMBINED
                                                            NECB             FIRST BANK        ADJUSTMENT              PRO
(AMOUNTS IN THOUSANDS, EXCEPT PER SHARE DATA)           (HISTORICAL)        (HISTORICAL)         + OR -               FORMA
                                                        -----------          ----------        -----------          ---------
<S>                                                         <C>                 <C>              <C>                <C>      
Interest income ...................................         $ 12,551            $ 5,313          $                   $ 17,864
Interest expense ..................................            3,974              1,737                                 5,711
                                                           ---------           --------          --------           ---------
Net interest income ...............................            8,577              3,576                 0              12,153
Provision for possible loan losses ................              530                906                                 1,436
                                                           ---------           --------          --------           ---------
Net interest income after provision
     for possible loan losses .....................            8,047              2,670                 0              10,717
                                                           ---------           --------          --------           ---------
Noninterest income:
    Service fees ..................................            1,509                203                                 1,712
    Securities losses                                                               (31)                                  (31)
    Gain on sales of loans, net ...................               45                453                                   498
Other .............................................               62                115                                   177
                                                           ---------           --------          --------           ---------
       Total noninterest income ...................            1,616                740                 0               2,356
                                                           ---------           --------          --------           ---------
Noninterest expense:
    Salaries and employee benefits ................            3,830              1,197                                 5,027
    Occupancy .....................................              658                407                                 1,065
    Furniture and equipment .......................              682                180                                   862
    Outside services ..............................              311                525                                   836
    Postage and supplies ..........................              343                105                                   448
    Insurance and assessments .....................              639                300                                   939
    OREO related expenses .........................              265                263                                   528
    Other .........................................            1,167                223                                 1,390
                                                           ---------           --------          --------           ---------
       Total noninterest expense ..................            7,895              3,200                 0              11,095
                                                           ---------           --------          --------           ---------
Income before taxes (benefit) .....................            1,768                210                 0               1,978
Income taxes (benefit) ............................              665               (197)                                  468
                                                           ---------           --------          --------           ---------
Net income ........................................        $   1,103           $    407          $      0           $   1,510
                                                           =========           ========          ========           =========
Net income per share ..............................        $    0.82           $   0.50          $      0           $    0.64
                                                           =========           ========          ========           =========
Weighted average shares of Common
    Stock outstanding .............................        1,345,000            809,000                             2,342,000 (h)
                                                           =========           ========                             =========
</TABLE>


                                      F-7


<PAGE>

  NOTES TO UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS

(a) Expenses related to offering
(b) Anticipated  expenses for  restructuring net of tax effect
(c) Retirement of 34,000 shares of FBWH owned by NECB
(d) Issuance of NECB Common Stock (par value $0.10 per share)
(e) Difference in par value of common stock ($.10 per share for NECB Common
      Stock versus $0.01 per share for FBWH Common Stock) 
<TABLE>
<CAPTION>
(f) Calculation of pro forma number of shares of NECB Common Stock
      outstanding:
<S>                                                                                                          <C>      
      FBWH Common Stock outstanding at March 31, 1997.................................................       1,542,000
      FBWH Common Stock owned by NECB.................................................................         (34,000)
                                                                                                             ---------
        Net FBWH Common Stock outstanding and exchangeable............................................       1,508,000
      Exchange Ratio..................................................................................            0.62
      NECB Common Stock to be issued in the Reorganization............................................         935,000
      NECB Common Stock to be issued in lieu of exercise
        of FBWH options...............................................................................          63,000
                                                                                                             ---------
      Total shares to be issued in the Reorganization.................................................         998,000
      NECB Common Stock outstanding at March 31, 1997.................................................       3,667,000
                                                                                                             ---------
      Total NECB Common Stock outstanding, pro forma..................................................       4,665,000
                                                                                                             =========
      Difference  between  the sum of the number of  outstanding  shares of NECB
        Common Stock and FBWH Common Stock at March 31, 1997 and the total
        NECB Common Stock outstanding, pro forma......................................................        (544,000)
(g)   Calculation of pro forma number of shares of NECB Common Stock
      outstanding:
      FBWH Common Stock outstanding at December 31, 1996..............................................       1,541,000
      FBWH Common Stock owned by NECB.................................................................         (34,000)
                                                                                                             ---------
        Net FBWH Common Stock outstanding and exchangeable............................................       1,507,000
      Exchange Ratio..................................................................................            0.62
      NECB Common Stock to be issued in the Reorganization............................................         934,000
      NECB Common Stock to be issued in lieu of exercise of
        FBWH options..................................................................................          61,000
                                                                                                             ---------
      Total shares to be issued in the Reorganization.................................................         995,000
      NECB Common Stock outstanding at December 31, 1996..............................................       3,667,000
                                                                                                             ---------
      Total NECB Common Stock outstanding, pro forma..................................................       4,662,000
                                                                                                             =========
      Difference  between  the sum of the number of  outstanding  shares of NECB
        Common Stock and FBWH Common Stock at December 31, 1996 and the
        total NECB Common Stock outstanding, pro forma................................................        (546,000)
</TABLE>
(h)   Calculation of pro forma shares outstanding:  Total shares to be issued in
      the Reorganization, plus NECB historical weighted average shares of common
      stock outstanding.


                                      F-8

<PAGE>

                   NEW ENGLAND COMMUNITY BANCORP, INC.

                       CONSOLIDATED BALANCE SHEETS
                               (UNAUDITED)
<TABLE>
<CAPTION>
                                                                                     MARCH 31,                MARCH 31,
(AMOUNTS IN THOUSANDS)                                                                 1997                     1996
                                                                                    -----------              -----------
ASSETS:
<S>                                                                                    <C>                      <C>     
  Cash and due from banks......................................................        $ 25,058                 $ 15,738
  Federal funds sold...........................................................           2,725                    8,300
                                                                                       --------                 --------
    Cash and cash equivalents..................................................          27,783                   24,038
  Securities held-to-maturity..................................................           7,357                    6,595
  Securities available-for-sale................................................          86,933                   67,839
  Federal Home Loan Bank stock.................................................           1,753                    1,176
  Loans outstanding............................................................         287,291                  219,236
    Less: allowance for possible loan losses...................................          (5,577)                  (4,520)
                                                                                       --------                 --------
    Net loans .................................................................         281,714                  214,716
  Mortgages held-for-sale......................................................           1,853                    2,046
  Accrued interest receivable..................................................           3,088                    2,444
  Premises and equipment.......................................................           9,457                    7,290
  Other real estate owned......................................................           1,167                      720
  Goodwill    .................................................................           4,385                      395
  Other assets.................................................................           2,589                    1,746
                                                                                       --------                 --------
Total Assets  .................................................................        $428,079                 $329,005
                                                                                       ========                 ========
LIABILITIES:
  Deposits:
    Noninterest bearing........................................................        $ 72,435                 $ 52,110
    Interest bearing...........................................................         300,947                  241,737
                                                                                       --------                 --------
       Total deposits..........................................................         373,382                  293,847
  Short-term borrowings........................................................           5,569                    1,151
  Long term debt...............................................................           6,000
  Other liabilities............................................................           2,281                    3,098
                                                                                       --------                 --------
Total Liabilities..............................................................         387,232                  298,096
                                                                                       --------                 --------
SHAREHOLDERS' EQUITY:
  Serial preferred stock, $.10 par value, 200,000 shares authorized;
    no shares issued
  Common Stock, $.10 par value, authorized 10,000,000 shares:
  March 31, 1997, 3,667,166 shares outstanding:
  March 31, 1996, 3,084,309 shares outstanding.................................             367                      308
  Additional paid-in capital...................................................          27,943                   21,522
  Retained earnings............................................................          12,700                    9,230
  Net unrealized loss on securities available-for-sale.........................            (163)                    (151)
                                                                                       --------                 --------
Total Shareholders' Equity.....................................................          40,847                   30,909
                                                                                       --------                 --------
Total Liabilities & Shareholders' Equity.......................................        $428,079                 $329,005
                                                                                       ========                 ========

</TABLE>


                                      F-9
<PAGE>


                   NEW ENGLAND COMMUNITY BANCORP, INC.

                    CONSOLIDATED STATEMENTS OF INCOME
                               (UNAUDITED)

<TABLE>
<CAPTION>
                                                                                        THREE MONTHS ENDED MARCH 31,
(AMOUNTS IN THOUSANDS, EXCEPT PER SHARE DATA)                                         1997                    1996
                                                                                   -----------             -----------
<S>                                                                                   <C>                     <C>      
INTEREST INCOME:
  Loans, including fees........................................................       $   6,423               $   5,419
  Securities:
    Taxable interest...........................................................           1,425                     942
    Interest exempt from federal income taxes..................................              36                      24
    Dividends..................................................................              83                     170
  Federal funds sold and other interest........................................              48                      86
                                                                                      ---------               ---------
      Total interest income....................................................           8,015                   6,641
                                                                                      ---------               ---------
INTEREST EXPENSE:
  Deposits.....................................................................           2,670                   2,395
  Borrowed funds...............................................................             100                      10
                                                                                      ---------               ---------
      Total interest expense...................................................           2,770                   2,405
                                                                                      ---------               ---------
Net interest income............................................................           5,245                   4,236
Provision for possible loan losses.............................................             243                     532
                                                                                      ---------               ---------
Net interest income after provision for possible loan losses...................           5,002                   3,704
                                                                                      ---------               ---------
NONINTEREST INCOME:
  Service charges, fees and commissions........................................             532                     411
  Investment securities losses, net............................................              (4)                     (1)
  Gain on the sales of loans, net..............................................             135                      20
  Other........................................................................              35                      10
                                                                                      ---------               ---------
      Total noninterest income.................................................             698                     440
                                                                                      ---------               ---------
NONINTEREST EXPENSE:
  Salaries and employee benefits...............................................           2,061                   1,558
  Occupancy....................................................................             409                     257
  Furniture and equipment......................................................             262                     187
  Outside services.............................................................             171                     117
  Postage and supplies.........................................................             181                     122
  Insurance and assessments....................................................              34                      36
  Losses, writedowns, expenses-other real estate owned.........................              30                      47
  Amortization of goodwill.....................................................              79                       7
  Other........................................................................             568                     456
                                                                                      ---------               ---------
      Total noninterest expense................................................           3,795                   2,787
                                                                                      ---------               ---------
Income before taxes............................................................           1,905                   1,357
Income taxes...................................................................             713                     434
                                                                                      ---------               ---------
Net Income.....................................................................       $   1,192               $     923
                                                                                      =========               =========
Net income per share...........................................................       $    0.33               $    0.30
Weighted average shares of common stock outstanding............................       3,667,000               3,084,000
</TABLE>


                                      F-10

<PAGE>


                   NEW ENGLAND COMMUNITY BANCORP, INC.

                  CONSOLIDATED STATEMENTS OF CASH FLOWS
                               (UNAUDITED)

<TABLE>
<CAPTION>
                                                                                       THREE MONTHS ENDED MARCH 31,
(AMOUNTS IN THOUSANDS)                                                                  1997                    1996
                                                                                      ---------               ---------
<S>                                                                                    <C>                       <C>  
OPERATING ACTIVITIES:
Net income.....................................................................        $ 1,192                   $ 923
Adjustment for noncash charges (credits):
  Provision for depreciation and amortization..................................            256                      67
  Losses from sale or disposal and provisions to reduce the
    carrying value of other real estate owned, net.............................             47                      10
  Securities losses (gains), net...............................................              4                      (1)
  Accretion of discounts and amortization of premiums on bonds, net............             13                      62
  Accretion, net of amortization, of purchase accounting adjustments...........            (53)
  Amortization of goodwill.....................................................             79
  Provision for possible loan losses...........................................            243                     532
  Gain on sale of loans, net...................................................           (135)
  (Increase) decrease in accrued interest receivable and other assets,
    net........................................................................           (127)                    421
  Decrease (increase) in mortgages held-for-sale...............................             37                  (1,258)
  Decrease in accrued interest payable and other liabilities, net..............         (1,229)                   (320)
                                                                                       -------                 -------
    Net cash provided by operating activities..................................            327                     436
                                                                                       -------                 -------
FINANCING ACTIVITIES:
  Net decrease in noninterest-bearing accounts.................................         (6,357)                 (7,835)
  Net decrease in interest-bearing accounts....................................         (7,087)                 (5,479)
  Increase in short-term borrowings............................................          3,566                     611
  Increase in long-term borrowings.............................................          6,000
  Cash dividends paid..........................................................           (294)                   (170)
                                                                                       -------                 -------
    Net cash (used for) provided by financing activities.......................         (4,172)                (12,873)
                                                                                       -------                 -------
INVESTING ACTIVITIES:
  Loans originated, net of principal collections...............................          1,260                   1,963
  Proceeds from sales of loans.................................................              3                     258
  Decrease in interest-bearing time deposits...................................                                  3,000
  Purchases of securities available-for-sale...................................        (10,787)                 (9,586)
  Proceeds from sales of securities available-for-sale.........................          4,559                   6,008
  Proceeds from maturities of securities available-for-sale....................          4,443                  10,947
  Purchases of securities held-to-maturity.....................................                                   (527)
  Proceeds from maturities of securities held-to-maturity......................                                    925
  Proceeds from sales of other real estate owned...............................          1,162                     259
  Purchases of premises and equipment, net.....................................           (296)                   (397)
  Capitalization of expenditures on other real estate owned....................            (20)
                                                                                       -------                 -------
    Net cash provided by investing activities..................................            324                  12,850
                                                                                       -------                 -------
Increase (decrease) in cash and cash equivalents...............................         (3,521)                    413
Cash and cash equivalents, beginning of period.................................         31,304                  23,625
                                                                                       -------                 -------
Cash and cash equivalents, end of period.......................................        $27,783                 $24,038
                                                                                       =======                 =======
Schedule of noncash investing and financing activities:
  Loans charged off, net of recoveries  .......................................         $  180                  $  511
  Real estate acquired through foreclosure.....................................            247                     267
  Loans originated to facilitate sales of other real estate owned..............            653
  Income tax paid..............................................................            253                     143
  Interest paid................................................................          2,877                   2,511
</TABLE>

        The accompanying notes are an integral part of these statements.

                                      F-11


<PAGE>


                   NEW ENGLAND COMMUNITY BANCORP, INC.

          NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
                               (UNAUDITED)


NOTE 1--BASIS OF PRESENTATION

       The accompanying condensed interim financial statements are unaudited and
include the accounts of New England  Community  Bancorp,  Inc. (the "Company" or
"NECB") and its  subsidiaries,  New England Bank and Trust Company  ("NEBT") and
The Equity  Bank  ("EQBK").  The  consolidated  financial  statements  have been
prepared in accordance with generally accepted accounting principals for interim
financial  information and with the instructions to SEC Form 10-Q and Article 10
of Regulation  S-X.  Accordingly,  they do not include all the  information  and
footnotes  required by generally  accepted  accounting  principles  for complete
financial  statements.  These financial  statements  reflect,  in the opinion of
Management,  all adjustments,  consisting of only normal recurring  adjustments,
necessary for a fair  presentation of the Company's  financial  position and the
results of its  operations and its cash flows for the periods  presented.  These
financial statements should be read in conjunction with the financial statements
and notes thereto included in the Company's 1996 Annual Report on Form 10-K.


NOTE 2--PURCHASE ACCOUNTING

       On July 11, 1996,  the Company  completed an  acquisition  of  Manchester
State Bank ("MSB") by issuing  548,547 shares of the Company's  common stock and
paying  $3,520,000 in cash for all of the outstanding  common shares of MSB. The
transaction  was  accounted  for  as  a  purchase,  and  thus,  the  comparative
statements do not include prior operating results of the acquired entity.




                                      F-12
<PAGE>


Shatswell, MacLeod & Company, P.C.
83 Pine Street
West Peabody, Massachusetts 01960

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, 1996 and
1995 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,   1996.   These   consolidated   financial   statements   are  the
responsibility of the Company's management.  Our responsibility is to express an
opinion on these consolidated financial statements based on our audits.

       We conducted our audits in accordance  with generally  accepted  auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable  assurance about whether the  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, 1996 and
1995, and the consolidated  results of their operations and their cash flows for
each  of the  years  in the  three-year  period  ended  December  31,  1996,  in
conformity with generally accepted accounting principles.

s/s Shatswell, MacLeod & Company, P.C.
- --------------------------------------
SHATSWELL, MACLEOD & COMPANY, P.C.

West Peabody, Massachusetts
January 30, 1997, except for Note 13,
  as to which the date is February 25, 1997


                                      F-13
<PAGE>


          NEW ENGLAND COMMUNITY BANCORP, INC. AND SUBSIDIARIES

                       CONSOLIDATED BALANCE SHEETS

<TABLE>
<CAPTION>
                                                                                                   DECEMBER 31,
(AMOUNTS IN THOUSANDS, EXCEPT PER SHARE DATA)                                             1996                     1995
                                                                                       -----------              -----------
ASSETS:
<S>                                                                                       <C>                      <C>     
  Cash and due from banks......................................................           $ 21,629                 $ 14,550
  Federal funds sold...........................................................              9,675                    9,075
                                                                                          --------                 --------
    Cash and cash equivalents..................................................             31,304                   23,625
  Interest-bearing time deposits with other banks..............................                                       3,000
  Securities held-to-maturity, fair values of $7,455 and $7,189 at
    December 31, 1996 and 1995, respectively...................................              7,357                    7,066
  Securities available-for-sale, at fair value.................................             85,958                   75,063
  Federal Home Loan Bank stock, at cost........................................              1,753                    1,176
  Loans outstanding............................................................            288,996                  222,235
    Less: allowance for possible loan losses...................................             (5,514)                  (4,446)
                                                                                          --------                 --------
      Net loans................................................................            283,482                  217,789
  Mortgages held-for-sale......................................................              1,755                      788
  Accrued interest receivable..................................................              3,206                    2,538
  Premises and equipment.......................................................              9,369                    6,960
  Other real estate owned......................................................              2,109                      728
  Goodwill.....................................................................              4,464                      402
  Other assets.................................................................              2,402                    2,426
                                                                                          --------                 --------
Total Assets...................................................................           $433,159                 $341,561
                                                                                          ========                 ========
LIABILITIES:
  Deposits:
    Noninterest bearing........................................................           $ 78,792                 $ 59,945
    Interest bearing...........................................................            308,105                  247,216
                                                                                          --------                 --------
      Total deposits...........................................................            386,897                  307,161
  Short-term borrowings........................................................              2,003                      540
  Other liabilities............................................................              3,848                    3,380
                                                                                          --------                 --------
Total Liabilities..............................................................            392,748                  311,081
                                                                                          --------                 --------
SHAREHOLDERS' EQUITY:
  Serial preferred stock, $.10 par value, 200,000 shares authorized;
    no shares issued
  Common stock, $.10 par value, authorized 10,000,000 shares:
    December 31, 1996, 3,667,166 outstanding;
    December 31, 1995, 3,084,309 outstanding...................................                367                      308
  Additional paid-in capital...................................................             27,943                   21,522
  Retained earnings............................................................             11,802                    8,492
  Net unrealized gain on securities available-for-sale.........................                299                      158
                                                                                          --------                 --------
    Total Shareholders' Equity.................................................             40,411                   30,480
                                                                                          --------                 --------
Total Liabilities & Shareholders' Equity.......................................           $433,159                 $341,561
                                                                                          ========                 ========
</TABLE>

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

                                      F-14
<PAGE>




          NEW ENGLAND COMMUNITY BANCORP, INC. AND SUBSIDIARIES

                    CONSOLIDATED STATEMENTS OF INCOME



<TABLE>
<CAPTION>

                                                                                    YEARS ENDED DECEMBER 31,
(AMOUNTS IN THOUSANDS, EXCEPT PER SHARE DATA)                        1996                      1995                    1994
                                                                  -----------              ------------            ------------
<S>                                                                  <C>                       <C>                      <C>    
INTEREST INCOME:
  Loans, including fees ..........................................  $  23,229                 $  12,935               $   9,507
  Securities:
    Taxable interest .............................................      4,775                     2,721                   2,668
    Interest exempt from federal income taxes ....................        120                        49                      32
    Dividends ....................................................        350                       188                      63
  Federal funds sold and other interest ..........................        354                       407                     281
                                                                    ---------                 ---------               ---------
    Total interest income ........................................     28,828                    16,300                  12,551
                                                                    ---------                 ---------               ---------
INTEREST EXPENSE:
  Deposits .......................................................     10,320                     5,703                   3,953
  Borrowed funds .................................................         93                        33                      21
                                                                    ---------                 ---------               ---------
    Total interest expense .......................................     10,413                     5,736                   3,974
                                                                    ---------                 ---------               ---------
Net interest income ..............................................     18,415                    10,564                   8,577
Provision for possible loan losses ...............................      1,854                       700                     530
                                                                    ---------                 ---------               ---------
Net interest income after provision for possible loan losses .....     16,561                     9,864                   8,047
                                                                    ---------                 ---------               ---------
NONINTEREST INCOME:
  Service charges, fees and commissions ..........................      1,703                     1,385                   1,509
  Securities gains, net ..........................................         20                        21
  Gain on sales of loans, net ....................................        385                       193                      45
  Other ..........................................................        270                        93                      62
                                                                    ---------                 ---------               ---------
    Total noninterest income .....................................      2,378                     1,692                   1,616
                                                                    ---------                 ---------               ---------
NONINTEREST EXPENSE:
  Salaries and employee benefits .................................      6,935                     4,378                   3,830
  Occupancy ......................................................      1,284                       729                     658
  Furniture and equipment ........................................        979                       686                     682
  Outside services ...............................................        641                       322                     311
  Postage and supplies ...........................................        650                       391                     343
  Insurance and assessments ......................................        137                       363                     639
  Losses, writedowns, expenses - other real estate owned .........        255                       225                     265
  Amortization of goodwill .......................................        155
  Other ..........................................................      1,665                     1,497                   1,167
                                                                    ---------                 ---------               ---------
    Total noninterest expense ....................................     12,701                     8,591                   7,895
                                                                    ---------                 ---------               ---------
Income before taxes ..............................................      6,238                     2,965                   1,768
Income taxes .....................................................      1,976                       985                     665
                                                                    ---------                 ---------               ---------
Net Income .......................................................  $   4,262                 $   1,980               $   1,103
                                                                    =========                 =========               =========
Net income per share .............................................  $    1.26                 $    0.91               $    0.82
                                                                    =========                 =========               =========
Weighted average shares of common stock outstanding ..............  3,374,000                 2,166,000               1,345,000
                                                                    =========                 =========               =========
</TABLE>
               The accompanying notes are an integral part of
                    these consolidated financial statements.

                                      F-15
<PAGE>


          NEW ENGLAND COMMUNITY BANCORP, INC. AND SUBSIDIARIES

       CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY

<TABLE>
<CAPTION>
                                                                                                     NET UNREALIZED
                                                                                                     GAIN (LOSS)
                                                                        ADDITIONAL                   ON SECURITIES
                                                  COMMON STOCK             PAID-IN     RETAINED       AVAILABLE           TOTAL
(AMOUNTS IN THOUSANDS)                         SHARES         VALUE       CAPITAL      EARNINGS        FOR SALE          EQUITY
                                              ---------     --------     ---------     --------         -------           -----
<S>                                             <C>             <C>        <C>          <C>               <C>            <C>    
Balance, December 31, 1993 .................    1,302           $130       $ 6,622      $  5,994          $ 266          $13,012
  Net income ...............................                                               1,103                           1,103
  Dividends declared--$0.050 per share .....                                                (104)                           (104)
  Net change in unrealized gain on
    securities available-for-sale ..........                                                             (1,109)          (1,109)
  Common stock offering ....................      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 acquisition
    of The Equity Bank .....................    1,004            100         9,407                                         9,507
  Net change in unrealized loss on
    securities available-for-sale ..........                                                              1,001            1,001
                                                -----           ----        ------        ------         ------          -------
Balance, December 31, 1995 .................    3,084            308        21,522         8,492            158           30,480
  Net income ...............................                                               4,262                           4,262
  Dividends declared--$0.280 per share .....                                                (952)                           (952)
  Shares issued pursuant to the acquisition
    of Manchester State Bank ...............      549             56         6,254                                         6,310
  Shares issued in conjunction with
    exercise of stock options ..............       34              3           167                                           170
  Net change in unrealized gain on
    securities available-for-sale ..........                                                                141              141
                                                -----           ----        ------        ------         ------          -------
Balance, December 31, 1996 .................    3,667           $367       $27,943       $11,802          $ 299          $40,411
                                                =====           ====        ======        ======         ======          =======
</TABLE>

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

                                      F-16
<PAGE>


          NEW ENGLAND COMMUNITY BANCORP, INC. AND SUBSIDIARIES

                  CONSOLIDATED STATEMENTS OF CASH FLOWS


<TABLE>
<CAPTION>

                                                                                         YEARS ENDED DECEMBER 31,
(AMOUNTS IN THOUSANDS)                                                   1996                      1995                    1994
                                                                     ------------              ------------            ------------
<S>                                                                   <C>                        <C>                     <C>    
OPERATING ACTIVITIES:
Net income ....................................................       $  4,262                   $ 1,980                 $ 1,103
Adjustment for noncash charges (credits):
  Provision for depreciation and amortization .................            757                       508                     425
  Losses from sale or disposal and provisions to reduce
    the carrying value of other real estate owned, net ........            175                       169                     174
  Securities gains, net .......................................            (20)                      (21)
  Accretion of discounts and amortization of premiums
    on bonds, net .............................................            145                       108                     229
  Accretion, net of amortization, of purchase
    accounting adjustments ....................................           (191)
  Amortization of goodwill ....................................            155
  Provision for possible loan losses ..........................          1,854                       700                     530
  Gain on sales of loans, net .................................                                                              (45)
  (Increase) decrease in accrued interest receivable and
    other assets, net .........................................            (69)                      832                    (891)
  (Increase) decrease in mortgages held-for-sale ..............           (967)                     (788)                  3,512
  Increase (decrease) in accrued interest payable and
    other liabilities, net ....................................           (926)                      640                    (465)
                                                                      --------                  --------                --------
    Net cash provided by operating activities .................          5,175                     4,128                   4,572
                                                                      --------                  --------                --------
FINANCING ACTIVITIES:
  Net increase (decrease) in noninterest-bearing accounts .....          1,881                    (2,861)                 14,841
  Net increase (decrease) in interest-bearing accounts ........         (6,186)                    5,754                  (6,435)
  Increase (decrease) in short-term borrowings, net ...........          1,463                      (260)
  Issuance of common stock ....................................            170                                             5,571
  Cash equivalents acquired in the acquisitions, net ..........         14,236                     7,790
  Cash dividends paid .........................................           (817)                     (415)
                                                                      --------                  --------                --------
    Net cash provided by financing activities .................         10,747                    10,008                  13,977
                                                                      --------                  --------                --------
INVESTING ACTIVITIES:
  Loans originated, net of principal collections ..............         (2,260)                   (6,694)                (24,666)
  Loans purchased from other lenders ..........................           (828)                   (4,871)
  Net (increase) decrease in interest-bearing time deposits ...          3,000                    (2,802)                    (99)
  Purchase of Federal Home Loan Bank stock ....................                                                             (810)
  Proceeds from sales of loans ................................            456                                             6,063
  Purchases of securities available-for-sale ..................        (49,380)                  (31,575)                (12,955)
  Proceeds from sales of securities available-for-sale ........         10,940                     4,535                   7,301
  Proceeds from maturities of securities available-for-sale ...         30,652                    18,824                  14,192
  Purchases of securities held-to-maturity ....................         (3,275)                   (3,742)                (11,297)
  Proceeds from maturities of securities held-to-maturity .....          3,005                     8,556                  12,099
  Proceeds from sales of other real estate owned ..............            767                       969                   1,131
  Purchases of premises and equipment, net ....................         (1,275)                   (1,427)                   (924)
  Capitalization of expenditures on other real estate owned ...            (45)                                             (148)
  Other                                                                                                                       17
                                                                      --------                  --------                --------
    Net cash used for investing activities ....................         (8,243)                  (18,227)                (10,096)
                                                                      --------                  --------                --------
  Increase (decrease) in cash and cash equivalents ............          7,679                    (4,091)                  8,453
Cash and cash equivalents, beginning of year ..................         23,625                    27,716                  19,263
                                                                      --------                  --------                --------
Cash and cash equivalents, end of year ........................       $ 31,304                  $ 23,625                $ 27,716
                                                                      ========                  ========                ========
</TABLE>

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

                                      F-17
<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 ("New  England  Bank") is  headquartered  in Windsor,  Connecticut,  and
provides  commercial  and  consumer  banking  services  from its twelve  offices
located in the towns of Canton,  East Windsor,  Ellington,  Enfield,  Manchester
(3), Somers,  Suffield,  West Hartford and Windsor (2), Connecticut.  The Equity
Bank,  acquired in November  1995,  provides  commercial  and  consumer  banking
services from its office in Wethersfield, Connecticut.


NOTE 2--SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES


    BASIS OF PRESENTATION AND CONSOLIDATION

            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
intercompany balances and transactions.

            In preparing the consolidated  financial  statements,  Management is
required to make estimates and assumptions  that affect the reported  amounts of
assets and liabilities and disclosure of contingent assets and liabilities as of
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.


    PURCHASE ACCOUNTING

            In  November   1995,   the  Company   acquired   The  Equity   Bank.
Additionally,  in July 1996, the Company  completed an acquisition of Manchester
State Bank. In both transactions, the purchase method of accounting was employed
and thus, the comparative  statements do not include prior operating  results of
either entity.


    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.

            The Company  classifies  debt and equity  securities into one of two
categories: held-to-maturity or available-for-sale. 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.  All  other
securities  must be  classified as  available-for-sale.  With respect to 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.


    LOANS RECEIVABLE

            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 generally
placed in a nonaccrual  status when they become past due ninety days or whenever
the ultimate  collection  of principal or interest is considered to be in doubt.
When the accrual of  interest  ceases,  previously  recognized  and  uncollected
interest is reversed against interest  income.  Payments  received on nonaccrual


                                      F-18
<PAGE>

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 to
the related loans' 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.

            In  May  1993,  the  Financial  Accounting  Standards  Board  issued
Statement of Financial  Accounting  Standards No. 114,  "Accounting by Creditors
for  Impairment  of a Loan" (SFAS No. 114) which was amended in October  1994 by
SFAS  No.  118,  "Accounting  by  Creditors  for  Impairment  of a  Loan--Income
Recognition  and  Disclosure."  The  Statements  are  effective for fiscal years
beginning after December 15, 1994. The Company adopted SFAS No. 114 and SFAS No.
118 on January 1, 1995. These Statements apply to all loans, except large groups
of  smaller  balance  homogeneous  loans  that are  collectively  evaluated  for
impairment,  or loans  otherwise  carried  at fair value or the lower of cost or
fair  value.  Both  Statements   specifically  exclude  leases  and  other  debt
securities from its valuation  standards.  These  Statements  require that loans
which are impaired (due to the inability to collect all contractual amounts due)
be measured and valued based upon (i) the present value of expected  future cash
flows  discounted  at the  loan's  effective  interest  rate,  (ii)  the  loan's
observable  market price,  or (iii) the fair value of the collateral if the loan
is collateral  dependent.  Because the methods required by SFAS No. 114 and SFAS
No. 118 and those previously used by the Company to evaluate impaired loans, the
adoption  of the  Statements  did not have a  material  impact on the  Company's
financial statements.  Interest income on impaired loans is generally recognized
in accordance with the Company's existing income recognition policy.  Management
believes that the valuation allowance for impaired loans is adequate.


    MORTGAGES HELD-FOR-SALE

            Mortgages  held-for-sale  are carried at the lower of aggregate cost
or fair value.

            Effective   January  1,  1996,  the  Company  adopted  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--either through the
acquisition of those rights or from the sale or securitization of loans with the
servicing rights retained on those  loans--based on their relative market value.
To determine the fair value of the servicing  rights  created,  the Company uses
(when  available)  market prices under comparable  servicing sale contracts,  or
alternatively uses a valuation model that calculates the present value of future
cash flows to determine  the fair value of the servicing  rights.  In using this
valuation method, the Company incorporates  assumptions that market participants
would use in estimating future net servicing income, which includes estimates of
the cost of servicing loans,  the discount rate,  ancillary  income,  prepayment
speeds and default rates.

            The  cost  of  mortgage   servicing   rights  is   amortized   on  a
straight-line  basis which has  substantially  the same effect as amortizing the


                                      F-19
<PAGE>

rights in  proportion  to and over the  period of the  estimated  net  servicing
revenues.  Impairment of mortgage  servicing  rights is assessed  based upon the
fair value of those rights.  Fair values are  estimated  using  discounted  cash
flows based upon a current  market  interest rate. For the purposes of measuring
impairment,  the rights are  stratified  based  primarily upon the interest rate
risk   characteristics  of  the  underlying  loans.  The  amount  of  impairment
recognized is the amount by which the capitalized  mortgage servicing rights for
a stratum exceed their fair value.


    OTHER REAL ESTATE OWNED

            Other real estate owned consists of properties  acquired through, or
in lieu of, 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,  as well as operating  expenses,  are
included in losses, writedowns, expenses--other real estate owned.

            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

            Land is carried at cost.  Premises and  equipment are stated at cost
less accumulated  depreciation and  amortization  computed by the  straight-line
method for  financial  reporting  and under  accelerated  methods for income tax
purposes. Asset lives for premises are from 15 to 30 years and for furniture and
equipment from 3 to 7 years while leasehold  improvements are amortized over the
shorter of the estimated useful life or the life of the lease.


    INTANGIBLES

            Intangible  assets arising from the acquisitions  under the purchase
method  of  accounting   consist  of  goodwill.   Goodwill  is  amortized  on  a
straight-line basis over a period of 14 years.


    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 Company's policy is to continually  evaluate the  realizability of
any  deferred  tax  assets  resulting  from the use of the asset  and  liability
method.


    PER SHARE DATA

            Earnings per share have been computed based on the weighted  average
number of shares outstanding.  Shares issuable upon the exercise of stock option
grants have not been included in the per share computation  because they did not
have a significant dilutive effect.


    CASH FLOWS

            For the purpose of the  statements  of cash  flows,  the Company has
defined cash  equivalents  as those amounts  included in cash and due from banks
and federal funds sold.


    STOCK-BASED COMPENSATION

            SFAS No. 123, "Accounting for Stock-Based  Compensation," was issued
in October 1995 and  introduces a fair value method of  accounting  for employee
stock options,  restricted stock grants,  stock  appreciation  rights or similar
equity  instruments.  In  accordance  with SFAS No. 123,  entities can recognize
stock-based  compensation expense in the basic financial statements using either
(i) the  intrinsic  value  approach  set forth in  Accounting  Principles  Board
("APB") Opinion No. 25 or (ii) the fair value method introduced in SFAS No. 123.


                                      F-20
<PAGE>

Entities  electing to remain with the accounting in Opinion No. 25 must make pro
forma disclosure 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.
Management will continue to measure stock-based  compensation cost in accordance
with APB  Opinion  No.  25 and  accordingly  has made the pro  forma  disclosure
requirements of SFAS No. 123 for 1996 and 1995.


NOTE 3--SECURITIES

            Debt and equity  securities have been classified in the consolidated
balance  sheets  according  to  Management's  intent.  The  carrying  amount  of
securities and their approximate fair values at December 31 follow:

<TABLE>
<CAPTION>
                                                                                   GROSS              GROSS   
                                                                 AMORTIZED      UNREALIZED         UNREALIZED               FAIR
(AMOUNTS IN THOUSANDS)                                             COST            GAINS             LOSSES                 VALUE
                                                                ----------      ----------         ----------            ----------
<S>                                                               <C>                <C>                <C>                <C>     
AVAILABLE-FOR-SALE SECURITIES:
 December 31, 1996
  Marketable equity securities............................        $  3,689           $ 329              $  16              $  4,002
  Debt securities issued by the U.S. Treasury
   and other U.S. government agencies.....................          63,315             417                273                63,459
  Corporate debt securities...............................           8,122              15                 20                 8,117
  Mortgage-backed securities..............................          10,311             109                 40                10,380
                                                                  --------           -----              -----              --------
                                                                  $ 85,437           $ 870              $ 349              $ 85,958
                                                                  ========           =====              =====              ========
 December 31, 1995
  Marketable equity securities............................        $ 15,115            $ 93                $ 7              $ 15,201
  Debt securities issued by the U.S. Treasury
     and other U.S. government agencies...................          38,734             275                203                38,806
  Corporate debt securities...............................           9,688               8                 28                 9,668
  Mortgage-backed securities..............................          11,256             159                 27                11,388
                                                                  --------           -----              -----              --------
                                                                  $ 74,793           $ 535              $ 265              $ 75,063
                                                                  ========           =====              =====              ========
</TABLE>


<TABLE>
<CAPTION>
                                                                                   GROSS              GROSS
                                                                 AMORTIZED      UNREALIZED         UNREALIZED               FAIR
(AMOUNTS IN THOUSANDS)                                             COST            GAINS             LOSSES                 VALUE
                                                                ----------      ----------         ----------            ----------
<S>                                                                <C>                <C>                <C>                <C>    
HELD-TO-MATURITY SECURITIES:
 December 31, 1996
  Debt securities issued by the U.S. Treasury
   and other U.S. government agencies.....................         $ 4,516            $ 64               $ 17               $ 4,563
  Debt securities issued by states and political
   subdivisions of the states.............................           2,841              64                 13                 2,892
                                                                  --------           -----              -----              --------
                                                                   $ 7,357           $ 128               $ 30               $ 7,455
                                                                  ========           =====              =====              ========
 December 31, 1995
  Debt securities issued by the U.S. Treasury
   and other U.S. government agencies.....................         $ 5,501            $ 71               $ 12               $ 5,560
  Debt securities issued by states and political
   subdivisions of the states.............................           1,565              65                  1                 1,629
                                                                  --------           -----              -----              --------
                                                                   $ 7,066           $ 136               $ 13               $ 7,189
                                                                  ========           =====              =====              ========
</TABLE>



                                      F-21
<PAGE>

       Gross   realized   gains   and   gross   realized   losses  on  sales  of
available-for-sale  securities were $49,000 and $29,000,  respectively, in 1996;
$38,000  and  $17,000,   respectively,   in  1995;   and  $63,000  and  $63,000,
respectively,  in 1994. The scheduled maturities of securities  held-to-maturity
and securities available-for-sale (other than equity securities) at December 31,
1996 is summarized as follows:

<TABLE>
<CAPTION>
                                                                  AVAILABLE-FOR-SALE                    HELD-TO-MATURITY
                                                                   ----------------                      ---------------
                                                               AMORTIZED                          AMORTIZED
       (AMOUNTS IN THOUSANDS)                                    COST         FAIR VALUE            COST            FAIR VALUE
                                                              ----------      ----------         ----------         ----------
<S>                                                             <C>             <C>                 <C>                   <C>    
       Debt securities other than mortgage-backed 
         securities:
         Due within one year................................    $  8,627        $  8,640           $                     $
         Due after one year through five years..............      51,788          51,838              4,227                 4,269
         Due after five years through ten years.............      11,022          11,098              2,356                 2,406
         Due after ten years................................                                            774                   780
       Mortgage-backed securities...........................      10,311          10,380
                                                                --------         -------           --------              --------
                                                                $ 81,748        $ 81,956           $  7,357              $  7,455
                                                                ========        ========           ========              ========
</TABLE>

       There were no  securities  of issuers  whose  aggregate  carrying  amount
exceeded 10% of shareholders' equity at December 31, 1996.

       Securities  having an amortized  cost of  $5,597,000  and  $5,020,000  at
December 31, 1996 and 1995,  respectively,  were pledged to secure treasury, tax
and loan  deposits,  public  deposits or  securities  sold under  agreements  to
repurchase.


NOTE 4--LOANS RECEIVABLE

       Loans consisted of the following at December 31,

<TABLE>
<CAPTION>
       (AMOUNTS IN THOUSANDS)                                                          1996                        1995
                                                                                    ---------                   ---------
<S>                                                                                   <C>                         <C>     
       Commercial and financial...............................................        $ 55,601                    $ 39,474
       Real estate:
         Construction.........................................................          12,250                      12,841
         Residential..........................................................          76,970                      63,025
         Commercial...........................................................         114,174                      80,793
       Consumer...............................................................          30,001                      26,102
                                                                                     ---------                    --------
       Loans outstanding......................................................       $ 288,996                   $ 222,235
                                                                                     =========                    ========
</TABLE>


       The Company's  loans  receivable  consists  primarily of residential  and
commercial  real estate  loans  within its primary  market area in  Connecticut.
There are no  concentrations  of credit to borrowers that have similar  economic
characteristics.  The Company's policy for collateral requires that, at the time
of origination, the amount of the loan may not exceed 80% of the appraised value
of the  property.  In cases  where the loan  exceeds  this  percentage,  private
mortgage  insurance is generally required for that portion of the loan in excess
of 80% of the appraised value of the property.


    ALLOWANCE FOR POSSIBLE LOAN LOSSES

       Changes in the  allowance  for  possible  loan losses for the years ended
December 31 were as follows:

<TABLE>
<CAPTION>
(AMOUNTS IN THOUSANDS)                                             1996                     1995                  1994
                                                                ---------                 --------             ---------
<S>                                                                <C>                     <C>                  <C>    
Balance, beginning of year ..............................          $ 4,446                 $ 2,564              $ 2,784
Changes incident to acquisitions ........................            2,010                   1,961
Provision charged to operations .........................            1,854                     700                  530
Recoveries ..............................................              353                     199                  251
Charge-offs .............................................           (3,149)                   (978)              (1,001)
                                                                  --------                --------             --------
Balance, end of year ....................................         $  5,514                 $ 4,446              $ 2,564
                                                                  ========                ========             ========
</TABLE>


                                      F-22
<PAGE>

    RESTRUCTURED LOANS

            As of December  31,  1996,  loans  restructured  in a troubled  debt
restructuring  before the  effective  date of SFAS No. 114 that are not impaired
based upon the terms specified by the restructuring  agreement totaled $699,398.
The gross  interest  income  that  would  have been  recorded  in the year ended
December 31, 1996,  if such  restructured  loans had been current in  accordance
with their original  terms,  was $44,896.  The amount of interest income on such
restructured  loans that was included in net income for the year ended  December
31, 1996 was $12,061.


    IMPAIRED LOANS

            Information about loans that meet the definition of an impaired loan
in  Statement  of  Financial  Accounting  Standards  No. 114 for the years ended
December 31 is as follows:
<TABLE>
<CAPTION>
                                                                                    1996                            1995
                                                                         ---------------------------   -----------------------------
                                                                          RECORDED        RELATED       RECORDED           RELATED
                                                                         INVESTMENT       ALLOWANCE    INVESTMENT         ALLOWANCE
                                                                         IN IMPAIRED     FOR CREDIT    IN IMPAIRED        FOR CREDIT
       (AMOUNTS IN THOUSANDS)                                               LOANS          LOSSES         LOANS            LOSSES
                                                                         -----------     -----------   -----------       -----------
<S>                                                                          <C>               <C>         <C>               <C> 
       Loans for which there is a related allowance                                                  
         for credit losses............................................       $4,394            $669        $2,267            $634
       Loans for which there is no related allowance                                                 
         for credit losses............................................          840                           869
                                                                             ------            ----        ------            ----
           Totals.....................................................       $5,234            $669        $3,136            $634
                                                                             ======            ====        ======            ====
       Average recorded investment in impaired loans                                                 
         during the year ended December 31,...........................       $4,359                        $  870
                                                                             ======                        ======
       Related amount of interest income recognized during the time,                                 
         in the year ended  December  31, that the loans were  impaired:                             
         Amount  recognized (none of which is recognized using a                                     
         cash-basis method of accounting).............................       $    3                        $    1
                                                                             ======                        ======
</TABLE>


       The Company  considers  residential  real estate loans and consumer loans
that are not  individually  significant  to be large  groups of smaller  balance
homogeneous  loans.  These  loans are  collectively  evaluated  for  impairment.
Factors  considered by  Management in  determining  impairment  include  payment
status,  net worth and collateral  value. An  insignificant  payment delay or an
insignificant  shortfall in payment does not in itself result in the review of a
loan for impairment.  The Company applies SFAS No. 114 on a loan-by-loan  basis.
The Company does not apply SFAS No. 114 to  aggregations of loans that have risk
characteristics  in common with other impaired loans.  Interest on a loan is not
generally  accrued  when the loan  becomes  ninety or more  days  past due.  The
Company may place a loan on  nonaccrual  status but not classify it as impaired,
if (i)  it is  probable  that  the  Company  will  collect  all  amounts  due in
accordance  with  the  contractual  terms  of the  loan or (ii)  the  loan is an
individually  insignificant residential mortgage loan or consumer loan. Impaired
loans are charged-off when Management  believes that the  collectibility  of the
loan's principal is remote.  Substantially  all of the Company's loans that have
been identified as impaired have been measured by the fair value of the existing
collateral.


    RELATED PARTIES

       Loans to executive officers, directors,  principal shareholders and their
associates of the Company aggregated $4,704,000 at December 31, 1996 as compared
to $6,971,000 at December 31, 1995. The following  table  summarizes the related
party loan activity for the year ended December 31, 1996:

(AMOUNTS IN THOUSANDS)
      Balance, beginning of year...............................      $ 6,971
      Additions................................................        1,105
      Repayments...............................................        3,372
                                                                     -------
      Balance, end of year.....................................      $ 4,704
                                                                     =======


                                      F-23
<PAGE>

    LOAN SERVICING
       Mortgage loans  serviced for others are not included in the  accompanying
balance  sheets.  The unpaid  principal  balances of mortgage loans serviced for
others  was  $70,093,000  and  $64,635,000  as of  December  31,  1996 and 1995,
respectively.

       Mortgage   servicing   rights  of  $186,000  were  capitalized  in  1996.
Amortization of mortgage  servicing  rights totaled $3,000 in 1996 which reduced
their value down to $183,000 as of December 31, 1996. No valuation allowance for
capitalized mortgage servicing rights was required in 1996.

NOTE 5--PREMISES AND EQUIPMENT
       Components of properties and equipment in the consolidated balance sheets
at December 31, were as follows:

(AMOUNTS IN THOUSANDS)
       Cost:                                                 1996       1995
                                                            ------    -------
         Land...........................................   $ 1,651    $ 1,035
         Premises.......................................     7,602      5,877
         Furniture and equipment........................     5,360      3,042
         Leasehold improvements.........................     1,274        646
                                                           -------    -------
           Total cost...................................    15,887     10,600
       Less accumulated depreciation and amortization...    (6,518)    (3,640)
                                                           -------    -------
         Net book value.................................   $ 9,369    $ 6,960
                                                           =======    =======
    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  $486,000  in  1996,  $197,000  in 1995 and  $188,000  in 1994 and is
recorded in occupancy expenses.

       The aggregate minimum rental commitments under all leases at December 31,
1996 are $2,775,000 as indicated below:

(AMOUNTS IN THOUSANDS)
                    IN YEAR...                    THE MINIMUM COMMITMENT IS...
                    --------                    ---------------------------
                    1997.......................          $  470
                    1998.......................             446
                    1999.......................             399
                    2000.......................             353
                    2001.......................             245
                    and subsequent years,......             862
                                                         ------
                                                         $2,775
                                                         ======
       The Equity Bank leases its premises from one of its directors. The lease,
which has two five-year renewal options, expires in 1999.

NOTE 6--DEPOSITS
       The aggregate  amounts of time deposit  accounts  (including  CDs) with a
minimum  denomination of $100,000 or more were $25,315,000 and $19,222,000 as of
December 31, 1996 and 1995,  respectively.  For all time deposits as of December
31, 1996, the aggregate amount of maturities for each of the following two years
ended December 31, and thereafter are: 

(AMOUNTS IN THOUSANDS)
                    1997................................      $135,104
                    1998................................        14,684
                    1999, and thereafter................        16,374
                                                              --------
                                                              $166,162
                                                              ========


                                      F-24
<PAGE>

NOTE 7--SHORT-TERM BORROWINGS

       Short-term  borrowings  consisted  of  treasury,  tax and  loan  deposits
generally repaid within one to 120 days from the transaction date and securities
sold under  agreements to  repurchase.  Short-term  borrowings  consisted of the
following as of December 31:

       (AMOUNTS IN THOUSANDS)                                     1996     1995
                                                                   ----    ----
       Treasury, tax and loan deposits.......................    $1,871    $540
       Securities sold under agreements to repurchase........       132
                                                                 ------    ----
         Total...............................................    $2,003    $540
                                                                 ======    ====

       Information  concerning securities sold under agreements to repurchase is
summarized as follows:

       (AMOUNTS IN THOUSANDS)                                            1996
                                                                         ----
       Average balance during the year.............................      $185
       Maximum month-end balance during the year...................       293
       Average interest rate during the year.......................     3.47%
       US Treasury obligation underlying the 
         agreements at year-end:
         Carrying value and estimated fair value...................      $498


       The  underlying  security  was under the  control  of the  Company  as of
December 31, 1996.

NOTE 8--EMPLOYEE BENEFITS

    STOCK COMPENSATION

       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.  These options were  exercised in 1996.  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.  On January 31, 1996,  the
Board of Directors formed an Executive  Compensation Committee (the "Committee")
to administer the 1996 Incentive and Nonqualified Compensatory Stock Option Plan
(the "1996  Plan"),  which is described  below.  The Committee and the 1996 Plan
were approved by shareholders on May 21, 1996.

       Under the 1996 Plan,  the  Committee  may grant  either  Incentive  Stock
Options or Non-Statutory  Stock Options to key managerial  employees to purchase
shares of common  stock of the  Company.  The 1996 Plan  expires on January  31,
2006. The aggregate  number of shares which may be optioned is 750,000 shares of
the Company's  common  stock.  The option price is fixed by the Committee at the
time of the grant and may not be less than 100 percent of the fair market  value
of the stock,  as  determined  by the  Committee,  in good faith as of the grant
date.  Each  option may be first  exercised  in five equal  annual  installments
commencing  from the  date set  forth in the  Stock  Option  Agreement  for such
options;  provided,  however, that no option be exercised beyond ten years after
the date of the grant.

       The fair value of each  option  grant is  estimated  on the date of grant
using the Black-Sholes Option Pricing Model with the following  weighted-average
assumptions used for grants in 1996 and 1995:


     Dividend yield........................ 2.1 percent for both years

     Expected volatility................... 25 percent for both years

     Risk-free  interest  rate............. 5.17  percent  in 1996  and  7.43
                                            percent in 1995

     Expected lives........................ 8 years for the 1996 options granted
                                            and 3 years for the 1995 options 
                                            granted



                                      F-25
<PAGE>

       A summary of the status of all the Company's stock options as of December
31,  1996 and  1995 and  changes  during  the  years  ending  on those  dates is
presented below:

<TABLE>
<CAPTION>
                                                                                   WEIGHTED                              WEIGHTED
                                                                                    AVERAGE                               AVERAGE
                                                                                   EXERCISE                              EXERCISE
                                                                 SHARES              PRICE             SHARES              PRICE
                                                                --------           ---------          --------          ----------
<S>                                                                <C>               <C>                 <C>                <C>  
       Outstanding, beginning of year......................        64,000            $  6.29             34,000             $5.00
       Granted.............................................       140,000              10.25             30,000              7.75
       Exercised...........................................       (34,000)              5.00                  0
       Forfeited...........................................             0                                     0
                                                                ---------                              --------
       Outstanding, end of year............................       170,000               9.81             64,000              6.29
                                                                =========                              ========
       Options exercisable at year-end.....................        30,000                                34,000
       Weighted-average fair value of options
         granted during the year...........................        $ 3.18                                $ 1.76
</TABLE>


       The  following  table  summarizes  information  about fixed stock options
outstanding as of December 31, 1996:
<TABLE>
<CAPTION>
                                    NUMBER                                                              NUMBER            WEIGHTED
                                  OUTSTANDING           WEIGHTED                 WEIGHTED             EXERCISABLE          AVERAGE
                                     AS OF          AVERAGE REMAINING             AVERAGE                AS OF            EXERCISE
             EXERCISE PRICE        12/31/96         CONTRACTUAL LIFE         EXERCISABLE PRICE         12/31/96             PRICE
              -------------       -----------      -------------------       -----------------        -----------        ----------
                <C>                   <C>                 <C>                    <C>                     <C>               <C>  
                $ 7.75                30,000              1 year                 $ 7.75                  30,000            $7.75
                 10.25               140,000              9 years                 10.25                       0
                                     -------                                                             ------
                                    170,000             7.5 years                  9.81                  30,000             7.75
                                     =======                                                             ======
</TABLE>

       As  indicated  in Note 2, the  Company  applies  APB  Opinion  No. 25 and
related  interpretations  in  accounting  for  stock  options.  Accordingly,  no
compensation  expense has been  recognized for the fixed stock options  granted.
Had  compensation  expense been determined  based on the fair value at the grant
dates for awards  consistent  with the method of SFAS No. 123 (also discussed in
Note 2), the Company's net income and earnings per share would have been reduced
to the pro forma amounts indicated below:

                                                             1996        1995
                                                             ----        ----
       Net income (in thousands)     As reported........... $ 4,262     $ 1,980
                                     Pro forma.............   4,200       1,970
       Net income per share          As reported...........  $ 1.26      $ 0.91
                                     Pro forma.............    1.24        0.91

       During 1996, the Company  converted its defined  contribution plan into a
401(k)  plan  (the  "Plan").  Employees  over the age of 21 and with one year of
service are eligible to participate in the Plan. To encourage systematic savings
by employees,  the Company  matches  employee  contributions  to the Plan on the
following basis:  100% of the first 3% of employee  contributions and 50% of the
next 2%.  Both  employee  and  Company  matches  immediately  vest in the  Plan.
Additionally, funds which were previously not vested in the defined contribution
plan vested with the transfer into the Plan. Expense for both the 401(k) as well
as the defined  contribution plan amounted to approximately  $160,000,  $227,000
and $86,000 for the years ended December 31, 1996, 1995 and 1994, respectively.

                                      F-26
<PAGE>


NOTE 9--INCOME TAXES

       The components of income tax provision are as follows:
<TABLE>
<CAPTION>
                                                                                               YEARS ENDED DECEMBER 31,
       (AMOUNTS IN THOUSANDS)                                                            1996             1995            1994
                                                                                         ----             ----            ----
       Current:
<S>                                                                                   <C>                <C>             <C> 
         Federal.....................................................................  $1,240             $706            $112
         State.......................................................................     433              270              45
                                                                                       ------             ----            ----
                                                                                        1,673              976             157
                                                                                       ------             ----            ----
       Deferred:
         Federal.....................................................................     499              145             387
         State.......................................................................     164               50             157
                                                                                       ------             ----            ----
                                                                                          663              195             544
                                                                                       ------             ----            ----
       Change in valuation allowance                                                     (360)            (186)            (36)
                                                                                       ------             ----            ----
           Total income tax provision................................................  $1,976             $985            $665
                                                                                       ======             ====            ====
</TABLE>


       The following reconciles the income tax provision from the statutory rate
to the amount reported in the consolidated statements of income:
<TABLE>
<CAPTION>
                                                                                               YEARS ENDED DECEMBER 31,
                                                                                         1996             1995          1994
                                                                                         ----             ----            ----
<S>                                                                                      <C>              <C>             <C>  
       Federal income tax at statutory rate..........................................    34.0%            34.0%           34.0%
       Increase (decrease) resulting from:
           Tax-exempt income.........................................................     (.7)             (.6)            (.8)
           Dividends received deduction..............................................    (1.4)            (1.7)            (.8)
           Exercise of non-qualified stock options...................................    (1.3)
           Alternative minimum tax...................................................                                      (.7)
           Unallowable expenses......................................................      .6               .7              .4
           Change in valuation allowance.............................................    (5.8)            (6.3)           (2.0)
       State tax, net of federal tax benefit.........................................     6.3              7.1             7.5
                                                                                         ----             ----            ----
                                                                                         31.7%            33.2%           37.6%
                                                                                         ====             ====            ====
</TABLE>

       The major  components  of  deferred  income tax expense  attributable  to
income are as follows:

<TABLE>
<CAPTION>
                                                                                               YEARS ENDED DECEMBER 31,
       (AMOUNTS IN THOUSANDS)                                                            1996             1995            1994
                                                                                         ----             ----            ----
<S>                                                                                       <C>             <C>              
       Purchase accounting...........................................................     $ 8             $               $
       Other real estate valuation...................................................      45              118             131
       Contribution carryover........................................................                        5               3
       Fair value of loans available-for-sale........................................                                      (14)
       Accrued expenses..............................................................     104             (104)
       Other temporary differences...................................................      43                5              43
       Alternative minimum tax credit................................................                                      (12)
       Operating loss carryover-state................................................                                        4
       Deferred loan fees............................................................      60               35              37
       Provision for loan losses.....................................................     400               97             380
       Accelerated depreciation......................................................      29                9              12
       Accrued interest nonperforming loans..........................................     (26)              30             (40)
                                                                                         ----             ----            ----
                                                                                         $663             $195            $544
                                                                                         ====             ====            ====
</TABLE>



                                      F-27
<PAGE>

       At  December  31, the  Company  had gross  deferred  tax assets and gross
deferred tax liabilities as follows:

<TABLE>
<CAPTION>
       (AMOUNTS IN THOUSANDS)                                                           1996              1995
                                                                                        ----              ----
       Deferred tax assets:
<S>                                                                                    <C>              <C>  
         Accrued interest on nonperforming loans.....................................  $  145            $  118
         Accrued deferred compensation...............................................      63                63
         Accrued expenses............................................................                       103
         Allowance for loan losses...................................................     821             1,221
         Loan origination fees.......................................................     182               242
         Depreciation................................................................      59                88
         Other real estate owned valuation...........................................     339               384
                                                                                       ------            ------
          Gross deferred tax assets..................................................   1,609             2,219
       Valuation allowance...........................................................    (324)             (684)
                                                                                       ------            ------
                                                                                        1,285             1,535
                                                                                       ------           ------
       Deferred tax liabilities:
         Purchase accounting.........................................................    (261)             (253)
         Other adjustments...........................................................     (76)              (31)
         Net unrealized holding gain on securities available-for-sale................    (221)             (112)
                                                                                       ------            ------
          Gross deferred tax liabilities.............................................    (558)             (396)
                                                                                       ------            ------
       Net deferred tax assets.......................................................  $  727           $ 1,139
                                                                                       ======           =======
</TABLE>


NOTE 10--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, 1996 and 1995 and statements of income
and cash flows for each of the three years in the period ended December 31, 1996
follow:

       BALANCE SHEETS

<TABLE>
<CAPTION>
       (AMOUNTS IN THOUSANDS)                                                            1996             1995
                                                                                         ----             ----
       Assets:
<S>                                                                                     <C>              <C>    
         Investment in bank subsidiaries, at equity in net assets..............         $39,884          $25,855
         Investments...........................................................             548            4,951
         Cash..................................................................             284               58
         Other assets..........................................................              12              147
                                                                                         ------          -------
       Total Assets............................................................         $40,728          $31,011
                                                                                        =======          =======

       Other liabilities.......................................................         $   317          $   531
       Shareholders' equity....................................................          40,411           30,480
                                                                                        -------          -------
       Total Liabilities & Shareholders' Equity................................         $40,728          $31,011
                                                                                        =======          =======
</TABLE>



       STATEMENTS OF INCOME

<TABLE>
<CAPTION>
       (AMOUNTS IN THOUSANDS)                                                             1996            1995             1994
                                                                                          ----            ----             ----
<S>                                                                                    <C>              <C>              <C>   
       Equity in undistributed net income of bank subsidiaries.................        $ 3,830          $ 2,027          $1,097
       Net interest and dividend income........................................            591              293              16
       Securities gains, net...................................................              1
       Income tax benefit (expense)............................................            177               33              (4)
       Other expense...........................................................           (337)            (373)             (6)
                                                                                        ------          -------         -------
       Net income..............................................................         $4,262          $ 1,980         $ 1,103
                                                                                        ======          =======         =======
</TABLE>

                                      F-28
<PAGE>


       STATEMENTS OF CASH FLOWS

<TABLE>
<CAPTION>
       (AMOUNTS IN THOUSANDS)                                                             1996             1995           1994
                                                                                          ----             ----           ----
       Operating activities:
<S>                                                                                     <C>            <C>             <C>     
         Net income............................................................         $4,262         $  1,980        $  1,103
         Adjustments to reconcile net income to net cash provided by
          (used for) operating activities:
           Equity in undistributed net income of bank subsidiaries.............         (3,830)          (2,027)         (1,097)
           Securities gains, net...............................................             (1)
           Net change in other liabilities.....................................           (297)             355
           Net change in other assets..........................................             59              (72)
           (Decrease) increase in taxes payable................................            (70)            (101)              4
                                                                                        ------          -------         -------
           Net cash provided by operating activities...........................            123              135              10
                                                                                        ------          -------         -------
       Investing activities:
         Purchases of securities...............................................            (98)            (235)         (5,500)
         Cost of acquisitions..................................................           (277)            (396)
         Sales of securities...................................................          4,650              850
         Cash paid to shareholders of Manchester State Bank....................         (3,520)
         Other.................................................................             (5)              (3)
                                                                                        ------          -------         -------
           Net cash provided by (used for) investing activities................            750              216          (5,500)
                                                                                        ------          -------         -------
       Financing activities:
         Net proceeds from issuance of common stock............................            170                            5,571
         Dividends paid........................................................           (817)            (415)
                                                                                        ------          -------        --------
           Net cash provided by (used for) financing activities................           (647)            (415)          5,571
                                                                                        ------          -------        --------
       Increase (decrease) in cash.............................................            226              (64)             81
       Cash, beginning of year.................................................             58              122              41
                                                                                        ------          -------        --------
       Cash, end of year.......................................................         $  284          $    58        $    122
                                                                                        ======          =======        ========
</TABLE>
 


NOTE 11--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,  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  counterparty.  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, 1996,
$407,000 are secured by deposit accounts held with the Company's subsidiaries.


                                      F-29
<PAGE>

    DISCLOSURES OF 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.

       Securities                  The fair  value of  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.



                                      F-30
<PAGE>

       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>
                                                         1996                       1995
                                                 ---------------------       ------------------------
                                                 CARRYING        FAIR          CARRYING        FAIR
       (AMOUNTS IN THOUSANDS)                     AMOUNT         VALUE          AMOUNT         VALUE
                                                 --------       ------         --------       ------
<S>                                             <C>          <C>             <C>            <C>
       Financial assets:
         Cash and cash equivalents............. $   31,304   $  31,304       $  23,625      $  23,625
         Securities available-for-sale.........     85,958      85,958          75,063         75,063
         Securities held-to-maturity...........      7,357       7,455           7,066          7,189
         Federal Home Loan Bank stock..........      1,753       1,753           1,176          1,176
         Loans.................................    283,482     283,048         217,789        218,516
         Accrued interest receivable...........      3,206       3,206           2,538          2,538
         Interest-bearing time deposits
          with other banks.....................                                  3,000          3,000
         Mortgages held-for-sale...............      1,755       1,755             788            788
       Financial liabilities:
         Deposits..............................    386,897     388,064         307,161        308,164
         Short-term borrowings.................      2,003       2,003             540            540
</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:

                                                            1996         1995
                                                            ----         ----
                                                          NOTIONAL     NOTIONAL
       (AMOUNTS IN THOUSANDS)                              AMOUNT       AMOUNT
                                                          --------     --------
       Commitments to extend credit...................      $38,292    $44,753
       Standby letters of credit and financial 
         guarantees...................................        1,841      1,715


       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 12--DISCLOSURE FOR STATEMENTS OF CASH FLOWS

<TABLE>
<CAPTION>
(AMOUNTS IN THOUSANDS)
       Supplemental disclosure of cash paid during the period for:                         1996            1995            1994
                                                                                           ----            ----            ----
<S>                                                                                      <C>             <C>               <C> 
         Income tax paid..............................................................    $2,052            $797            $344
         Interest paid................................................................    10,812           5,678           3,974
       Supplemental disclosure of noncash investing and financing activities:
         Loans charged off, net of recoveries.........................................     2,796             779             750
         Real estate acquired through foreclosure.....................................     1,882             796             743
         Loans originated to facilitate sales of other real estate owned..............       183                             564
       Assets acquired and liabilities assumed in business  combinations were as
        follows:
         Fair  value  of  assets   acquired,   excluding  cash  and  cash
           equivalents................................................................    77,063         111,242
         Cash and cash equivalents acquired...........................................    14,236           7,790
                                                                                          ------          ------
                                                                                          91,299         119,032
         Liabilities assumed..........................................................    84,989         109,525
                                                                                          ------          ------
           Value of Company common stock issued for the acquisitions..................     6,310           9,507
</TABLE>


                                      F-31

<PAGE>


NOTE 13--ACQUISITIONS

       On November  30,  1995,  the Company  acquired 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  acquisition  and the direct costs of the acquisition
was $9,507,000.  On July 11, 1996, the Company acquired Manchester State Bank by
issuing  549,300 shares of the Company's  common stock and paying  $3,525,000 in
cash for all of the  outstanding  common  shares of Manchester  State Bank.  The
value of the Company's  shares of common stock issued to effect the  acquisition
and direct costs of the acquisition was $6,834,000.

       The acquisitions were accounted for as purchases, and thus the results of
operations  for both  entities are only included in the  consolidated  financial
statements since the date of the respective transactions.  Goodwill reflected by
purchase  accounting amounted to $840,000 and $3,752,000 for The Equity Bank and
Manchester State Bank,  respectively,  and in both cases is being amortized over
fourteen (14) years.  During 1996, the amount due to dissenting  shareholders of
The Equity Bank was increased to $1,639,000,  from $1,221,000,  and is reflected
in other  liabilities  in the  consolidated  balance  sheet of the Company as of
December 31, 1996. Subsequently, in January 1997, the Company and the dissenting
shareholders settled at the amount the Company had reserved.

       The  following  summary,  prepared  on  an  unaudited  pro  forma  basis,
approximates  the  consolidated  results of operations as if The Equity Bank and
Manchester  State Bank had been  acquired as of the  beginning of 1995 and 1996,
respectively, and includes purchase accounting adjustments.

       (AMOUNTS IN THOUSANDS)                               1996       1995
                                                            ----       ----
       Net interest income after provision 
         for loan losses................................  $ 18,371    $ 18,840
       Noninterest income...............................     2,624       2,389
                                                          --------    --------
       Total............................................    20,995      21,229
       Noninterest expense..............................    14,315      15,795
                                                          --------    --------
       Income before income taxes.......................     6,680       5,434
       Income taxes.....................................     2,172       2,123
                                                          --------    --------
       Pro forma net income.............................   $ 4,508     $ 3,311
                                                          ========    ========

       The pro forma  results are not  necessarily  indicative  of what actually
would  have  occurred  if the  acquisitions  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.

       In an agreement  dated  February  25, 1997,  the Company and FBWH of West
Hartford  ("FBWH")  agreed to consummate a business  combination  transaction in
which FBWH will merge with and into New England  Bank.  The agreement is subject
to the approval of regulators and the shareholders of both the Company and FBWH.


NOTE 14--REGULATORY MATTERS


    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  Shareholders  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.


                                      F-32
<PAGE>

    MINIMUM CAPITAL REQUIREMENTS

            The  Company  and  its  subsidiary  Banks  are  subject  to  various
regulatory  capital  requirements  administered by the federal banking agencies.
Failure to meet minimum capital requirements can initiate certain mandatory--and
possibly  discretionary--actions by regulators that, if undertaken, could have a
direct  material  effect on the Company's and the Banks+  financial  statements.
Under  capital  adequacy  guidelines  and the  regulatory  framework  for prompt
corrective  action,  the  Company  and the  Banks  must  meet  specific  capital
guidelines that involve quantitative  measures of their assets,  liabilities and
certain  off-balance  sheet  items as  calculated  under  regulatory  accounting
practices.  Their  capital  amounts  and  classifications  are also  subject  to
qualitative  judgments by the regulators  about  components,  risk weighting and
other factors.

            Quantitative  measures  established  by regulation to ensure capital
adequacy  require  the Company  and the Banks to  maintain  minimum  amounts and
ratios  (set  forth  in  the  table  below)  of  total  and  Tier 1  capital  to
risk-weighted  assets  and of  Tier 1  capital  to  average  assets.  Management
believes,  as of  December  31,  1996,  that the  Company and the Banks meet all
capital adequacy requirements to which they are subject.

            As of  December  31,  1996,  the most recent  notification  from the
Federal Deposit Insurance Corporation  categorized the Banks as well capitalized
under the framework for prompt  corrective  action.  To be  categorized  as well
capitalized Banks must maintain minimum total risk-based,  Tier 1 risk-based and
Tier 1 leverage  ratios as set forth in the table.  There are no  conditions  or
events since that notification that management  believes have changed the Banks+
categories.  The actual  capital  amounts and ratios are also  presented  in the
following table:



<TABLE>
<CAPTION>
                                                                   FOR CAPITAL                    TO BE WELL
                                             ACTUAL              ADEQUACY PURPOSES                 CAPITALIZED
                                        ----------------       ----------------------------    ----------------------
                                                                              RATIO                            RATIO
(AMOUNTS IN THOUSANDS)                  AMOUNT     RATIO       AMOUNT   [Greater than or =]    AMOUNT  [Greater than or =]
                                        -------    -----       -------  -------------------    ------   ------------------
<S>                                     <C>          <C>        <C>            <C>                          
As of December 31, 1996 
  Risk-Based Total Capital:
    CONSOLIDATED .....................  $39,304      13.5%      $23,369        8.0%                      N/A
    New England Bank..................   27,405      13.1        16,774        8.0            $20,968           10.0%
    The Equity Bank...................   11,529      13.8         6,671        8.0              8,340           10.0
  Risk-Based Tier 1 Capital:
    CONSOLIDATED .....................   35,630      12.2        11,685        4.0                       N/A
    New England Bank..................   24,770      11.8         8,387        4.0             12,581            6.0
    The Equity Bank...................   10,478      12.6         3,336        4.0              5,003            6.0
  Leverage:
    CONSOLIDATED .....................   35,630       8.5        16,818        4.0                       N/A
    New England Bank..................   24,770       8.1        12,307        4.0             15,383            5.0
    The Equity Bank...................   10,478       9.3         4,523        4.0              5,654            5.0
</TABLE>


     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, 1996 or 1995.



NOTE 15--RECLASSIFICATION

     Certain amounts in the prior years have been  reclassified to be consistent
with the current year's statement presentation.



                                      F-33
<PAGE>

                       SUPPLEMENTAL FINANCIAL INFORMATION


                   QUARTERLY SUMMARIZED FINANCIAL INFORMATION
                                   (UNAUDITED)

<TABLE>
<CAPTION>
                                                                                  BY QUARTER
                               ----------------------------------------------------------------------------------------------------
<S>                            <C>       <C>        <C>       <C>       <C>        <C>        <C>       <C>        <C>      <C>   
                                                      1996                                                1995
                               -------------------------------------------------   ------------------------------------------------
(AMOUNTS IN THOUSANDS, EXCEPT PER SHARE DATA)
                                   1         2          3         4       Year        1          2          3         4       Year
                                -----     -----      -----     -----     -----     -----      -----      -----     -----     -----
Interest income..............  $6,641    $6,337     $7,797    $8,053    $28,828    $3,685     $3,750    $3,848     $5,017   $16,300
Interest expense.............   2,405     2,334      2,837     2,837     10,413     1,145      1,328     1,407      1,856     5,736
                               ------    ------     ------    ------    -------    ------     ------    ------     ------    ------
Net interest income..........   4,236     4,003      4,960     5,216     18,415     2,540      2,422     2,441      3,161    10,564
Provision for loan losses....     532       502        446       374      1,854       130        150       120        300       700
                               ------    ------     ------    ------    -------    ------     ------    ------     ------    ------
Net interest income after
  provision for loan losses..   3,704     3,501      4,514     4,842     16,561     2,410      2,272     2,321      2,861     9,864
Noninterest income...........     440       666        624       648      2,378       346        454       470        422     1,692
                               ------    ------     ------    ------    -------    ------     ------    ------     ------    ------
                                4,144     4,167      5,138     5,490     18,939     2,756      2,726     2,791      3,283    11,556
                               ------    ------     ------    ------    -------    ------     ------    ------     ------    ------
Noninterest expense..........   2,787     2,780      3,516     3,618     12,701     2,075      2,002     2,001      2,513     8,591
                               ------    ------     ------    ------    -------    ------     ------    ------     ------    ------
Income before income
  taxes......................   1,357     1,387      1,622     1,872      6,238       681        724       790        770     2,965
Income taxes.................     434       444        445       653      1,976       242        256       275        212       985
                               ------    ------     ------    ------    -------    ------     ------    ------     ------    ------
Net income...................  $  923    $  943     $1,177    $1,219    $ 4,262    $  439     $  468    $  515     $  558    $1,980
                               ======    ======     ======    ======    =======    ======     ======    ======     ======   =======
Earnings per share...........  $ 0.30    $ 0.31     $ 0.32    $ 0.33    $  1.26    $ 0.21     $ 0.23    $ 0.24     $ 0.23    $ 0.91
                               ======    ======     ======    ======    =======    ======     ======    ======     ======   =======

</TABLE>

                                     F-34
<PAGE>

                           FIRST BANK OF WEST HARTFORD

                             STATEMENTS OF CONDITION
                      MARCH 31, 1997 AND DECEMBER 31, 1996

<TABLE>
<CAPTION>

                                                                         (UNAUDITED)
                                                                        MARCH 31, 1997                      DECEMBER 31, 1996
                                                                        --------------                      -----------------
<S>                                                                        <C>                                 <C>
ASSETS 
Cash and due from banks:
  Non-interest bearing...........................................          $ 3,853,780                         $ 3,075,279
  Interest bearing...............................................                    0                              24,975
Federal funds sold...............................................            3,750,000                           5,450,000
                                                                           -----------                         -----------
  Total cash and cash equivalents ...............................            7,603,780                           8,550,254
Investment securities:
  Available for sale, at fair value..............................           18,155,950                          19,179,046
  Held to maturity, at amortized cost............................            5,850,386                           5,975,577
  Federal Home Loan Bank Stock, at cost..........................              785,700                             686,700
                                                                           -----------                         -----------
  Total securities ..............................................           24,792,036                          25,841,323
Loans ...........................................................           46,446,487                          47,208,360
Allowance for loan losses........................................           (1,150,044)                         (1,145,915)
                                                                           -----------                         -----------
  Net loans .....................................................           45,296,443                          46,062,445
Loans held for sale..............................................              855,000                             176,089
Premises and equipment...........................................              595,695                             595,878
Other real estate owned..........................................              207,000                             207,000
Accrued interest receivable......................................              791,299                             706,849
Deferred tax assets..............................................              892,496                             997,125
Other assets.....................................................              510,449                             458,458
                                                                           -----------                         -----------
  Total Assets ..................................................          $81,544,198                         $83,595,421
                                                                           ===========                         ===========
LIABILITIES AND SHAREHOLDERS' EQUITY
LIABILITIES
Deposits:
  Non-interest bearing demand....................................          $11,042,555                         $10,974,161
  Interest bearing demand........................................           15,180,562                          16,687,433
  Savings........................................................           10,681,438                          11,534,458
  Money market...................................................            7,340,801                           8,834,208
  Time...........................................................           23,365,754                          22,076,110
                                                                           -----------                         -----------
  Total Deposits ................................................           67,611,110                          70,106,370
Other borrowed funds.............................................              525,471                             275,317
Federal Home Loan Bank borrowings................................            3,931,566                           3,950,705
Accrued interest payables........................................               85,909                             114,126
Other liabilities................................................              471,416                             340,263
                                                                           -----------                         -----------
  Total Liabilities .............................................           72,625,472                          74,786,781
                                                                           -----------                         -----------
SHAREHOLDERS' EQUITY
  Common stock...................................................               15,415                              15,407
  Surplus........................................................           10,684,766                          10,682,600
  Accumulated deficit............................................           (1,566,619)                         (1,799,258)
  Unrealized loss on securities
    available for sale...........................................             (214,836)                            (90,109)
                                                                           -----------                         -----------
  Total Shareholders' Equity ....................................            8,918,726                           8,808,640
                                                                           -----------                         -----------
  Total Liabilities and Shareholders' Equity ....................          $81,544,198                         $83,595,421
                                                                           ===========                         ===========
</TABLE>


                                     F-35
<PAGE>



<TABLE>
<CAPTION>
                                                             FIRST BANK OF WEST HARTFORD

                                                               STATEMENTS OF OPERATIONS
                                                      FOR PERIODS ENDED MARCH 31, 1997 AND 1996
                                                                     (UNAUDITED)


                                                                                                    THREE MONTHS ENDED
                                                                                                         MARCH 31,
                                                                                       -----------------------------------------
                                                                                          1997                          1996
                                                                                       ------------                 ------------
<S>                                                                                      <C>                          <C> 
Interest and dividend income:
  Loans .........................................................................        $1,165,262                   $1,059,417
  Investment securities..........................................................           392,919                      385,881
  Federal funds sold and interest bearing deposits...............................            36,099                       36,810
                                                                                         ----------                   ----------
  Total interest and dividend income ............................................         1,594,280                    1,482,108
                                                                                         ----------                   ----------
Interest expense:
  Deposits.......................................................................           450,658                      515,322
  Borrowed funds.................................................................            65,501                        7,031
                                                                                         ----------                   ----------
  Total interest expense ........................................................           516,159                      522,353
                                                                                         ----------                   ----------
Net interest income..............................................................         1,078,121                      959,755
Provision for loan losses........................................................            30,000                       75,000
                                                                                         ----------                   ----------
Net interest income after provision for loan losses..............................         1,048,121                      884,755
                                                                                         ----------                   ----------
Other income:
  Net securities gains...........................................................             2,235                          491
  Gains on commercial loan sales.................................................           162,455                      129,708
  Mortgage origination fees......................................................             1,068                        3,103
  Deposit fees and servicing income..............................................            69,174                       62,762
  Other non-interest income......................................................            21,334                       25,029
                                                                                         ----------                   ----------
                                                                                            256,266                      221,093
                                                                                         ----------                   ----------
Other expenses:
  Salaries and employee benefits.................................................           355,429                      331,388
  Occupancy......................................................................           136,702                      145,097
  FDIC assessment ...............................................................             1,499                        1,000
  Systems and technology.........................................................            85,191                       63,769
  Furniture and equipment........................................................            39,887                       37,478
  Foreclosed property, net.......................................................             1,455                      106,892
  Other..........................................................................           183,273                      152,319
                                                                                         ----------                   ----------
                                                                                            803,436                      837,943
                                                                                         ----------                   ----------
Income before income taxes.......................................................           500,951                      267,905
Income tax expenses..............................................................           191,232                       20,277
                                                                                         ----------                   ----------
Net Income ......................................................................        $  309,719                   $  247,628
                                                                                         ==========                   ==========
Per Share Data:
  Average Number of Common Shares
  Outstanding and Share Equivalents..............................................         1,635,087                    1,456,835
  Primary Earnings Per Share.....................................................        $     0.19                   $     0.17
</TABLE>




                                     F-36
<PAGE>
<TABLE>
<CAPTION>

                                                             FIRST BANK OF WEST HARTFORD

                                                               STATEMENTS OF CASH FLOWS
                                                  FOR THE THREE MONTHS ENDED MARCH 31, 1997 AND 1996
                                                                     (UNAUDITED)
                                                                                        1997                          1996
                                                                                        ----                          ----
<S>                                                                                   <C>                          <C>
CASH FLOWS FROM (FOR) OPERATING ACTIVITIES:
Net Income.......................................................................     $   309,719                  $   247,628
Adjustments to Reconcile Net Income to Net
    Cash from Operating Activities:
      Depreciation...............................................................          51,892                       47,445
      Provision for Loan Losses..................................................          30,000                       75,000
      Valuation Adjustments for Other Real Estate Owned..........................               0                      105,820
      Net Gain on Sale of Investment Securities..................................          (2,235)                        (491)
      Amortization of Premium on Investments.....................................           2,087                       12,907
      Accretion of Discounts on Investments and Loan Fees........................         (12,261)                     (27,197)
      Decrease (Increase) in Interest Receivable.................................         (84,450)                      (9,324)
      Decrease in Interest Payable...............................................         (28,217)                     (14,670)
      Increase in Accrued Expenses...............................................         131,153                       40,332
      Decrease (Increase) in Loans Held for Sale.................................        (678,911)                     830,900
      Decrease (Increase) in Other Assets........................................         139,241                      (71,899)
                                                                                        ---------                    ---------

Net Cash from (for) Operating Activities.........................................        (141,982)                   1,236,451
                                                                                        ---------                    ---------

CASH FLOWS FROM (FOR) INVESTING ACTIVITIES:
    Purchases of Held-to-Maturity Securities.....................................         (25,000)                  (1,392,000)
    Proceeds from Maturities of Held-to-Maturity Securities......................         150,593                    1,081,836
    Purchases of Available for Sale Securities ..................................         (99,000)                  (5,209,156)
    Proceeds from Sales of Available
      for Sale Securities........................................................       1,003,281                    2,996,753
    Proceeds from Maturities of Available
      for Sale Securities........................................................           2,646                    1,000,000
    Net Decrease (Increase) in Loan Receivables..................................         549,288                   (1,613,194)
    Deferred Loan Fees...........................................................           4,560                        1,025
    Proceeds from Sales of Other Real Estate Owned...............................               0                       69,746
    Capital Expenditures.........................................................         (51,709)                     (15,010)
                                                                                        ---------                    ---------

Net Cash from (for) Investing Activities.........................................       1,534,659                   (3,080,000)
                                                                                        ---------                    ---------

CASH FLOWS FROM (FOR) FINANCING ACTIVITIES:
  Net Increase (Decrease) in Demand
    Deposits and Savings Accounts................................................      (3,784,904)                     222,972
  Increase (Decrease) in Certificate of Deposit..................................       1,289,644                     (404,610)
  Increase in Other Borrowed Money...............................................         231,015                    1,306,049
  Dividends Paid.................................................................         (77,080)                     (49,013)
  Proceeds from Exercise of Common Stock Options.................................           2,174                            0
  Proceeds from Exercise of Common Stock Warrants................................               0                       16,800
                                                                                        ---------                    ---------

Net Cash from (for) Financing Activities.........................................      (2,339,151)                   1,092,198
                                                                                        ---------                    ---------

Net decrease in Cash and Cash Equivalents........................................        (946,474)                    (751,351)
Cash and Cash Equivalents at Beginning of Period.................................       8,550,254                    7,139,156
                                                                                        ---------                    ---------

Cash and Equivalents at End of Period............................................      $7,603,780                   $6,387,805
                                                                                       ==========                   ==========
Interest Paid....................................................................      $  544,376                   $  537,023
Taxes Paid.......................................................................      $        0                   $    1,277
</TABLE>


                                     F-37
<PAGE>

Report of Independent Accountants



SNYDER & HALLER
Certified Public Accountants



To the Board of Directors and Shareholders of
First Bank of West Hartford

We have audited the  accompanying  statements of condition of First Bank of West
Hartford  as of  December  31,  1996 and 1995,  and the  related  statements  of
operations,  changes in shareholders'  equity and cash flows for the years ended
December  31,  1996,  1995  and  1994.   These  financial   statements  are  the
responsibility  of the Bank'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 audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

In our opinion,  the financial  statements  referred to above present fairly, in
all material respects,  the financial position of First Bank of West Hartford at
December  31,  1996 and 1995,  and the results of its  operations,  and its cash
flows for the years ended  December 31, 1996,  1995 and 1994 in conformity  with
generally accepted accounting principles.

As discussed in Note Q to the financial  statements,  on February 25, 1997,  the
Bank  announced the signing of a definitive  agreement to merge with New England
Community Bancorp.







Hartford, Connecticut
January 21, 1997, except for Note Q, as to which the date is February 25, 1997.


                                     F-38
<PAGE>


                           FIRST BANK OF WEST HARTFORD

                             STATEMENTS OF CONDITION
<TABLE>
<CAPTION>

                                                                           DECEMBER 31, 1996                    DECEMBER 31, 1995
                                                                           ----------------                    ----------------
<S>                                                                            <C>                                 <C>   
ASSETS
Cash and Due from Banks
    Non-Interest Bearing..................................................     $ 3,075,279                         $ 2,764,156
    Interest Bearing......................................................          24,975                                   0
Federal Funds Sold........................................................       5,450,000                           4,375,000
                                                                               -----------                         -----------
      Total Cash and Cash Equivalents.....................................       8,550,254                           7,139,156
                                                                               -----------                         -----------
Investment Securities
  Available for Sale at, Fair Value.......................................      19,179,046                          18,340,688
  Held to Maturity at, Amortized Cost.....................................       5,975,577                           5,898,762
  Federal Home Loan Bank Stock at, Cost...................................         686,700                                   0
                                                                               -----------                         -----------
      Total Securities....................................................      25,841,323                          24,239,450
                                                                               -----------                         -----------

Loans ....................................................................      47,208,360                          41,527,257
Allowance for Loan Losses.................................................      (1,145,915)                         (1,429,409)
                                                                               -----------                         -----------
      Net Loans...........................................................      46,062,445                          40,097,848

Loans Held for Sale.......................................................         176,089                           1,071,150
Premises and Equipment....................................................         595,878                             702,627
Other Real Estate Owned...................................................         207,000                           1,818,218
Accrued Interest Receivable...............................................         706,849                             678,612
Deferred Tax Assets.......................................................         997,125                           1,240,000
Other Assets..............................................................         458,458                             320,029
                                                                               -----------                         -----------
      TOTAL ASSETS .......................................................     $83,595,421                         $77,307,090
                                                                               ===========                         ===========

LIABILITIES AND SHAREHOLDERS' EQUITY
LIABILITIES:
Deposits
    Non-Interest Bearing Demand...........................................     $10,974,161                         $10,382,177
    Interest Bearing Demand...............................................      16,687,433                          14,193,541
    Savings...............................................................      11,534,458                          11,020,964
    Money Market..........................................................       8,834,208                           9,533,034
    Time..................................................................      22,076,110                          25,112,662
                                                                               -----------                         -----------
      Total Deposits........................................................    70,106,370                          70,242,378

Federal Home Loan Bank Borrowings.........................................       3,950,705                                   0
Other Borrowings..........................................................         275,317                              76,527
Accrued Interest Payable..................................................         114,126                             106,418
Other Liabilities.........................................................         340,263                             214,232
                                                                               -----------                         -----------
      TOTAL LIABILITIES ..................................................      74,786,781                          70,639,555
                                                                               -----------                         -----------

SHAREHOLDERS' EQUITY:
  Common Stock............................................................          15,407                              12,238
  Surplus.................................................................      10,682,600                           9,424,583
  Accumulated Deficit.....................................................      (1,799,258)                         (2,799,981)
  Unrealized Gains/(Losses) on Securities
    Available for Sale....................................................         (90,109)                             30,695
                                                                               -----------                         -----------
      TOTAL SHAREHOLDERS' EQUITY .........................................       8,808,640                           6,667,535
                                                                               -----------                         -----------
      TOTAL LIABILITIES AND
        SHAREHOLDERS' EQUITY .............................................     $83,595,421                         $77,307,090
                                                                               ===========                         ===========

                                                          See Notes to Financial Statements.
</TABLE>


                                     F-39
<PAGE>

<TABLE>
<CAPTION>

                           FIRST BANK OF WEST HARTFORD

                            STATEMENTS OF OPERATIONS
  
FOR THE YEARS ENDED DECEMBER 31,                              1996                     1995                           1994
                                                         ------------              ------------                   -----------
<S>                                                        <C>                        <C>                            <C> 
INTEREST INCOME:
    Loans...........................................       $4,486,330                 $4,425,330                    $4,545,928
    Investment Securities...........................        1,585,240                  1,076,497                       641,785
    Federal Funds Sold..............................          149,787                    304,933                       125,421
                                                           ----------                 ----------                    ----------
        Total Interest Income.......................        6,221,357                  5,806,760                     5,313,134
INTEREST EXPENSE:
    Deposits........................................        1,925,269                  1,959,641                     1,726,794
    Borrowed Funds..................................          166,572                     16,271                        10,761
                                                           ----------                 ----------                     ---------
        Total Interest Expense......................        2,091,841                  1,975,912                     1,737,555
                                                           ----------                 ----------                     ---------
        Net Interest Income.........................        4,129,516                  3,830,848                     3,575,579
PROVISION FOR LOAN LOSSES ..........................          355,000                    500,000                       906,000
                                                           ----------                 ----------                     ---------
        Net Interest Income After
          Provision for Loan Losses.................        3,774,516                  3,330,848                     2,669,579
                                                           ----------                 ----------                     ---------
OTHER INCOME:
    Net Investment Securities Gains (Losses)........          (12,642)                     5,361                       (31,432)
    Gains on SBA Loan Sales.........................          673,858                    261,283                       320,231
    Mortgage Origination Fees.......................           17,031                     43,960                       133,140
    Other Operating Income..........................          359,921                    341,122                       318,411
                                                           ----------                 ----------                     ---------
                                                            1,038,168                    651,726                       740,350
                                                           ----------                 ----------                     ---------
OTHER EXPENSES:
    Salaries and Employee Benefits..................        1,385,013                  1,165,498                     1,197,144
    Occupancy.......................................          551,854                    497,113                       406,592
    FDIC Assessment.................................            2,000                    196,108                       216,026
    Systems and Technology..........................          301,648                    245,024                       222,368
    Furniture and Equipment.........................          171,690                    174,587                       179,669
    Foreclosed Property, Net........................          141,678                    279,627                       262,924
    Other...........................................          708,648                    722,754                       714,942
                                                           ----------                 ----------                     ---------
                                                            3,262,531                  3,280,711                     3,199,665
                                                           ----------                 ----------                     ---------
INCOME BEFORE INCOME TAXES .........................        1,550,153                    701,863                       210,264
Income Tax Expense (Benefit)........................          324,477                 (1,008,580)                     (197,138)
                                                           ----------                 ----------                     ---------
NET INCOME .........................................       $1,225,676                 $1,710,443                     $ 407,402
                                                           ==========                 ==========                     =========
PER SHARE DATA:
  Average Number of Common Shares...................
    Outstanding.....................................        1,310,912                  1,065,941                       808,820
  Primary Earnings Per Share........................       $     0.88                 $     1.60                     $    0.50
  Fully Diluted Earnings Per Share..................       $     0.88                 $     1.30                     $    0.50



                                                          See Notes to Financial Statements.
</TABLE>

                                     F-40
<PAGE>

                           FIRST BANK OF WEST HARTFORD

                  STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY


<TABLE>
<CAPTION>
                                                                                                                     UNREALIZED
                                                                                                                        GAINS
                                                                                                                      (LOSSES)
                                                                                                                         ON
                                                                                                                     AVAILABLE-
                                                               COMMON                           ACCUMULATED           FOR-SALE
FOR THE YEARS ENDED DECEMBER 31, 1996, 1995 AND 1994            STOCK         SURPLUS             DEFICIT            SECURITIES
                                                              ---------     -----------        -------------        ------------

<S>                                                            <C>            <C>                 <C>                   <C> 
BALANCE JANUARY 1, 1994 ....................................   $  8,088       $ 8,320,613         $ (4,881,155)         $
Exercise of Common Stock Warrants...........................                           60
Change in Unrealized Loss on
  Securities Available-for-Sale.............................                                                              (502,163)
Net Income--Year Ended
  December 31, 1994.........................................                                           407,402
                                                                -------       -----------          -----------          ----------
BALANCE DECEMBER 31, 1994 ..................................      8,088         8,320,673           (4,473,753)           (502,163)
Common Stock Offering.......................................      4,130         1,095,890
Exercise of Common Stock Warrants...........................         20             8,020
Change in Unrealized Gain on
  Securities Available-for-Sale.............................                                                               532,858
Net Income--Year Ended
  December 31, 1995.........................................                                         1,710,443
Dividends Declared..........................................                                           (36,671)
                                                                -------       -----------          -----------          ----------
BALANCE DECEMBER 31, 1995 ..................................     12,238         9,424,583           (2,799,981)             30,695
Exercise of Common Stock Warrants...........................      3,113         1,241,273
Exercise of Common Stock Options............................         56            16,744
Change in Unrealized Gain (Loss) on
  Securities Available-for-Sale.............................                                                              (120,804)
Net Income--Year Ended
  December 31, 1996.........................................                                         1,225,676
Dividends Declared..........................................                                          (224,953)
                                                                -------       -----------          -----------          ----------
BALANCE DECEMBER 31, 1996 ..................................    $15,407       $10,682,600          $(1,799,258)         $  (90,109)
                                                                =======       ===========          ===========          ==========



                                                          See Notes to Financial Statements.
</TABLE>

                                     F-41
<PAGE>

                           FIRST BANK OF WEST HARTFORD

                            STATEMENTS OF CASH FLOWS
<TABLE>
<CAPTION>

FOR THE YEARS ENDED DECEMBER 31,                                              1996                  1995                   1994
                                                                             -----                 -----                  -----
<S>                                                                       <C>                <C>                        <C> 
CASH FLOWS PROVIDED BY OPERATING ACTIVITIES:
Net Income  ........................................................      $ 1,225,676        $  1,710,443               $ 407,402
Adjustments to Reconcile Net Income to Net Cash
 Provided by Operating Activities:
    Deferred Taxes..................................................          315,497          (1,040,000)               (200,000)
    Depreciation....................................................          202,025             213,098                 221,893
    Provision for Loan Losses.......................................          355,000             500,000                 906,000
    Valuation Adjustments for Other Real Estate Owned...............          196,906             250,627                 289,612
    Net (Gain) Loss on Available-for-Sale Securities................           12,642              (5,361)                 31,432
    Net Gain on Sale of Premise of Equipment........................          (11,500)                 --                      --
    Amortization of Premiums on Investments.........................           28,375              59,237                  74,324
    Accretion of Discounts on Investments
      and Loan Fees.................................................          (73,139)            (62,983)                (57,073)
    Increase in Accrued Interest Receivable.........................          (28,237)            (15,788)               (136,800)
    Increase in Accrued Interest Payable............................            7,708              35,273                   3,686
    Increase (Decrease) in Other Liabilities........................          126,031              48,690                 (44,881)
    Decrease (Increase) in Loans Held for Sale......................          895,061            (888,972)              1,463,727
    Increase in Other Assets........................................         (126,771)            (72,708)               (107,965)
                                                                          -----------          ----------              ----------
Net Cash Provided by Operating Activities...........................        3,125,274             731,556               2,851,357
                                                                          -----------          ----------              ----------

CASH FLOWS PROVIDED BY (USED IN) INVESTING ACTIVITIES:
    Purchases of Held-to-Maturity Securities........................       (1,392,000)         (5,023,281)               (527,969)
    Proceeds from Maturities of Held-to-Maturity Securities.........        2,306,899           1,500,000                 456,617
    Purchases of Available-for-Sale Securities......................      (15,192,961)        (25,550,809)            (13,357,830)
    Proceeds from Sales and Maturities of
      Available-for-Sale Securities.................................       12,464,925          23,289,776               8,462,842
    Net (Increase) Decrease in Loan Receivables.....................       (6,740,453)          4,551,954               7,022,850
    Deferred Loan Fees..............................................           59,158              17,813                   9,946
    Proceeds from Sale of Other Real Estate Owned...................        1,814,312           1,008,676                 727,177
    Superior Lien Buyout of Other Real Estate Owned.................                                                     (163,973)
    Proceeds from Sale of Premise of Equipment......................           11,500                  --                      --
    Capital Expenditures............................................          (95,276)            (89,462)                (54,331)
                                                                          -----------          ----------             -----------
Net Cash Provided by (Used in) Investing Activities.................       (6,763,896)           (295,333)              2,575,329
                                                                          -----------          ----------             -----------

CASH FLOWS PROVIDED BY (USED IN) FINANCING ACTIVITIES:
    Increase (Decrease) in Demand Deposits, Money
      Market, and Savings Accounts..................................        2,900,544          (2,355,467)               (416,230)
    Increase (Decrease) in Time Deposits............................       (3,036,552)          2,831,972              (4,131,288)
    Increase (Decrease) in Borrowed Funds...........................        4,149,495            (373,473)                 50,000
    Sale of Common Stock............................................               --           1,100,000                      --
    Dividends Paid..................................................         (224,953)            (36,672)                     --
    Proceeds from Exercise of Common Stock Options..................           16,800                  --                      --
    Proceeds from Exercise of Common Stock Warrants.................        1,244,386               8,060                      60
                                                                          -----------          ----------             -----------
Net Cash Provided by (Used in) Financing Activities.................        5,049,720           1,174,420              (4,497,458)
                                                                          -----------          ----------             -----------
Net Increase in Cash and Cash Equivalents...........................        1,411,098           1,610,643                 929,228
Cash and Cash Equivalents at Beginning of Year......................        7,139,156           5,528,513               4,599,285
                                                                          -----------          ----------             -----------
Cash and Cash Equivalents at End of Year............................      $ 8,550,254          $7,139,156             $ 5,528,513
                                                                          ===========          ==========             ===========

SUPPLEMENTAL INFORMATION:
    Interest Paid...................................................      $ 2,084,133          $1,940,639             $ 1,733,869
    Taxes Paid......................................................      $    38,477          $   15,590             $     5,401

</TABLE>


                       See Notes to Financial Statements.

                                     F-42
<PAGE>


                           FIRST BANK OF WEST HARTFORD

                          NOTES TO FINANCIAL STATEMENTS

NOTE A -- ORGANIZATION

       First  Bank of West  Hartford  (the  "Bank")  commenced  operations  as a
Connecticut-chartered state bank and trust company on January 11, 1988. The Bank
conducts  its  operations  from its  offices  at 1013  Farmington  Avenue,  West
Hartford, Connecticut.

       The Bank's  principal  business is to attract  deposits  from the general
public  and  to  make  loans  of  various  types,  including  commercial  loans,
commercial real estate mortgages, consumer loans, residential mortgages and home
equity loans. The Bank markets itself as "West Hartford's Community Bank". It is
the only bank with its headquarters in West Hartford.  The Bank's primary market
area is the Town of West Hartford and the neighboring towns of Avon, Bloomfield,
Farmington,  Hartford,  and  Newington.  The  qualified  deposits  of the Banks'
customers are insured by the Federal Deposit Insurance Corporation.

NOTE B -- SIGNIFICANT ACCOUNTING POLICIES

       The significant  accounting policies followed by the Bank and the methods
of applying those policies are summarized below:

       CASH  FLOWS:  For  purposes  of  reporting  cash  flows,  cash  and  cash
equivalents include cash on hand, amounts due from banks and federal funds sold.

       INVESTMENT  SECURITIES:  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.

       The  Bank  classifies  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 Bank 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.

        o     Held-to-maturity  securities are measured at amortized cost on the
              balance  sheet.  Unrealized  holding  gains  and  losses  are  not
              included in earnings or as a separate component of capital but are
              disclosed in the notes to the financial statements.

        o     Available-for-sale  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) as a separate component of capital until realized.

        o     Trading securities are carried at fair value on the balance sheet.
              Unrealized  holding  gains and losses for trading  securities  are
              included  in  earnings.  The Bank  does  not  hold any  investment
              securities for the purpose of trading.

       LOANS:  Interest on loans is accrued and credited to operations  based on
principal amounts  outstanding.  Loan origination fees are deferred and credited
to income as an  adjustment  to yield  over the life of the  loan.  Direct  loan
origination costs are immaterial for deferral.

       In determining  interest income  recognition on nonperforming  loans, the
Bank follows the policy that no interest shall be accrued  unless  principal and
interest are collectible. Loans which are delinquent as to principal or interest
for a  period  of 90  days  or more  are  carefully  reviewed  with  respect  to
collectibility  and  collateral.  If the  collateral  is  sufficient or if it is
evident that the loan will return to current  status  within a reasonably  short
period of time,  the loan may remain on accrual  status.  Otherwise,  previously
accrued interest is reversed from income.

       ALLOWANCE FOR LOAN LOSSES: The allowance for loan losses is maintained at
a level believed  adequate by Management to absorb  probable  losses in the loan
portfolio.  Management's determination of the adequacy of the allowance is based
on the extent of existing risks in the loan  portfolio and  prevailing  economic
conditions.  The process includes  utilizing a credit risk grading procedure and


                                      F-43
<PAGE>
                           FIRST BANK OF WEST HARTFORD

                   NOTES TO FINANCIAL STATEMENTS--(CONTINUED)

specific  review of individual  problem loans.  These reviews are dependent upon
estimates, appraisals and judgment, which can change quickly because of changing
economic conditions and the Bank's perception as to how these factors affect the
financial   condition  of  debtors.   Management   also   considers   trends  in
delinquencies,   levels  of   nonperforming   assets  and  forecasted   economic
conditions.  The allowance for loan losses  related to loans that are identified
as  impaired  is based on  discounted  cash  flows  using the  loan's  effective
interest  rate,  or the fair value of the  collateral  for  collateral-dependent
loans,  or the  observable  market price of the impaired  loan. The allowance is
increased  by  provisions  for  loan  losses  charged  against   operations  and
recoveries of loans previously  charged-off and is decreased by loans considered
to be uncollectible.

       REAL  ESTATE  LOANS HELD FOR SALE:  Real  estate  loans held for sale are
valued at the lower of cost or market as determined by  outstanding  commitments
from investors.

       PREMISES AND  EQUIPMENT:  Premises and  equipment are stated at cost less
accumulated  depreciation  and  amortization.  Depreciation and amortization are
computed on the  straight-line  method based on estimated useful lives. One half
year's depreciation or amortization  expense is taken in the year of acquisition
and the year of disposal.  Expenditures  for maintenance and repairs are charged
to operations as incurred.

       OTHER REAL ESTATE  OWNED:  Other real estate  owned is  comprised of real
property  acquired  through  foreclosure or in partial or total  satisfaction of
problem loans.

       The  properties  are  recorded at the lower of cost or fair market  value
less estimated  disposal costs at the date acquired.  Losses arising at the time
of  acquisition of such  properties  are charged  against the allowance for loan
losses.  Subsequent  write-downs in the carrying value and expenses  incurred to
maintain the properties are charged to foreclosed property expense.

       INCOME  TAXES:  The Bank  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 Bank'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 Bank's policy is to continually  evaluate the  realizability of
any  deferred  tax  assets  resulting  from the use of the asset  and  liability
method.

       INCOME PER SHARE:  Income per share on common  stock is based on weighted
average common shares outstanding during the year.

NOTE C -- INVESTMENT SECURITIES

       The carrying  amounts and quoted fair values of investment  securities at
December 31, 1996 and 1995 were as follows: 
<TABLE>
<CAPTION>
                                                                      1996                               1995
                                                        ----------------------------       ---------------------------------
                                                          CARRYING        FAIR              CARRYING                FAIR
                                                           AMOUNT         VALUE              AMOUNT                 VALUE
                                                        -----------     ------------       -----------           -----------
<S>                                                     <C>              <C>               <C>                   <C>        
       Available-for-sale....................           $19,179,046      $19,179,046       $18,340,688           $18,340,688
       Held-to-maturity......................             5,975,577        5,930,518         5,898,762             5,913,972
       Federal Home Loan Bank Stock..........               686,700          686,700                --                    --
                                                        -----------     ------------       -----------           -----------
                                                        $25,841,323      $25,796,264       $24,239,450           $24,254,660
                                                        ===========     ============       ===========           ===========
</TABLE>

INVESTMENTS IN AVAILABLE-FOR-SALE SECURITIES

       Investments  in  available-for-sale  securities  at December 31, 1996 are
carried at fair value on the balance sheet and are summarized as follows:
<TABLE>
<CAPTION>


                                                                                        GROSS             GROSS
                                                                                     UNREALIZED         UNREALIZED
                                                                 AMORTIZED            HOLDING             HOLDING           FAIR
                                                                   COST                GAINS              LOSSES           VALUE
                                                                ------------       -----------       ---------------     -----------
<S>                                                              <C>                 <C>                   <C>           <C>        
       U.S. Treasury Notes............................           $ 8,973,532         $     133             $  33,040     $ 8,940,625
       U.S. Government Agencies.......................            10,358,488            28,194               148,261      10,238,421
                                                                ------------       -----------       ---------------     -----------
                                                                 $19,332,020         $  28,327              $181,301     $19,179,046
                                                                ============       ===========       ===============     ===========
</TABLE>

                                      F-44
<PAGE>
                           FIRST BANK OF WEST HARTFORD

                   NOTES TO FINANCIAL STATEMENTS--(CONTINUED)

       Investments  in  available-for-sale  securities  at December 31, 1995 are
carried at fair value on the balance sheet and are summarized as follows:
<TABLE>
<CAPTION>

                                                                            GROSS                GROSS
                                                                          UNREALIZED           UNREALIZED
                                                            AMORTIZED      HOLDING              HOLDING          FAIR
                                                              COST          GAINS               LOSSES           VALUE
                                                        ------------    ------------           ----------      ------------
<S>                                                     <C>              <C>                       <C>         <C>         
       U.S. Treasury Notes............................  $  7,487,937     $  18,312             $    --         $  7,506,249
       U.S. Government Agencies.......................     9,800,282       103,097              76,940            9,826,439
       Municipal Security.............................     1,000,360         7,640                  --            1,008,000
                                                        ------------     ---------             -------         ------------
                                                        $ 18,288,579      $129,049             $76,940         $ 18,340,688
                                                        ============     =========             =======         ============
</TABLE>

       Information  about the  contractual  maturities  of  investments  in debt
securities classified as available-for-sale at December 31, 1996 is summarized
as follows:

                                                  AMORTIZED          FAIR
                                                  COST BASIS        VALUE
                                                  -----------    -----------
       Due within one year....................... $ 1,004,705    $ 1,004,375
       Due after one year through five years.....  14,513,961     14,415,357
       Due after five years through ten years....   2,810,317      2,748,386
       Mortgage backed securities................   1,003,037      1,010,928
                                                  -----------     ----------
                                                  $19,332,020    $19,179,046
                                                  ===========    ===========

       During the period from  January 1, 1996 to December  31,  1996,  proceeds
from sales of  available-for-sale  securities  amounted  to  $12,464,925.  Gross
realized gains and gross realized  losses on those sales amounted to $30,032 and
$41,795, respectively.

INVESTMENTS IN SECURITIES HELD-TO-MATURITY

       Investments  in  securities  held-to-maturity  at  December  31, 1996 are
carried at amortized cost on the balance sheet and are summarized as follows:
<TABLE>
<CAPTION>

                                                                                          GROSS               GROSS
                                                                                       UNREALIZED          UNREALIZED
                                                                 AMORTIZED               HOLDING             HOLDING         FAIR
                                                                   COST                   GAINS              LOSSES          VALUE
                                                                 -----------         -----------         -------------    ----------
<S>                                                               <C>                     <C>                  <C>        <C>       
       U.S. Government Agencies.......................            $5,800,577              $1,039               $46,098    $5,755,518
       Other Debt Securities..........................               175,000                  --                    --       175,000
                                                                 -----------         -----------         -------------    ----------
                                                                  $5,975,577              $1,039               $46,098    $5,930,518
                                                                 ===========         ===========         =============    ==========
</TABLE>

       Investments  in  securities  held-to-maturity  at  December  31, 1995 are
carried at amortized cost on the balance sheet and are summarized as follows:
<TABLE>
<CAPTION>

                                                                                   GROSS               GROSS
                                                                                 UNREALIZED          UNREALIZED
                                                                 AMORTIZED        HOLDING             HOLDING               FAIR
                                                                   COST            GAINS               LOSSES               VALUE
                                                                 -----------     ----------          -----------        ------------
<S>                                                               <C>            <C>                    <C>              <C>       
       U.S. Government Agencies.......................            $5,723,762     $19,664                $4,454           $5,738,972
       Other Debt Securities..........................               175,000          --                    --              175,000
                                                                 -----------     -------             ---------      ----------------
                                                                  $5,898,762     $19,664                $4,454           $5,913,972
                                                                 ===========     =======             =========      ================
</TABLE>

                                      F-45
<PAGE>
                           FIRST BANK OF WEST HARTFORD

                   NOTES TO FINANCIAL STATEMENTS--(CONTINUED)


       Information  about the  contractual  maturities  of  investments  in debt
securities  classified as held-to-maturity at December 31, 1996 is summarized as
follows:

                                                         AMORTIZED      FAIR
                                                         COST BASIS     VALUE
                                                        -----------  ----------
       Due after one year through five years.........   $ 2,269,568  $ 2,256,730
       Due after five years through ten years........     1,300,348    1,288,085
       Mortgage backed securities....................     2,405,661    2,385,703
                                                        -----------  -----------
                                                        $ 5,975,577  $ 5,930,518
                                                        ===========  ===========

       The Bank realized a loss of $879 on the early  redemption  through a call
option on a held to maturity investment during 1996.

NOTE D -- LOANS

            The loan  portfolio at December 31, 1996 and 1995,  consisted of the
following:

                                                       1996              1995
                                                  ------------     -------------
       Commercial................................  $ 8,943,448       $ 9,336,904
       Commercial Mortgage.......................   27,014,295        20,797,366
       Home Equity...............................    8,397,186         9,309,933
       Residential Mortgage......................    1,539,806         1,185,263
       Installment...............................    1,313,625           897,791
                                                  ------------     -------------
                                                    47,208,360        41,527,257
       Less-Allowance for Loan Losses ...........    1,145,915         1,429,409
                                                  ------------     -------------
                                                   $46,062,445       $40,097,848
                                                  ============     =============

       At December 31, 1996 and 1995  nonaccrual  loans amounted to $682,815 and
$1,043,546,  respectively. If loans in nonaccrual status had been current, gross
interest  income  would  have been  increased  in 1996 and 1995 by  $83,056  and
$132,620,  respectively.  Gross interest  income recorded on these loans totaled
$45,345 in 1996 and $17,674 in 1995. At December 31, 1996 and 1995 there were no
accruing loans past due 90 days.

       At December 31, 1996 the recorded  investment  in loans  considered to be
impaired under SFAS No. 114 was $682,815 all of which were on nonaccrual  basis.
The  allowance  for loan losses  related to these  impaired  assets was $63,500.

       During 1996,  $400,000 of loans were  transferred  into other real estate
owned.  This  compares  to  $253,433   transferred   during  1995  and  $463,879
transferred during 1994. 

       At December 31, 1996 the maturity of the Loan Portfolio was as follows:

         Due within one year....................................... $  8,238,742
         Due after one year through five years.....................   21,105,552
         Due after five years......................................   17,864,066
                                                                    ------------
                                                                    $ 47,208,360
                                                                    ============
NOTE E -- LOAN PARTICIPATIONS AND SERVICING

       Commercial loans participated to and serviced for others are not included
in the accompanying Statements of Financial Condition.  The principal portion of
loans  participated to and serviced for others was $16,048,648 and $9,676,756 at
December 31, 1996 and 1995, respectively.

       Loans  participated  with SBA guarantees are sold with recourse of ninety
days  following  the  sale.  At  December  31,  1996,   participations  totaling
$1,923,950 on which gains of $165,811 were  recognized,  remained subject to the
recourse provisions of the sale.

                                      F-46
<PAGE>
                           FIRST BANK OF WEST HARTFORD

                   NOTES TO FINANCIAL STATEMENTS--(CONTINUED)

       Gains of $195,018 and $81,474 were  recognized on the  capitalization  of
excess  servicing  fees during 1996 and 1995,  respectively  and are included in
Gains on SBA Loan Sales on the  Statements of  Operations.  Amortization  of the
capitalized  fees  reduced  servicing  income by $54,323 and $33,214 for each of
those years.

NOTE F -- ALLOWANCE FOR LOAN LOSSES

       Following are the changes affecting the allowance for loan losses:

                                              1996         1995         1994
                                           ----------    ----------  ----------
       Balance at Beginning of Year....... $1,429,409    $1,573,438  $1,629,132
       Provision Charged to Operations....    355,000       500,000     906,000
       Loans Charged Off..................   (771,397)     (867,872) (1,031,398)
       Recoveries.........................    132,903       223,843      69,704
                                              -------     ---------  -----------
       Balance at End of Year............. $1,145,915    $1,429,409  $1,573,438
                                           ==========    ==========  ==========

NOTE G -- PREMISES AND EQUIPMENT

            Major classifications for the premises and equipment accounts are as
follows:

                                                            DECEMBER 31
                                                    ----------------------------
                                                       1996          1995
                                                    ----------     -------------
       Furniture and Equipment..................... $  722,054      $  837,656
       Construction in Progress....................      9,878           2,506
       Lease Acquisition Costs.....................    977,808         951,022
                                                    ----------      ----------
                                                     1,709,740       1,791,184
       Less Accumulated Depreciation
         and Amortization.........................   1,113,862       1,088,557
                                                    ----------      ----------
       Net Premises and Equipment.................  $  595,878      $  702,627
                                                    ==========      ==========

       Depreciation and amortization  expense charged to operating  expenses was
$202,025 in 1996, $213,098 in 1995, and $221,893 in 1994.

       The Bank leases its office at 1013 Farmington Avenue, West Hartford, from
a director  and his brother.  The lease is for a ten year term  expiring in 2000
with options for six additional five year periods.  The Bank also elected to pay
certain costs directly which are being amortized over a ten year period. Rentals
under  this  lease  aggregated  $342,000  in 1996 and  1995.  The Bank  received
sublease  payments at the same site of $70,356  during 1996 and $111,300  during
1995.

       At December 31, 1996, the minimum rental  commitments  under the terms of
this lease agreement are $342,000 annually for the next three years.

NOTE H -- TIME DEPOSITS

       The amount of  certificates  of deposit in excess of $100,000 at December
31, 1996 and 1995 were $3,780,673 and $4,032,692, respectively. Interest expense
for these deposits was $205,865 in 1996, $190,278 in 1995 and $122,229 in 1994.


                                      F-47
<PAGE>
                           FIRST BANK OF WEST HARTFORD

                   NOTES TO FINANCIAL STATEMENTS--(CONTINUED)

NOTE I -- FEDERAL HOME LOAN BANK BORROWINGS

       Borrowings from the Federal Home Loan Bank of Boston ("FHLBB")  consisted
of the following at December 31, 1996:

       5.89% Advance, due 1997...........................            $1,000,000
       6.61% Advance, due 1999...........................             1,000,000
       6.60% Advance, due 2000...........................             1,000,000
       5.97% Amortizing Loan, due 2006...................               950,705
                                                                     ----------
                                                                     $3,950,705
                                                                     ===========

       In accordance  with an agreement with the FHLBB,  the Bank is required to
maintain  qualified  collateral,  as  defined in the FHLBB  Statement  of Credit
Policy, free and clear of liens,  pledges and encumbrances as collateral for the
advances.  The Bank maintains  adequate  qualified  collateral as defined by the
FHLBB.

NOTE J -- STOCK OPTION PLANS

       During  1994,  the Bank's  shareholders  approved  two stock option plans
whereby  certain  employees and directors have been granted  options to purchase
the Bank's  common  stock at the fair market  value of the shares at the date of
the grant.

<TABLE>
<CAPTION>
                                                                           SHARES UNDER OPTION

                                                                                                                    OPTION
                                                                                                                     PRICE
                                                EMPLOYEE          DIRECTOR                                         RANGE PER
                                                  PLAN              PLAN                    TOTAL                    SHARE
                                              ----------          --------                 ------                ------------
<S>                                             <C>                <C>                     <C>                <C>  
Granted during 1994...................          35,000             100,000                 135,000                  $3.00
Cancelled during 1994.................           4,300                  --                   4,300                  $3.00
                                                ------             -------                 -------
Outstanding at December 31, 1994......          30,700             100,000                 130,700                  $3.00
Granted during 1995...................          18,700                  --                  18,700                  $3.50
Cancelled during 1995.................             700                  --                     700                  $3.50
                                                ------             -------                 -------
Outstanding at December 31, 1995......          48,700             100,000                 148,700            $3.00-$3.50
Cancelled during 1996.................             300                  --                     300                  $3.00
Exercised during 1996.................           5,600                  --                   5,600                  $3.00
                                                ------             -------                 -------
Outstanding at December 31, 1996......          42,800             100,000                 142,800            $3.00-$3.50
                                                ======             =======                 =======
Exercisable at December 31, 1996
 (expiring during the period

February 22, 1999 to May 22, 1999)....          24,100             100,000                 124,100                  $3.00
(expiring August 22, 2000)............          18,700                  --                  18,700                  $3.50
Shares reserved for issuance at
 December 31, 1996....................           1,600                  --                   1,300
</TABLE>

NOTE K -- SHAREHOLDERS' EQUITY

       On January 11, 1988,  the Bank issued  807,010  shares of common stock at
$10 per share.  Proceeds from the sale, net of issuance  costs of $70,100,  were
$8,000,000, which has been included in common stock and surplus.

       During 1993,  the Bank issued 371,501 common stock warrants at a price of
$1.00 per warrant.  Each warrant is  convertible  into one share of common stock
with an exercise price of $4.00. The warrants originally were to expire on April


                                      F-48
<PAGE>

                           FIRST BANK OF WEST HARTFORD

                   NOTES TO FINANCIAL STATEMENTS--(CONTINUED)

1, 1996 but had been extended to October 1, 1996.  Proceeds from this sale,  net
of issuance cost of $50,000,  were $321,501  which has been included in Surplus.
As of October 1,1996, 311,097 warrants were exercised netting the Bank 1,244,386
in new capital.

       The Bank  paid its  first  dividend  in the  amount  of $.03 per share on
December  1,  1995 to  shareholders  of  record on  November  14,  1995 and paid
dividends  of $.04 on March 1, 1996,  June 1,  1996,  and  September  3, 1996 to
shareholders  of record as of February  14, 1996,  May 14, 1996,  and August 14,
1996. A dividend of $.05 was paid on December 2, 1996 to  shareholders of record
as of November 14, 1996.

NOTE L -- REGULATORY MATTERS

       The  Bank  is  subject  to  regulation  by the  FDIC  as  well  as  state
regulators. Under capital adequacy guidelines and the regulatory framework to be
well capitalized under the prompt  corrective  action  framework,  the Bank must
meet specific capital guidelines that involve  quantitative  measures of assets,
liabilities and certain  off-balance  sheet items as calculated under regulatory
accounting  practices.  These regulatory  capital  requirements are set forth in
terms of [al Risk-based Total Capital (Total Capital to  risk-weighted  assets),
[b] Risk-based Tier 1 Capital (Tier 1 Capital to risk-weighted  assets), and [c]
Tier 1 Leverage (Tier 1 Capital to average assets).

       To meet all  minimum  regulatory  capital  requirements,  the  Bank  must
maintain a minimum  risk-based  Total Capital ratio of at least 8%, a risk-based
Tier 1 Capital ratio of at least 4% and a Tier 1 Leverage  ratio of at least 4%.
Failure to meet minimum  capital  requirements  can initiate  certain  mandatory
actions and possibly  discretionary  actions by regulators  that, if undertaken,
could  have  a  direct  material  effect  on  the  financial  statements.  To be
categorized as well capitalized  under the prompt  corrective  action provision,
the Bank must  maintain  a  risk-based  Total  Capital  ratio of at least 10%, a
risk-based Tier 1 Capital ratio of at least 6% and a Tier 1 Leverage ratio of at
least 5%, and not be subject to a written agreement, order or capital directive.
The Bank has not  entered  into  formal  written  agreements  with the state and
federal regulators, nor is it subject to any orders or capital directives.

       The Bank's  regulatory  capital  ratios as of  December  31,  1996 are as
follows:

                                                             AMOUNT       RATIO
                                                           ----------     ------
Actual:

  Risk-Based Total Capital..............................   $9,019,000     17.93%
  Risk-Based Tier 1 Capital.............................    8,384,000     16.67%
  Tier 1 Leverage Capital...............................    8,384,000     10.53%
Required to meet regulatory minimum Capital Standards:

  Risk-Based Total Capital..............................    4,023,360      8.00%
  Risk-Based Tier 1 Capital.............................    2,011,680      4.00%
  Tier 1 Leverage Capital...............................    3,183,720      4.00%

       As of December  31, 1996,  the Bank is  categorized  as  well-capitalized
under  the  regulatory  framework  for  prompt  corrective  action.  Thee are no
conditions  or events  since that  notification  that  management  believe  have
changed the Bank's category.



                                      F-49
<PAGE>
                           FIRST BANK OF WEST HARTFORD

                   NOTES TO FINANCIAL STATEMENTS--(CONTINUED)


NOTE M -- INCOME TAXES

The components of income tax expense (benefit) are as follows:

                                             YEARS ENDED DECEMBER 31,
                                       1996            1995             1994
                                       -----         --------         -------
Current:
  Federal..........................  $  8,289     $    19,420      $      --
  State............................       691          12,000          2,862
                                     --------    ------------     ----------
    Total Current..................     8,980          31,420          2,862
                                     --------    ------------     ----------
Deferred:
  Federal..........................   227,988        (865,000)      (175,000)
  State............................    87,509        (175,000)       (25,000)
                                     --------    ------------     ----------
    Total Deferred.................   315,497      (1,040,000)      (200,000)
                                     --------    ------------     ----------
    Total Tax Expense (Benefit)....  $324,477    $ (1,008,580)    $ (197,138)
                                     ========    ============     ==========

       The Bank has Federal and State tax loss  carryforwards  of  approximately
$2,400,000 and $725,000,  respectively  at December 31, 1996.  These amounts are
available  to reduce  future  taxable  income  through the year 2010 for Federal
purposes and the year 2000 for State purposes.

       The principal reasons for the income tax expense (benefit) differing from
the amount of the  "expected"  tax expense  (benefit)  (computed by applying the
Federal statutory tax rate of 34% to reported income (loss) before income taxes)
are as follows:
<TABLE>
<CAPTION>

                                                                     YEARS ENDED DECEMBER 31,
                                                         1996                  1995                        1994
                                                    -------------    ---------------------         -----------------------
                                                    AMOUNT      %        AMOUNT        %           AMOUNT              %
                                                   -------     ---    ------------    ----         -------           -----
<S>                                                <C>          <C>   <C>              <C>            <C>             <C>
Income tax expense (benefit)
  at statutory rate........................        $527,052     34    $    238,633       34             $ 71,490        34
Increase (decrease) in income tax
  resulting from:
  State income taxes, net of federal
    income tax benefit.....................         136,668      9          82,667       12               28,708        14
  Decrease in valuation allowance..........        (420,788)   (27)     (1,300,413)    (185)            (282,715)     (135)
  Other, net...............................          81,545      5         (29,467)      (4)             (14,621)       (7)
                                                   --------    ---    ------------     ----            ---------      ----
  Income tax expense (benefit).............        $324,477     21    $ (1,008,580)    (143)          $ (197,138)      (94)
                                                   ========    ===    ============     ====            =========      ====
</TABLE>

                                      F-50
<PAGE>
                           FIRST BANK OF WEST HARTFORD

                   NOTES TO FINANCIAL STATEMENTS--(CONTINUED)

       The tax effects of temporary  differences  that give rise to  significant
components of the deferred tax assets and deferred tax  liabilities  at December
31, 1996 and 1995.

                                                 DECEMBER 31,       DECEMBER 31,
                                                     1996                1995
                                                 ------------       ------------
Deferred tax assets:

  Allowance for loan losses....................   $       --        $    191,337
  Net operating losses for which no current
    benefit is available.......................      841,724           1,297,648
  Other real estate owned......................        9,414             127,754
  Loan fees and deferred income................       23,014              14,594
  Available-for-sale securities................       62,613                  --
  Depreciation.................................       78,459              61,275
  Other........................................          652                 657
                                                  ----------        ------------
    Gross deferred tax assets..................    1,015,876           1,693,265
  Less valuation allowance.....................       10,977             431,765
                                                  ----------        ------------
    Deferred tax assets, net of valuation 
       allowance...............................    1,004,899           1,261,500
                                                  ----------        ------------
Deferred tax liabilities:

  Allowance for loan losses....................        7,774                 --
  Available-for-sale securities................           --              21,500
                                                  ----------         -----------
Net deferred tax asset.........................   $  997,125         $ 1,240,000
                                                  ==========         ===========

       The  valuation  allowance for deferred tax assets is allocated to the net
operating loss carryforwards.

NOTE N -- RELATED PARTIES

       Certain  directors  and  officers of the Bank were loan  customers of the
Bank during  1996.  Loans made to  directors  and/or  officers  were made in the
ordinary  course of  business  and were  granted  on the same  terms,  including
interest  rates  and  collateral,  as  those  prevailing  at the  same  time for
comparable  transactions  with others. At December 31, 1996 and 1995 total loans
to directors or to any of their  associates  totaled  $3,617,125 and $2,372,044,
respectively. During 1996, new loans or advances totaling $489,423 were made and
$163,698 was repaid.  The Bank also repurchased a participated loan from a third
party that was previously made to a director of the Bank.

NOTE O -- COMMITMENTS AND CONTINGENCIES

       In the  normal  course  of  business,  there  exist  various  outstanding
commitments  to  extend  credit  which  are not  reflected  in the  accompanying
financial  statements.  These commitments amounted to $7,727,263 at December 31,
1996 and  $7,081,493  at December 31,  1995.  This amount  includes  outstanding
standby letters of credit which totaled $164,208,  and $233,103, at December 31,
1996 and 1995, respectively. The Bank does not anticipate any losses as a result
of fulfilling these commitments.

       The Bank originates  commercial  loans,  commercial real estate loans and
consumer loans to customers  located  primarily in Hartford County.  At December
31,1996, the loan portfolio has no specific industry concentration. The Bank has
no  exposure  to  highly  leveraged  transactions,   foreign  credits  or  other
off-balance sheet financial instruments.

NOTE P -- FAIR VALUE OF FINANCIAL INSTRUMENTS

Fair value estimates, methods and assumptions are set forth below for the Bank's
financial instruments:

CASH AND CASH  EQUIVALENTS:  The carrying  amounts reported in the balance sheet
for cash and cash equivalents approximate those assets' fair values.

                                      F-51
<PAGE>
                           FIRST BANK OF WEST HARTFORD

                   NOTES TO FINANCIAL STATEMENTS--(CONTINUED)

INVESTMENT  SECURITIES:  Fair  values for  investment  securities  were based on
quoted market prices.

LOANS HELD FOR SALE:  The current market price of similar loans sold was used to
estimate the fair value of loans held for sale.

LOAN  RECEIVABLES:  For variable rate loans that reprice  frequently and with no
significant  change in credit risk,  fair values were based on carrying  values.
The  fair  values  of  commercial,  consumer,  real  estate-mortgage,  and  real
estate-construction  loans were estimated  using  discounted cash flow analyses,
using  interest  rates  currently  being offered for loans with similar terms to
borrowers with similar credit quality and for the same remaining maturities.

DEPOSIT LIABILITIES:  The fair value of demand deposits,  including interest and
non-interest  checking,  passbook  savings  and  certain  types of money  market
accounts,  are  assumed  to be equal to the  amount  payable  on  demand  at the
reporting date. Fair values for fixed-rate certificates of deposit are estimated
using a discounted cash flow  calculation  that applies interest rates currently
being offered on certificates with similar remaining maturities.

OTHER  BORROWINGS:  The carrying amounts of other borrowings  approximate  their
fair values.

LONG-TERM BORROWINGS: The fair value of long-term borrowings was estimated using
discounted  cash  flow  calculation  that  applies  current  rates to  remaining
maturities.

COMMITMENTS TO EXTEND CREDIT AND STANDBY LETTERS OF CREDIT:  The carrying values
of these  financial  instruments  are based on fees  charged  to enter  into the
agreements  and  approximate   their  fair  values.   The  carrying  values  are
insignificant to the Bank's balance sheet and have been included in the carrying
values of loans and other assets for  commitments and standby letters of credit,
respectively.

The estimated fair values of the Bank's financial instruments at December 31 are
as follows:
<TABLE>
<CAPTION>

                                                      1996                                        1995
                                       --------------------------------         -------------------------------------
                                                            ESTIMATED                                  ESTIMATED
                                         CARRYING             FAIR              CARRYING                  FAIR
                                          AMOUNT              VALUE             AMOUNT                   VALUE
                                       ------------       -------------         --------------         --------------
<S>                                    <C>                  <C>                 <C>                     <C>         
Financial assets:
  Cash and cash equivalents.........   $  8,550,254         $  8,550,254        $  7,319,156            $  7,139,156
  Investment securities.............     25,841,323           25,796,264          24,239,450              24,254,660
  Loans held for sale...............        176,089              192,378           1,071,150               1,181,060
  Loans, net of allowance for
    loan losses.....................     46,062,445           46,278,220          40,097,848              40,199,279
Financial liabilities:
  Deposits..........................     70,106,370           70,232,265          70,242,378              70,485,137
  FHLB borrowing....................      3,950,705            3,945,072                  --                      --
  Other borrowings..................        275,317              275,317              76,527                  76,527
</TABLE>

       The fair  value  estimates  consider  relevant  market  information  when
available.  Because  no market  exists for a  significant  portion of the Bank's
financial  instruments,  fair value  estimates are determined  judgmentally  and
consider  various  factors,  including  current  economic  conditions  and  risk
characteristics  of certain financial  instruments.  Changes in factors,  or the
weight assumed for the various factors, could significantly affect the estimated
values.

       The fair estimates are presented for existing on- and  off-balance  sheet
financial  instruments  without  attempting  to estimate the value of the Bank's
long-term  relationships  with  depositors and the benefit that results from the
low cost  funding  provided by deposit  liabilities.  In  addition,  significant
assets which were not considered financial instruments and were, therefore,  not
a part of the  fair  value  estimates  include  excess  loan  servicing  rights,
deferred taxes, and premises and equipment.

                                      F-52
<PAGE>
                           FIRST BANK OF WEST HARTFORD

                   NOTES TO FINANCIAL STATEMENTS--(CONTINUED)

NOTE Q -- SUBSEQUENT EVENTS (UNAUDITED)

       On February  25,  1997,  the Bank  announced  the signing of a definitive
agreement under which the Bank will be acquired by New England Community Bancorp
(NECB) in a tax-free  stock-for-stock  transaction.  NECB is the holding company
for New  England  Bank & Trust  Company  and  Equity  Bank.  First  Bank of West
Hartford will be merged into New England Bank & Trust Company.

       Under terms of the agreement, shareholders of First Bank of West Hartford
will  receive  0.62 shares of NECB common  stock for each share of First Bank of
West Hartford common stock they own. Under certain circumstances,  First Bank of
West  Hartford has the right to terminate  the  agreement if the price of NECB's
common stock should fall below $12.80 per share unless NECB agrees to adjust the
exchange ratio.

       Based upon NECB's closing price per share of $16.75 on February 24, 1997,
the proposed merger has a transaction value of $10.39 per share of First Bank of
West Hartford stock, or an aggregate value of $17.1 million.  The purchase price
is approximately  185% of the Bank's book value as of December 31, 1996 and 13.9
time the Bank's earnings for 1996. The transaction is subject to the approval by
shareholders of both the Bank and NECB as well as various  regulatory  agencies.
It is  anticipated  that the  transaction  will close by July,  1997 and will be
accounted for by the pooling-of-interest method of accounting.

                      QUARTERLY FINANCIAL DATA (UNAUDITED)

The following is a summary of the quarterly results of operations:
<TABLE>
<CAPTION>

                                                                                FISCAL YEAR 1996, QUARTER ENDED

                                             MARCH 31                        JUNE 30                 SEPTEMBER 30        DECEMBER 31
                                            ----------                      --------                 ------------       ------------
<S>                                         <C>                            <C>                         <C>                <C>       
Interest Income.................            $1,482,106                     $1,526,230                  $1,608,338         $1,604,681
Interest Expense................               522,353                        518,490                     523,838            527,140
                                            -----------                    ----------                  ----------         ----------
  Net Interest Income...........               959,753                      1,007,740                   1,084,500          1,077,541
Provision for Loan Losses.......                75,000                         30,000                      30,000            220,000
Other Income....................               221,093                        321,133                     252,892            243,050
Other Expenses..................               837,943                        927,174                     781,421            715,993
Income Tax Expense (Benefit)....                20,277                         66,100                     156,600             81,500
                                           -----------                     ----------                  ----------         ----------
Net Income (Loss)...............           $   247,626                     $  305,599                  $  369,371         $  303,098
                                           ===========                     ===========                 ==========         ==========



                                                                                     FISCAL YEAR 1995, QUARTER ENDED

                                             MARCH 31                        JUNE 30                 SEPTEMBER 30        DECEMBER 31
                                           -----------                     ----------                 -------------     ------------
Interest Income.................           $ 1,433,517                     $1,439,309                  $1,464,900        $1,469,034
Interest Expense................               427,047                        471,810                     935,906           920,973
                                           -----------                     ----------                  ----------        ---------
  Net Interest Income...........             1,006,470                        967,499                     528,994           548,061
Provision for Loan Losses.......               220,000                        130,000                     100,000            50,000
Other Income....................               147,645                        197,697                     159,387           146,997
Other Expenses..................               781,937                        882,801                     803,167           812,806
Income Tax Expense (Benefit)....                   590                        (71,825)                   (598,000)         (339,345)
                                           -----------                     ----------                  ----------        ----------
Net Income (Loss)...............           $   151,588                     $  224,220                  $  383,214        $  171,597
                                           ===========                     ==========                  ==========        ==========
</TABLE>

This statement has not been reviewed by, or confirmed for accuracy or relevance,
by the Federal Deposit Insurance Corporation.

                                      F-53
<PAGE>


                                                                     APPENDIX A


                      PLAN AND AGREEMENT OF REORGANIZATION


                                  By and Among


                       New England Community Bancorp, Inc.


                                       and


                        New England Bank & Trust Company


                                       and


                           First Bank of West Hartford




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


                          Dated as of February 25, 1997


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


<PAGE>


                                TABLE OF CONTENTS

                                                                            Page
                                                                            ----
ARTICLE 1--THE REORGANIZATION.............................................   A-1
       1.01.      The Reorganization......................................   A-1
       1.02.      Effective Time..........................................   A-1
       1.03.      Effect of the Reorganization............................   A-1
       1.04.      Conversion of First Bank Common Stock...................   A-2
       1.05       Dissenters' Rights......................................   A-2
       1.06.      Converting Stock Options................................   A-2
       1.07.      Other Matters...........................................   A-3
       1.08.      Directors...............................................   A-3
       1.09.      Accountholder Accounts..................................   A-3
       1.10.      Tax Consequences........................................   A-3
       1.11.      Certain Agreements......................................   A-3

ARTICLE II--EXCHANGE OF SHARES............................................   A-3
       2.01.      The Company to Make Reorganization Consideration 
                    Available ............................................   A-3
       2.02.      Exchange of Shares......................................   A-4

ARTICLE III--REPRESENTATIONS AND WARRANTIES OF FIRST BANK.................   A-5
       3.01.      Corporate Organization..................................   A-5
       3.02.      Capitalization..........................................   A-5
       3.03.      Authority; No Violation.................................   A-5
       3.04.      Consents and Approvals..................................   A-6
       3.05.      Financial Statements....................................   A-6
       3.06.      Absence of Undisclosed Liabilities......................   A-6
       3.07.      Absence of Certain Changes or Events....................   A-6
       3.08.      Loan Portfolio..........................................   A-8
       3.09.      Investments.............................................   A-8
       3.10.      Title to Properties.....................................   A-9
       3.11.      Leases..................................................   A-9
       3.12.      Trademarks; Trade Names.................................   A-9
       3.13.      Legal Proceedings.......................................   A-9
       3.14.      Compliance with Applicable Laws.........................   A-9
       3.15.      Absence of Questionable Payments........................  A-10
       3.16.      Taxes...................................................  A-10
       3.17.      Employee Benefit and Other Plans........................  A-10
       3.18.      Contracts and Commitments; No Defaults..................  A-10
       3.19.      First Bank Reports......................................  A-12
       3.20.      Environmental Matters...................................  A-12
       3.21.      First Bank Information..................................  A-12
       3.22.      Insurance...............................................  A-12
       3.23.      Powers of Attorney; Guarantees..........................  A-12
       3.24.      Broker's Fees...........................................  A-12
       3.25.      Agreements with Regulatory Agencies.....................  A-12
       3.26.      Material Interests of Certain Persons...................  A-13

ARTICLE IV--REPRESENTATIONS AND WARRANTIES OF THE COMPANY.................  A-13
       4.01.      Corporate Organization..................................  A-13
       4.02.      Capitalization..........................................  A-13
       4.03.      Authority; No Violation.................................  A-14
       4.04.      Consents and Approvals..................................  A-14
       4.05.      Financial Statements....................................  A-14
       4.06.      Broker's Fees...........................................  A-15
       4.07.      Absence of Certain Changes or Events....................  A-15
       4.08.      Legal Proceedings.......................................  A-15

                                       i
<PAGE>

                                                                            Page
                                                                            ----
       4.09.      SEC Reports.............................................  A-16
       4.10.      Company Information.....................................  A-16
       4.11.      Compliance with Applicable Law..........................  A-16
       4.12.      Absence of Questionable Payments........................  A-16
       4.13.      Taxes...................................................  A-16
       4.14.      Employee Benefit and Other Plans........................  A-17
       4.15.      No Defaults.............................................  A-17
       4.16.      Agreements with Regulatory Agencies.....................  A-17
       4.17.      Regulatory Approvals....................................  A-17
       4.18.      Environmental Matters...................................  A-17

ARTICLE V--COVENANTS RELATING TO CONDUCT OF BUSINESS......................  A-18
       5.01.      Covenants of First Bank.................................  A-18
       5.02.      Covenants of the Company................................  A-19

ARTICLE VI--ADDITIONAL AGREEMENTS.........................................  A-20
       6.01.      Regulatory Matters......................................  A-20
       6.02.      Access to Information...................................  A-21
       6.03.      Shareholder Approvals...................................  A-21
       6.04.      Legal Conditions to Reorganization......................  A-22
       6.05.      Affiliates..............................................  A-22
       6.06.      Stock Listing...........................................  A-22
       6.07.      Employee Matters........................................  A-22
       6.08.      Financial Statements....................................  A-22
       6.09.      Additional Agreements...................................  A-22
       6.10.      Disclosure Supplements..................................  A-23
       6.11.      Current Information.....................................  A-23
       6.12.      Environmental Assessment................................  A-23
       6.13.      Public Announcements....................................  A-23

ARTICLE VII--CONDITIONS PRECEDENT.........................................  A-24
       7.01.      Conditions to Each Party's Obligations Under This 
                    Agreement. ...........................................  A-24
       7.02.      Conditions to the Obligations of the Company Under This 
                    Agreement.............................................  A-24
       7.03.      Conditions to the Obligations of First Bank Under This 
                    Agreement.............................................  A-26

ARTICLE VIII--CLOSING...................................................... A-27
       8.01.      Time and Place..........................................  A-27
       8.02.      Deliveries at the Closing...............................  A-27

ARTICLE IX--TERMINATION AND AMENDMENT...................................... A-27
       9.01.      Termination.............................................  A-27
       9.02.      Effect of Termination...................................  A-28
       9.03.      Amendment...............................................  A-28
       9.04.      Extension; Waiver.......................................  A-29

ARTICLE X--MISCELLANEOUS................................................... A-29
       10.01.     Expenses................................................  A-29
       10.02.     Fees and Expenses Under Certain Circumstances...........  A-29
       10.03.     Non-Survival of Representations and Warranties..........  A-30
       10.04.     Indemnification and Directors' and Officers' Insurance..  A-30
       10.05.     Notification of Certain Matters.........................  A-30
       10.06.     Notices.................................................  A-31
       10.07.     Parties in Interest.....................................  A-31
       10.08.     Complete Agreement......................................  A-31
       10.09.     Counterparts............................................  A-31
       10.10.     Governing Law...........................................  A-31
       10.11.     Headings................................................  A-32

                                       ii
<PAGE>


                      PLAN AND AGREEMENT OF REORGANIZATION

       PLAN AND AGREEMENT OF  REORGANIZATION,  dated as of February 25, 1997, 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 First Bank
of West Hartford, a Connecticut-chartered commercial bank ("First Bank").

       WHEREAS,  the Boards of Directors of the Company, the Bank and First 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  First  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,  First Bank shall be merged with and into the Bank,  the separate
corporate  existence of First 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,  $0.01 par  value,  of First Bank
("First  Bank  Common  Stock")  (except  for (i)  shares  held by First  Bank as
treasury shares, (ii) shares owned by any direct or indirect subsidiary of First
Bank,  (iii) 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)  will be  converted  into the right to
receive  consideration in shares of the Class A common stock, $.l0 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 upon the
filing with the Secretary of State of the State of Connecticut (the "Secretary")
of a copy of this Agreement  certified by the Banking  Commissioner of the State
of Connecticut (the "Commissioner"),  along with the Commissioner's  approval of
the Reorganization.

       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 First Bank and the entire assets,
business  and  franchises  of  First  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 First Bank and shall
exercise and be subject to all the duties, relations, obligations, and trusts of
First 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 First 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 First 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.

                                      A-1
<PAGE>


       1.04. Conversion of First Bank Common Stock.

              (a) At the Effective  Time,  each share of First Bank Common Stock
       issued and  outstanding  immediately  prior to the Effective Time (except
       for (i) shares held by First Bank as treasury  shares,  (ii) shares owned
       by any direct or indirect  subsidiary of First Bank, (iii) 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 0.62 shares (the "Exchange
       Ratio") of Company Common Stock.

              (b) At the Effective  Time, all of the shares of First Bank Common
       Stock  converted into Company Common Stock pursuant to Article I shall no
       longer be outstanding and shall automatically be canceled and shall cease
       to  exist,  and  each  certificate  (each  a  "Certificate")   previously
       representing  any such shares of First Bank Common Stock shall thereafter
       represent the right to receive the Per Share Reorganization Consideration
       into  which the share of First  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 First 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 shall be appropriately  adjusted to
       reflect such split, combination, dividend or distribution.

              (c) At the  Effective  Time,  (i) all shares of First Bank  Common
       Stock that are owned by First Bank as treasury shares, (ii) all shares of
       First Bank  Common  Stock that are owned  directly or  indirectly  by any
       subsidiary  of First Bank,  and (iii)  shares of First 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 canceled  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 First
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 First Bank,  before the taking of the vote of First
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 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,  First 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.  Converting  Stock  Options.  Stock  Options (as defined in Section
3.02) which,  as of the Effective  Time,  are  outstanding  and fully vested and
exercisable  as to all of the shares of First Bank Common Stock that are subject
to such option  (including  options that become  exercisable  as a result of the
transactions  contemplated by this  Agreement)  (each, a "Vested Stock Option"),
shall be converted at the Effective Time into Company Common Stock in accordance
with the formula set forth below,  to the extent  permitted under the First Bank
Stock  Option Plans (as defined in Section  3.2) and the  agreement  pursuant to
which  such  Vested  Stock  Options  were  granted   (each,   an  "Option  Grant
Agreement").  Each Vested  Stock Option to be so converted is referred to herein
as a "Converting  Stock  Option." If conversion of any Vested Stock Option would
not be permitted  under the related First Bank Stock Option Plan or Option Grant
Agreement without the consent of the optionee  affected thereby,  First Bank, in
consultation  with the Company,  shall use its reasonable best efforts to obtain
the  consent  of the  necessary  parties to amend the  related  First Bank Stock
Option Plan or Option  Grant  Agreement,  or both,  as  necessary to permit such
conversion,  and to cause Vested Stock Options outstanding as the Effective Time
to be Converting Stock Options.

               (i) Each  outstanding  Converting Stock Option shall be valued on
          the basis of the Median  Pre-Closing Price of Company Common Stock (as
          defined below)  multiplied by the Exchange Ratio and  subtracting  the
          stated  exercise  price  for each  Converting  Stock  Option  from the
          product therefrom (the "Option Value"), and

                                      A-2
<PAGE>


               (ii) Each holder of Converting Stock Options shall receive at the
          Effective  Time,  a number of shares of Company  Common Stock equal to
          the aggregate  Option Value for all of such holder's  Converting Stock
          Options,  divided by the Median  Pre-Closing  Price of Company  Common
          Stock.

               (iii) Cash shall be paid in lieu of fractional shares, based upon
          the Median Pre-Closing Price of Company Common Stock.

       The "Median  Pre-Closing  Price" of Company  Common  Stock shall mean the
Median Price (as hereinafter  defined)  calculated  based upon the Closing Price
(as  hereinafter  defined) of Company Common Stock during the first 20 of the 25
consecutive  trading days  immediately  preceding  the date of the Closing.  The
"Closing Price" shall mean the closing price of Company Common Stock as supplied
by the National  Association of Securities  Dealers Automated  Quotations System
("NASDAQ")  and published in The Wall Street  Journal during the first 20 of the
25 consecutive trading days immediately  preceding the date of the Closing.  The
"Median  Price" shall be  determined  by taking the price  half-way  between the
Closing Prices left after  discarding the 9 lowest and 9 highest  Closing Prices
in the 20 day period.  A trading day shall mean a day for which a Closing  Price
is so supplied and published.

       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 provide for the
election of one First Bank Director, as selected by the Company, to the Board of
Directors  of the  Company  and two First Bank  Directors,  as  selected  by the
Company,  to the Board of Directors of the  Resulting  Corporation.  The Company
further agrees to nominate said First Bank Directors for re-election at the 1998
Annual Meeting of the  shareholders of the Company and of the shareholder of the
Resulting  Corporation,  subject  to their  continued  qualification  under  the
Company's and the Resulting Corporation's general criteria for Directors.

       1.09.  Accountholder  Accounts.  Upon the Effective Time,  subject to any
contractual provisions in effect between First Bank and its accountholders,  the
Resulting Corporation shall provide to each accountholder of First Bank, without
charge, an account or accounts in the Resulting Corporation which shall be equal
in value to the deposit account or accounts held by such  accountholder in First
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 First 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 First  Bank shall be  comparable  to the
deposit accounts which were held by such  accountholders  in First Bank prior to
the Reorganization

       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,   the  Company  and  certain
shareholders  of First  Bank are  entering  into  agreements  (the  "Shareholder
Agreements")  whereby  such  shareholders  agree to take or refrain from certain
actions.


                                   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 sufficient to pay the Reorganization  consideration provided for in
Section 1.04  (the"Reorganization  Consideration") (such certificates for shares
of Company  Com-

                                      A-3
<PAGE>

mon 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  2.02(a) in exchange  for  outstanding  shares of First Bank
Common Stock.

       2.02. Exchange of Shares.

              (a) As soon as  practicable  after the Effective  Time,  and in no
       event later than five 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 First 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 First  Bank  Common  Stock  shall  have  become  entitled
       pursuant  to  the  provisions  of  Article  I  hereof  and  (y)  a  check
       representing  the amount of cash in lieu of  fractional  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 canceled.  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 (i) all shares
       of First  Bank  Common  Stock  that are owned by First  Bank as  treasury
       shares,  (ii) all  shares  of First  Bank  Common  Stock  that are  owned
       directly or indirectly by any  subsidiary of First Bank,  (iii) shares of
       First Bank  Common  Stock held by the Company or the Bank other than in a
       fiduciary or trust  capacity for the benefit of third  parties,  and (iv)
       shares of First Bank as to which dissenters'  rights have been perfected,
       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 First 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 First Bank of the  shares of First 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 canceled and exchanged for Reorganization Consideration as provided in
       this Article II.

              (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 First 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 Median  Pre-Closing  Price of Company  Common Stock as defined in
       Section  1.06 hereof 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 First Bank for 12 months after the Effective  Time shall
       be paid to the  Company.  Any  shareholders  of  First  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 First 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, the
       Bank,  First Bank, the Exchange Agent or any other person shall be liable
       to any former  holder of shares of First Bank Common Stock for any amount
       properly delivered to a public official pursuant to applicable  abandoned
       property, escheat or similar laws.

                                      A-4
<PAGE>

              (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.


                                   ARTICLE III
                  REPRESENTATIONS AND WARRANTIES OF FIRST BANK

       First Bank hereby  represents and warrants to the Bank and the Company as
follows:

       3.01. Corporate Organization.

              (a) First Bank is a state bank and trust  company duly  organized,
       validly  existing  and in good  standing  under  the laws of the State of
       Connecticut.  First 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.  First 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 First 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 First 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 3.0l(a),  First 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. Each such subsidiary
       of  First  Bank is  wholly  owned by  First  Bank and is duly  organized,
       validly  existing and in good standing under the laws of the State of its
       incorporation  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 First Bank  pertaining  to its  business,  operations  and
       financial  condition shall be deemed to include the business,  operations
       and financial condition of each subsidiary of First Bank.

              (c) First  Bank's  minute  books  contains  complete  and accurate
       records of all meetings  through  January 31, 1997,  and other  corporate
       actions  of its  shareholders  and  its  Board  of  Directors  (including
       committees of its Board of Directors).

       3.02. Capitalization. The authorized capital stock of First Bank consists
solely of 4,000,000 shares of common stock,  $0.01 par value ("First Bank Common
Stock"). As of the date of this Agreement,  there were 1,541,593 shares of First
Bank  Common  Stock  issued  and  outstanding,  no shares  held in First  Bank's
treasury and 141,800  shares  reserved for issuance upon exercise of outstanding
stock options (the "Stock Options") pursuant to the 1994 Directors' Stock Option
Plan and the 1994  Officers' and  Employees'  Stock Option Plan (the "First Bank
Stock Option  Plans").  All issued and  outstanding  shares of First Bank Common
Stock  have been duly  authorized  and  validly  issued  and are fully  paid and
nonassessable. Except as provided in this Section 3.02, First 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 First Bank capital stock or any security representing the right
to purchase or otherwise  receive any capital  stock of First Bank.  None of the
shares  of  capital  stock of First  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  First Bank is aware  among any of the
First Bank shareholders relating to rights to own, vote or dispose of First Bank
Common Stock.

       3.03. Authority; No Violation.

              (a) First Bank 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
       First  Bank  and the  consummation  by  First  Bank  of the  transactions
       contemplated by this Agreement have been duly and validly approved by the
       Board of  Directors  of  First  Bank and a  certified  copy of the  Board
       resolution

                                      A-5
<PAGE>

       reflecting  such  approval is attached  hereto as Schedule  3.03(a).  The
       Board of Directors of First Bank has directed that this Agreement and the
       transactions   contemplated   hereby  be   submitted   to  First   Bank's
       shareholders  for  consideration at a meeting of such  shareholders  and,
       except for the adoption of this  Agreement by the requisite vote of First
       Bank's shareholders,  no other corporate proceedings on the part of First
       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 First Bank and  (assuming  adoption of
       the Agreement by the requisite vote of First 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 First Bank,  enforceable
       against First 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.

              (b) Neither the execution and delivery of this  Agreement by First
       Bank, nor the consummation by First Bank of the transactions contemplated
       hereby,  nor compliance by First Bank with any of the terms or provisions
       hereof,   will  (i)  violate  any   provision  of  the   Certificate   of
       Incorporation  or Bylaws of First 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 First 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 First
       Bank  under any of the terms,  conditions  of any note,  bond,  mortgage,
       indenture,  deed of trust, license,  lease, agreement or other instrument
       or  obligation  to which First 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 First 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  First  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 First Bank.

       3.05.  Financial  Statements.  First Bank has previously delivered to the
Company  accurate and complete copies of (a) the balance sheets of First Bank as
of December 31 of each of the four fiscal  years 1993 through  1995,  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  First  Bank's  independent   certified  public
accountants, (b) all management letters from such accountants delivered to First
Bank since January 1, 1993, and (c) the unaudited balance sheet of First Bank as
of  December  31,  1996 and the  related  unaudited  statements  of  operations,
statements of shareholders'  equity, and statements of cash flows for the twelve
month  period then ended.  Within 30 days of the date of this  Agreement,  First
Bank will deliver to the Company the audited financial  statements of First Bank
as of and for the year ended December 31, 1995. Each of the financial statements
referenced  above  ("Financial  Statements")  has been and will be  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 First Bank as at the date thereof and for the period covered  thereby.
Except as and to the extent reflected or reserved in the balance sheets included
in the Financial Statements or notes thereto, First 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 First  Bank have  been,  and are  being,
maintained in all material  respects in  accordance  with  applicable  legal and
accounting requirements and reflect only valid transactions.

       3.06.  Absence of Undisclosed  Liabilities.  Except for the  transactions
contemplated  by this  Agreement,  First  Bank has not  incurred  any  liability
(contingent or otherwise)  that is material to First Bank or that, when combined
with all  similar  liabilities,  would be  material  to First  Bank,  except  as
disclosed in the notes to First Bank's  December  31, 1996  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 First Bank, since December 31, 1996, there has not
       been:

                                      A-6
<PAGE>

                     (1)  any   material   adverse   change  in  the   business,
              operations,  properties,  assets or  financial  condition of First
              Bank and no fact or  condition  exists  which First 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 First  Bank  (whether  or not
              covered by insurance);

                     (3) any increase in the compensation  payable by First 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 First 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 First Bank;

                     (5) any rescheduling or 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 First Bank to do any of the foregoing.

              (b) Except as set forth in Schedule  3.07(b)  since  December  31,
       1996, First Bank has not:

                     (1) issued or sold any promissory  notes,  stock,  bonds or
              other corporate securities of which it is the issuer;

                     (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, 1996  balance  sheet (the "1996  Balance
              Sheet") and current  liabilities  incurred since December 31, 1996
              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),  canceled 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  First  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;

                                      A-7
<PAGE>

                     (11) waived any rights of value which in the  aggregate are
              material considering the business of First Bank taken as a whole;

                     (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  First  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 First Bank,  any liability  that could  reasonably be
              expected to have, a material  adverse effect on First 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 First Bank in First  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 First Bank which may be  asserted  against  First  Bank.  Except as set
forth on  Schedule  3.08,  First Bank has  delivered  to the  Company a true and
complete  list in all  material  respects  and  brief  description  of all  real
property in which First 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,  First 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 First Bank that as of the date of this
Agreement  are  classified  by First Bank 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 First Bank, and except for the Stipulation and
Consent to the Issuance of an Order to Cease and Desist, now terminated,  issued
by the FDIC and consented to by the Commissioner, which became effective January
25, 1992, and the Resolutions adopted by the Board of Directors of First Bank on
September 27, 1995, no agency has initiated any proceeding  into the business or
operations  of First Bank since  December 31, 1992.  The amount  established  by
First Bank as a reserve for loan losses on the date hereof is  sufficient in all
material  respects  to cover  losses in First  Bank's loan  portfolio  as it now
exists.

       3.09. Investments.

              (a)  Except  as set  forth in  Schedule  3.09,  First  Bank has no
       subsidiaries  other  than as listed  on  Schedule  3.01(a)  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 First Bank as collateral for loans or obligations made by
       First Bank in the ordinary course of its lending business.  To the extent
       any such  interest has been  foreclosed  or otherwise  thereafter  become
       owned  by  First  Bank,  no  filing  with  any  regulatory  authority  is
       necessary.

              (b) Except as disclosed in the notes to First Bank's  December 31,
       1996 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 First
       Bank's 1996 Balance  Sheet which are owned by First Bank at the Effective
       Time and none of the  investments  made by First Bank since  December 31,
       1996  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
       December  31,  1996  of  the  investment   securities,   mortgage  backed
       securities and securities held for sale of First Bank.

                                      A-8
<PAGE>

       3.10.  Title to Properties.  Except as set forth in Schedule 3.10,  First
Bank has good,  valid and marketable title to (a) all its owned real properties,
and (b) all other  properties and assets  reflected in the 1996 Balance Sheet or
acquired  since December 31, 1996,  other than any of such  properties or assets
which have been sold or  otherwise  disposed of since  December  31, 1996 in the
ordinary  course of business and consistent  with past  practice.  Except as set
forth in Schedule 3.10, and except for First 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 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
First Bank or which would involve no material expense to correct or remove.  All
personal property material to the business, operations or financial condition of
First Bank, and all buildings, structures and fixtures used by First 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,  First 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 First Bank's use thereof.

       3.11.  Leases.  First Bank owns no real property used in the operation of
its business, except as listed in Schedule 3.11, and First Bank has delivered to
the Company an accurate and complete list of all leases  pursuant to which First
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 First
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 First 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 First 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 First Bank or in which it
has any  interest.  First 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 First Bank, is there any valid basis
for any such claim,  challenge or question,  and use of such  trademarks,  trade
names and  copyrights  by First  Bank  does not  infringe  on the  rights of any
person.

       3.13.  Legal  Proceedings.  Except as set forth in the attached  Schedule
3.13, First Bank is not a party to any, and there are no pending or, to the best
knowledge  of  First  Bank's  management,   threatened  legal,   administrative,
arbitration  or  other  proceedings,  claims,  actions,  suits  or  governmental
investigations  of any nature  involving,  affecting  or  relating to First Bank
other than such matters  arising in the ordinary course of First Bank's business
which,  individually and in the aggregate,  are not material, or challenging the
validity or propriety of the  transactions  contemplated in this Agreement;  and
there is not known to First Bank any reasonable basis for any such  proceedings,
claim,  action or governmental  investigation.  First 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. First 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 First 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 First Bank, no suspension or cancellation of any material license, franchise,
permit or authorization is threatened.

                                      A-9
<PAGE>

       3.15. Absence of Questionable  Payments.  First Bank has not, nor has any
Director, officer, agent, employee,  consultant or other person associated with,
or acting on behalf of, First Bank, (a) used any First 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 First Bank  corporate  funds,  or established or
maintained  any unlawful or unrecorded  accounts with funds  received from First
Bank.

       3.16. Taxes. First 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 1996 Balance Sheet are, to the best of First 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, 1996 or
for any year or period prior thereto,  and for which First 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 First Bank have never been  examined
by the Internal Revenue Service.

       To the best of First  Bank's  knowledge,  there are no pending  questions
relating to, or claims  asserted for, taxes or  assessments  upon First Bank nor
has First 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 First 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
First 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 First Bank in
its financial statements as of December 31, 1996.

       3.17.  Employee Benefit and Other Plans.  Except as set forth in Schedule
3.17,  First 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, First 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 First 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 First 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 First  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) First Bank does not currently maintain
or contribute to a Multiemployer Plan; (ix) each of First 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
First 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 First Bank that has not been satisfied in full.

       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 First Bank:

                                      A-10
<PAGE>

                     (1) subject to applicable law, any bank  regulatory  agency
              reports or other  communication  relating  to the  examination  of
              First Bank which have been made available to First Bank;

                     (2) the name of each  bank  with  which  First  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 First 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 First Bank
              to,  with or for the  benefit of any holder of 5% or more of First
              Bank Common Stock, any of First Bank's Directors or officers,  or,
              to  the  best  of  First  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 First 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,  First  Bank is not a
       party to or bound by, nor have any bids or  proposals  been made by or to
       First Bank with respect to, any written or oral,  express or, to the best
       of First 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;

                     (4) contract,  commitment or arrangement  for the borrowing
              of money or for  obtaining  a line of credit  (except  for federal
              funds purchases and FHLB advances);

                     (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 First 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 First
              Bank  stock,  tangible  assets,  or rights or for the grant of any
              preferential rights to purchase any of First Bank stock,  tangible
              assets, or rights or which requires the consent of any third party
              to  the  transfer  and  assignment  of any of  First  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 First  Bank of more  than
              $50,000.


                                      A-11
<PAGE>

              (c) First Bank has not  committed  a default  with  respect to any
       material  contract,  agreement or commitment to which it is a party,  and
       First Bank has not  received  notice of any such  default,  nor has First
       Bank  knowledge  of any facts or  circumstances  which  would  reasonably
       indicate that First 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.  First Bank Reports.  First 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 First Bank
with the FDIC,  pursuant to the  Exchange  Act since  January 1, 1992,  and each
communication  concerning the financial  condition of First Bank mailed by First
Bank to its  shareholders  or its  depositors  since  January 1, 1993,  and each
annual  report on Form F-2 for and since the year ended  December 31,  1993,  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) First 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 First 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 First  Bank's
       knowledge,  no basis exists for the assertion or commencement thereof) in
       which  First  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 First Bank or to First Bank's knowledge, on
       a site with respect to which First 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
       First 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. First 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 First 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 First  Bank or in which  First  Bank is named as the
insured party. All such policies are valid, outstanding and enforceable.

       3.23. Powers of Attorney;  Guarantees. First 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  First  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,  First 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 

                                      A-12
<PAGE>

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
First 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 First 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
First  Bank that would he  required  to be  disclosed  in a proxy  statement  to
shareholders under Form F-5 of the FDIC Act regulations..


                                   ARTICLE IV
                  REPRESENTATIONS AND WARRANTIES OF THE COMPANY

       The  Company  and Bank  hereby  represent  and  warrant  to First 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  Incorporation  and Bylaws of the
       Company,  copies of which have  previously  been made  available to First
       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 on 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 First Bank
       herewith,  are  complete  and correct  copies in effect as of the date of
       this Agreement.  Except as listed on the attached Schedule  4.0l(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.  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,  $.l0 par value and 200,000 shares of preferred stock,  $.10 par
value  ("Preferred  Stock").  As of  the  date  of  this  Agreement,  there  are
approximately  3,667,000  shares of Company Common Stock issued and outstanding,
no shares held in the Company's  treasury,  and (except as described below or 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 750,000  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.

                                      A-13
<PAGE>

       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 First 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 First 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 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 36a-183 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,
(vii) the approval of this  Agreement by the  shareholders  of the Company,  and
(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.

       4.05. Financial Statements.  The Company has previously made available to
First 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 1992
through  1995 and the  related  consolidated  statements  of income,  changes in
shareholders'  equity  and cash flows for the fiscal  years 1993  through  1995,
inclusive,  as  reported  in the  Company's  Annual  Report on Form 10-K for the
fiscal year ended  December 31, 1995 filed with the SEC under the Exchange  Act,
and  (b)  the  unaudited  

                                      A-14
<PAGE>

consolidated  balance sheet of the Company and its  Subsidiaries  as of December
31, 1996 and the related unaudited  consolidated statement of income, changes in
shareholders'  equity and cash flows for the  twelve-month  period  then  ended.
Within 30 days of the date of this Agreement,  the Company will deliver to First
Bank the  audited  financial  statements  of the  Company as of and for the year
ended December 31, 1996. The December 31, 1995 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 and will be prepared in accordance
with GAAP consistently applied during the periods involved,  except as indicated
in the notes  thereto or, in the case of unaudited  statements,  as permitted by
Form l0-Q.  Without  limiting the  generality  of the  foregoing,  the financial
statements as of, and for, the twelve-month period ending December 31, 1996 were
prepared on a basis  consistent  with the Company's  audited  financials for the
year ended  December 31,  1995.  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 Manchester  State Bank,  which became effective July
       11,  1996,  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, 1996 balance  sheet,  and except for
       commitments  and  contingencies   incurred  in  the  ordinary  course  of
       business.

              (b) Except as may be set forth in Schedule  4.07,  since  December
       31, 1996:

                     (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.

              (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.  Except as set forth in the attached  Schedule
4.08,  neither the Company nor any of its  Subsidiaries  is a party to any,  and
there are no pending  or, to the best  knowledge  of the  Company's  management,
threatened  legal,  administrative,  arbitration or other  proceedings,  claims,
actions, suits or governmental investigations of any nature involving, affecting
or relating to the Company or any of its  Subsidiaries  other than such  matters
arising  in the  ordinary  course of  business  which,  individually  and in the
aggregate,  are not material,  or  challenging  the validity or propriety of the
transactions  contemplated  in this  Agreement;  and  there is not  known to the
Company  

                                      A-15
<PAGE>

or any of its Subsidiaries any reasonable basis for any such proceedings, claim,
action  or  governmental  investigation.  Neither  the  Company  nor  any of its
Subsidiaries  is 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.

       4.09.  SEC Reports.  The Company has  previously  made available to First
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, 1995 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, 1995,
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 First 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 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,
First 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.  Absence of Questionable  Payments.  Neither the Company nor any of
its Subsidiaries has, nor has any Director, officer, agent, employee, consultant
or other person  associated  with, or acting on behalf of, the Company or any of
its  Subsidiaries,  (a) used any of the  Company's  or any of its  Subsidiaries'
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 corporate funds of
the  Company  or any of its  Subsidiaries,  or  established  or  maintained  any
unlawful or unrecorded  accounts with funds  received from the Company or any of
its Subsidiaries.

       4.13.  Taxes.  The Company and its  Subsidiaries  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 have 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 them 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 1996
Balance  Sheet are, to the best  knowledge of the Company and its  Subsidiaries,
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, 1996 or for
any year or period prior thereto, and for which the Company and its Subsidiaries
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.  Neither the federal and state income tax returns of the Company nor any
of its Subsidiaries have ever been examined by the Internal Revenue Service.

       To the best knowledge of the Company and its  Subsidiaries,  there are no
pending questions relating to, or claims asserted for, taxes or assessments upon
the  Company  or any of its  Subsidiaries  nor  has  the  Company  or any of its
Subsidiaries  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 the Company and
its Subsidiaries 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 the Company and its Subsidiaries for all periods for which returns
were due 

                                      A-16
<PAGE>

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 the Company and its Subsidiaries in their financial  statements
as of December 31, 1996.

       4.14.  Employee Benefit and Other Plans.  Except as set forth in Schedule
4.14, neither the Company nor any of its Subsidiaries  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 4.14, the Company and its Subsidiaries are 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 the Company
or any of its  Subsidiaries  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 the Company or its Subsidiaries 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 the Company's and its
Subsidiaries'  plans listed on the attached  Schedule  4.14 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)  neither  the  Company  nor  its  Subsidiaries   currently  maintains  or
contributes  to a  Multiemployer  Plan;  (ix)  each  of the  Company's  and  its
Subsidiaries'  plans listed on the attached  Schedule 4.14 which are intended to
be  qualified  plans  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 neither the Company nor any of its  Subsidiaries
is 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 either  the  Company or any of its  Subsidiaries  that has not been
satisfied in full.

       4.15. No Defaults.  Neither the Company nor any of its  Subsidiaries  has
committed  a  default  with  respect  to any  material  contract,  agreement  or
commitment  to which it is a  party,  and  neither  the  Company  nor any of its
Subsidiaries has received notice of any such default, nor has the Company or any
of its  Subsidiaries  knowledge  of  any  facts  or  circumstances  which  would
reasonably  indicate that the Company or any of its Subsidiaries  will be or may
be in such default under any such contract, agreement,  arrangement,  commitment
or other instrument subsequent to the date hereof.

       4.16. 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 or other governmental entity
that it is considering issuing or requesting any Regulatory Agreement.

       4.17.  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.

       4.18. Environmental Matters. Except as set forth in Schedule 4.18:

              (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 

                                      A-17
<PAGE>

       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 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 First Bank.  During the period from the date of this
Agreement to the  Effective  Time,  First Bank will conduct its business only in
the ordinary course and consistent with prudent banking  practice,  will use all
reasonable  efforts to preserve First Bank's properties  wherever  located,  and
will comply in all material  respects with all laws applicable to First Bank and
to the conduct of its business,  and to the  transactions  contemplated  by this
Agreement.  First 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.  First  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,  First 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, First 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, provided, however, from the date hereof
to the Effective Time,  First Bank may declare,  set aside or pay cash dividends
per share of First Bank Common Stock at the rate  currently  paid by First Bank,
which rate may be  increased by First Bank to reflect the same  percentage  rate
increase as any  increase  in the  dividend  rate paid by the  Company  from its
current dividend rate, provided that in no event may any dividend declared,  set
aside or paid by First Bank exceed 25% of First Bank's net earnings for the then
most recently completed quarter. Without limiting the foregoing,  nothing herein
shall prevent First Bank from paying quarterly  dividends prior to the Effective
Time  such  that  its  shareholders  shall  receive  a total  of four  quarterly
dividends in 1997 from First Bank and the Company;

       (d) make unsecured  loans in excess of $25,000 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; (ii) make any secured loan or loans,  other than residential
mortgage  loans with a loan to value of in excess of 80%  except  with the prior
notice to the  Company,  in an aggregate  amount to any one borrower  (including
members of his/her  immediate  family or  affiliates  of such  borrower  with an
exposure to First Bank in excess of $250,000) 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;  (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 $250,000  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
$25,000 unless fully secured by readily marketable collateral;

       (f) make any new loans to any Director or employee of First Bank,  or any
member or  affiliate  of their  respective  families  other than in the ordinary
course of business;

       (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 

                                      A-18
<PAGE>

       excess of  $20,000,  except that First 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 First 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 First Bank may hire  replacements  for current
       employees who are not officers or managers if such employees  cease to be
       employees of First Bank;

              (j) make any capital expenditures in excess of $25,000;

              (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 First 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;

              (n) change its methods of  accounting  in effect at  December  31,
       1995,  except as  required  by changes in GAAP or  regulatory  accounting
       principles as concurred to by First 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 any  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 First Bank; or

              (x) agree to do any of the foregoing.

       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 First Bank,  which shall
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  

                                      A-19
<PAGE>

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 First 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,
       1995, except in accordance with changes in GAAP or regulatory  accounting
       principles as concurred in 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 First Bank of all
       information  and  material  provided  to each  in  accordance  with  this
       Agreement,  First 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,  with First  Bank's best  efforts  cooperation,  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.  The Company shall use its best efforts to have the S-4
       declared  effective  under the  Securities Act as promptly as practicable
       after such  filing,  and First 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  First  Bank  shall  furnish  all  information
       concerning  First Bank and the holders of First 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,  approval  of  the  Reorganization  by the
       Commissioner,  and  approval  by the Board of  Governors  of the  Federal
       Reserve System if it elects 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 First 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,  First  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 First Bank shall  promptly  furnish each other
       with  copies of written  communications  received by the Company or First
       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.

                                      A-20
<PAGE>

       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, First 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 First 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,  contracts and agreements,  public
       filings  with  any  regulatory  authority,  examination  reports  of  any
       regulatory authority,  including preliminary and partial reports (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,  First 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 First Bank
       is not permitted to disclose  under  applicable  law). As to  information
       which First Bank is not  permitted by law to  disclose,  First 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  and so as not to  unreasonably  interfere
       with the ordinary  proper conduct of its business,  the Company shall and
       shall  cause its  Subsidiaries  to,  afford to the  officers,  employees,
       accountants,  counsel  and other  representatives  of First Bank  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 the
       Company and its Subsidiaries, 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,  contracts and  agreements,  public  filings with any  regulatory
       authority,  examination  reports of any regulatory  authority,  including
       preliminary  and partial  reports  (subject  to  applicable  law),  plans
       affecting its employees,  and any other business  activities or prospects
       in which the  First  Bank may have a  reasonable  interest.  During  such
       period,  the Company and its  Subsidiaries  shall make available to First
       Bank (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 First
       Bank may reasonably  request (other than information which the Company or
       its  Subsidiaries are not permitted to disclose under applicable law). As
       to information which the Company or its Subsidiaries are not permitted by
       law to disclose,  the Company or its Subsidiaries will, upon request from
       the  First  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 First
       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.

              (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  November 1, 1996,
       among  the  Company,  the  Bank  and  First  Bank  (the  "Confidentiality
       Agreements").

       6.03. Shareholder Approvals.

              (a) The Company and First 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.  First 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.

                                      A-21
<PAGE>

              (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 First
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 First 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. First Bank shall cause each Director, executive officer
and other  person  who is an  "affiliate"  (for  purposes  of Rule 145 under the
Securities Act) of First 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. The Company  agrees to file the financial  results of the
combined  operations  of the  Company,  the Bank and First Bank on a Form 8-K or
other  appropriate SEC form for the first full monthly period  commencing  after
the Effective Time and to make such filing within  thirty-five  (35) days of the
end of such first full month period commencing after the Effective Time.

       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, subject to official notice of issuance,
prior to the Effective Time.

       6.07. Employee Matters.

              (a) From and after the  Effective  Time and subject to  applicable
       law, the Company  shall  provide the  employees of First Bank (other than
       those officers of First Bank with existing  Change in Control  Agreements
       as  disclosed  in  Schedule  3.18) 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.  For employees of First Bank who are not offered employment
       with the Company or any of its  Subsidiaries,  the Company  shall provide
       two weeks of severance pay per full or partial year of service.

              (b) A final  distribution  will be made from First  Bank's  Target
       Incentive  Program to each eligible First Bank employee  employed through
       the Effective  Time. Such payment will be prorated based on the number of
       months in 1997 through the Effective Time.

              (c) immediately prior to the Effective Time, First Bank may pay to
       the  individuals  named in  Schedule  6.07(c) who remain in the employ of
       First Bank  continuously  through that date, "stay bonuses" in cash up to
       15% of each individual's current annual base salary.

       6.08. Financial Statements.

              (a) As soon as reasonably  available,  the Company will deliver to
       First Bank and First Bank will  deliver to the Company  their  respective
       Annual Reports on Form 10-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,  the Company will deliver to
       First Bank and First Bank will  deliver to the Company  their  respective
       Quarterly Reports on Form 10-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.

                                      A-22
<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 First 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,  First  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 First  Bank.  First  Bank will  promptly  notify  the  Company  of any
       significant  change in the normal  course of business of First 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  First  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  any
       regulatory  examination  of First Bank,  First 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 First 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 First
       Bank  reasonably  informed of such events and permit First 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 First
       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.  First 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 First Bank, and
agrees  to  cooperate  in  providing  information  and other  assistance  to the
Company,  its agents and  representatives  in connection  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 the 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.
First 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  alter the date
hereof, the date First 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 First Bank and the Company may act
upon the advice of their  respective  legal counsel,  neither First 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.

                                      A-23
<PAGE>

                                   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 transaction  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 First 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 First Bank or  Resulting
       Corporation,  or (ii) otherwise materially impair the value of First Bank
       or Resulting Corporation,  and all appropriate waiting periods shall have
       expired.

              (c)  Neither  the  Company  nor First 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 First Bank upon  consummation of the  Reorganization
       shall have been  authorized  for  inclusion  for  quotation on the NASDAQ
       National Market, 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 First 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 First 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 First Bank.

              (b) All action  required to be taken by, or on the part of,  First
       Bank  to  authorize  the  execution,  delivery  and  performance  of this
       Agreement  by  First  Bank  and  the  consummation  of  the  transactions
       contemplated  hereby shall have been duly and validly  taken by the Board
       of  Directors of First Bank and First 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, by First 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 First
       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 First Bank,
       or (iii) the  conduct by the  Resulting  Corporation  of the  business of
       First Bank as conducted by First Bank at the Effective Time.

              (e) The Company shall have received an opinion,  dated the date of
       Closing,  from counsel to First Bank,  in form and  substance  reasonably
       satisfactory to the Company.

                                      A-24
<PAGE>

              (f) First Bank shall have caused to be  delivered to the Company a
       letter from First Bank's  independent  public accountants with respect to
       First  Bank,  and dated the date of the  Closing,  and  addressed  to the
       Company and First Bank, in form and substance reasonably  satisfactory to
       the Company to the effect that:

                     (1) they are independent public accountants with respect to
              First Bank;

                     (2) in their  opinion the audited  financial  statements of
              First  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 First  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 First 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 First Bank
              from the date of the most recent 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
              First 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
              First 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 First Bank at the Audit
              Date.

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

              (h)  Neither  the  Company  nor First 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  First  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, and except
       for the three  Change In Control  Agreements  dated as of May 29, 1996 by
       and between First Bank and each of Dennis T. Cardello,  Brian J. Hull and
       Horace C.  Burton,  any  agreement  to which First 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
       First Bank,  shall have been duly  terminated  without cost or expense to
       First 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  $100,000  shall be needed to be expended to correct any  deficiency
       cited in such assessment and, in the case of property used for First 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, First Bank shall have
       the option of correcting such deficiency.

              (k) The real property  leases to which First 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  the   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.

                                      A-25
<PAGE>

              (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.

              (n) The Company  shall have  received  from  Shatswell,  MacLeod &
       Company, P.C., its certified public accountants,  a written opinion dated
       the date of the Closing that the Reorganization  will be accounted for as
       a pooling of interests.

       First  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 First Bank Under This Agreement.
The  obligations of First 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 First 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 First 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 First 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) First Bank shall have received from Ostrowski & Company, Inc.,
       or such other  investment  banker as may be selected by First 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  First   Bank,   that  the  terms  of  the
       Reorganization  are  fair  to  First  Bank  and its  shareholders  from a
       financial  point of view. In addition,  the Company and/or the Bank shall
       not have taken any action, or suffered any experience, which causes First
       Bank's investment banker to withdraw its fairness opinion.

              (e) First Bank shall have  received an opinion,  dated the date of
       Closing,  from counsel to the Company,  in form and substance  reasonably
       satisfactory to First Bank.

              (f)  Rulings  from  the  Internal  Revenue  Service,  in form  and
       substance  satisfactory  to  counsel  for First  Bank,  or an  opinion of
       counsel for First 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 First Bank with respect to Company Common Stock received
       solely in exchange for First Bank Common Stock pursuant to this Agreement
       (noting, however, that non-taxability does not extend to cash received 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 First Bank,  the Company,  affiliates of the
       foregoing, and others.

       The  Company  will  furnish  First  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 First Bank may reasonably request.

                                      A-26
<PAGE>

                                  ARTICLE VIII
                                     CLOSING

       8.01.  Time and Place.  Subject to the  satisfaction of the conditions of
Section  7.01  hereof,   the  closing  (the   "Closing")  of  the   transactions
contemplated  hereby  shall  take place at the  offices of Day,  Berry & Howard,
CityPlace I,  Hartford,  Connecticut  at 10:00 A.M.,  on the third  business day
after the date on which all of the conditions  contained in Section 7.01 hereof,
to the extent  not  waived,  are  satisfied,  unless  extended  pursuant  to the
procedure  described in Article  9.01(k) below,  or at such other place, at such
other time,  or on such other date as the  Company  and First 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 First 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 First Bank and the Company:

              (a) by mutual  consent of the  Company and First 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 First 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 First  Bank if the  Reorganization
       shall not have been consummated on or before October 31, 1997, 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  First  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  First  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 First Bank, in the event 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,  (1) the
       audited  financial  statements of First Bank for the year ended  December
       31,  1996  delivered  to the  Company as  provided  for in  Section  3.05
       disclose  a  reduction  in First  Bank's  capital of 5% or more below the
       levels  disclosed  to the  Company in the  December  31,  1996  unaudited
       financial  statements  of First Bank  referred to in Section  3.05 or (2)
       there shall have been a reduction in First  Bank's  capital of 5% or more
       below the levels  disclosed  to the  Company  in the  December  31,  1996
       unaudited financial  statements of First Bank referred to in Section 3.05
       unless such change shall have  resulted  from  conditions  affecting  the
       banking industry generally;

                                      A-27
<PAGE>

              (h) by First 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 First Bank indicates (1) any action or actions
       the net  effect of which is likely  to  result  in a  reduction  in First
       Bank's capital of 5% or more below levels disclosed to the Company in the
       December 31, 1996 unaudited  financial  statements of First Bank referred
       to in Section 3.05, or (2) any other action that is likely to result in a
       significant restriction on First 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

              (k) by First Bank,  if its Board of Directors so  determines  by a
       vote of a majority of the members of its entire Board, at any time during
       the two-day period commencing with the Determination Date ("Determination
       Date" means the date on which all of the conditions  contained in Section
       7.01 hereof,  to the extent not waived,  are  satisfied),  if the Company
       Common Stock Average Price  ("Company  Common Stock Average  Price" means
       the average of the daily closing sales prices of Company  Common Stock as
       reported on NASDAQ (as  reported  in The Wall  Street  Journal or, if not
       reported thereby,  another authoritative source as chosen by the Company)
       for the 20 consecutive  full trading days in which such shares are quoted
       on NASDAQ  ending at the close of trading on the  Determination  Date) on
       the   Determination   Date   shall  be  less  than   $12.80   per  share.
       Notwithstanding  the  foregoing,  if First Bank  elects to  exercise  its
       termination  right pursuant to this  subsection (k), it shall give prompt
       written  notice to the Company  (provided that such notice of election to
       terminate may be withdrawn at any time within the aforementioned  two-day
       period).  During the seven-day period commencing with its receipt of such
       notice, the Company shall have the option of increasing the consideration
       to be received by the holders of First Bank  Common  Stock  hereunder  by
       increasing  the  Exchange  Ratio  to  equal  a  number  (rounded  to four
       decimals)  equal  to  a  quotient,  the  numerator  of  which  is  $12.80
       multiplied  by the  Exchange  Ratio and the  denominator  of which is the
       Company  Common Stock  Average  Price.  If the Company  makes an election
       contemplated by the preceding sentence,  within such seven-day period, it
       shall give prompt  written  notice to First Bank of such election and the
       revised  Exchange  Ratio,  whereupon no  termination  shall have occurred
       pursuant to this subsection (k) and this Agreement shall remain in effect
       in  accordance  with its terms  (except as the Exchange  Ratio shall have
       been so  modified),  and any  references  in this  Agreement to "Exchange
       Ratio"  shall  thereafter  be  deemed to refer to the  Exchange  Ratio as
       adjusted pursuant to this subsection (k).

       9.02.  Effect  of  Termination.  In the  event  of  termination  of  this
Agreement by either the Company or First 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 First Bank or the Company; provided,  however, that after any approval of the
transactions  contemplated  by this  Agreement by First Bank's or the  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.

                                      A-28
<PAGE>

       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) First Bank and its Directors shall vote for the Reorganization
       and recommend this  Reorganization  to the Shareholders of First 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 First Bank and such other
       persons as may be required by law),  and First 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 First Bank, to acquire 10% or more of
       the outstanding  stock of First Bank, to enter into an agreement to merge
       with  First  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 accordance  with the terms hereof
       because of any  action or  omission  by First Bank as set forth  above in
       this Section,  then First 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;  provided,  however,
       that  the  amount  of such  fees  shall  not  exceed  $250,000,  plus (b)
       $750,000,  as  liquidated  damages.  The  above  restrictions  shall  not
       preclude the Directors from taking actions which they  determine,  in the
       exercise of their  fiduciary  duties,  are in the best  interests  of the
       shareholders;  however, if they take any Unauthorized  Action, First Bank
       will be responsible for the aforementioned fees and liquidated damages.

              (b) If either  First  Bank or the  Company  fails to  perform  any
       material   covenant  or   agreement   in  this   Agreement,   or  if  any
       representation  or warranty by First 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  an  amount  equal  to 5% of the
       Breaching  Party's Tier 1 leverage  capital  (calculated as of the end of
       the most recently completed fiscal quarter) as liquidated  damages,  such
       amount to be deemed to include whatever expenses the Non-Breaching  Party
       may have incurred;  provided, however, that the amount of such liquidated
       damages shall not exceed $2,000,000 if the Company is the Breaching Party
       and $1,000,000 if First Bank is the Breaching Party.

              (c) If First Bank does not take any unauthorized  action, if First
       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 First Bank is executed,  within the twelve months following the date
       of the  execution of this  Agreement,  with an entity that makes an offer
       during the term of the  Agreement,  First  Bank shall pay to the  Company
       upon execution of such agreement the sum of all  out-of-pocket  expenses,
       including  without  limitation,   reasonable  

                                      A-29
<PAGE>

       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,  however, that the
       amount of such fees shall not exceed  $250,000 and  provided  that if the
       transaction agreed to with such other entity shall not close, the Company
       shall thereupon promptly repay such amount to First Bank.

       10.03.  Non-Survival of  Representations  and Warranties.  The respective
representations  and  warranties of the Company and First Bank contained in this
Agreement or in any instrument or certificate  delivered  pursuant hereto by the
Company or First 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 First 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 First Bank.

       10.04. Indemnification and Directors' and Officers' Insurance.

              (a) In the event of any threatened or actual claim,  action, suit,
       proceeding or investigation,  whether civil,  criminal or administrative,
       including, without limitation, any such claim, action, suit proceeding or
       investigation  in which any  person  who is now,  or has been at any time
       prior  to the  date  of  this  Agreement,  or who  becomes  prior  to the
       Effective  Time,  a director  or officer or  employee  of First Bank (the
       "Indemnified  Parties") is, or is threatened to be, made a party based in
       whole or in part on, or arising in whole or in part out of, or pertaining
       to (i) the fact that he or she is or was a director,  officer or employee
       of  First  Bank  or  (ii)  this  Agreement  or any  of  the  transactions
       contemplated  hereby,  whether in any case asserted or arising  before or
       after the Effective  Time,  the parties hereto agree to cooperate and use
       their  best  efforts  to  defend  against  and  respond  thereto.  It  is
       understood and agreed that First Bank shall  indemnify and hold harmless,
       and that  after the  Effective  Time the  Resulting  Corporation  and the
       Company shall  indemnify and hold harmless,  as and to the fullest extent
       permitted by applicable  law and by the  provisions  of their  respective
       Certificates of Incorporation  and Bylaws,  each such  Indemnified  Party
       against  any  losses,  claims,  damages,  liabilities,   costs,  expenses
       (including reasonable attorney's fees and expenses), judgments, fines and
       amounts paid in  settlement  in  connection  with any such  threatened or
       actual claim, action, suit proceeding or investigation.

              (b) At and after the Effective  Time,  the Company shall  maintain
       First Bank's current directors' and officers' liability insurance run-off
       and tail coverage and will use its best efforts to procure directors' and
       officers' liability insurance run-off and tail coverage so as to increase
       the term of  coverage  to a date not  earlier  than three  years from the
       Effective Date.

              (c) In the event the Company or the Resulting  Corporation  or any
       of their successors or assigns (i)  consolidates  with or merges into any
       other person and shall not be the continuing or surviving  corporation or
       entity of such  consolidation or merger, or (ii) transfers or conveys all
       or substantially all of its property and assets to any person,  then, and
       in each such case proper  provision  shall be made so that the successors
       and assigns of the Company or the Resulting Corporation,  as the case may
       be, assume the obligations set forth in this Section 10.04.

       10.05. Notification of Certain Matters.

              (a) First Bank shall give  prompt  notice to the  Company  and the
       Company shall give prompt notice to First 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 First  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) First 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 First Bank by another
       party.  First 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.

                                      A-30
<PAGE>

       10.06. 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:
                        Day, Berry & Howard
                        CityPlace I
                        Hartford, CT 06103-3499

                        Attention: Robert M. Taylor, III

               (b)      If to First Bank, to:

                        First Bank of West Hartford
                        1013 Farmington Avenue
                        West Hartford, CT 06107

                        Attention: Dennis T. Cardello
                                   President and Chief Executive Officer

          Copy to:
                        Tyler, Cooper & Alcorn
                        CityPlace I
                        Hartford, CT 06103

        Attention:      William W. Bouton, III

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.

       10.07.  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.

                                      A-31
<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.

       IN WITNESS WHEREOF, First 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
                                             -----------------------------------
                                                  David A. Lentini
Attest:                                           Its President
         /s/ Angelina J. McGillivray
- ------------------------------------------
Secretary


                                             NEW ENGLAND BANK & TRUST COMPANY


                                             By /s/ David A. Lentini
                                             -----------------------------------
                                                  David A. Lentini
Attest:                                           Its President
         /s/ Angelina J. McGillivray
- ------------------------------------------
Secretary


                                             FIRST BANK OF WEST HARTFORD


                                             By   /s/ Dennis T. Cardello
                                             -----------------------------------
                                                  Dennis T. Cardello
Attest:                                           Its President
         /s/ Horace C. Burton
- ------------------------------------------
Secretary

                                      A-32
<PAGE>



                DIRECTORS OF NEW ENGLAND COMMUNITY BANCORP, INC.

       We hereby confirm, as of this 25th day of February, 1997, our approval of
the foregoing  Agreement and Plan of  Reorganization  by and between New England
Community Bancorp, Inc., New England Bank & Trust Company and First Bank of West
Hartford.


/s/ Tadeus J. Buczkowski                  /s/ John C. Carmon
- ----------------------------------------  -------------------------------------
Tadeus J. Buczkowski                      John C. Carmon


/s/ Edward J. Szewczyk                    /s/ George A. Colli, Jr.
- ----------------------------------------  -------------------------------------
Edward J. Szewczyk                        George A. Colli, Jr.


/s/ Gary J. DeNino                        /s/ Frank A. Falvo
- ----------------------------------------  -------------------------------------
Gary J. DeNino                            Frank A. Falvo


/s/ Dominic J. Ferraina                   /s/ Charles D. Gersten
- ----------------------------------------  -------------------------------------
Dominic J. Ferraina                       Charles D. Gersten


/s/ John R. Harvey                        /s/ David A. Lentini
- ----------------------------------------  -------------------------------------
John R. Harvey                            David A. Lentini


/s/ Angelina J. McGillivray
- ----------------------------------------
Angelina J. McGillivray

                                      A-33
<PAGE>

                  DIRECTORS OF NEW ENGLAND BANK & TRUST COMPANY

       We hereby confirm, as of this 25th day of February, 1997, our approval of
the foregoing  Agreement and Plan of  Reorganization  by and between New England
Community Bancorp, Inc., New England Bank & Trust Company and First Bank of West
Hartford.




/s/ Tadeus J. Buczkowski                   /s/ John C. Carmon
- --------------------------------------     -------------------------------------
Tadeus J. Buczkowski                       John C. Carmon


/s/ Andrew Ansaldi, Jr.                    /s/ George A. Colli, Jr.
- --------------------------------------     -------------------------------------
Andrew Ansaldi, Jr.                        George A. Colli, Jr.


/s/ Lester R. Daddario                     /s/ Dominic J. Ferraina
- --------------------------------------     -------------------------------------
Lester R. Daddario                         Dominic J. Ferraina


/s/ Russell A. Ferrigno, D.D.S.            /s/ Hulburt R. Frew
- --------------------------------------     -------------------------------------
Russell A. Ferrigno, D.D.S.                Hulburt R. Frew


/s/ David A. Lentini                       /s/ Angelina J. McGillvray
- --------------------------------------     -------------------------------------
David A. Lentini                           Angelina J. McGillvray


/s/ John J. Narkiewicz                     /s/ Edward J. Szewczyk
- --------------------------------------     -------------------------------------
John J. Narkiewicz                         Edward J. Szewczyk


/s/ Nathan G. Agostinelli
- --------------------------------------
Nathan G. Agostinelli

                                      A-34
<PAGE>


                    DIRECTORS OF FIRST BANK OF WEST HARTFORD

       We hereby confirm, as of this 25th day of February, 1997, our approval of
the foregoing  Agreement and Plan of  Reorganization  by and between New England
Community Bancorp, Inc., New England Bank & Trust Company and First Bank of West
Hartford..




/s/ Gerard P. Barrieau, Jr.                /s/ George C. Flynn, D.D.S.
- ----------------------------------------   -------------------------------------
Gerard P. Barrieau, Jr.                    George C. Flynn, D.D.S.


/s/ Bruce A. Fischman                      /s/ Samuel K. Lavery
- ----------------------------------------   -------------------------------------
Bruce A. Fischman                          Samuel K. Lavery


/s/ Robert F. Rossini                      /s/ Richard Rubenstein
- ----------------------------------------   -------------------------------------
Robert F. Rossini                          Richard Rubenstein


/s/ Michael P. Solimene                    /s/ Joan L. Rusconi
- ----------------------------------------   -------------------------------------
Michael P. Solimene                        Joan L. Rusconi


/s/ Dennis T. Cardello                     /s/ George A. Scott
- ----------------------------------------   -------------------------------------
Dennis T. Cardello                         George A. Scott


/s/ Lewis Cohen                            /s/ Howard J. Siegal
- ----------------------------------------   -------------------------------------
Lewis Cohen                                Howard J. Siegal


/s/ Edward N. Zieky                        /s/ Thomas P. Bilbao
- ----------------------------------------   -------------------------------------
Edward N. Zieky                            Thomas P. Bilbao


                                      A-35
<PAGE>


                                                                     APPENDIX B
================================================================================
HAS ASSOCIATES, INC.        Northbridge Business Center             P.O. Box 84
                        76 Northeastern Blvd., Suite 34        Boston, MA 02171
                                       Nashua, NH 03062          (617) 472-5086
                                         (603) 880-4529      FAX (617) 472-6903
                                     FAX (603) 880-4351


June 27, 1997


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
Reorganization  dated February 25, 1997 ("the  Agreement") which will ultimately
provide for the merger (the  "Reorganization")  of First Bank of West  Hartford,
West  Hartford,  Connecticut  ("First  Bank")  into New  England  Bank and Trust
Company ("NEB&T"), a wholly-owned subsidiary of NECB. Shareholders of First Bank
will receive the Per Share Merger Consideration upon consummation of the Merger.
The Per Share Merger Consideration will be .620 shares of NECB common stock.

       In connection with its opinion,  HAS Associates,  Inc. ("HAS")  reviewed,
analyzed  and relied upon  material  relating  to the  financial  and  operating
conditions of First Bank 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, 1993,  1994,  and 1995, of First Bank;  (iii)
certain Quarterly Reports on Form F-4, and proxy solicitation  material of First
Bank and certain other communications from First Bank to its stockholders;  (iv)
other financial information concerning the business and operations of First Bank
furnished to HAS by First Bank for purposes of its analysis,  including  certain
internal  financial analyses and forecasts for First Bank prepared by the senior
management of First Bank;  (v) corporate  minutes of First Bank for three years;
(vii)  regulatory  filings  of First  Bank for three  years;  (viii)  First Bank
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 addition,  HAS reviewed certain market  information  concerning
First Bank,  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 First Bank  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, 1996 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 First Bank concerning their past and current operations, financial
condition and prospects, as well as the results of regulatory examinations.

                                      B-1

<PAGE>

       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 First  Bank.  HAS relied upon the  accuracy  and
opinion  of  the  audit  reports  prepared  by  the  First  Bank'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 February 25, 1997, 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.
================================================================================
                                                               Nashua, NH Boston

                                      B-2
<PAGE>


                           OSTROWSKI & COMPANY, INC.                  APPENDIX C
                            Bank and Thrift Advisors


ONE WORLD TRADE CENTER                                   WESTGATE OFFICE CENTER
SUITE 2135                                               700 WEST JOHNSON AVENUE
NEW YORK, NY 10048-0202                                  CHESHIRE, CT 06410-1135
212-432-0055                                                        203-699-1445
FAX: 212-432-1254                                              FAX: 203-699-1447



                                                                   June 25, 1997

Board of Directors
First Bank of West Hartford
1013 Farmington Avenue
West Hartford, CT 06107

Members of the Board:

     You have  requested an update of our opinion dated  February 25, 1997 as to
the  fairness,  from a  financial  point  of  view,  of the  terms of a Plan and
Agreement of Reorganization  dated February 25, 1997 (the  "Agreement"),  by and
among New England Community  Bancorp ("NECB"),  New England Bank & Trust Company
and First Bank of West  Hartford  ("First  Bank"),  to the holders of First Bank
common stock, par value $0.01 ("First Bank Shareholders"). Pursuant to the terms
of the  Agreement,  each share of First Bank common stock will be converted into
the right to receive 0.62 shares of NECB Class A common stock,  par value $0.10,
subject to adjustment in certain circumstances as described in the Agreement.

     Ostrowski  &  Company,  Inc.,  as  part of its  bank  and  thrift  advisory
business,  is regularly  engaged in the valuation of financial  institutions and
their securities in connection with mergers and acquisitions and other corporate
purposes.  We are familiar with First Bank, having provided  financial  advisory
services  to the Board of  Directors  since  1994,  and we  participated  in the
negotiations  leading to the  Agreement.  We have received and will receive fees
from  First Bank for  advisory  services,  and will  receive  fees for  advisory
services in connection with the completion of the  transactions  contemplated in
the Agreement.

     In connection  with  providing  this  opinion,  we have examined and relied
upon, among other things: the Agreement; the NECB Preliminary Proxy Statement on
Schedule  14A   dated  June 12,  1997  annual  reports  to  shareholders,  proxy
statements and related audited financial  statements for First Bank and NECB for
each of the four fiscal  years ended  December 31,  1993,  1994,  1995 and 1996;
certain  unaudited  financial  reports  for First Bank and NECB for the  quarter
ended March 31, 1997;  certain other  financial  information  for First Bank and
NECB,  including  pro forma  financial  statements  and  managements'  estimates
relating to, among other things,  earnings,  asset quality, and capital. We have
conducted  discussions  with  executive  management  of both First Bank and NECB
concerning historical financial performance and condition,  market area economic
conditions,  future business prospects and financial forecasts. We have reviewed
stock  market  prices  and trading  activity for the common shares of First Bank

                                      C-l


<PAGE>


OSTROWSKI & COMPANY, INC.


Board of Directors
June 25, 1997
Page 2

and NECB. We have reviewed comparable  financial,  operating and market data for
the  banking  industry  and  selected  peer  groups;  compared  the terms of the
Agreement with other bank and thrift merger and  acquisition  transactions;  and
have considered such additional financial and other information deemed relevant.

     In preparing our opinion,  we have relied upon the  accuracy,  completeness
and fair presentation of all information supplied or otherwise made available to
us by, or on behalf of, First Bank and NECB. We have not independently  verified
such  information  or undertaken an  independent  evaluation or appraisal of the
assets or liabilities of First Bank or NECB, nor have we been furnished any such
evaluations  or  appraisals.  With  respect  to  forecasts  of  expected  future
financial performance, we have been advised that they reflect the best currently
available estimates and judgement of the executive managements of First Bank and
NECB. This opinion is necessarily based upon the information available to us and
the market,  economic and other conditions,  as they exist and can be evaluated,
as of the date of this letter.

     This opinion is directed solely to the fairness,  from a financial point of
view,  of the terms of the  Agreement  to First Bank  Shareholders  and does not
constitute a  recommendation  to any First Bank Shareholder as to how such First
Bank Shareholder should vote with respect to the Agreement.

     In reliance upon and subject to the foregoing, it is our opinion that as of
the date hereof,  the terms of the Agreement are fair, from a financial point of
view, to First Bank Shareholders.

                                        Very truly yours,

                                        OSTROWSKI & COMPANY, INC.
                                        ------------------------------------
                                     /s/OSTROWSKI & COMPANY, INC.


                                      C-2
<PAGE>

                                                                      APPENDIX D

                               DISSENTERS' RIGHTS

               (A) RIGHT TO DISSENT AND OBTAIN PAYMENT FOR SHARES

#33-855.  DEFINITIONS

         As used in sections 33-855 to 33-872, inclusive:

         (1)  "Corporation"  means the issuer of the shares  held by a dissenter
before the corporate action or the surviving or acquiring  corporation by merger
or share exchange of that issuer.

         (2)  "Dissenter"  means a  shareholder  who is entitled to dissent from
corporate  action under section  33-856 and who exercises that right when and in
the manner required by sections 33-860 to 33-868, inclusive.

         (3) "Fair value", with respect to a dissenter's shares, means the value
of the shares  immediately  before the  effectuation of the corporate  action to
which the dissenter  objects,  excluding any  appreciation  or  depreciation  in
anticipation of the corporate action.

         (4) "Interest"  means interest from the effective date of the corporate
action  until the date of payment,  at the average  rate  currently  paid by the
corporation  on its principal  bank loans,  or, if none, at a rate that is fair,
and equitable under all the circumstances.

         (5) "Record  shareholder" means the person in whose name are registered
in the records of a corporation or the beneficial  owner of shares to the extent
of the rights granted by a nominee certificate on file with a corporation.

         (6) "Beneficial shareholder" means the person who is a beneficial owner
of shares held in a voting trust or by a nominee as the record shareholder.

         (7)  "Shareholder"  means  the  record  shareholder  or the  beneficial
shareholder.

#33-856.  RIGHT TO DISSENT

         (a) A shareholder  is entitled to dissent from,  and obtain  payment of
the fair value of his shares in the event of, any of the  following  corporation
actions:

         (1)  Consummation  of a plan of merger to which  the  corporation  is a
party (A) if  shareholder  approval is required for the merger by section 33-817
or the articles of incorporation  and the shareholder is entitled to vote on the
merger or (B) if the  corporation is a subsidiary that is merged with its parent
under section 33-818;

         (2)  Consummation  of a plan of share exchange to which the corporation
is a party as the corporation whose shares will be acquired,  if the shareholder
is entitled to vote on the plan;

         (3) Consummation of a sale or exchange of all, or substantially all, of
the property of the  corporation  other than in the usual and regular  course of
business,  if the  shareholder  is  entitled  to vote on the  sale or  exchange,
including a sale in  dissolution,  but not  including  a sale  pursuant to court
order or a sale for cash pursuant to a plan by which all or substantially all of
the net proceeds of the sale will be distributed to the shareholders  within one
year after the date of sale;

         (4) An amendment of the articles of  incorporation  that materially and
adversely  affects  rights in respect of a  dissenter's  shares  because it: (A)
Alters or abolishes a preferential right of the shares;  (B) creates,  alters or
abolishes a right in respect of redemption,  including a provision  respecting a
sinking fund for the  redemption  or  repurchase,  of the shares;  (C) alters or
abolishes a  preemptive  right of the holder of the shares to acquire  shares or
other securities;  (D) excludes or limits the right of the shares to vote on any
matter,  or to cumulate  votes,  other than a  limitation  by  dilution  through
issuance  of shares or other  securities  with  similar  voting  rights;  or (E)
reduces the number of shares owned by the  shareholder  to a fraction of a share
if the  fractional  share so created is to be  acquired  for cash under  section
33-668; or

         (5) Any corporate  action taken  pursuant to a shareholder  vote to the
extent the articles of  incorporation,  bylaws or a  resolution  of the board of
directors provides that voting or nonvoting shareholders are entitled to dissent
and obtain payment for their shares.

                                      D-1

<PAGE>


         (b) Where the right to be paid the value of shares is made available to
a  shareholder  by this section,  such remedy shall be his  exclusive  remedy as
holder of such  shares  against the  corporate  transactions  described  in this
section,  whether or not he proceeds  as provided in sections  33-855 to 33-872,
inclusive.

#33-857.  DISSENT BY NOMINEES AND BENEFICIAL OWNERS

         (a) A record shareholder may assert dissenters' rights as to fewer than
all the shares  registered  in his name only if he dissents  with respect to all
shares  beneficially  owned by any one person and  notifies the  corporation  in
writing  of the name and  address  of each  person on whose  behalf  he  asserts
dissenters'  rights. the rights of a partial dissenter under this subsection are
determined  as if the shares as to which he dissents  and his other  shares were
registered in the names of different shareholders.

         (b) A beneficial shareholder may assert dissenters' rights as to shares
held on his  behalf  only if:  (1) He  submits  to the  corporation  the  record
shareholder's  written  consent  to the  dissent  not  later  than  the time the
beneficial  shareholder  asserts  dissenters'  rights;  and  (2) he does so with
respect to all shares of which he is the beneficial shareholder or over which he
has power to direct the vote.

#33-858, 33-859.  RESERVED FOR FUTURE USE

                (B) PROCEDURE FOR EXERCISE OF DISSENTERS' RIGHTS

##33-860.  NOTICE OF DISSENTERS' RIGHTS

         (a) If proposed  corporate  action  creating  dissenters'  rights under
section 33-856 is submitted to a vote at a  shareholders'  meeting,  the meeting
notice  shall  state  that  shareholders  are  or  may  be  entitled  to  assert
dissenters' right under sections 33-855 to 33-872, inclusive, and be accompanied
by a copy of said sections.

         (b) If corporate  action  creating  dissenters'  rights  under  section
33-856 is taken without a vote of shareholders,  the corporation shall notify in
writing all shareholders  entitled to assert  dissenters' rights that the action
was taken and send them the dissenters' notice described in section 33-862.

#33-861.  NOTICE OF INTENT TO DEMAND PAYMENT

         (a) If proposed  corporate  action  creating  dissenters'  rights under
section 33-856 is submitted to a vote at a shareholders'  meeting, a shareholder
who wishes to assert  dissenters'  rights (1) shall  deliver to the  corporation
before the vote is taken written  notice of his intent to demand payment for his
shares if the proposed  action is effectuated  and (2) shall not vote his shares
in favor of the proposed action.

         (b) A shareholder  who does not satisfy the  requirements of subsection
(a) of this  section is not  entitled to payment for his shares  under  sections
33-855 to 33-872, inclusive.

##33-862.  DISSENTERS' NOTICE

         (a) If proposed  corporate  action  creating  dissenters'  rights under
section 33-856 is authorized at a shareholders'  meeting,  the corporation shall
deliver a written  dissenters'  notice to all  shareholders  who  satisfied  the
requirements of section 33-861.

         (b) The  dissenters'  notice shall be sent no later than ten days after
the corporate action was taken an shall:

         (1) State  where  the  payment  demand  must be sent and where and when
certificates for certificated shares must be deposited;

         (2) Inform holders of uncertificated  shares to what extent transfer of
the shares will be restricted after the payment demand is received;

         (3) Supply a form for  demanding  payment that includes the date of the
first announcement to news media or to shareholders of the terms of the proposed
corporate  action and  requires  that the person  asserting  dissenters'  rights
certify  whether or not he acquired  beneficial  ownership of the shares  before
that date;

         (4) Set a date by  which  the  corporation  must  receive  the  payment
demand,  which date may not be fewer than  thirty nor more than sixty days after
the date the subsection (a) of this section notice is delivered; and

         (5) Be accompanied by a copy of sections 33-855 to 33-872, inclusive.

                                      D-2

<PAGE>


#33-863.  DUTY TO DEMAND PAYMENT

         (a) A shareholder sent a dissenters' notice described in section 33-862
must demand  payment,  certify whether he acquired  beneficial  ownership of the
shares  before  the date  required  to be set  forth in the  dissenters'  notice
pursuant to  subdivision  (3) of subsection  (b) of said section and deposit his
certificates in accordance with the terms of the notice.

         (b)  The  shareholder  who  demands  payment  and  deposits  his  share
certificates  under subsection (a) of this section retains all other rights of a
shareholder  until these  rights are  cancelled or modified by the taking of the
proposed corporate action.

         (c)  Shareholder  who does not  demand  payment  or  deposit  his share
certificates where required,  each by the date set in the dissenters' notice, is
not  entitled  to  payment  for his  shares  under  sections  33-855 to  33-872,
inclusive.

#33-864.  SHARE RESTRICTIONS

         (a) The corporation may restrict the transfer of uncertificated  shares
from the date the  demand  for their  payment  is  received  until the  proposed
corporate action is taken or the restrictions released under section 33-866.

         (b)  The  person  for  whom  dissenters'  rights  are  asserted  as  to
uncertificated  shares  retains all other  rights of a  shareholder  until these
rights are cancelled or modified by the taking of the proposed corporate action.

#33-865.  PAYMENT

         (a) Except as  provided  in  section  33-867;  as soon as the  proposed
corporate action is taken, or upon receipt of a payment demand,  the corporation
shall pay each  dissenter  who  complied  with  section  33-863  the  amount the
corporation estimates to be the fair value of his shares, plus accrued interest.

         (b) The payment shall be accompanied by: (1) The corporation's  balance
sheet as of the end of a fiscal year ending not more than sixteen  months before
the date of payment,  an income  statement for that year, a statement of changes
in shareholders' equity for that year and the latest available interim financial
statements,  if any; (2) a statement of the  corporation's  estimate of the fair
value of the shares; (3) an explanation of how the interest was calculated;  (4)
a statement of the dissenter's right to demand payment under section 33-860; and
(5) a copy of sections 33-855 to 33-872, inclusive.

#33-866.  FAILURE TO TAKE ACTION

         (a) If the  corporation  does not take the proposed action within sixty
days after the date set for demanding payment and depositing share certificates,
the corporation shall return the deposited certificates and release the transfer
restrictions imposed on uncertificated shares.

         (b) If after returning  deposited  certificates and releasing  transfer
restrictions,  the  corporation  takes the proposed  action,  it must send a new
dissenters' notice under section 33-862 and repeat the payment demand procedure.

#3 33-867.  AFTER-ACQUIRED SHARES

         (a) A  corporation  may elect to withhold  payment  required by section
33-865 from a dissenter  unless he was the beneficial owner of the shares before
the  date  set  forth  in the  dissenters'  notice  as  the  date  of the  first
announcement  to news  media or to  shareholders  of the  terms of the  proposed
corporate action.

         (b) To the extent the  corporation  elects to  withhold  payment  under
subsection (a) of this section,  after taking the proposed  corporate action, it
shall estimate the fair value of the shares,  plus accrued  interest,  and shall
pay this amount to each  dissenter who agrees to accept it in full  satisfaction
of his demand.  The  corporation  shall send with its offer a  statement  of its
estimate of the fair value of the shares, an explanation of how the interest was
calculated  and a statement of the  dissenter's  right to demand  payment  under
section 33-868.

#33-868.  PROCEDURE IF SHAREHOLDER DISSATISFIED WITH PAYMENT OR OFFER

         (a) A  dissenter  may  notify  the  corporation  in  writing of his own
estimate of the fair value of his shares and amount of interest  due, and demand
payment of his estimate,  less any payment under section  33-865,  or reject the
corporation's offer under section 33-867 and demand payment of the fair value of
his shares and interest due, if:

         (1) The dissenter believes that the amount paid under section 33-865 or
offered under  section  33-867 is less than the fair value of his shares or that
the interest due is incorrectly calculated;

                                      D-3

<PAGE>


         (2) The  corporation  fails to make payment under section 33-865 within
sixty days after the date set for demanding payment; or

         (3) The corporation,  having failed to take the proposed  action,  does
not return the  deposited  certificates  or release  the  transfer  restrictions
imposed  on  uncertificated  shares  within  sixty  days  after the date set for
demanding payment.

         (b) A dissenter  waives his right to demand  payment under this section
unless he notifies the corporation of his demand in writing under subsection (a)
of this section within thirty days after the corporation made or offered payment
for his shares.

##33-869, 33-870.  RESERVED FOR FUTURE USE

                        (C) JUDICIAL APPRAISAL OF SHARES

#33-871.  COURT ACTION

         (a) If a demand for payment under section 33-868 remains unsettled, the
corporation  shall commence a proceeding  within sixty days after  receiving the
payment demand and, petition the court to determine the fair value of the shares
and accrued interest. If the corporation does not commence the proceeding within
the sixty-day period, it shall pay each dissenter whose demand remains unsettled
the amount demanded.

         (b) The corporation shall commence the proceeding in the superior court
for the judicial district where a corporation's  principal office or, if none in
this state,  its registered  office is located.  If the corporation is a foreign
corporation  without a registered  office in this state,  it shall  commence the
proceeding in the superior court for the judicial  district where the registered
office of the domestic  corporation  merged with r whose shares were acquired by
the foreign corporation was located.

         (c) The corporation shall make all dissenters, whether or not residents
of this state, whose demands remain unsettled parties to the proceeding as in an
action  against  their  shares and all parties must be served with a copy of the
petition.  Nonresidents  may be served by  registered  or  certified  mail or by
publication as provided by law.

         (d) The  jurisdiction of the court in which the proceeding is commenced
under  subsection  (b) of this section is plenary and  exclusive.  The court may
appoint one or more persons as  appraisers  to receive  evidence  and  recommend
decision on the question of fair value. The appraisers have the powers described
in the order  appointing  them,  or in any amendment to it. The  dissenters  are
entitled to the same discovery rights as panties in other civil proceedings.

         (e)  Each  dissenter  made a party to the  proceeding  is  entitled  to
judgment (1) for the amount,  if any, by which the court finds the fair value of
his shares,  plus interest,  exceeds the amount paid by the corporation,  or (2)
for the fair value,  plus accrued  interest,  of his  after-acquired  shares for
which the corporation elected to withhold payment under section 33-867.

#33-872.  COURT COSTS AND COUNSEL FEES

         (a) The court in an appraisal proceeding commenced under section 33-871
shall  determine  all  costs  of  the   proceeding,   including  the  reasonable
compensation and expenses of appraisers  appointed by the court. The court shall
assess the costs against the corporation, except that the court may assess costs
against all or some of the dissenters,  in amounts the court finds equitable, to
the extent the court finds the dissenters acted arbitrarily,  vexatiously or not
in good faith in demanding payment under section 33-868.

         (b) The court may also  assess the fees and  expenses  of  counsel  and
experts for the respective  parties,  in amounts the court finds equitable:  (1)
Against the corporation and in favor of any or all dissenters if the court finds
the corporation did not  substantially  comply with the requirements of sections
33-860  to  33-868,  inclusive;  or (2)  against  either  the  corporation  or a
dissenter, in favor of any other arty, if the court finds that the party against
whom the fees and expenses are assessed acted arbitrarily, vexatiously or not in
good faith with  respect to the rights  provided by  sections  33-855 to 33-872,
inclusive.

         (c) If the court finds that the  services of counsel for any  dissenter
were of substantial benefit to other dissenters similarly situated, and that the
fees for those  services  should not be assessed  against the  corporation,  the
court may award to these counsel  reasonable  fees to be paid out of the amounts
awarded the dissenters who were benefited.

                                      D-4

<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.

ITEM 21.  EXHIBIT AND FINANCIAL STATEMENTS SCHEDULES

         (a)      List of Exhibits

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

     EXHIBIT NO.           DESCRIPTION                                  LOCATION
     ----------            -----------                                  --------

         2.1      Plan and Agreement of Reorganization,                    (1)
                  dated as of February 25, 1997, among
                  New England Community Bancorp, Inc.,
                  New England Bank & Trust Company and
                  FBWH of West Hartford included as
                  Appendix A hereto.

         3.1      Amended and Restated Certificate of                      (2)
                  Incorporation of New England Community
                  Bancorp, Inc.                                           

         3.2      Amended and Restated Bylaws of New                       (3)
                  England Community Bancorp, Inc.                        

         4.       Specimen Common Stock Certificate                        (4)
                  of New England Community Bancorp, Inc.                  

         5.       Opinion of Day, Berry & Howard                           (1)
                  regarding legality of securities
                  being registered.                                        

         8.1      Opinion of Tyler Cooper & Alcorn, L.L.P.                 (1)
                  regarding certain federal income tax
                  consequences.                                            

                                      II-1

<PAGE>
         8.2      Opinion of Day, Berry & Howard                           (1)
                  regarding certain federal income tax
                  consequences.                                            

         10.1     Employment Agreement between New                         (5)
                  England Bank and Trust Company and David
                  A. Lentini dated August 9, 1994.                        

         10.2     Employment Agreement by and between                      (6)
                  New England Bank and Trust Company and
                  David A. Lentini dated August 31, 1993.                 

         10.3     Employment Agreement by and between                      (7)
                  New England Bank and Trust Company and
                  Donat A. Fournier dated August 31, 1993.                

         10.4     Employment Agreement by and between                      (8)
                  New England Bank and Trust Company and
                  Donat A. Fournier dated August 9, 1994.                  

         10.5     Employment Agreement by and between                      (9)
                  New England Bank and Trust Company and
                  Anson C. Hall dated August 25, 1994.                   

         10.6     Employment Agreement by and between                      (10)
                  The Equity Bank and Frank A.
                  Falvo dated December 6, 1996.                         

         21.      List of Subsidiaries of New England                      (11)
                  Community Bancorp, Inc.                              

         22.      Power of Attorney (See Signature Page.)                  (1)
                                                                           
         23.1     Consent of Day, Berry & Howard (See Exhibits 5 and 8.2.) (1)

         23.2     Consent of Shatswell, MacLeod                            (1)
                  & Company, P.C.                                        

         23.3     Consent of Tyler Cooper & Alcorn, L.L.P. (See            (1)
                  Exhibit 8.1.)                                           

         23.4     Consent of Snyder & Haller                               (1)

         23.5     Consent of HAS Associates, Inc.                          (1)

         23.6     Consent of Ostrowski & Company, Inc.                     (1)

         99.1     Form of Proxy for the Special Meeting of                 (1)
                  Stockholders of NECB                                  

         99.2     Form of Proxy for the Annual Meeting                     (1)
                  of Shareholders of FBWH                                

         99.3     Form of Letter to NECB Stockholders                      (1)

         99.4     FBWH Proxy Materials                                     (1)

- ----------
(1)      Filed herewith.

(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.

                                      II-2

<PAGE>


(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 10.3 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.

(6)      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 5-1 (No.  33-83622) and is incorporated
         herein by reference.

(7)      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 5-1 (No. 33-83622) and  is incorporated
         herein by reference.

(8)      Exhibit was filed on October  20,  1994 as Exhibit  10.6 to New England
         Community  Bancorp,  Inc.'s  Registration  Statement  on Form  5-1 (No.
         33-83622), Amendment 1, and is incorporated herein by reference.

(9)      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.

(10)     Exhibit  was  filed on March 31,  1997 as  Exhibit  10f to New  England
         Community  Bancorp,  Inc.'s  Annual  Report on Form 10-K for the fiscal
         year ended  December 31, 1996 (the "1996  10-K"),  and is  incorporated
         herein by reference.

(11)     Exhibit  was filed on March  31,  1997 as  Exhibit  21 to the 1996 Form
         10-K, 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.

         (c)      See Appendix B and Appendix C.


ITEM 22.  UNDERTAKINGS

         (a)      The undersigned Registrant hereby undertakes  as follows:

(1)      The undersigned  registrant hereby undertakes as follows: that prior to
         any public  reoffering of  the securities registered  hereunder through

                                      II-3

<PAGE>

         the use of a prospectus which is a part of this registration statement,
         by a 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 with  respect to  reofferings  by persons who may be
         deemed  underwriters,  in addition to the information called for by the
         other items of the applicable form.

(2)      The  registrant  undertakes  that every  prospectus:  (i) that is filed
         pursuant to paragraph (1) 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.

(3)      The undersigned registrant hereby undertakes to respond to requests for
         information  that is  incorporated  by  reference  into the  prospectus
         pursuant to Item 4, 10(b),  11 or 13 of this form,  within one business
         day of receipt of such request, and to send the incorporated  documents
         by first  class  mail or other  equally  prompt  means.  This  includes
         information  contained in documents  filed  subsequent to the effective
         date of the  registration  statement  through the date of responding to
         the request.

(4)      The undersigned  registrant  hereby  undertakes to supply by means of a
         post-effective amendment all information concerning a transaction,  and
         the company  being  acquired  therein,  that was not the subject of and
         included in the registration statement when it became effective.

(5)      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 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.

(6)      The undersigned registrant hereby undertakes:

         (1) To file, during any period in which offers or sales are being made,
         a post-effective amendment to this registration statement:

         (i) To include  any  prospectus  required  by Section  10(a)(3)  of the
         Securities Act of 1933;

         (ii) To reflect in the prospectus any facts or events arising after the
effective date of 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.
Notwithstanding the foregoing,  any increase or decrease in volume of securities
offered (if the total dollar value of  securities  offered would not exceed that
which  was  registered)  and any  deviation  from  the  low or  high  and of the
estimated  maximum  offering  range may be reflected  in the form of  prospectus
filed with the  Commission  pursuant  to Rule 424(b) if, in the  aggregate,  the
changes in volume  and price  represent  no more than 20  percent  change in the
maximum  aggregate  offering price set forth in the "Calculation of Registration
Fee" table in the effective registration statement.

                                      II-4

<PAGE>


         (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 From S-3,  Form S-8 or Form F-3, and
the information  required to be included in a post-effective  amendment by those
paragraphs  is  contained  in periodic  reports  filed with or  furnished to the
Commission by the  registrant  pursuant to Section 13 or 15(d) of the Securities
Exchange Act of 1934 that are  incorporated  by  reference  in the  registration
statement.

         (2) That,  for the  purpose  of  determining  any  liability  under the
Securities Act of 1933, each such post-effective amendment shall be deemed to be
a new registration statement relating to the securities offered therein, and the
offering of such  securities at that time shall be deemed to be the initial BONA
FIDE offering thereof.

         (3) To remove from registration by means of a post-effective  amendment
any of the securities being registered which remain unsold at the termination of
the offering.





                                      II-5

<PAGE>
                                   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 June 27, 1997.

                                        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. Each person whose signature appears below
hereby  constitutes  David A. Lentini and Anson C. Hall and each of them singly,
such  person's  true and lawful  attorneys,  with full power to them and each of
them to sign for such person and in such  person's  name and capacity  indicated
below any and all amendments to this  Registration  Statement,  hereby ratifying
and confirming such person's  signature as it may be signed by said attorneys to
any and all such amendments.


         NAME                            TITLE                         DATE
         ----                            -----                         ----
/S/ DOMINIC J. FERRANIA         Chairman and Director              June 27, 1997
- -----------------------

/S/ DAVID A. LENTINI            Director, President and Chief      June 27, 1997
- --------------------            Executive Officer (Principal
                                Executive Officer)

/S/ ANSON C. HALL               Vice President, Chief Financial    June 27, 1997
- -----------------               Officer and Treasurer
                                (Principal Financial Officer)

/S/ TADEUS J. BUCZKOWSKI        Director                           June 27, 1997
- ------------------------

/S/ CHARLES D. GERSTEN          Director                           June 27, 1997
- ----------------------

/S/ JOHN C. CARMON              Director                           June 27, 1997
- ------------------

/S/ GARY J. DENINO              Director                           June 27, 1997
- ------------------

/S/ ANGELIA J. MCGILLIVRAY      Director                           June 27, 1997
- --------------------------

/S/ FRANK A. FALVO              Director                           June 27, 1997
- ------------------

/S/ JOHN R. HARVEY              Director                           June 27, 1997
- ------------------

/S/ EDWARD J. SWEWCZYK          Director                           June 27, 1997
- ----------------------


                                      II-6
<PAGE>

                               INDEX TO EXHIBITS


     EXHIBIT NO.           DESCRIPTION                                  LOCATION
     ----------            -----------                                  --------
                                                                                
         2.1      Plan and Agreement of Reorganization,                    (1)
                  dated as of February 25, 1997, among                          
                  New England Community Bancorp, Inc.,                          
                  New England Bank & Trust Company and                          
                  FBWH of West Hartford included as                             
                  Appendix A hereto.                                            
                                                                                
         3.1      Amended and Restated Certificate of                      (2)
                  Incorporation of New England Community                        
                  Bancorp, Inc.                                             
                                                                                
         3.2      Amended and Restated Bylaws of New                       (3)
                  England Community Bancorp, Inc.                           
                                                                                
         4.       Specimen Common Stock Certificate                        (4)
                  of New England Community Bancorp, Inc.                     
                                                                                
         5.       Opinion of Day, Berry & Howard                           (1)
                  regarding legality of securities                              
                  being registered.                                          
                                                                                
         8.1      Opinion of Tyler Cooper & Alcorn, L.L.P.                 (1)
                  regarding certain federal income tax                          
                  consequences.                                             
                                                                                
         8.2      Opinion of Day, Berry & Howard                           (1)
                  regarding certain federal income tax                          
                  consequences.                                                 
                                                                                
         10.1     Employment Agreement between New                         (5)
                  England Bank and Trust Company and David                   
                  A. Lentini dated August 9, 1994.                              
                                                                                
         10.2     Employment Agreement by and between                      (6)
                  New England Bank and Trust Company and                  
                  David A. Lentini dated August 31, 1993.                       
                                                                                
         10.3     Employment Agreement by and between                      (7)
                  New England Bank and Trust Company and                    
                  Donat A. Fournier dated August 31, 1993.                      
                                                                                
         10.4     Employment Agreement by and between                      (8)
                  New England Bank and Trust Company and                    
                  Donat A. Fournier dated August 9, 1994.                       
                                                                                
         10.5     Employment Agreement by and between                      (9)
                  New England Bank and Trust Company and                   
                  Anson C. Hall dated August 25, 1994.                          
                                                                                
         10.6     Employment Agreement by and between                      (10)
                  The Equity Bank and Frank A.                            
                  Falvo dated December 6, 1996.                                 
                                                                                
         21.      List of Subsidiaries of New England                      (11)
                  Community Bancorp, Inc.                                  

         22.      Power of Attorney (See Signature Page.)                  (1)
                                                                           
         23.1     Consent of Day, Berry & Howard (See Exhibits 5 and 8.2.) (1)
                                                                           
         23.2     Consent of Shatswell, MacLeod                            (1) 
                  & Company, P.C.                                          
                                                                               
         23.3     Consent of Tyler Cooper & Alcorn, L.L.P. (See            (1) 
                  Exhibit 8.1.)                      
                                                                          
         23.4     Consent of Snyder & Haller                               (1)
                                                                                
         23.5     Consent of HAS Associates, Inc.                          (1)
                                                                        
         23.6     Consent of Ostrowski & Company, Inc.                     (1)
                                                                          
<PAGE>                                                                          
                                                                             
         99.1     Form of Proxy for the Special Meeting of                 (1)
                  Stockholders of NECB                                          
                                                                           
         99.2     Form of Proxy for the Annual Meeting                     (1)  
                  of Shareholders of FBWH                                       
                                                                             
         99.3     Form of Letter to NECB Stockholders                      (1)
                                                                            
         99.4     FBWH Proxy Materials                                     (1)
                                                                             
- ----------                                                            
(1)      Filed herewith.

(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 10.3 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.

(6)      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 5-1 (No.  33-83622) and is incorporated
         herein by reference.

(7)      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 5-1 (No. 33-83622) and  is incorporated
         herein by reference.

(8)      Exhibit was filed on October  20,  1994 as Exhibit  10.6 to New England
         Community  Bancorp,  Inc.'s  Registration  Statement  on Form  5-1 (No.
         33-83622), Amendment 1, and is incorporated herein by reference.

(9)      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.

(10)     Exhibit  was  filed on March 31,  1997 as  Exhibit  10f to New  England
         Community  Bancorp,  Inc.'s  Annual  Report on Form 10-K for the fiscal
         year ended  December 31, 1996 (the "1996  10-K"),  and is  incorporated
         herein by reference.

(11)     Exhibit  was filed on March  31,  1997 as  Exhibit  21 to the 1996 Form
         10-K, and is incorporated herein by reference.





                                                                       EXHIBIT 5

                                             June 27, 1997

Securities and Exchange Commission
450 Fifth Street, N.W.
Washington, D.C. 20549

Gentlemen:

     We are counsel to New England Community Bancorp, Inc. ("NECB"), a Delaware
corporation with its principal office in Windsor, Connecticut, and have acted as
such in connection with the proposed merger (the "Reorganization") of First Bank
of West Hartford ("FBWH"), a Connecticut state chartered bank, into New England
Bank & Trust Company, a Connecticut chartered commercial bank and wholly owned
subsidiary of NECB ("NEBT"), pursuant to a Plan and Agreement of Reorganization,
dated as of February 25, 1997, by and among NECB, NEBT and FBWH (the
"Reorganization Agreement").

     In rendering our opinion, we have reviewed such documents as we have deemed
necessary 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 on Form S-4 of NECB (the
"Registration Statement") relating to 998,000 shares of common stock of NECB,
par value $.10 per share (the "NECB Common Stock"), to be issued in connection
with the Reorganization and (vi) such other documents and instruments as we have
deemed necessary or appropriate 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 and the authenticity of the originals of such
latter 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 and FBWH and
others. The opinions set forth herein are based on the corporate laws of the
State of Delaware, 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 NECB Common Stock that will be issued to the
shareholders of FBWH will be duly and validly authorized, legally issued, fully
paid and non-assessable.

     We hereby consent to the filing of this opinion as an exhibit to the
Registration Statement and to the references to us under the caption "Legal
Matters" in the Joint Proxy Statement-Prospectus contained therein. In giving
this consent we do not thereby admit that we are in the category of persons
whose consent is required under Section 7 of the Securities Act of 1933, as
amended, or the rules and regulations of the Securities and Exchange Commission
thereunder.

                                             Very truly yours,



                                             Day, Berry & Howard


MLT/fld


                           TYLER COOPER & ALCORN, LLP
                               COUNSELLORS AT LAW

CityPlace / 35th Floor
Hartford CT 06103-3488
860 725-6200
Telecopier 860 178.3802

                                                           William W. Bouton III
                                                                    860 725.6210

                                 June 26, 1997

First Bank of West Hartford
1013 Farmington Avenue
West Hartford, CT 06107

Re: Plan and Agreement of Reorganization, dated as of February 25,
    1997, by and among New England Community Bancorp, Inc., New England
    Bank & Trust Company, and First Bank of West Hartford

Ladies and Gentlemen:

     We have acted as counsel for First Bank of West Hartford in connection with
the transactions contemplated by the Plan and Agreement of Reorganization, dated
as of February 25, 1997 (the  "Agreement"),  by and among New England  Community
Bancorp,  Inc.,  New  England  Bank &  Trust  Company,  and  First  Bank of West
Hartford.  This opinion is being delivered to you pursuant to Section 7.03(f) of
the  Agreement.  All  capitalized  terms used herein and not  otherwise  defined
herein shall have the same meanings assigned to them in the Agreement.

     In preparing this opinion,  we have examined the documents  indicated below
and made such investigations of law as we have considered necessary or proper to
render the opinions  expressed below. We have assumed (a) the genuineness of all
signatures  of all  persons  executing  agreements,  instruments,  or  documents
examined or relied upon by us, (b) the due execution  and delivery,  pursuant to
due  authorization,  of all  agreements,  instruments  or  documents  by parties
thereto other than First Bank, (c) the  authenticity of all documents  submitted
to us as originals  and the  conformity to authentic  original  documents of all
documents submitted to us as certified, conformed to photostatic copies, and (d)
the legal capacity of natural persons.

     In connection with this opinion, we have examined the following documents:

     (a) The Agreement and the schedules thereto; and

     (b) The  certification  addressed to us and to Messrs.  Day, Berry & Howard
         attached hereto as Exhibit A.

     We have assumed the authenticity and accuracy of the certification on which
we are relying and have made no independent investigations thereof.

     In rendering our opinion,  we have considered the applicable  provisions of
the  Internal   Revenue  Code  of  1986,  as  amended  (the  "Code"),   Treasury
Regulations,  pertinent  judicial  authorities,   interpretive  rulings  of  the
Internal  Revenue  Service  and such  other  authorities  as we have  considered
relevant.


<PAGE>

First Bank of West Hartford
June 26, 1997
Page 2

     Based upon and subject to the  foregoing,  we are of the  opinion  that the
Reorganization  will,  under current law,  constitute a tax-free  reorganization
under Section 368(a) of the Code, and the Company, the Bank, and First Bank will
each be a party to the  Reorganization  within the meaning of Section  368(a) of
the Code.

     As a tax-free  reorganization,  the Reorganization  will have the following
Federal income tax consequences for First Bank shareholders and First Bank:

     1. No gain or loss will be  recognized  by  holders of common  stock,  par
value of $.01 per share of First Bank ("First Bank Common Stock") as a result of
the exchange of such shares for shares of Company common stock, with a par value
of $.10 per share  ("Company  Common  Stock")  pursuant  to the  Reorganization,
except  that gain or loss will be  recognized  on the  receipt of cash,  if any,
received in lieu of fractional  shares.  Any cash  received by a shareholder  of
First Bank in lieu of a fractional share will be treated as received in exchange
for such fractional share and not as a dividend, and any gain or loss recognized
as a result of the  receipt of such cash will be  capital  gain or loss equal to
the  difference  between the cash received and the portion of the  shareholder's
basis in First Bank Common Stock allocable to such fractional share interest.

     2. The aggregate tax basis of the shares of Company  Common Stock  received
by each  shareholder  of First Bank will equal the  aggregate  tax basis of such
shareholder's shares of First Bank Common Stock (reduced by any amount allocable
to  fractional  share  interests  for which cash is  received)  exchanged in the
Reorganization.

     3. The holding  period for the shares of Company  Common  Stock  receive by
each shareholder of First Bank will include the holding period for the shares of
First Bank Common Stock of such  shareholder  exchanged  in the  Reorganization,
provided that such shares are held as capital assets at the Effective Time.

     4.  First  Bank  will  not  recognize  gain  or  loss  as a  result  of the
Reorganization.

     Except  as  set  forth  above,   we  express  no  opinion  as  to  the  tax
consequences,  whether  Federal,  state,  local or foreign to any party,  of the
Reorganization   or  of  any  transactions   related  to the  Reorganization  or
contemplated by the Agreement.

     We bring  to your  attention  the  fact  that  our  legal  opinions  are an
expression of professional judgment and are not a guarantee of a result.

     The  information  set forth herein is as of the date  hereof.  We assume no
obligation  to advise  you of  changes  which may  thereafter  be brought to our
attention. Our opinion is based on statutory laws, agency rules, regulations and
policies and judicial decisions that are effective on the date hereof, and we do
not opine with respect to any law, regulation, rule or governmental policy which
may  be  enacted  or  adopted  after  the  date  hereof,  not do we  assume  any
responsibility  to advise you of future  changes in our opinion.  The opinion is
also based  upon the  Reorganization  occurring  in strict  compliance  with the
Agreement  and upon the  accuracy  at all  times of the  certification  attached
hereto as Exhibit A.


<PAGE>

First Bank of West Hartford
June 26, 1997
Page 3

     In  rendering  this  opinion,  we have  assumed that you have the power and
authority to execute, deliver, and perform all agreements and documents executed
by you; that you have duly and validly  executed and delivered  such  agreements
and  documents;  and that such  agreements  and  documents are legally valid and
binding on and enforceable against you.

     This opinion is solely for your benefit in connection with the consummation
of the Reorganization.  This opinion may not be quoted, relied upon or furnished
to any other person or entity, including any governmental entity, or be used for
any other purpose, without the prior written consent of this firm.

     We  hereby  consent  to the use of this  opinion  in  connection  with  the
registration  of the  offering  and  sale  of  Company  Common  Stock  with  the
Securities and Exchange  Commission under the Securities Act of 1933, and to the
reference to us in the Proxy Statement-Prospectus which constitutes a portion of
said registration.

                                                Very truly yours,

                                                TYLER COOPER & ALCORN, LLP
                                                
                                                By: William W. Bouton III
                                                    ---------------------
                                                        Partner


DAY, BERRY & HOWARD
                                                        CityPlace
                                                        Hartford
                                                        Connecticut 06103-3499
                                                        Telephone (860) 275-0100
                                                        Facsimile (860) 275-0343
COUNSELLORS AT LAW
HARTFORD, STAMFORD AND BOSTON


June 26, 1997


New England Community Bancorp, Inc.
New England Bank & Trust Company
176 Broad Street
P.O. Box 130
Windsor, CT 06095


Ladies and Gentlemen:

       We have acted as counsel to New  England  Community  Bancorp,  Inc.  (the
"Company"),  a Delaware  corporation,  and New England Bank & Trust Company (the
"Bank"), a Connecticut-chartered commercial bank and a wholly-owed subsidiary of
the Company,  in connection with a proposed  transaction with First Bank of West
Hartford ("First Bank"), a  Connecticut-chartered  commercial bank pursuant to a
Plan  and  Agreement  of  Reorganization  dated as of  February  25,  1997  (the
"Agreement").  The Agreement provides for the merger (the  "Reorganization")  of
First Bank with and into the Bank, the  cancellation  of all of the  outstanding
shares of First Bank's stock,  and the receipt by First Bank's  shareholders  of
shares of Company Common Stock and cash (to dissenters or for fractional shares)
in exchange  therefor.  Unless otherwise  indicated,  all capitalized terms used
herein shall have the same meanings assigned to them in the Agreement.

       You  have  requested  our  opinion   regarding  the  federal  income  tax
consequences of the proposed  Reorganization.  In rendering our opinion, we have
examined and are familiar with such documents,  records,  and other instruments,
provisions of law, judicial decisions, and other authorities,  as we have deemed
appropriate for such purpose.  We have assumed that the  Reorganization  will be
effected  in  compliance  with all of the terms of the  Agreement,  and that the
following  representations  can be confirmed at the time of the  Reorganization,
which such  confirmation is a condition to the continuing  effectiveness of this
opinion. We have relied on the following representations, which the Company, the
Bank and First Bank have made to us in connection  with the  preparation of this
opinion:


<PAGE>
DAY, BERRY & HOWARD
NEW ENGLAND COMMUNITY BANCORP, INC.
NEW ENGLAND BANK & TRUST COMPANY
JUNE 26, 1997
PAGE 2

     (a)  The fair market value of the Company Common Stock and cash received by
          each First Bank shareholder  will be  approximately  equal to the fair
          market value of First Bank Common Stock surrendered in the exchange.

     (b)  There is no plan or  intention by the  shareholders  of First Bank who
          own five percent or more of First Bank Common  Stock,  and to the best
          of the knowledge of the management of First Bank,  there is no plan or
          intention on the part of the remaining  shareholders  of First Bank to
          sell,  exchange or otherwise  dispose of a number of shares of Company
          Common Stock  received in the  Reorganization  that would reduce First
          Bank  shareholders'  ownership of Company  Common Stock to a number of
          shares having a value, as of the date of the  Reorganization,  of less
          than 50 percent of the value of all of the formerly  outstanding stock
          of  First  Bank  as  of  the  same   date.   For   purposes   of  this
          representation,  shares of First Bank Common Stock  exchanged for cash
          or other property,  surrendered by dissenters or exchanged for cash in
          lieu of fractional  shares of Company Common Stock, will be treated as
          outstanding First Bank Common Stock on the date of the Reorganization.
          Moreover,  shares of First  Bank  Common  Stock and  shares of Company
          Common  Stock  held by First Bank  shareholders  and  otherwise  sold,
          redeemed,  or disposed of prior or  subsequent  to the  Reorganization
          will be considered in making this representation.

     (c)  The Bank will acquire  at least 90 percent of the fair market value of
          the net assets  (which we assume to be equal to the value of the total
          consideration paid by the Company in the  Reorganization) and at least
          70 percent of the fair market  value of the gross assets held by First
          Bank  immediately  prior to the  Reorganization.  For purposes of this
          representation, amounts paid by First Bank to dissenters, amounts paid
          by First Bank to  shareholders  who  receive  cash or other  property,
          First Bank assets  used to pay its  reorganization  expenses,  and all
          redemptions and distributions  (except for regular,  normal dividends)
          made by First Bank immediately  preceding the Reorganization,  will be
          included  as  assets  of  First  Bank  held  immediately  prior to the
          Reorganization.

     (d)  Prior to the  Reorganization,  the  Company  will be in control of the
          Bank within the meaning of Section 368(c) of the Internal Revenue Code
          of 1986, as amended (the "Code").


<PAGE>
DAY, BERRY & HOWARD
NEW ENGLAND COMMUNITY BANCORP, INC.
NEW ENGLAND BANK & TRUST COMPANY
JUNE 26, 1997
PAGE 3


     (e)  The Bank has no plan or  intention to issue  additional  shares of its
          stock  that would  result in the  Company  losing  control of the Bank
          within the meaning of Section 368(c) of the Code.

     (f)  The Company has no plan or  intention  to  reacquire  any of its stock
          issued in the Reorganization.

     (g)  The Company has no plan or intention to liquidate  the Bank,  to merge
          the  Bank  with  or into  another  corporation;  to sell or  otherwise
          dispose  of the  stock  of the  Bank or to  cause  the Bank to sell or
          otherwise  dispose of any of the assets of First Bank  acquired in the
          Reorganization  except for dispositions made in the ordinary course of
          business or transfers described in Section 368(a)(2)(C) of the Code.

     (h)  The  liabilities of First Bank assumed by the Bank and the liabilities
          to which  the  transferred  assets  of First  Bank  are  subject  were
          incurred by First Bank in the ordinary course of its business.

     (i)  Following  the  Reorganization,  the  Bank  intends  to  continue  the
          historic  business  of First Bank or to use a  significant  portion of
          First Bank's business assets in a business.

     (j)  The  Company,  the Bank and First Bank and the  shareholders  of First
          Bank  will  pay  their  respective  expenses,   if  any,  incurred  in
          connection with the Reorganization.

     (k)  There is no intercorporate  indebtedness  existing between the Company
          and First Bank or between the Bank and First Bank that was issued, was
          acquired, or will be settled at a discount.

     (l)  No two parties to the transaction are investment  companies as defined
          in Section 368(a)(2)(F)(iii) and (iv) of the Code.

     (m)  First  Bank is not under the jurisdiction  of a court in a Title 11 or
          similar case within the meaning of Section 368(a)(3)(A) of the Code.


<PAGE>
DAY, BERRY & HOWARD
NEW ENGLAND COMMUNITY BANCORP, INC.
NEW ENGLAND BANK & TRUST COMPANY
JUNE 26, 1997
PAGE 4

     (n)  On the date of the Reorganization, the fair market value of the assets
          of First Bank  transferred to the Bank will equal or exceed the sum of
          the liabilities  assumed  by the Bank, plus the amount of liabilities,
          if any, to which the transferred assets are subject.

     (o)  No stock of the Bank will be issued in the Reorganization.

     (p)  The  payment of cash in lieu of  fractional  shares of Company  Common
          Stock  is  solely  for  the  purpose  of  avoiding   the  expense  and
          inconvenience to the Company of issuing fractional shares and does not
          represent  separately  bargained-for  consideration.  The  total  cash
          consideration  that  will be paid in the  transaction  to  First  Bank
          shareholders  instead of issuing  fractional  shares of Company Common
          Stock will not exceed one percent of the total consideration that will
          be issued in the  transaction to First Bank  shareholders  in exchange
          for their shares of First Bank Common Stock. No First Bank shareholder
          will receive cash in lieu of  fractional  shares in an amount equal to
          or greater than the value of one full share of Company Common Stock.

     (q)  None of the  compensation  received  by any  shareholder-employees  of
          First Bank will be separate consideration for, or allocable to, any of
          their shares of First Bank Common Stock; none of the shares of Company
          Common Stock received by any  shareholder-employees of First Bank will
          be  separate  consideration  for,  or  allocable  to,  any  employment
          agreement;  and the compensation  paid  to  any  shareholder-employees
          First  Bank  will  be for  services  actually  rendered  and  will  be
          commensurate  with amounts paid to third  parties  bargaining at arm's
          length for similar services.

     (r)  The amount of cash  (referred  to herein as "boot") to be  received by
          First Bank  shareholders  pursuant  to the  Agreement,  including  the
          amount of cash to be  received  in lieu of  fractional  shares and the
          amount of cash to be received  by  dissenting  shareholders,  will not
          equal  more  than  50  percent of the  aggregate  consideration  to be
          received by all First Bank  shareholders  in exchange  for their First
          Bank Common Stock.

      Based  on  the   foregoing   authorities   and  on  the   information  and
representations  set forth above,  as well as on the  occurrence of the proposed
Reorganization in compliance

<PAGE>
DAY, BERRY & HOWARD
NEW ENGLAND COMMUNITY BANCORP, INC.
NEW ENGLAND BANK & TRUST COMPANY
JUNE 26, 1997
PAGE 5

with the terms of the Agreement,  we are of the opinion that the  Reorganization
will have the following federal income tax consequences:

     1.   Provided that the Bank  continues the historic  business of First Bank
          or uses a  significant  portion of First Bank's  business  assets in a
          business following the Reorganization,  the acquisition by the Bank in
          the Reorganization of substantially all of the assets of First Bank in
          exchange  for  shares  of  Company  Common  Stock  and  cash  and  the
          assumption  by  the  Bank  of  the  liabilities  of  First  Bank  will
          constitute   a   reorganization   within  the   meaning  of   Sections
          368(a)(1)(A) and  368(a)(2)(D) of the Code. The Company,  the Bank and
          First  Bank  will  each be a "party to a  reorganization"  within  the
          meaning of Section 368(b) of the Code.

     2.   No gain or loss will be recognized by the shareholders of the Company,
          the  Company  or the  Bank  upon  the  acquisition  by the Bank in the
          Reorganization  of  substantially  all of the assets of First Bank  in
          exchange for Company  Common  Stock, cash and the  assumption of First
          Bank's liabilities by the Bank. Rev. Rul. 57-278, 1957-1 C.B. 124.

       We hereby  consent  to the use of this  opinion  in  connection  with the
registration  of the  offering  and sale of the  Company  Common  Stock with the
Securities and Exchange  Commission under the Securities Act of 1933, and to the
reference  to us in the joint Proxy  Statement-Prospectus  which  constitutes  a
portion of said registration.

                                                  Very truly yours,


                                                  DAY, BERRY & HOWARD

                       SHATSWELL, MACLEOD & COMPANY, P.C.
                          Certified Public Accountants

                                 83 Pine Street
                     West Peabody, Massachusetts 01890-3635
                            Telephone (508) 535-0208
                            Facsimile (508) 536-9908


                   CONSENT OF INDEPENDENT PUBLIC ACCOUNTANTS

We consent to the  incorporation in this  Registration  Statement on Form S-4 of
New England  Community  Bancorp.  Inc.,  of our report  dated  January 30, 1997,
except for Note 13, as to which the date is February 25,  1997.  We also consent
to the  reference  to us under the heading  "Experts"  in such Proxy  Statement,
which is part of such Registration Statement.

                                        /s/Shatswell, MacLeod & Company, P.C.
                                        -------------------------------------
                                           Shatswell, MacLeod & Company, P.C.

West Peabody, Massachusetts
June 27, 1997

                                                       Snyder & Haller P.C.
                                                       30 Atwood Street,
                                                       Hartford, CT 06105-1801
                                                       860 249-3900
                                                       860 247-8071 Fax

SNYDER & HALLER
Certified Public Accountants

                                                       Philip H. Snyder
                                                       John C. Haller

                       CONSENT OF INDEPENDENT ACCOUNTANTS


As  independent  accountants,  we  hereby  consent  to  the  inclusion  in  this
Registration  Statement  of our report  dated  January 21, 1997 and February 25,
1997 for Note Q, on the financial  statements of First Bank of West Hartford and
to all references to our firm included in this Registration Statement.

                                Snyder & Haller

Hartford, Connecticut
June 27, 1997


================================================================================
HAS ASSOCIATES, INC.                                Northbridge Business Center
                                                76 Northeastern Blvd., Suite 34
                                                               Nashua, NH 03062
                                                                 (603) 880-4529
                                                             FAX (603) 880-4351
                                            
                                                                    P.O. Box 84
                                                               Boston, MA 02171
                                                                 (617) 472-5086
                                                             FAX (617) 472-6903


June 27, 1997
                             



Board of Directors
New England Community Bancorp, Inc.
176 Broad Street
Windsor, CT 06095

Members of the Board:

            HAS  Associates,  Inc.  consents to the  inclusion  of its  Fairness
Opinion dated June 27, 1997 in this  Registration  Statement.  In addition,  HAS
Associates, Inc. also consents to the inclusion in the Registration Statement of
the related  discussion  of the Fairness  Opinion and to all  references  to HAS
Associates, Inc. contained therein.


    Sincerely,

    /S/HAS Associates, Inc.
    HAS Associates, Inc.










================================================================================
Nashua, NH                                                                Boston




OSTROWSKI & COMPANY, INC.

                      CONSENT OF OSTROWSKI & COMPANY, INC.

     We  hereby  consent  to  the  use of  our  firm's  name  in  the  Form  S-4
Registration  Statement  of New England  Community  Bancorp,  Inc.  ("NECB") and
amendments thereto relating to the registration of shares of NECB's common stock
to be issued in connection  with the proposed  acquisition of First Bank of West
Hartford.  We also consent to the inclusion of our opinion letter dated June 25,
1997 as an  Appendix to the Proxy  Statement/Prospectus  included as part of the
Form S-4 Registration  Statement,  and to the references to our opinion included
in the Proxy Statement/Prospectus.


Date: June 25, 1997

OSTROWSKI & COMPANY, INC.
/s/OSTROWSKI & COMPANY, INC.




                                      PROXY
                       NEW ENGLAND COMMUNITY BANCORP, INC.

       THIS  PROXY IS  SOLICITED  ON  BEHALF OF THE  BOARD OF  DIRECTORS  OF NEW
ENGLAND COMMUNITY BANCORP, INC.

       The  undersigned  holder(s) of the Common Stock of New England  Community
Bancorp,  Inc.  ("NECB" or the  "Company") do hereby  nominate,  constitute  and
appoint Tadeus J. Buczkowski and Gary J. DeNino, jointly and severally,  proxies
with full power of substitution, for us and in our name, place and stead to vote
all the Common Stock of NECB, standing in our name on its books on June 20, 1997
at the Special  Meeting of its  stockholders to be held at the Windsor office of
New England Bank, 176 Broad Street,  Windsor,  Connecticut,  on July 28, 1997 at
8:00 a.m. or at any  adjournment  thereof  with all  the powers the  undersigned
would possess if personally present, as specified hereon.

       Approval of the Reorganization  Agreement and the issuance of NECB Common
Stock   pursuant   thereto  as  described  in  the   accompanying   Joint  Proxy
Statement-Prospectus.

                         FOR        AGAINST        ABSTAIN     
                         / /          / /            / /


       If any other matters are properly brought before the meeting, the persons
named in this proxy or their  substitutes  are  authorized to vote in accordance
with their best judgment.

Please be sure to sign and date this Proxy in the box below.


Date: _______________________________________

                                  ___________________________________________
                                  Shareholder
                                  -------------------------------------------
                                  Co-holder (if any)


                       NEW ENGLAND COMMUNITY BANCORP, INC.

THE BOARD OF DIRECTORS RECOMMENDS A VOTE "FOR" THE ABOVE PROPOSAL.

THIS  PROXY,  WHEN  PROPERLY  EXECUTED,  WILL BE  VOTED IN  ACCORDANCE  WITH THE
SPECIFICATION  INDICATED.  IF NO SPECIFICATION IS INDICATED,  THIS PROXY WILL BE
VOTED "FOR" THE ABOVE PROPOSAL.

THIS PROXY MAY BE REVOKED AT ANY TIME PRIOR TO THE MEETING BY WRITTEN NOTICE TO
THE COMPANY OR MAY BE WITHDRAWN AND YOU MAY VOTE IN PERSON SHOULD YOU ATTEND THE
SPECIAL MEETING.

ALL joint owners must sign. When signing as attorney,  executor,  administrator,
trustee or guardian,  please give FULL TITLE. If more than one trustee, ALL must
sign.


                               PLEASE ACT PROMPTLY
                     SIGN, DATE & MAIL YOUR PROXY CARD TODAY




                           FIRST BANK OF WEST HARTFORD
                             1013 FARMINGTON AVENUE
                        WEST HARTFORD, CONNECTICUT 06107
                    PROXY SOLICITED BY THE BOARD OF DIRECTORS

       The  undersigned  hereby  appoints Robert Rossini and Gerard P. Barrieau,
and  each  of  them,  with  full  power  of  substitution,  the  proxies  of the
undersigned  to vote all the  shares of the  Common  Stock of First Bank of West
Hartford  held of  record  by the  undersigned  on June 18,  1997 at the  Annual
Meeting of Shareholders to be held on July 28, 1997 or any adjournment thereof.
       In their  discretion  the proxies are  authorized to vote upon such other
business as may properly come before the meeting.
       This proxy, when properly executed,  will be voted in the manner directed
herein by the undersigned shareholder.  If no direction is made, the shares will
be voted "FOR" all nominees for director and will be voted "FOR" Proposals 1, 2,
and 3. The  undersigned  hereby  acknowledges  receipt  of the  Notice of Annual
Meeting of Shareholders and the related Proxy Statement.
                (Please Vote, sign and date on the reverse side)
 ................................................................................
                              Fold and Detach Here
       The Board of Directors recommends that you vote "FOR" items 1, 2, and 3.
       1.   Approval of Reorganization Agreement:
                            For       Against        Abstain
                            / /         / /            / /

       2.   Election of Directors:
       Nominees for election by holders of Common Stock: Dennis T. Cardello, 
       Lewis Cohen, Samuel K. Lavery, Howard J. Siegal and Thomas P. Bilbao.

       FOR all nominees listed above except as marked (to the contrary)

       WITHHOLD AUTHORITY to vote for all nominees listed above
 Instruction: To withhold your vote for any nominee(s) write that nominee's 
                            name on the line below.

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

       3.   Ratification of the appointment of Snyder & Haller as the Bank's 
            Independent Auditors for fiscal 1997.

                            For       Against        Abstain
                            / /         / /            / /


                          I plan to attend the meeting  / /

       Please sign exactly as your name appears at left. When shares are held by
joint  tenants,   both  should  sign.   When  signing  as  attorney,   executor,
administrator,  trustee  or  guardian,  please  give  full  title as such.  If a
corporation, please sign in full corporate name by President or other authorized
officer. If a partnership please sign in partnership name by authorized person.

Date: __________________________________ , 1997

                                ___________________________________________
                                Signature


                                -------------------------------------------
                                Signature if held jointly



        PLEASE MARK, SIGN, DATE AND RETURN THE PROXY CARD PROMPTLY USING
                             THE ENCLOSED ENVELOPE.

[Logo]                                                          Old Windsor Mall
New England                                                    Windsor, CT 06095
Community Bancorp                                                   860 688-5251

June 30, 1997


Dear Stockholder:

       You are cordially  invited to attend a Special Meeting of Stockholders of
New England Community Bancorp, Inc. ("NECB") to be held on Monday, July 28, 1997
at 8:00 a.m. at the  Windsor  Office of New  England  Bank at 176 Broad  Street,
Windsor, Connecticut.

       The purpose of the meeting is to consider and vote upon the enclosed Plan
and Agreement of  Reorganization  dated  February 25, 1997 (the  "Reorganization
Agreement")  pursuant to which NECB will acquire all of the  outstanding  common
stock of First Bank of West Hartford ("FBWH"). Shareholders of FBWH will receive
0.62 shares of NECB common stock (the "Per Share Consideration") in exchange for
each share of FBWH  common  stock  which  they own,  subject  to  adjustment  as
described in the Joint Proxy Statement-Prospectus.

       Consummation  of the  Reorganization  is subject  to certain  conditions,
including  the  approval of the  Reorganization  Agreement by both NECB and FBWH
shareholders  and the  approval  of the  Reorganization  by  various  regulatory
agencies.  Subject to the these  conditions,  the  Reorganization  is  currently
expected to be completed in August 1997.

       YOUR BOARD OF DIRECTORS  BELIEVES THAT THE PROPOSED  REORGANIZATION IS IN
THE BEST INTERESTS OF NECB AND ITS STOCKHOLDERS AND HAS UNANIMOUSLY APPROVED THE
REORGANIZATION  AGREEMENT.  The  Board  has also  received  the  opinion  of HAS
Associates,  Inc. 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  stockholders  of  NECB.  Attached  are  a  Notice  of  Special  Meeting  of
Stockholders and a Joint Proxy Statement-Prospectus containing information about
NECB, FBWH and the proposed Reorganization.

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



Very truly yours,

/s/David A. Lentini
- -------------------
David A. Lentini
President and Chief
  Executive Officer


WHETHER  OR NOT YOU PLAN TO ATTEND THE  MEETING,  I URGE YOU TO READ THIS
MATERIAL  CAREFULLY;  SIGN,  DATE AND PROMPTLY  RETURN THE ENCLOSED PROXY
CARD.

                                                                    EXHIBIT 99.4

                         SELECTED QUESTIONS AND ANSWERS
                       ABOUT THE FBWH/NECB REORGANIZATION

       The following are plain language  answers to questions  shareholders  may
have about the  Reorganization.  This information is not intended to be complete
and does not include the very important additional  information contained in the
rest of this Proxy  Statement.  PLEASE READ THE ENTIRE PROXY STATEMENT to have a
better understanding of the Reorganization.

WHAT IS THE REORGANIZATION?

       The  Reorganization  involves  the merger of First Bank of West  Hartford
("FBWH") into New England Bank & Trust Company ("NEBT") a banking  subsidiary of
New England Community  Bancorp,  Inc.  ("NECB").  At the end of the transaction,
FBWH will lose its separate existence and become part of NEBT.

WHAT IS NECB?

       NECB is a multi-bank holding company based in Windsor,  Connecticut.  Its
two banking  subsidiaries are NEBT, also based in Windsor,  and The Equity Bank,
based in Wethersfield, Connecticut.

WHAT ARE SHAREHOLDERS OF FBWH BEING ASKED TO DO?

       The Board of Directors of FBWH have approved the  Reorganization,  caused
the  Bank  to  execute  the   Reorganization   Agreement,   and  recommend  that
shareholders also approve the  Reorganization.  The Reorganization  requires the
approval  of at least  two-thirds  of all of the  shares  of FBWH  Common  Stock
entitled to vote on this matter.

WHAT HAPPENS IF FBWH SHAREHOLDERS DON'T VOTE?

       If two-thirds of the shares of FBWH Common Stock  entitled to vote on the
Reorganization are not voted in favor of the Reorganization,  the Reorganization
can not be completed as contemplated.  Accordingly, each FBWH shareholder should
make every effort to return his or her proxy card.

WHAT IF MY SHARES ARE HELD IN MY BROKER'S NAME?

       Copies  of the Proxy  Statement  are being  sent to all  shareholders  of
record.  If your  shares  are held by a  broker,  he or she will be sent a Proxy
Statement  which  will in turn be  forwarded  to you.  The broker  will  request
instructions  from you as to how you want your shares to be voted, and he or she
will vote your shares accordingly.

WHAT WILL I RECEIVE FOR MY FBWH STOCK?

       FBWH  stockholders will receive 0.62 shares of NECB Common Stock for each
share of FBWH they exchange in the Reorganization.  The 0.62 exchange ratio will
not change unless the average price of NECB Common Stock for the 20  consecutive
trading  days  prior  to the  date  all  conditions  to the  Reorganization  are
satisfied  is less than  $12.80  per  share.  In that  case,  the FBWH  Board of
Directors  can  determine  not to proceed  with the  Reorganization  unless NECB
increases the exchange  ratio. In any case,  fractional  share interests will be
paid to shareholders in cash.

DO I SEND IN MY FBWH STOCK CERTIFICATES NOW?

       No.  A  letter  will  be sent by NECB  following  the  completion  of the
Reorganization with appropriate instructions.

WILL I BE TAXED ON MY EXCHANGE OF FBWH STOCK FOR NECB STOCK?

       You should review this  transaction  with your tax advisor for the answer
to this question.  However,  generally, the transaction is subject to receipt of
an Internal  Revenue Service private letter ruling or opinion of counsel to FBWH
to the effect that  shareholders  will not be subject to  recognition of federal
income taxation on the exchange,  except to the extent of cash received  instead
of fractional shares.

ARE SHARES OF NECB'S COMMON STOCK LISTED ON AN EXCHANGE?  

       NECB's Common Stock is listed on the NASDAQ National Market.

WHY SHOULD I VOTE FOR THE MERGER?

       The  Board  of  Directors  of FBWH  and  NECB  unanimously  approved  the
Reorganization. The Board of Directors of FBWH recommends that FBWH shareholders
approve the  Reorganization,  and they and FBWH's principal  officers and FBWH's
largest  shareholder  have signed  agreements in which they agree to vote all of
their  shares  in  favor  of  the   Reorganization.   After   considering  other
alternatives,  the FBWH Board of Directors  believes  that NECB is paying a fair
price for FBWH shares, that it is an appropriate time for FBWH to become part of
a larger  institution,  and that the  Reorganization  is  generally  in the best
interests of FBWH shareholders.



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